{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）","整体绩效目标表","Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"收支预算总表","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
["","","","主表01表"]
["收支预算总表"]
["填报单位：404004新余市渝水区就业创业服务中心",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":272.9041,"d":"272.90"},"201一般公共服务支出",""]
["    （一）一般公共预算收入",{"v":272.9041,"d":"272.90"},"202外交支出",""]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"203国防支出",""]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"204公共安全支出",""]
["二、教育收费资金收入",{"v":0,"d":"0.00"},"205教育支出",""]
["三、事业收入",{"v":0,"d":"0.00"},"206科学技术支出",""]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"207文化旅游体育与传媒支出",""]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"208社会保障和就业支出",{"v":1307.524769,"d":"1,307.52"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"210卫生健康支出",{"v":10.9258,"d":"10.93"}]
["七、其他收入",{"v":0,"d":"0.00"},"211节能环保支出",""]
["","","212城乡社区支出",""]
["","","213农林水支出",{"v":374.095127,"d":"374.10"}]
["","","214交通运输支出",""]
["","","215资源勘探工业信息等支出",""]
["","","216商业服务业等支出",""]
["","","217金融支出",""]
["","","219援助其他地区支出",""]
["","","220自然资源海洋气象等支出",""]
["","","221住房保障支出",{"v":11.9128,"d":"11.91"}]
["","","222粮油物资储备支出",""]
["","","223国有资本经营预算支出",""]
["","","224灾害防治及应急管理支出",""]
["","","229其他支出",""]
["","","",""]
["","","",""]
["","","",""]
["        本年收入合计",{"v":272.9041,"d":"272.90"},"本年支出合计",{"v":1704.458496,"d":"1,704.46"}]
["八、使用非财政拨款结余",{"v":0,"d":"0.00"},"",""]
["九、上年结转（结余）",{"v":0,"d":"0.00"},"结转下年(非财政拨款）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":1431.554396,"d":"1,431.55"},"",""]
["    其他资金结转（结余）",{"v":0,"d":"0.00"},"",""]
["","","",""]
["        收入总计",{"v":1704.458496,"d":"1,704.46"},"支出总计",{"v":1704.458496,"d":"1,704.46"}]

{"sheet":"部门收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"merged":[[1,0,1,14],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]]}
["","","","","","","","","","","","","","","主表02表"]
["部门收入总表"]
["填报单位：404004新余市渝水区就业创业服务中心",null,"","","","","","","","","","","","","单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**","1","2","3","4","5","6","7","8","9","10","11","12","13"]
["208","社会保障和就业支出",{"v":1307.524769,"d":"1,307.52"},{"v":1057.459269,"d":"1,057.46"},{"v":250.0655,"d":"250.07"},{"v":250.0655,"d":"250.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20801","人力资源和社会保障管理事务",{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"},{"v":185.0043,"d":"185.00"},{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080106","就业管理事务",{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"},{"v":185.0043,"d":"185.00"},{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":65.0612,"d":"65.06"},{"v":0,"d":"0.00"},{"v":65.0612,"d":"65.06"},{"v":65.0612,"d":"65.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休",{"v":26.4996,"d":"26.50"},{"v":0,"d":"0.00"},{"v":26.4996,"d":"26.50"},{"v":26.4996,"d":"26.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":25.7077,"d":"25.71"},{"v":0,"d":"0.00"},{"v":25.7077,"d":"25.71"},{"v":25.7077,"d":"25.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":12.8539,"d":"12.85"},{"v":0,"d":"0.00"},{"v":12.8539,"d":"12.85"},{"v":12.8539,"d":"12.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20807","就业补助",{"v":1057.459269,"d":"1,057.46"},{"v":1057.459269,"d":"1,057.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080704","社会保险补贴",{"v":307.963733,"d":"307.96"},{"v":307.963733,"d":"307.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080799","其他就业补助支出",{"v":749.495536,"d":"749.50"},{"v":749.495536,"d":"749.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101102","事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":374.095127,"d":"374.10"},{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21308","普惠金融发展支出",{"v":374.095127,"d":"374.10"},{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130804","创业担保贷款贴息及奖补",{"v":374.095127,"d":"374.10"},{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["","","","",""]
["单位支出总表"]
["填报单位","","","","单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**","1","2","3"]
[null,"合计",{"v":1704.458496,"d":"1,704.46"},{"v":272.9041,"d":"272.90"},{"v":1431.554396,"d":"1,431.55"}]
["208","社会保障和就业支出",{"v":1307.524769,"d":"1,307.52"},{"v":250.0655,"d":"250.07"},{"v":1057.459269,"d":"1,057.46"}]
["20801","人力资源和社会保障管理事务",{"v":185.0043,"d":"185.00"},{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"}]
["2080106","就业管理事务",{"v":185.0043,"d":"185.00"},{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":65.0612,"d":"65.06"},{"v":65.0612,"d":"65.06"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休",{"v":26.4996,"d":"26.50"},{"v":26.4996,"d":"26.50"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":25.7077,"d":"25.71"},{"v":25.7077,"d":"25.71"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":12.8539,"d":"12.85"},{"v":12.8539,"d":"12.85"},{"v":0,"d":"0.00"}]
["20807","就业补助",{"v":1057.459269,"d":"1,057.46"},{"v":0,"d":"0.00"},{"v":1057.459269,"d":"1,057.46"}]
["2080704","社会保险补贴",{"v":307.963733,"d":"307.96"},{"v":0,"d":"0.00"},{"v":307.963733,"d":"307.96"}]
["2080799","其他就业补助支出",{"v":749.495536,"d":"749.50"},{"v":0,"d":"0.00"},{"v":749.495536,"d":"749.50"}]
["210","卫生健康支出",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["2101102","事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":374.095127,"d":"374.10"}]
["21308","普惠金融发展支出",{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":374.095127,"d":"374.10"}]
["2130804","创业担保贷款贴息及奖补",{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":374.095127,"d":"374.10"}]
["221","住房保障支出",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]]}
["","","","","","",""]
["财政拨款收支总表",{"$nulls":5},""]
["","","","","","","单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":272.9041,"d":"272.90"},"208社会保障和就业支出",{"v":1307.524769,"d":"1,307.52"},{"v":1307.524769,"d":"1,307.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":272.9041,"d":"272.90"},"210卫生健康支出",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"213农林水支出",{"v":374.095127,"d":"374.10"},{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"221住房保障支出",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","","","","","",""]
["二、上年结转",{"v":1431.554396,"d":"1,431.55"},"","","","",""]
["      （一） 一般公共预算拨款",{"v":1431.554396,"d":"1,431.55"},"","","","",""]
["      （二）政府性基金预算拨款",{"v":0,"d":"0.00"},"","","","",""]
["      （三） 国有资本经营预算拨款",{"v":0,"d":"0.00"},"","","","",""]
["        收入总计",{"v":1704.458496,"d":"1,704.46"},"支出总计",{"v":1704.458496,"d":"1,704.46"},{"v":1704.458496,"d":"1,704.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","","",""]
["一般公共预算支出表"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**","1","2","3"]
[null,"合计",{"v":272.9041,"d":"272.90"},{"v":272.9041,"d":"272.90"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":250.0655,"d":"250.07"},{"v":250.0655,"d":"250.07"},{"v":0,"d":"0.00"}]
["20801","人力资源和社会保障管理事务",{"v":185.0043,"d":"185.00"},{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"}]
["2080106","就业管理事务",{"v":185.0043,"d":"185.00"},{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":65.0612,"d":"65.06"},{"v":65.0612,"d":"65.06"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休",{"v":26.4996,"d":"26.50"},{"v":26.4996,"d":"26.50"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":25.7077,"d":"25.71"},{"v":25.7077,"d":"25.71"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":12.8539,"d":"12.85"},{"v":12.8539,"d":"12.85"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["2101102","事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","","",""]
["一般公共预算基本支出表"]
["","","","","单位：万元"]
["支出经济分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**","1","2","3"]
[null,"合计",{"v":272.9041,"d":"272.90"},{"v":259.7283,"d":"259.73"},{"v":13.1758,"d":"13.18"}]
["301","工资福利支出",{"v":232.7247,"d":"232.72"},{"v":232.7247,"d":"232.72"},{"v":0,"d":"0.00"}]
["30101","基本工资",{"v":65.4696,"d":"65.47"},{"v":65.4696,"d":"65.47"},{"v":0,"d":"0.00"}]
["30102","津贴补贴",{"v":0.288,"d":"0.29"},{"v":0.288,"d":"0.29"},{"v":0,"d":"0.00"}]
["30106","伙食补助费",{"v":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"}]
["30107","绩效工资",{"v":95.2038,"d":"95.20"},{"v":95.2038,"d":"95.20"},{"v":0,"d":"0.00"}]
["30108","机关事业单位基本养老保险缴费",{"v":25.7077,"d":"25.71"},{"v":25.7077,"d":"25.71"},{"v":0,"d":"0.00"}]
["30109","职业年金缴费",{"v":12.8539,"d":"12.85"},{"v":12.8539,"d":"12.85"},{"v":0,"d":"0.00"}]
["30110","职工基本医疗保险缴费",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["30111","公务员医疗补助缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30112","其他社会保障缴费",{"v":1.9151,"d":"1.92"},{"v":1.9151,"d":"1.92"},{"v":0,"d":"0.00"}]
["30113","住房公积金",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]
["30199","其他工资福利支出",{"v":1.248,"d":"1.25"},{"v":1.248,"d":"1.25"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":11.0758,"d":"11.08"},{"v":0,"d":"0.00"},{"v":11.0758,"d":"11.08"}]
["30201","办公费",{"v":5.7,"d":"5.70"},{"v":0,"d":"0.00"},{"v":5.7,"d":"5.70"}]
["30207","邮电费",{"v":0.216,"d":"0.22"},{"v":0,"d":"0.00"},{"v":0.216,"d":"0.22"}]
["30217","公务接待费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["30228","工会经费",{"v":1.1878,"d":"1.19"},{"v":0,"d":"0.00"},{"v":1.1878,"d":"1.19"}]
["30239","其他交通费用",{"v":0.972,"d":"0.97"},{"v":0,"d":"0.00"},{"v":0.972,"d":"0.97"}]
["303","对个人和家庭的补助",{"v":27.0036,"d":"27.00"},{"v":27.0036,"d":"27.00"},{"v":0,"d":"0.00"}]
["30302","退休费",{"v":26.4996,"d":"26.50"},{"v":26.4996,"d":"26.50"},{"v":0,"d":"0.00"}]
["30309","奖励金",0.36,0.36,{"v":0,"d":"0.00"}]
["30399","其他对个人和家庭的补助",{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"},{"v":0,"d":"0.00"}]
["310","资本性支出",{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"}]
["31002","办公设备购置",{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,3,9]]}
["","","","","","","注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位","","","","","","","","",""]
["单位编码","单位名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**","1","2","3","4","5","6","7","8"]
[null,"合计","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22","公益一类","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404004","新余市渝水区就业创业服务中心","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**","1","2","3"]
["","","","",""]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:","","","","单位：万元"]
["支出功能分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**","1","2","3"]
["","","","",""]

{"sheet":"支出总表（引用）","index":9,"n_rows":20,"n_cols":3,"rows_kept":20,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]]}
["","",""]
["支出预算总表"]
["","",""]
["科目名称","合计","结转下年"]
[]
["**","1","2"]
["合计",{"v":272.9041,"d":"272.90"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":250.0655,"d":"250.07"},{"v":0,"d":"0.00"}]
["20801人力资源和社会保障管理事务",{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"}]
["2080106就业管理事务",{"v":185.0043,"d":"185.00"},{"v":0,"d":"0.00"}]
["20805行政事业单位养老支出",{"v":65.0612,"d":"65.06"},{"v":0,"d":"0.00"}]
["2080502事业单位离退休",{"v":26.4996,"d":"26.50"},{"v":0,"d":"0.00"}]
["2080505机关事业单位基本养老保险缴费支出",{"v":25.7077,"d":"25.71"},{"v":0,"d":"0.00"}]
["2080506机关事业单位职业年金缴费支出",{"v":12.8539,"d":"12.85"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["21011行政事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["2101102事业单位医疗",{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]
["22102住房改革支出",{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]
["2210201住房公积金",{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["财政拨款预算表"]
["","","","",""]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
[]
["**","1","2","3","4"]
["208社会保障和就业支出",{"v":1307.524769,"d":"1,307.52"},{"v":1307.524769,"d":"1,307.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":10.9258,"d":"10.93"},{"v":10.9258,"d":"10.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213农林水支出",{"v":374.095127,"d":"374.10"},{"v":374.095127,"d":"374.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":11.9128,"d":"11.91"},{"v":11.9128,"d":"11.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"整体绩效目标表","index":11,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,12],[1,1,1,12],[2,1,2,5],[2,7,2,12],[3,0,3,12],[4,0,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,12],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,12],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,12],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,12],[8,0,8,12],[9,0,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,12],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,12],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,12],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,12],[13,0,13,12],[14,0,14,2],[14,3,14,4],[14,5,14,7],[14,8,14,12],[15,0,20,2],[15,3,16,4],[15,5,15,7],[15,8,15,12],[16,5,16,7],[16,8,16,12],[17,3,18,4],[17,5,17,7],[17,8,17,12],[18,5,18,7],[18,8,18,12],[19,3,20,4],[19,5,19,7],[19,8,19,12],[20,5,20,7],[20,8,20,12],[21,0,22,2],[21,3,22,4],[21,5,21,7],[21,8,21,12],[22,5,22,7],[22,8,22,12],[23,0,24,2],[23,3,24,4],[23,5,23,7],[23,8,23,12],[24,5,24,7],[24,8,24,12]]}
["整体支出绩效目标表"]
["部门名称","渝水区就业创业服务中心"]
["联系人","张春",{"$nulls":4},"联系电话","0790-6222827"]
["部门基本信息"]
["部门所属领域",{"$nulls":5},"直属单位包括"]
["内设职能部门",{"$nulls":5},"编制控制数"]
["在职人员总数",null,null,12,null,null,"其中：行政编制人数"]
["事业编制人数",null,null,12,null,null,"编外人数"]
["当年预算情况（万元）"]
["收入预算合计",null,null,1704.46,null,null,"其中：上级财政拨款"]
["本级财政安排",null,null,1704.46,null,null,"其他资金"]
["支出预算合计",null,null,1704.46,null,null,"其中：人员经费",null,259.73]
["公用经费",null,null,13.18,null,null,"项目经费",null,1431.33]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"享受社会保险补贴人员数量",null,null,"≥2000人"]
["产出指标",null,null,"数量指标",null,"享受就业见习补贴人员数量",null,null,"≥100人"]
["产出指标",null,null,"质量指标",null,"社会保险补贴发放准确率",null,null,"≥98%"]
["产出指标",null,null,"质量指标",null,"就业见习补贴发放准确率",null,null,"≥98%"]
["产出指标",null,null,"时效指标",null,"资金在规定时间内下达的及时率",null,null,"≥98%"]
["产出指标",null,null,"时效指标",null,"补贴资金在规定时间内支付到位的及时率",null,null,"≥98%"]
["效益指标",null,null,"社会效益指标",null,"零就业家庭帮扶率",null,null,"≥98%"]
["效益指标",null,null,"社会效益指标",null,"因就业问题发生重大群体性事件数量",null,null,"0起"]
["满意度指标",null,null,"满意度指标 ",null,"公共就业服务满意度",null,null,"≥85%"]
["满意度指标",null,null,"满意度指标 ",null,"就业扶持政策经办服务满意度",null,null,"≥90%"]

{"sheet":"Sheet1","index":12,"n_rows":0,"n_cols":0,"rows_kept":0}