{"text_format":"3","workbook":"xls","n_sheets":17,"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","（项目绩效目标表）新老干部活动中心管理费","（项目绩效目标表）老年大学办学管理费","（项目绩效目标表）全区离退休干部活动费及以下退休人员活动费等","（项目绩效目标表）企业离休干部基础绩效奖","（项目绩效目标表）九个涉老协会预算经费"],"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:[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":483.2423,"d":"483.24"},"一般公共服务支出",{"v":154.6942,"d":"154.69"}]
["    （一）一般公共预算收入",{"v":483.2423,"d":"483.24"},"教育支出",{"v":40,"d":"40.00"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":301.6825,"d":"301.68"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":7.0056,"d":"7.01"}]
["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",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":483.2423,"d":"483.24"},"本年支出合计",{"v":503.3823,"d":"503.38"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",20.14]
[]
["收入总计",{"v":503.3823,"d":"503.38"},"支出总计",{"v":503.3823,"d":"503.38"}]

{"sheet":"部门收入总表","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"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"]
["[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]
["","合计",{"v":503.3823,"d":"503.38"},20.14,{"v":483.2423,"d":"483.24"},{"v":483.2423,"d":"483.24"}]
["201","一般公共服务支出",{"v":154.6942,"d":"154.69"},20.14,{"v":134.5542,"d":"134.55"},{"v":134.5542,"d":"134.55"}]
["　36","　其他共产党事务支出",{"v":154.6942,"d":"154.69"},20.14,{"v":134.5542,"d":"134.55"},{"v":134.5542,"d":"134.55"}]
["　　2013650","　　事业运行",{"v":127.0374,"d":"127.04"},null,{"v":127.0374,"d":"127.04"},{"v":127.0374,"d":"127.04"}]
["　　2013699","　　其他共产党事务支出",{"v":27.6568,"d":"27.66"},20.14,{"v":7.5168,"d":"7.52"},{"v":7.5168,"d":"7.52"}]
["205","教育支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["　08","　进修及培训",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["　　2050803","　　培训支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["208","社会保障和就业支出",{"v":301.6825,"d":"301.68"},null,{"v":301.6825,"d":"301.68"},{"v":301.6825,"d":"301.68"}]
["　05","　行政事业单位养老支出",{"v":301.6825,"d":"301.68"},null,{"v":301.6825,"d":"301.68"},{"v":301.6825,"d":"301.68"}]
["　　2080502","　　事业单位离退休",{"v":27.7788,"d":"27.78"},null,{"v":27.7788,"d":"27.78"},{"v":27.7788,"d":"27.78"}]
["　　2080503","　　离退休人员管理机构",250.42,null,250.42,250.42]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":15.6558,"d":"15.66"},null,{"v":15.6558,"d":"15.66"},{"v":15.6558,"d":"15.66"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":7.8279,"d":"7.83"},null,{"v":7.8279,"d":"7.83"},{"v":7.8279,"d":"7.83"}]
["221","住房保障支出",{"v":7.0056,"d":"7.01"},null,{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]
["　02","　住房改革支出",{"v":7.0056,"d":"7.01"},null,{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]
["　　2210201","　　住房公积金",{"v":7.0056,"d":"7.01"},null,{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]

{"sheet":"部门支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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[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]
["","合计",{"v":503.3823,"d":"503.38"},{"v":185.3055,"d":"185.31"},{"v":318.0768,"d":"318.08"}]
["201","一般公共服务支出",{"v":154.6942,"d":"154.69"},{"v":127.0374,"d":"127.04"},{"v":27.6568,"d":"27.66"}]
["　36","　其他共产党事务支出",{"v":154.6942,"d":"154.69"},{"v":127.0374,"d":"127.04"},{"v":27.6568,"d":"27.66"}]
["　　2013650","　　事业运行",{"v":127.0374,"d":"127.04"},{"v":127.0374,"d":"127.04"}]
["　　2013699","　　其他共产党事务支出",{"v":27.6568,"d":"27.66"},null,{"v":27.6568,"d":"27.66"}]
["205","教育支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　08","　进修及培训",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　　2050803","　　培训支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["208","社会保障和就业支出",{"v":301.6825,"d":"301.68"},{"v":51.2625,"d":"51.26"},250.42]
["　05","　行政事业单位养老支出",{"v":301.6825,"d":"301.68"},{"v":51.2625,"d":"51.26"},250.42]
["　　2080502","　　事业单位离退休",{"v":27.7788,"d":"27.78"},{"v":27.7788,"d":"27.78"}]
["　　2080503","　　离退休人员管理机构",250.42,null,250.42]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":15.6558,"d":"15.66"},{"v":15.6558,"d":"15.66"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":7.8279,"d":"7.83"},{"v":7.8279,"d":"7.83"}]
["221","住房保障支出",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]
["　02","　住房改革支出",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]
["　　2210201","　　住房公积金",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]

{"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"]
["[408001]新余市渝水区老干部服务中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":483.2423,"d":"483.24"},"一、本年支出",{"v":483.2423,"d":"483.24"},{"v":483.2423,"d":"483.24"}," "," "]
["  一般公共预算拨款收入",{"v":483.2423,"d":"483.24"},"一般公共服务支出",{"v":134.5542,"d":"134.55"},{"v":134.5542,"d":"134.55"}," "," "]
["  政府性基金预算拨款收入",null,"教育支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}," "," "]
["  国有资本经营预算收入",null,"社会保障和就业支出",{"v":301.6825,"d":"301.68"},{"v":301.6825,"d":"301.68"}," "," "]
[null,null,"住房保障支出",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":483.2423,"d":"483.24"},"支出总计",{"v":483.2423,"d":"483.24"},{"v":483.2423,"d":"483.24"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[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,"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",{"v":483.2423,"d":"483.24"},{"v":185.3055,"d":"185.31"},{"v":297.9368,"d":"297.94"}]
["201","一般公共服务支出",{"v":134.5542,"d":"134.55"},{"v":127.0374,"d":"127.04"},{"v":7.5168,"d":"7.52"}]
["　36","　其他共产党事务支出",{"v":134.5542,"d":"134.55"},{"v":127.0374,"d":"127.04"},{"v":7.5168,"d":"7.52"}]
["　　2013650","　　事业运行",{"v":127.0374,"d":"127.04"},{"v":127.0374,"d":"127.04"}]
["　　2013699","　　其他共产党事务支出",{"v":7.5168,"d":"7.52"},null,{"v":7.5168,"d":"7.52"}]
["205","教育支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　08","　进修及培训",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　　2050803","　　培训支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["208","社会保障和就业支出",{"v":301.6825,"d":"301.68"},{"v":51.2625,"d":"51.26"},250.42]
["　05","　行政事业单位养老支出",{"v":301.6825,"d":"301.68"},{"v":51.2625,"d":"51.26"},250.42]
["　　2080502","　　事业单位离退休",{"v":27.7788,"d":"27.78"},{"v":27.7788,"d":"27.78"}]
["　　2080503","　　离退休人员管理机构",250.42,null,250.42]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":15.6558,"d":"15.66"},{"v":15.6558,"d":"15.66"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":7.8279,"d":"7.83"},{"v":7.8279,"d":"7.83"}]
["221","住房保障支出",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]
["　02","　住房改革支出",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]
["　　2210201","　　住房公积金",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]

{"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"]
["[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,"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","",{"v":185.3055,"d":"185.31"},{"v":171.4239,"d":"171.42"},{"v":13.8816,"d":"13.88"}]
["301","工资福利支出",{"v":143.6451,"d":"143.65"},{"v":143.6451,"d":"143.65"}]
["　30101","　基本工资",{"v":34.9152,"d":"34.92"},{"v":34.9152,"d":"34.92"}]
["　30102","　津贴补贴",{"v":1.1688,"d":"1.17"},{"v":1.1688,"d":"1.17"}]
["　30106","　伙食补助费",{"v":4.8,"d":"4.80"},{"v":4.8,"d":"4.80"}]
["　30107","　绩效工资",{"v":62.9336,"d":"62.93"},{"v":62.9336,"d":"62.93"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":15.6558,"d":"15.66"},{"v":15.6558,"d":"15.66"}]
["　30109","　职业年金缴费",{"v":7.8279,"d":"7.83"},{"v":7.8279,"d":"7.83"}]
["　30110","　职工基本医疗保险缴费",{"v":4.0882,"d":"4.09"},{"v":4.0882,"d":"4.09"}]
["　30111","　公务员医疗补助缴费",{"v":3.3945,"d":"3.39"},{"v":3.3945,"d":"3.39"}]
["　30112","　其他社会保障缴费",{"v":1.0235,"d":"1.02"},{"v":1.0235,"d":"1.02"}]
["　30113","　住房公积金",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]
["　30199","　其他工资福利支出",{"v":0.832,"d":"0.83"},{"v":0.832,"d":"0.83"}]
["302","商品和服务支出",{"v":10.8816,"d":"10.88"},null,{"v":10.8816,"d":"10.88"}]
["　30207","　邮电费",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"}]
["　30211","　差旅费",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["　30216","　培训费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30217","　公务接待费",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["　30228","　工会经费",{"v":0.7005,"d":"0.70"},null,{"v":0.7005,"d":"0.70"}]
["　30239","　其他交通费用",{"v":5.5851,"d":"5.59"},null,{"v":5.5851,"d":"5.59"}]
["303","对个人和家庭的补助",{"v":27.7788,"d":"27.78"},{"v":27.7788,"d":"27.78"}]
["　30302","　退休费",{"v":25.8876,"d":"25.89"},{"v":25.8876,"d":"25.89"}]
["　30307","　医疗费补助",{"v":0.9072,"d":"0.91"},{"v":0.9072,"d":"0.91"}]
["　30309","　奖励金",0.36,0.36]
["　30399","　其他对个人和家庭的补助",{"v":0.624,"d":"0.62"},{"v":0.624,"d":"0.62"}]
["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":10,"rows_kept":7,"merged":[[0,6,0,9],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[408001]新余市渝水区老干部服务中心",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["408","新余市渝水区老干部服务中心（部门）",{"v":1.6,"d":"1.60"},{"$nulls":3},{"v":1.6,"d":"1.60"}]

{"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:[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,"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":"支出总表（引用）","index":9,"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",{"v":503.3823,"d":"503.38"}]
["一般公共服务支出",{"v":154.6942,"d":"154.69"}]
["教育支出",{"v":40,"d":"40.00"}]
["社会保障和就业支出",{"v":301.6825,"d":"301.68"}]
["住房保障支出",{"v":7.0056,"d":"7.01"}]

{"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":483.2423,"d":"483.24"},{"v":483.2423,"d":"483.24"}]
["一般公共服务支出",{"v":134.5542,"d":"134.55"},{"v":134.5542,"d":"134.55"}]
["教育支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["社会保障和就业支出",{"v":301.6825,"d":"301.68"},{"v":301.6825,"d":"301.68"}]
["住房保障支出",{"v":7.0056,"d":"7.01"},{"v":7.0056,"d":"7.01"}]

{"sheet":"部门整体支出绩效目标表","index":11,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,6],[1,0,1,6],[2,1,2,6],[3,0,3,6],[4,0,4,2],[4,3,4,6],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,6],[7,0,7,2],[7,3,7,4],[8,0,8,2],[8,3,8,6],[9,0,9,6],[10,0,10,1],[10,2,10,3],[10,4,10,5],[11,0,14,1],[11,2,11,3],[11,4,11,5],[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"]
["（ 2025 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,"503.38"]
["其中：财政拨款",null,null,"483.24",null,"其他经费","20.14"]
["支出预算合计",null,null,"503.38"]
["其中：基本支出",null,null,"185.31",null,"项目支出","318.08"]
["年度总体目标",null,null,"加强全区老干部学习活动阵地建设，为全区老干部提供活动场所，引导广大离退休干部积极参与各类党建基层治理及文体活动，充分发挥老干部服务中心主阵地作用，让老干部在政治上有荣誉感、组织上有归属感、生活上有幸福感，与时俱进做好老干部服务管理工作。"]
["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,"数量指标",null,"开展全区老干部服务管理次数（次）",null,"≥6次"]
[null,null,"质量指标",null,"开展全区老干部服务管理对象覆盖率",null,"100%"]
[null,null,"时效指标",null,"开展全区老干部服务管理及时率",null,"100%"]
[null,null,"成本指标",null,"全区老干部综合服务管理成本",null,"4832423元"]
["效益指标",null,"社会效益指标",null,"提升全区老干部的幸福感",null,"显著提升"]
["满意度指标",null,"服务对象满意度指标",null,"老干部同志满意度",null,"≥98%"]

{"sheet":"（项目绩效目标表）新老干部活动中心管理费","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"]
["（2025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"]
["新老干部活动中心管理费51.20万元，内有活动场馆5个，为全区老干部活动提供场所，定期组织离退休干部在活动中心开展党建及文体活动，充分发挥老干部活动中心主阵地作用，让老干部在政治上有荣誉感、组织上有归属感、生活上有幸福感。"]
["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","活动场馆管理费",null,"≤512000元"]
["产出指标","数量指标","活动场馆管理个数",null,"≥5个"]
[null,"质量指标","活动场馆维护率",null,"＝100%"]
[null,"时效指标","活动场馆维护及时率",null,"＝100%"]
["效益指标","社会效益指标","老干部活动参与率",null,"≥98%"]
["满意度指标","服务对象满意度","活动人员满意度",null,"≥98%"]

{"sheet":"（项目绩效目标表）老年大学办学管理费","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"]
["（2025年度）"]
["项目名称",null,"区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","40"]
[null,null,"其中：财政拨款","40"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["老年大学日常管理费用40万元，计划招生1800人左右，学校坚持以教学为中心，以人为本自愿参学，通过课程学习陶冶情操、丰富老年人精神生活展现老年人的精神面貌，发挥全区老年人的正能量作用。"]
["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","老年大学办学管理费用",null,"＝400000元"]
["产出指标","数量指标","计划招生人数",null,"≥1800人"]
[null,"质量指标","学员结业率",null,"＝100%"]
[null,"时效指标","办学及时率",null,"＝100%"]
["效益指标","社会效益指标","提高老年大学社会影响力",null,"提高"]
["满意度指标","服务对象满意度","学员满意度",null,"≥98%"]

{"sheet":"（项目绩效目标表）全区离退休干部活动费及以下退休人员活动费等","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"]
["（2025年度）"]
["项目名称",null,"全区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","162.22"]
[null,null,"其中：财政拨款","162.22"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["全区老干部活动费162.22万元，计划组织全区离退休老干部2000人左右开展文体活动，丰富老干部的精神文化需求，提升老干部的幸福感，稳定老干部队伍，促进离退休干部“老有所教、老有所学、老有所乐、老有所为”，展现全区老干部健康向上的精神面貌。"]
["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","开展活动成本",null,"≤1622200元"]
["产出指标","数量指标","开展活动次数",null,"≥4次"]
[null,"质量指标","开展活动达标率",null,"＝100%"]
[null,"时效指标","开展活动及时率",null,"＝100%"]
["效益指标","社会效益指标","老干部活动参与率",null,"≥98%"]
["满意度指标","服务对象满意度","活动对象满意度",null,"≥98%"]

{"sheet":"（项目绩效目标表）企业离休干部基础绩效奖","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"]
["（2025年度）"]
["项目名称",null,"企业离休干部基础绩效奖"]
["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",7.5168]
[null,null,"其中：财政拨款",7.5168]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["落实企业离休干部生活待遇，平衡企业离休干部与机关离休干部离休费差距，发放企业离休干部2025年基础绩效奖，确保企业离休干部共享改革发展成果。"]
["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","离休干部基础绩效奖发放总额",null,"＝75168元"]
["产出指标","数量指标","基础绩效奖发放人数",null,"＝2人"]
[null,"质量指标","基础绩效奖发放对象准确率",null,"＝100%"]
[null,"时效指标","基础绩效奖发放及时率",null,"＝100%"]
["效益指标","社会效益指标","企业离休人员生活水平保障率",null,"＝100%"]
["满意度指标","服务对象满意度","企业离休人员满意度",null,"＝100%"]

{"sheet":"（项目绩效目标表）九个涉老协会预算经费","index":16,"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"]
["（2025年度）"]
["项目名称",null,"9个涉老协会预算经费"]
["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","37"]
[null,null,"其中：财政拨款","37"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["九个涉老协会经费37万元，年举办书画、乒乓球等活动不少于18次，积极发挥涉老协会传播社会正能量作用，集中老同志智慧力量发挥余热，推动全区老龄事业发展。"]
["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","开展活动成本",null,"＝370000元"]
["产出指标","数量指标","举办活动场次",null,"≥18次"]
[null,"质量指标","开展活动达标率",null,"＝100%"]
[null,"时效指标","开展活动及时率",null,"＝100%"]
["效益指标","社会效益指标","推动老龄事业发展",null,"推动"]
["满意度指标","服务对象满意度","受益人员满意度",null,"≥98%"]