{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["收支预算总表","单位收入总表","单位支出总表","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","项目支出绩效目标表","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[408003]横峰县检验检测中心",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",69.74,"一般公共服务支出",{"v":92.6,"d":"92.60"}]
["    （一）一般公共预算收入",69.74,"社会保障和就业支出",7.44]
["    （二）政府性基金预算收入",null,"卫生健康支出",2.63]
["    （三）国有资本经营预算收入",null,"住房保障支出",5.71]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",38.64," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",108.38,"本年支出合计",108.38]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",108.38,"支出总计",108.38]

{"sheet":"单位收入总表","index":1,"n_rows":19,"n_cols":15,"rows_kept":19,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[408003]横峰县检验检测中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",108.38,null,69.74,69.74,{"$nulls":7},38.64]
["201","一般公共服务支出",{"v":92.6,"d":"92.60"},null,53.96,53.96,{"$nulls":7},38.64]
["　38","　市场监督管理事务",{"v":92.6,"d":"92.60"},null,53.96,53.96,{"$nulls":7},38.64]
["　　2013810","　　质量基础",{"v":92.6,"d":"92.60"},null,53.96,53.96,{"$nulls":7},38.64]
["208","社会保障和就业支出",7.44,null,7.44,7.44]
["　05","　行政事业单位养老支出",7.44,null,7.44,7.44]
["　　2080505","　　机关事业单位基本养老保险缴费支出",7.44,null,7.44,7.44]
["210","卫生健康支出",2.63,null,2.63,2.63]
["　11","　行政事业单位医疗",2.63,null,2.63,2.63]
["　　2101102","　　事业单位医疗",2.63,null,2.63,2.63]
["221","住房保障支出",5.71,null,5.71,5.71]
["　02","　住房改革支出",5.71,null,5.71,5.71]
["　　2210201","　　住房公积金",5.71,null,5.71,5.71]

{"sheet":"单位支出总表","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[408003]横峰县检验检测中心",{"$nulls":3},"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]
["","合计",108.38,69.74,38.64]
["201","一般公共服务支出",{"v":92.6,"d":"92.60"},53.96,38.64]
["　38","　市场监督管理事务",{"v":92.6,"d":"92.60"},53.96,38.64]
["　　2013810","　　质量基础",{"v":92.6,"d":"92.60"},53.96,38.64]
["208","社会保障和就业支出",7.44,7.44]
["　05","　行政事业单位养老支出",7.44,7.44]
["　　2080505","　　机关事业单位基本养老保险缴费支出",7.44,7.44]
["210","卫生健康支出",2.63,2.63]
["　11","　行政事业单位医疗",2.63,2.63]
["　　2101102","　　事业单位医疗",2.63,2.63]
["221","住房保障支出",5.71,5.71]
["　02","　住房改革支出",5.71,5.71]
["　　2210201","　　住房公积金",5.71,5.71]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[408003]横峰县检验检测中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",69.74,"一、本年支出",69.74,69.74," "," "]
["  一般公共预算拨款收入",69.74,"一般公共服务支出",53.96,53.96," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",7.44,7.44," "]
["  国有资本经营预算收入",null,"卫生健康支出",2.63,2.63," "]
[null,null,"住房保障支出",5.71,5.71," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",69.74,"支出总计",69.74,69.74," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[408003]横峰县检验检测中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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]
["","合计",69.74,69.74]
["201","一般公共服务支出",53.96,53.96]
["　38","　市场监督管理事务",53.96,53.96]
["　　2013810","　　质量基础",53.96,53.96]
["208","社会保障和就业支出",7.44,7.44]
["　05","　行政事业单位养老支出",7.44,7.44]
["　　2080505","　　机关事业单位基本养老保险缴费支出",7.44,7.44]
["210","卫生健康支出",2.63,2.63]
["　11","　行政事业单位医疗",2.63,2.63]
["　　2101102","　　事业单位医疗",2.63,2.63]
["221","住房保障支出",5.71,5.71]
["　02","　住房改革支出",5.71,5.71]
["　　2210201","　　住房公积金",5.71,5.71]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[408003]横峰县检验检测中心",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["合计","",69.74,63.74,{"v":6,"d":"6.00"}]
["301","工资福利支出",63.74,63.74]
["　30101","　基本工资",{"v":23.5872,"d":"23.59"},{"v":23.5872,"d":"23.59"}]
["　30106","　伙食补助费",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"}]
["　30107","　绩效工资",{"v":22.9044,"d":"22.90"},{"v":22.9044,"d":"22.90"}]
["　30108","　机关事业单位基本养老保险缴费",7.44,7.44]
["　30110","　职工基本医疗保险缴费",2.63,2.63]
["　30112","　其他社会保障缴费",{"v":0.2684,"d":"0.27"},{"v":0.2684,"d":"0.27"}]
["　30113","　住房公积金",5.71,5.71]
["302","商品和服务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　30201","　办公费",{"v":2.2,"d":"2.20"},null,{"v":2.2,"d":"2.20"}]
["　30217","　公务接待费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　30226","　劳务费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30228","　工会经费",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]
["　30229","　福利费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[408003]横峰县检验检测中心",{"$nulls":8},"单位：万元"]
["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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["408003","横峰县检验检测中心",{"v":0.8,"d":"0.80"},{"$nulls":3},{"v":0.8,"d":"0.80"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2025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":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"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:[408003]横峰县检验检测中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":"项目支出绩效目标表","index":9,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,2,2,4],[3,0,3,1],[4,0,7,1],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,0,8,4],[9,0,9,4],[10,2,10,3],[11,0,13,0],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,0,16,0],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,0,19,0],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2025年度）"]
["项目名称",null,"就业见习费"]
["主管部门及代码",null,"408-横峰县市场监督管理局","实施单位","横峰县检验检测中心"]
["项目资金\n（万元）",null,"年度资金总额","38.64"]
[null,null,"其中：财政拨款","0"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["缓解大学生就业困难问题。"]
["一级指标","二级指标","三级指标",null,"指标值"]
["成本指标","经济成本指标","见习就业均成本",null,"≤908元/人/月"]
[null,"社会成本指标","就业局见习就业补贴",null,"≤1392元/人/月"]
[null,"生态环境成本指标","可持续发展",null,"绿色发展/"]
["产出指标","数量指标","见习就业人数",null,"≥14人"]
[null,"质量指标","见习就业人员合格率",null,"＝90%"]
[null,"时效指标","见习就业按期完成率",null,"＝90%"]
["效益指标","经济效益指标","经济行业覆盖率",null,"≥90%"]
[null,"社会效益指标","见习就业人员理论水平和实践能力提升",null,"有一定程度提升/"]
[null,"生态效益指标","生态环境公益活动组织场次",null,"＝1次"]
["满意度指标","服务对象满意度","见习就业人员满意度",null,"≥90%"]

{"sheet":"支出总表（引用）","index":10,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",108.38]
["一般公共服务支出",{"v":92.6,"d":"92.60"}]
["社会保障和就业支出",7.44]
["卫生健康支出",2.63]
["住房保障支出",5.71]

{"sheet":"财拨总表（引用）","index":11,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["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"]
[]
["**",1,2,3,4]
["合计",69.74,69.74]
["一般公共服务支出",53.96,53.96]
["社会保障和就业支出",7.44,7.44]
["卫生健康支出",2.63,2.63]
["住房保障支出",5.71,5.71]