{"text_format":"3","workbook":"xls","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","部门整体支出绩效目标表","重点项目绩效目标表","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:[619001]新余市渝水区城市管理局",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":3484.5893,"d":"3,484.59"},"社会保障和就业支出",{"v":461.2439,"d":"461.24"}]
["    （一）一般公共预算收入",{"v":3484.5893,"d":"3,484.59"},"城乡社区支出",{"v":2897.58352,"d":"2,897.58"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":137.3217,"d":"137.32"}]
["    （三）国有资本经营预算收入",null," "," "]
["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":3484.5893,"d":"3,484.59"},"本年支出合计",{"v":3496.14912,"d":"3,496.15"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":11.55982,"d":"11.56"}]
[]
["收入总计",{"v":3496.14912,"d":"3,496.15"},"支出总计",{"v":3496.14912,"d":"3,496.15"}]

{"sheet":"部门收入总表","index":1,"n_rows":18,"n_cols":15,"rows_kept":18,"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"]
["[619001]新余市渝水区城市管理局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":3496.14912,"d":"3,496.15"},{"v":11.55982,"d":"11.56"},{"v":3484.5893,"d":"3,484.59"},{"v":3484.5893,"d":"3,484.59"}]
["208","社会保障和就业支出",{"v":461.2439,"d":"461.24"},null,{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}]
["　05","　行政事业单位养老支出",{"v":461.2439,"d":"461.24"},null,{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":307.4959,"d":"307.50"},null,{"v":307.4959,"d":"307.50"},{"v":307.4959,"d":"307.50"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":153.748,"d":"153.75"},null,{"v":153.748,"d":"153.75"},{"v":153.748,"d":"153.75"}]
["212","城乡社区支出",{"v":2897.58352,"d":"2,897.58"},{"v":11.55982,"d":"11.56"},{"v":2886.0237,"d":"2,886.02"},{"v":2886.0237,"d":"2,886.02"}]
["　01","　城乡社区管理事务",{"v":2897.58352,"d":"2,897.58"},{"v":11.55982,"d":"11.56"},{"v":2886.0237,"d":"2,886.02"},{"v":2886.0237,"d":"2,886.02"}]
["　　2120101","　　行政运行",{"v":2537.4337,"d":"2,537.43"},null,{"v":2537.4337,"d":"2,537.43"},{"v":2537.4337,"d":"2,537.43"}]
["　　2120104","　　城管执法",{"v":360.14982,"d":"360.15"},{"v":11.55982,"d":"11.56"},348.59,348.59]
["221","住房保障支出",{"v":137.3217,"d":"137.32"},null,{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]
["　02","　住房改革支出",{"v":137.3217,"d":"137.32"},null,{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]
["　　2210201","　　住房公积金",{"v":137.3217,"d":"137.32"},null,{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]

{"sheet":"部门支出总表","index":2,"n_rows":18,"n_cols":5,"rows_kept":18,"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[619001]新余市渝水区城市管理局",{"$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":3496.14912,"d":"3,496.15"},{"v":3135.9993,"d":"3,136.00"},{"v":360.14982,"d":"360.15"}]
["208","社会保障和就业支出",{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}]
["　05","　行政事业单位养老支出",{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":307.4959,"d":"307.50"},{"v":307.4959,"d":"307.50"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":153.748,"d":"153.75"},{"v":153.748,"d":"153.75"}]
["212","城乡社区支出",{"v":2897.58352,"d":"2,897.58"},{"v":2537.4337,"d":"2,537.43"},{"v":360.14982,"d":"360.15"}]
["　01","　城乡社区管理事务",{"v":2897.58352,"d":"2,897.58"},{"v":2537.4337,"d":"2,537.43"},{"v":360.14982,"d":"360.15"}]
["　　2120101","　　行政运行",{"v":2537.4337,"d":"2,537.43"},{"v":2537.4337,"d":"2,537.43"}]
["　　2120104","　　城管执法",{"v":360.14982,"d":"360.15"},null,{"v":360.14982,"d":"360.15"}]
["221","住房保障支出",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]
["　02","　住房改革支出",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]
["　　2210201","　　住房公积金",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]

{"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"]
["[619001]新余市渝水区城市管理局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3484.5893,"d":"3,484.59"},"一、本年支出",{"v":3484.5893,"d":"3484.59"},{"v":3484.5893,"d":"3,484.59"}," "," "]
["  一般公共预算拨款收入",{"v":3484.5893,"d":"3,484.59"},"社会保障和就业支出",{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}," "," "]
["  政府性基金预算拨款收入",null,"城乡社区支出",{"v":2886.0237,"d":"2,886.02"},{"v":2886.0237,"d":"2,886.02"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":3484.5893,"d":"3,484.59"},"支出总计",{"v":3484.5893,"d":"3,484.59"},{"v":3484.5893,"d":"3,484.59"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[619001]新余市渝水区城市管理局",{"$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":3484.5893,"d":"3,484.59"},{"v":3135.9993,"d":"3,136.00"},348.59]
["208","社会保障和就业支出",{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}]
["　05","　行政事业单位养老支出",{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":307.4959,"d":"307.50"},{"v":307.4959,"d":"307.50"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":153.748,"d":"153.75"},{"v":153.748,"d":"153.75"}]
["212","城乡社区支出",{"v":2886.0237,"d":"2,886.02"},{"v":2537.4337,"d":"2,537.43"},348.59]
["　01","　城乡社区管理事务",{"v":2886.0237,"d":"2,886.02"},{"v":2537.4337,"d":"2,537.43"},348.59]
["　　2120101","　　行政运行",{"v":2537.4337,"d":"2,537.43"},{"v":2537.4337,"d":"2,537.43"}]
["　　2120104","　　城管执法",348.59,null,348.59]
["221","住房保障支出",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]
["　02","　住房改革支出",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]
["　　2210201","　　住房公积金",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"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"]
["[619001]新余市渝水区城市管理局",{"$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":3135.9993,"d":"3,136.00"},{"v":2788.3834,"d":"2,788.38"},{"v":347.6159,"d":"347.62"}]
["301","工资福利支出",{"v":2788.3834,"d":"2,788.38"},{"v":2788.3834,"d":"2,788.38"}]
["　30101","　基本工资",{"v":678.9396,"d":"678.94"},{"v":678.9396,"d":"678.94"}]
["　30102","　津贴补贴",443.25,443.25]
["　30103","　奖金",{"v":759.7536,"d":"759.75"},{"v":759.7536,"d":"759.75"}]
["　30106","　伙食补助费",{"v":96.6,"d":"96.60"},{"v":96.6,"d":"96.60"}]
["　30107","　绩效工资",{"v":60.6667,"d":"60.67"},{"v":60.6667,"d":"60.67"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":307.4959,"d":"307.50"},{"v":307.4959,"d":"307.50"}]
["　30109","　职业年金缴费",{"v":153.748,"d":"153.75"},{"v":153.748,"d":"153.75"}]
["　30110","　职工基本医疗保险缴费",{"v":80.2513,"d":"80.25"},{"v":80.2513,"d":"80.25"}]
["　30111","　公务员医疗补助缴费",{"v":41.3058,"d":"41.31"},{"v":41.3058,"d":"41.31"}]
["　30112","　其他社会保障缴费",{"v":12.3068,"d":"12.31"},{"v":12.3068,"d":"12.31"}]
["　30113","　住房公积金",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]
["　30199","　其他工资福利支出",{"v":16.744,"d":"16.74"},{"v":16.744,"d":"16.74"}]
["302","商品和服务支出",{"v":322.9079,"d":"322.91"},null,{"v":322.9079,"d":"322.91"}]
["　30201","　办公费",{"v":65,"d":"65.00"},null,{"v":65,"d":"65.00"}]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30205","　水费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30206","　电费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30207","　邮电费",4.44,null,4.44]
["　30211","　差旅费",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　30213","　维修（护）费",{"v":18.682,"d":"18.68"},null,{"v":18.682,"d":"18.68"}]
["　30216","　培训费",2.55,null,2.55]
["　30217","　公务接待费",0.45,null,0.45]
["　30228","　工会经费",{"v":13.7321,"d":"13.73"},null,{"v":13.7321,"d":"13.73"}]
["　30231","　公务用车运行维护费",{"v":57,"d":"57.00"},null,{"v":57,"d":"57.00"}]
["　30239","　其他交通费用",{"v":113.0538,"d":"113.05"},null,{"v":113.0538,"d":"113.05"}]
["　30299","　其他商品和服务支出",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"}]
["310","资本性支出",{"v":24.708,"d":"24.71"},null,{"v":24.708,"d":"24.71"}]
["　31002","　办公设备购置",{"v":24.708,"d":"24.71"},null,{"v":24.708,"d":"24.71"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[619001]新余市渝水区城市管理局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["619","新余市城市管理局渝水分局",57.45,{"$nulls":3},0.45,57,{"v":57,"d":"57.00"}]

{"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,"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:[619001]新余市渝水区城市管理局",{"$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":"部门整体支出绩效目标表","index":9,"n_rows":36,"n_cols":7,"rows_kept":36,"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],[11,0,28,1],[11,2,16,3],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,2,20,3],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,2,24,3],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,2,28,3],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,0,32,1],[29,2,32,3],[29,4,29,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,0,35,1],[33,2,35,3],[33,4,33,5],[34,4,34,5],[35,4,35,5]],"flags":["formulas_cached_only"]}
["部门整体支出绩效目标表"]
["（ 2025 年度）"]
["部门名称","新余市城市管理局渝水分局"]
["当年预算情况（万元）"]
["收入预算合计",null,null,"3,496.15"]
["其中：财政拨款",null,null,"3,484.59",null,"其他经费","11.56"]
["支出预算合计",null,null,"3,496.15"]
["其中：基本支出",null,null,"3,136",null,"项目支出","360.15"]
["年度总体目标",null,null,"一、强化队伍建设，不断提升城市治理精细化水平1、执法队伍下沉街道开展协同作战2、开展农贸市场周边环境整治3、加大违法建设管控力度4、不断提升城市市容管理水平5、联合整治环境卫生薄弱区域6、依法查处乱停乱放行为7、强化大气污染治理8、加大户外广告查处力度二、强化责任担当，不折不扣完成专项工作1、积极落实平安建设工作2、深入开展各类帮扶工作3、围绕美丽乡镇开展督导工作4、强化城市运行安全隐患排查治理三、外树良好形象，切实做到依法行政1、深入开展法制监督2、开展法制宣传、培训工作3、调解居民纠纷提升物业质量4、深入做好信访投诉处置工作."]
["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,"年度清理“牛皮癣”工作完成率",null,"100%"]
[{"$nulls":4},"出动整治人员数",null,"≥12人"]
[{"$nulls":4},"整治乱停乱放非机动车数量",null,"≥15000辆"]
[{"$nulls":4},"劳务派遣人员人数",null,"36个"]
[{"$nulls":4},"租赁办公住所数量",null,"8处"]
[{"$nulls":4},"交通整治委托劳务公司数量",null,"1家"]
[null,null,"质量指标",null,"交通整治工作合格率",null,"≥95%"]
[{"$nulls":4},"租用办公场所质量达标率",null,"100%"]
[{"$nulls":4},"劳务派遣人员工资发放准确率",null,"100%"]
[{"$nulls":4},"清洗“牛皮癣”工作合格率",null,"100%"]
[null,null,"时效指标",null,"清洗工作及时性",null,"及时"]
[{"$nulls":4},"交通整治及时性",null,"及时"]
[{"$nulls":4},"房租支付及时性",null,"及时"]
[{"$nulls":4},"劳务派遣人员工资福利发放及时率",null,"100%"]
[null,null,"成本指标",null,"“三城同创”交通整治费用",null,"≤100万元"]
[{"$nulls":4},"办公房租水电费用",null,"≤50万元"]
[{"$nulls":4},"劳务派遣人员经费支出",null,"≤215.71万元"]
[{"$nulls":4},"“牛皮癣”清洗费用",null,"≤50万元"]
["效益指标",null,"社会效益指标",null,"劳务派遣人员幸福感、获得感",null,"显著提升"]
[{"$nulls":4},"保障工作人员办公场所",null,"充分保障"]
[{"$nulls":4},"改善市容市貌状况",null,"明显改善"]
[{"$nulls":4},"提高执法效率与执法保障",null,"有效提升"]
["满意度指标",null,"服务对象满意度指标",null,"劳务派遣人员满意度",null,"≥95%"]
[{"$nulls":4},"受益群众满意度",null,"≥95%"]
[{"$nulls":4},"职工满意度",null,"≥98%"]

{"sheet":"重点项目绩效目标表","index":10,"n_rows":19,"n_cols":5,"rows_kept":19,"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],[12,0,16,0],[12,1,14,1],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2025年度）"]
["项目名称",null,"“三城同创”交通整治经费"]
["主管部门及代码",null,"619-新余市城市管理局渝水分局","实施单位","新余市渝水区城市管理局"]
["项目资金\n（万元）",null,"年度资金总额","100"]
[null,null,"其中：财政拨款",100]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["通过委托劳务公司，及时对城区内乱停乱放、违规占道等不文明现象及违法行为进行整治，提升市民出行便捷度，确保“三城同创”工作合格率。"]
["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","“三城同创”交通整治费用",null,"≤100万元"]
["产出指标","数量指标","交通整治委托劳务公司数量",null,"＝1家"]
[null,null,"整治乱停乱放非机动车数量",null,"≥15000辆"]
[null,null,"出动整治人员数",null,"≥12人"]
[null,"质量指标","交通整治工作合格率",null,"≥95%"]
[null,"时效指标","交通整治及时性",null,"及时"]
["效益指标","社会效益指标","改善市容市貌状况",null,"明显改善"]
["满意度指标","服务对象满意度","受益群众满意度",null,"≥95%"]

{"sheet":"支出总表（引用）","index":11,"n_rows":10,"n_cols":3,"rows_kept":10,"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":3496.14912,"d":"3,496.15"}]
["社会保障和就业支出",{"v":461.2439,"d":"461.24"}]
["城乡社区支出",{"v":2897.58352,"d":"2,897.58"}]
["住房保障支出",{"v":137.3217,"d":"137.32"}]

{"sheet":"财拨总表（引用）","index":12,"n_rows":9,"n_cols":5,"rows_kept":9,"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":3484.5893,"d":"3,484.59"},{"v":3484.5893,"d":"3,484.59"}]
["社会保障和就业支出",{"v":461.2439,"d":"461.24"},{"v":461.2439,"d":"461.24"}]
["城乡社区支出",{"v":2886.0237,"d":"2,886.02"},{"v":2886.0237,"d":"2,886.02"}]
["住房保障支出",{"v":137.3217,"d":"137.32"},{"v":137.3217,"d":"137.32"}]