{"text_format":"3","workbook":"xls","n_sheets":16,"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）","部门整体支出绩效目标表","项目支出绩效目标表-活动中心管理费","项目支出绩效目标表-老年大学管理费","项目支出绩效目标表-涉老协会预算","项目支出绩效目标表-离退休干部活动费"],"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:[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",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":386.1798,"d":"386.18"},"一般公共服务支出",{"v":135.457,"d":"135.46"}]
["    （一）一般公共预算收入",{"v":386.1798,"d":"386.18"},"教育支出",{"v":31.1046,"d":"31.10"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":284.086172,"d":"284.09"}]
["    （三）国有资本经营预算收入",null,"农林水支出",{"v":3,"d":"3.00"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":7.6027,"d":"7.60"}]
["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",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," "," "]
[]
["本年收入合计",{"v":386.1798,"d":"386.18"},"本年支出合计",{"v":461.250472,"d":"461.25"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":75.070672,"d":"75.07"}]
[]
["收入总计",{"v":461.250472,"d":"461.25"},"支出总计",{"v":461.250472,"d":"461.25"}]

{"sheet":"部门收入总表","index":1,"n_rows":27,"n_cols":15,"rows_kept":27,"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"]}
[]
["部门收入总表"]
["[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
[null,"合计",{"v":461.250472,"d":"461.25"},{"v":75.070672,"d":"75.07"},{"v":386.1798,"d":"386.18"},{"v":386.1798,"d":"386.18"}]
["201","一般公共服务支出",{"v":135.457,"d":"135.46"},null,{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["　36","　其他共产党事务支出",{"v":135.457,"d":"135.46"},null,{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["　　2013650","　　事业运行",{"v":135.457,"d":"135.46"},null,{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["205","教育支出",{"v":31.1046,"d":"31.10"},{"v":1.1046,"d":"1.10"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　08","　进修及培训",{"v":31.1046,"d":"31.10"},{"v":1.1046,"d":"1.10"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　　2050803","　　培训支出",{"v":31.1046,"d":"31.10"},{"v":1.1046,"d":"1.10"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",{"v":284.086172,"d":"284.09"},{"v":70.966072,"d":"70.97"},{"v":213.1201,"d":"213.12"},{"v":213.1201,"d":"213.12"}]
["　05","　行政事业单位养老支出",{"v":269.246172,"d":"269.25"},{"v":56.126072,"d":"56.13"},{"v":213.1201,"d":"213.12"},{"v":213.1201,"d":"213.12"}]
["　　2080502","　　事业单位离退休",{"v":2.2616,"d":"2.26"},null,{"v":2.2616,"d":"2.26"},{"v":2.2616,"d":"2.26"}]
["　　2080503","　　离退休人员管理机构",{"v":241.381072,"d":"241.38"},{"v":56.126072,"d":"56.13"},{"v":185.255,"d":"185.26"},{"v":185.255,"d":"185.26"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.069,"d":"17.07"},null,{"v":17.069,"d":"17.07"},{"v":17.069,"d":"17.07"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.5345,"d":"8.53"},null,{"v":8.5345,"d":"8.53"},{"v":8.5345,"d":"8.53"}]
["　10","　社会福利",14.84,14.84]
["　　2081002","　　老年福利",14.84,14.84]
["213","农林水支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":7.6027,"d":"7.60"},null,{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]
["　02","　住房改革支出",{"v":7.6027,"d":"7.60"},null,{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]
["　　2210201","　　住房公积金",{"v":7.6027,"d":"7.60"},null,{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]

{"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],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",{"$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]
[null,"合计",{"v":461.250472,"d":"461.25"},{"v":170.9248,"d":"170.92"},{"v":290.325672,"d":"290.33"}]
["201","一般公共服务支出",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["　36","　其他共产党事务支出",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["　　2013650","　　事业运行",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["205","教育支出",{"v":31.1046,"d":"31.10"},null,{"v":31.1046,"d":"31.10"}]
["　08","　进修及培训",{"v":31.1046,"d":"31.10"},null,{"v":31.1046,"d":"31.10"}]
["　　2050803","　　培训支出",{"v":31.1046,"d":"31.10"},null,{"v":31.1046,"d":"31.10"}]
["208","社会保障和就业支出",{"v":284.086172,"d":"284.09"},{"v":27.8651,"d":"27.87"},{"v":256.221072,"d":"256.22"}]
["　05","　行政事业单位养老支出",{"v":269.246172,"d":"269.25"},{"v":27.8651,"d":"27.87"},{"v":241.381072,"d":"241.38"}]
["　　2080502","　　事业单位离退休",{"v":2.2616,"d":"2.26"},{"v":2.2616,"d":"2.26"}]
["　　2080503","　　离退休人员管理机构",{"v":241.381072,"d":"241.38"},null,{"v":241.381072,"d":"241.38"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.069,"d":"17.07"},{"v":17.069,"d":"17.07"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.5345,"d":"8.53"},{"v":8.5345,"d":"8.53"}]
["　10","　社会福利",14.84,null,14.84]
["　　2081002","　　老年福利",14.84,null,14.84]
["213","农林水支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]
["　02","　住房改革支出",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]
["　　2210201","　　住房公积金",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]

{"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"]
["[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":386.1798,"d":"386.18"},"一、本年支出",{"v":386.1798,"d":"386.18"},{"v":386.1798,"d":"386.18"}," "," "]
["  一般公共预算拨款收入",{"v":386.1798,"d":"386.18"},"一般公共服务支出",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}," "]
["  政府性基金预算拨款收入",null,"教育支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}," "]
["  国有资本经营预算收入",null,"社会保障和就业支出",{"v":213.1201,"d":"213.12"},{"v":213.1201,"d":"213.12"}," "]
[null,null,"住房保障支出",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":386.1798,"d":"386.18"},"支出总计",{"v":386.1798,"d":"386.18"},{"v":386.1798,"d":"386.18"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]
["[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":386.1798,"d":"386.18"},{"v":170.9248,"d":"170.92"},{"v":215.255,"d":"215.26"}]
["201","一般公共服务支出",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["　36","　其他共产党事务支出",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["　　2013650","　　事业运行",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["205","教育支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　08","　进修及培训",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2050803","　　培训支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",{"v":213.1201,"d":"213.12"},{"v":27.8651,"d":"27.87"},{"v":185.255,"d":"185.26"}]
["　05","　行政事业单位养老支出",{"v":213.1201,"d":"213.12"},{"v":27.8651,"d":"27.87"},{"v":185.255,"d":"185.26"}]
["　　2080502","　　事业单位离退休",{"v":2.2616,"d":"2.26"},{"v":2.2616,"d":"2.26"}]
["　　2080503","　　离退休人员管理机构",{"v":185.255,"d":"185.26"},null,{"v":185.255,"d":"185.26"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.069,"d":"17.07"},{"v":17.069,"d":"17.07"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.5345,"d":"8.53"},{"v":8.5345,"d":"8.53"}]
["221","住房保障支出",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]
["　02","　住房改革支出",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]
["　　2210201","　　住房公积金",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]
["[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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]
[null,"合计",{"v":170.9248,"d":"170.92"},{"v":160.1746,"d":"160.17"},{"v":10.7502,"d":"10.75"}]
["301","工资福利支出",{"v":157.913,"d":"157.91"},{"v":157.913,"d":"157.91"}]
["　30101","　基本工资",{"v":36.954,"d":"36.95"},{"v":36.954,"d":"36.95"}]
["　30102","　津贴补贴",{"v":1.2984,"d":"1.30"},{"v":1.2984,"d":"1.30"}]
["　30103","　奖金",{"v":44.6235,"d":"44.62"},{"v":44.6235,"d":"44.62"}]
["　30106","　伙食补助费",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　30107","　绩效工资",{"v":25.104,"d":"25.10"},{"v":25.104,"d":"25.10"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":17.069,"d":"17.07"},{"v":17.069,"d":"17.07"}]
["　30109","　职业年金缴费",{"v":8.5345,"d":"8.53"},{"v":8.5345,"d":"8.53"}]
["　30110","　职工基本医疗保险缴费",{"v":4.4293,"d":"4.43"},{"v":4.4293,"d":"4.43"}]
["　30111","　公务员医疗补助缴费",{"v":3.7929,"d":"3.79"},{"v":3.7929,"d":"3.79"}]
["　30112","　其他社会保障缴费",{"v":1.1247,"d":"1.12"},{"v":1.1247,"d":"1.12"}]
["　30113","　住房公积金",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]
["　30199","　其他工资福利支出",1.08,1.08]
["302","商品和服务支出",{"v":7.7502,"d":"7.75"},null,{"v":7.7502,"d":"7.75"}]
["　30201","　办公费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30207","　邮电费",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"}]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30217","　公务接待费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30228","　工会经费",{"v":0.7602,"d":"0.76"},null,{"v":0.7602,"d":"0.76"}]
["　30239","　其他交通费用",{"v":0.594,"d":"0.59"},null,{"v":0.594,"d":"0.59"}]
["303","对个人和家庭的补助",{"v":2.2616,"d":"2.26"},{"v":2.2616,"d":"2.26"}]
["　30302","　退休费",{"v":1.0536,"d":"1.05"},{"v":1.0536,"d":"1.05"}]
["　30309","　奖励金",0.48,0.48]
["　30399","　其他对个人和家庭的补助",{"v":0.728,"d":"0.73"},{"v":0.728,"d":"0.73"}]
["310","资本性支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　31002","　办公设备购置",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","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 "}]
["408","新余市渝水区老干部服务中心（部门）",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"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,"2023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:[408]新余市渝水区老干部服务中心（部门） , [408001]新余市渝水区老干部服务中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":12,"n_cols":3,"rows_kept":12,"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",{"v":461.250472,"d":"461.25"}]
["一般公共服务支出",{"v":135.457,"d":"135.46"}]
["教育支出",{"v":31.1046,"d":"31.10"}]
["社会保障和就业支出",{"v":284.086172,"d":"284.09"}]
["农林水支出",{"v":3,"d":"3.00"}]
["住房保障支出",{"v":7.6027,"d":"7.60"}]

{"sheet":"财拨总表（引用）","index":10,"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",{"v":386.1798,"d":"386.18"},{"v":386.1798,"d":"386.18"}]
["一般公共服务支出",{"v":135.457,"d":"135.46"},{"v":135.457,"d":"135.46"}]
["教育支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["社会保障和就业支出",{"v":213.1201,"d":"213.12"},{"v":213.1201,"d":"213.12"}]
["住房保障支出",{"v":7.6027,"d":"7.60"},{"v":7.6027,"d":"7.60"}]

{"sheet":"部门整体支出绩效目标表","index":11,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[1,0,1,6],[2,0,2,6],[3,1,3,6],[4,0,4,6],[5,0,5,2],[5,3,5,6],[6,0,6,2],[6,3,6,4],[7,0,7,2],[7,3,7,6],[8,0,8,2],[8,3,8,4],[9,0,9,2],[9,3,9,6],[10,0,10,6],[11,0,11,1],[11,2,11,3],[11,4,11,5],[12,0,14,1],[12,2,12,3],[12,4,12,5],[13,2,13,3],[13,4,13,5],[14,2,14,3],[14,4,14,5],[15,0,15,1],[15,2,15,3],[15,4,15,5],[16,0,16,1],[16,2,16,3],[16,4,16,5]],"flags":["formulas_cached_only"]}
[]
["部门整体支出绩效目标表"]
["（ 2023 年度）"]
["部门名称","新余市渝水区老干部服务中心（部门）"]
["当年预算情况（万元）"]
["收入预算合计",null,null,"461.25"]
["其中：财政拨款",null,null,"386.18",null,"其他经费","75.07"]
["支出预算合计",null,null,"461.25"]
["其中：基本支出",null,null,"170.92",null,"项目支出","290.33"]
["年度总体目标",null,null,"承担服务全区离退休老干部，组织老干部开展健康有益的文体娱乐活动，稳定老干部队伍，发挥老干部作用。"]
["年度绩效指标"]
["一级指标",null,"二级指标",null,"三级指标",null,"目标值"]
["产出指标",null,"产出指标",null,"开展全区老干部文体活动次数（次）",null,"≥3次"]
[null,null,"质量指标",null,"活动开展成功率",null,"100%"]
[null,null,"时效指标",null,"活动开展及时性",null,"及时"]
["效益指标",null,"效益指标",null,"老干部精神生活",null,"得到丰富"]
["满意度指标",null,"满意度指标",null,"老干部满意度",null,"≥98%"]

{"sheet":"项目支出绩效目标表-活动中心管理费","index":12,"n_rows":17,"n_cols":5,"rows_kept":17,"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],[11,2,11,3],[12,0,14,0],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2023年度）"]
["项目名称",null,"新老干部活动中心管理经费"]
["主管部门及代码",null,"408-新余市渝水区老干部服务中心（部门）","实施单位","新余市渝水区老干部服务中心"]
["项目资金\n（万元）",null,"年度资金总额","51.2"]
[null,null,"其中：财政拨款","51.2"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["保证服务中心活动场所正常运行"]
["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","活动场管管理费",null,"＝512000元"]
["产出指标","数量指标","活动场管管理个数",null,"＝5个"]
[null,"质量指标","活动场管维护率",null,"＝100%"]
[null,"时效指标","活动场管维护及时性",null,"＝100%"]
["效益指标","社会效益指标","老干部活动参与率",null,"≥99%"]
["满意度指标","服务对象满意度","活动人员满意度",null,"≥98%"]

{"sheet":"项目支出绩效目标表-老年大学管理费","index":13,"n_rows":17,"n_cols":5,"rows_kept":17,"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],[11,2,11,3],[12,0,14,0],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2023年度）"]
["项目名称",null,"2023年老年大学办学管理经费"]
["主管部门及代码",null,"408-新余市渝水区老干部服务中心（部门）","实施单位","新余市渝水区老干部服务中心"]
["项目资金\n（万元）",null,"年度资金总额","30"]
[null,null,"其中：财政拨款","30"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["制定全老年教学计划，开展调查研究，满足老年人多元化需求，提升老年人幸福感，获得感。"]
["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","老年大学办学费用",null,"＝300000元"]
["产出指标","数量指标","计划招生人数",null,"≥2000人"]
[null,"质量指标","学员结业率",null,"≥98%"]
[null,"时效指标","办学及时性",null,"及时"]
["效益指标","社会效益指标","提高老年大学社会影响力",null,"影响力"]
["满意度指标","服务对象满意度","学员满意度",null,"≥98%"]

{"sheet":"项目支出绩效目标表-涉老协会预算","index":14,"n_rows":17,"n_cols":5,"rows_kept":17,"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],[11,2,11,3],[12,0,14,0],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2023年度）"]
["项目名称",null,"2023年区老干部服务中心八个涉老协会预算"]
["主管部门及代码",null,"408-新余市渝水区老干部服务中心（部门）","实施单位","新余市渝水区老干部服务中心"]
["项目资金\n（万元）",null,"年度资金总额","34"]
[null,null,"其中：财政拨款","34"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["各涉老协会组织积极开展文化养心、传播社会正能量、集中老同志智慧力量发挥余热。"]
["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","涉老协会 经费",null,"＝340000元"]
["产出指标","数量指标","涉老协会组织个数",null,"＝8个"]
[null,"质量指标","涉老协会宣传率",null,"＝100%"]
[null,"时效指标","涉老协会开展活动及时率",null,"＝100%"]
["效益指标","社会效益指标","涉老协会会员发挥作用",null,"作用"]
["满意度指标","服务对象满意度","涉老协会会员满意度",null,"≥98%"]

{"sheet":"项目支出绩效目标表-离退休干部活动费","index":15,"n_rows":17,"n_cols":5,"rows_kept":17,"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],[11,2,11,3],[12,0,14,0],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2023年度）"]
["项目名称",null,"2023年区老干部服务中心离退休干部活动费及以下退休人员活动费等"]
["主管部门及代码",null,"408-新余市渝水区老干部服务中心（部门）","实施单位","新余市渝水区老干部服务中心"]
["项目资金\n（万元）",null,"年度资金总额","100.06"]
[null,null,"其中：财政拨款","100.06"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["组织全区离退休老干部开展文体活动，满足老干部精神文化需求。"]
["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","活动费经费",null,"＝1000550元"]
["产出指标","数量指标","开展活动次数",null,"≥3次"]
[null,"质量指标","开展活动参与率",null,"≥98%"]
[null,"时效指标","开展活动及时率",null,"＝100%"]
["效益指标","社会效益指标","参与活动人员认可度",null,"≥98%"]
["满意度指标","服务对象满意度","活动对象满意度",null,"≥98%"]