{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["部门收入总表","部门支出总表","部门收支总表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算\"三公\"经费支出表","一般性支出明细表","政府性基金预算支出表","政府采购预算表","政府购买服务预算编制表","部门整体支出绩效目标表","项目支出绩效目标表1","项目支出绩效目标表2","项目支出绩效目标表3","项目支出绩效目标表4"],"not_rendered":{"external_links":1,"defined_names":25},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收入总表","index":0,"n_rows":24,"n_cols":14,"rows_kept":24,"merged":[[0,0,0,13],[2,0,2,3],[3,0,3,3],[3,4,4,4],[3,5,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[4,0,4,2]],"flags":["formulas_cached_only"]}
["部门收入总表"]
[{"$nulls":13},"部门公开表1"]
["单位名称:郴州职业技术学院",{"$nulls":12},"单位：万元"]
["科目",{"$nulls":3},"合计","一般公共预算拨款",null,null,"政府性基金收入","纳入专户管理的非税收入拨款","上级补助收入","其他收入","事业单位经营服务收入","上年结转"]
["科目编码",null,null,"科目名称",null,"小计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
[{"$nulls":3},"合计",11105.76,6278.76,6278.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3520,"d":"3520.00"},{"v":1307,"d":"1307.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",9776.19,4949.19,4949.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3520,"d":"3520.00"},{"v":1307,"d":"1307.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"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"}]
["  205","  02","05","    高等教育",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"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"}]
[null,"03",null,"  职业教育",9256.19,4829.19,4829.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3120,"d":"3120.00"},{"v":1307,"d":"1307.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","05","    高等职业教育",9256.19,4829.19,4829.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3120,"d":"3120.00"},{"v":1307,"d":"1307.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"99",null,"  其他教育支出",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  99","99","    其他教育支出",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",764.57,764.57,764.57,{"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"}]
[null,"05",null,"  行政事业单位养老支出",764.57,764.57,764.57,{"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"}]
["  208","  05","02","    事业单位离退休",103.12,103.12,103.12,{"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"}]
["  208","  05","05","    机关事业单位基本养老保险缴费支出",440.97,440.97,440.97,{"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"}]
["  208","  05","06","    机关事业单位职业年金缴费支出",220.48,220.48,220.48,{"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",null,null,"卫生健康支出",234.27,234.27,234.27,{"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"}]
[null,"11",null,"  行政事业单位医疗",234.27,234.27,234.27,{"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","  11","02","    事业单位医疗",234.27,234.27,234.27,{"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",null,null,"住房保障支出",330.73,330.73,330.73,{"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"}]
[null,"02",null,"  住房改革支出",330.73,330.73,330.73,{"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","  02","01","    住房公积金",330.73,330.73,330.73,{"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":1,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[0,0,0,8],[2,0,2,6],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["部门支出总表"]
[{"$nulls":8},"部门公开表2"]
["单位名称：郴州职业技术学院",{"$nulls":7},"单位：万元"]
["支出功能分类科目",null,"政府支出经济分类科目",null,"部门支出经济分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称","科目编码","科目名称","科目编码","科目名称"]
[{"$nulls":5},"合计",11105.76,5718.76,{"v":5387,"d":"5387.00"}]
["2050305","高等职业教育","50501","工资福利支出","30101","基本工资",1622.52,1622.52,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50501","工资福利支出","30102","津贴补贴",23.04,23.04,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50501","工资福利支出","30103","奖金",1067.48,1067.48,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50501","工资福利支出","30107","绩效工资",{"v":1110.5,"d":"1110.50"},{"v":1110.5,"d":"1110.50"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出","50501","工资福利支出","30108","机关事业单位基本养老保险缴费",440.97,440.97,{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出","50501","工资福利支出","30109","职业年金缴费",220.48,220.48,{"v":0,"d":"0.00"}]
["2101102","事业单位医疗","50501","工资福利支出","30110","职工基本医疗保险缴费",234.27,234.27,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50501","工资福利支出","30112","其他社会保障缴费",46.85,46.85,{"v":0,"d":"0.00"}]
["2210201","住房公积金","50501","工资福利支出","30113","住房公积金",330.73,330.73,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50501","工资福利支出","30199","其他工资福利支出",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30201","办公费",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30202","印刷费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30205","水费",{"v":32.8,"d":"32.80"},{"v":32.8,"d":"32.80"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30206","电费",{"v":200,"d":"200.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30209","物业管理费",{"v":186,"d":"186.00"},{"v":86,"d":"86.00"},{"v":100,"d":"100.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30211","差旅费",{"v":50.5,"d":"50.50"},{"v":50.5,"d":"50.50"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30213","维修(护)费",{"v":67,"d":"67.00"},{"v":67,"d":"67.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30215","会议费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30217","公务接待费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30228","工会经费",125.12,55.12,{"v":70,"d":"70.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30229","福利费",82.68,82.68,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30231","公务用车运行维护费",{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30239","其他交通费用",{"v":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30299","其他商品和服务支出",{"v":2158,"d":"2158.00"},{"v":38,"d":"38.00"},{"v":2120,"d":"2120.00"}]
["2080502","事业单位离退休","50502","商品和服务支出","30299","其他商品和服务支出",{"v":15.6,"d":"15.60"},{"v":15.6,"d":"15.60"},{"v":0,"d":"0.00"}]
["2059999","其他教育支出","50502","商品和服务支出","30299","其他商品和服务支出",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["2050205","高等教育","50502","商品和服务支出","30299","其他商品和服务支出",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["2080502","事业单位离退休","50905","离退休费","30301","离休费",11.18,11.18,{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","50905","离退休费","30302","退休费",76.34,76.34,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50902","助学金","30308","助学金",{"v":627,"d":"627.00"},{"v":0,"d":"0.00"},{"v":627,"d":"627.00"}]

{"sheet":"部门收支总表","index":2,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[0,0,0,7],[2,0,2,3],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
["部门收支总表"]
[{"$nulls":7},"部门公开表3"]
["单位名称：郴州职业技术学院",{"$nulls":6},"                   单位：万元"]
["收    入",null,"支    出"]
["项   目","预算数","项   目","预算数","项 目（按部门经济分类）","预算数","项 目（按政府经济分类）","预算数"]
["一、一般公共预算拨款",6278.76,"一、般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",5718.76,"一、机关工资福利支出",{"v":0,"d":"0.00"}]
["    经费拨款",6278.76,"二、公共安全支出",{"v":0,"d":"0.00"},"1、工资福利支出",5096.84,"二、机关商品和服务支出",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":0,"d":"0.00"},"三、教育支出",9776.19,"      基本工资",1622.52,"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["       专项收入",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},"      津贴补贴",23.04,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["       行政事业性收费收入",{"v":0,"d":"0.00"},"五、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"      奖金",{"v":0,"d":"0.00"},"五、对事业单位经常性补助",10391.24]
["       罚没收入",{"v":0,"d":"0.00"},"六、社会保障和就业支出",764.57,"      绩效工资",{"v":1110.5,"d":"1110.50"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["       国有资产有偿使用收入",{"v":0,"d":"0.00"},"七、卫生健康支出",234.27,"      养老保险缴费",440.97,"七、对企业补助",{"v":0,"d":"0.00"}]
["       其他非税收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},"      职工基本医疗保险",234.27,"八、对企业资本性支出",{"v":0,"d":"0.00"}]
["二、政府性基金收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"      其他社会保障缴费",46.85,"九、对个人和家庭的补助",714.52]
["三、财政专户管理的非税收入",{"v":3520,"d":"3520.00"},"十、农林水支出",{"v":0,"d":"0.00"},"      绩效考核奖励",1067.48,"十、对社会保障基金补助",{"v":0,"d":"0.00"}]
["四、上级补助收入",{"v":1307,"d":"1307.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      住房公积金",330.73,"十一、债务利息及费用支出",{"v":0,"d":"0.00"}]
["五、其他收入",{"v":0,"d":"0.00"},"十二、资源勘探工业信息等支出",{"v":0,"d":"0.00"},"      职业年金缴费",220.48,"十二、债务还本支出",{"v":0,"d":"0.00"}]
["六、事业单位经营服务收入",{"v":0,"d":"0.00"},"十三、商业服务业等支出",{"v":0,"d":"0.00"},"2、对个人和家庭的补助",87.52,"十三、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十四、金融支出",{"v":0,"d":"0.00"},"     离休费",11.18,"十四、预备费及预留",{"v":0,"d":"0.00"}]
[null,null,"十五、自然资源海洋气象等支出",{"v":0,"d":"0.00"},"     退休费",76.34,"十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",330.73,"3、一般商品和服务支出",{"v":534.4,"d":"534.40"}]
[null,null,"十八、粮油物资储备支出",{"v":0,"d":"0.00"},"      公务费",{"v":356,"d":"356.00"}]
[null,null,"十九、灾害防治及应急管理支出",{"v":0,"d":"0.00"},"      基本公用经费",{"v":5,"d":"5.00"}]
[null,null,"二十、其他支出",{"v":0,"d":"0.00"},"      交通费",{"v":16,"d":"16.00"}]
[{"$nulls":4},"      会议费",{"v":4,"d":"4.00"}]
[{"$nulls":4},"      工会经费",55.12]
[" ",{"$nulls":3},"      福利费",82.68]
[{"$nulls":4},"      离休人员经费",{"v":15.6,"d":"15.60"}]
[{"$nulls":4},"二、项目支出",{"v":5387,"d":"5387.00"}]
[{"$nulls":4},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
["本年收入合计",11105.76,"本年支出合计",11105.76,"本年支出合计",11105.76,"本年支出合计",11105.76]
["上年结转",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
[]
["收入合计",11105.76,"支出合计",11105.76,"支出合计",11105.76,"支出合计",11105.76]

{"sheet":"财政拨款收支总表","index":3,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["财政拨款收支总表"]
[{"$nulls":3},"部门公开表4"]
["单位名称：郴州职业技术学院",null,null,"单位：万元"]
[" 收  入",null,"    支   出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款",6278.76,"一、本年支出"]
["   经费拨款",6278.76,"(一)一般公共服务支出",{"v":0,"d":"0.00"}]
["   纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"(二)公共安全支出",{"v":0,"d":"0.00"}]
["二、政府性基金收入",{"v":0,"d":"0.00"},"(三)教育支出",4949.19]
[null,null,"(四)科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"(五)文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"(六)社会保障和就业支出",764.57]
[null,null,"(七)卫生健康支出",234.27]
[null,null,"(八)节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"(九)城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"(十)农林水支出",{"v":0,"d":"0.00"}]
[null,null,"(十一)交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"(十二)资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
[null,null,"(十三)商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"(十四)金融支出",{"v":0,"d":"0.00"}]
[null,null,"(十五)自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"(十六)住房保障支出",330.73]
[null,null,"(十七)粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"(十八)灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"(十九)其他支出",{"v":0,"d":"0.00"}]
[null,null,"二、结转下年"]
["收 入 总计",6278.76,"支 出 总 计",6278.76]

{"sheet":"一般公共预算支出表","index":4,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[0,0,0,6],[2,0,2,2],[3,0,4,2],[3,3,4,3],[3,4,3,6]],"flags":["formulas_cached_only"]}
["一般公共预算支出表"]
[{"$nulls":6},"部门公开表5"]
["单位名称：郴州职业技术学院",{"$nulls":5},"单位：万元"]
["科目编码",null,null,"科目名称","2021年预算数"]
[{"$nulls":4},"小计","基本支出","项目支出"]
[{"$nulls":3},"合计",6278.76,5718.76,{"v":560,"d":"560.00"}]
["205",null,null,"教育支出",4949.19,4389.19,{"v":560,"d":"560.00"}]
[null,"02",null,"  普通教育",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["  205","  02","05","    高等教育",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
[null,"03",null,"  职业教育",4829.19,4389.19,{"v":440,"d":"440.00"}]
["  205","  03","05","    高等职业教育",4829.19,4389.19,{"v":440,"d":"440.00"}]
[null,"99",null,"  其他教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  99","99","    其他教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",764.57,764.57,{"v":0,"d":"0.00"}]
[null,"05",null,"  行政事业单位养老支出",764.57,764.57,{"v":0,"d":"0.00"}]
["  208","  05","02","    事业单位离退休",103.12,103.12,{"v":0,"d":"0.00"}]
["  208","  05","05","    机关事业单位基本养老保险缴费支出",440.97,440.97,{"v":0,"d":"0.00"}]
["  208","  05","06","    机关事业单位职业年金缴费支出",220.48,220.48,{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",234.27,234.27,{"v":0,"d":"0.00"}]
[null,"11",null,"  行政事业单位医疗",234.27,234.27,{"v":0,"d":"0.00"}]
["  210","  11","02","    事业单位医疗",234.27,234.27,{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",330.73,330.73,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",330.73,330.73,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",330.73,330.73,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[3,0,3,1],[3,2,3,3],[3,4,3,6]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出表"]
[{"$nulls":6},"部门公开表6"]
["单位名称：郴州职业技术学院",{"$nulls":5},"单位：万元"]
["部门经济分类科目",null,"政府经济分类科目",null,"基本支出"]
["科目编码","科目名称","科目编码","科目名称","合计","人员经费","公用经费"]
[null,"合计",null,null,5718.76,5184.36,{"v":534.4,"d":"534.40"}]
["301","工资福利支出","505","对事业单位经常性补助",5096.84,5096.84,{"v":0,"d":"0.00"}]
["  30101","  基本工资","  50501","  工资福利支出",1622.52,1622.52,{"v":0,"d":"0.00"}]
["  30102","  津贴补贴","  50501","  工资福利支出",23.04,23.04,{"v":0,"d":"0.00"}]
["  30103","  奖金","  50501","  工资福利支出",1067.48,1067.48,{"v":0,"d":"0.00"}]
["  30107","  绩效工资","  50501","  工资福利支出",{"v":1110.5,"d":"1110.50"},{"v":1110.5,"d":"1110.50"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费","  50501","  工资福利支出",440.97,440.97,{"v":0,"d":"0.00"}]
["  30109","  职业年金缴费","  50501","  工资福利支出",220.48,220.48,{"v":0,"d":"0.00"}]
["  30110","  职工基本医疗保险缴费","  50501","  工资福利支出",234.27,234.27,{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费","  50501","  工资福利支出",46.85,46.85,{"v":0,"d":"0.00"}]
["  30113","  住房公积金","  50501","  工资福利支出",330.73,330.73,{"v":0,"d":"0.00"}]
["302","商品和服务支出","505","对事业单位经常性补助",{"v":534.4,"d":"534.40"},{"v":0,"d":"0.00"},{"v":534.4,"d":"534.40"}]
["  30201","  办公费","  50502","  商品和服务支出",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["  30202","  印刷费","  50502","  商品和服务支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  30205","  水费","  50502","  商品和服务支出",{"v":32.8,"d":"32.80"},{"v":0,"d":"0.00"},{"v":32.8,"d":"32.80"}]
["  30206","  电费","  50502","  商品和服务支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["  30209","  物业管理费","  50502","  商品和服务支出",{"v":86,"d":"86.00"},{"v":0,"d":"0.00"},{"v":86,"d":"86.00"}]
["  30211","  差旅费","  50502","  商品和服务支出",{"v":50.5,"d":"50.50"},{"v":0,"d":"0.00"},{"v":50.5,"d":"50.50"}]
["  30213","  维修(护)费","  50502","  商品和服务支出",{"v":67,"d":"67.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"}]
["  30215","  会议费","  50502","  商品和服务支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  30217","  公务接待费","  50502","  商品和服务支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  30228","  工会经费","  50502","  商品和服务支出",55.12,{"v":0,"d":"0.00"},55.12]
["  30229","  福利费","  50502","  商品和服务支出",82.68,{"v":0,"d":"0.00"},82.68]
["  30231","  公务用车运行维护费","  50502","  商品和服务支出",{"v":14.5,"d":"14.50"},{"v":0,"d":"0.00"},{"v":14.5,"d":"14.50"}]
["  30239","  其他交通费用","  50502","  商品和服务支出",{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["  30299","  其他商品和服务支出","  50502","  商品和服务支出",{"v":53.6,"d":"53.60"},{"v":0,"d":"0.00"},{"v":53.6,"d":"53.60"}]
["303","对个人和家庭的补助","509","对个人和家庭的补助",87.52,87.52,{"v":0,"d":"0.00"}]
["  30301","  离休费","  50905","  离退休费",11.18,11.18,{"v":0,"d":"0.00"}]
["  30302","  退休费","  50905","  离退休费",76.34,76.34,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算\"三公\"经费支出表","index":6,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[2,0,2,3],[3,0,3,5],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
["2021年“三公”经费预算数（财政拨款）"]
[{"$nulls":5},"部门公开表7"]
["单位名称：郴州职业技术学院",{"$nulls":4},"单位：万元"]
["2021年预算数"]
["合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费"]
[{"v":24.5,"d":"24.50"},{"v":0,"d":"0.00"},{"v":14.5,"d":"14.50"},{"v":0,"d":"0.00"},{"v":14.5,"d":"14.50"},{"v":10,"d":"10.00"}]

{"sheet":"一般性支出明细表","index":7,"n_rows":11,"n_cols":28,"rows_kept":11,"merged":[[0,0,0,27],[1,26,1,27],[2,0,2,4],[2,26,2,27],[3,0,4,0],[3,1,4,1],[3,2,3,22],[3,23,3,27]],"flags":["formulas_cached_only"]}
["2021年市本级部门一般性支出经费预算表"]
[{"$nulls":26},"部门公开表8"]
[{"$nulls":26},"单位：万元"]
["项目名称","总计","商品和服务支出",{"$nulls":20},"资本性支出"]
[null,null,"小计","办\n公\n费","印刷费","水\n费","电\n费","咨询费","邮电费","取暖费","物业管理费","差\n旅\n费","会\n议\n费","公务接待费","维修（护）费","租赁费","因公出国（境）费","培训费","被装购置费","劳务费","委托业务费","公务用车运行维护费","其他交通费用","小计","房屋建筑物购建","办公设备购置","公务用车购置","其他交通工具购置"]
["合计",{"v":343,"d":"343.00"},{"v":343,"d":"343.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":32.8,"d":"32.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86,"d":"86.00"},{"v":50.5,"d":"50.50"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":67,"d":"67.00"},{"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":14.5,"d":"14.50"},{"v":7.2,"d":"7.20"},{"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"}]
["郴州职业技术学院",{"v":343,"d":"343.00"},{"v":343,"d":"343.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":32.8,"d":"32.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86,"d":"86.00"},{"v":50.5,"d":"50.50"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":67,"d":"67.00"},{"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":14.5,"d":"14.50"},{"v":7.2,"d":"7.20"},{"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"}]
["  基本公用经费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  公务费",{"v":318,"d":"318.00"},{"v":318,"d":"318.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":32.8,"d":"32.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86,"d":"86.00"},{"v":48.5,"d":"48.50"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":67,"d":"67.00"},{"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":7.7,"d":"7.70"},{"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"}]
["  会议费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"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":4,"d":"4.00"},{"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"},{"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"}]
["  事业单位定额交通费",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"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":2,"d":"2.00"},{"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":6.8,"d":"6.80"},{"v":7.2,"d":"7.20"},{"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":"政府性基金预算支出表","index":8,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["政府性基金预算支出表"]
[{"$nulls":4},"部门公开表9"]
["单位名称：郴州职业技术学院",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[null,null,"合计","基本支出","项目支出"]

{"sheet":"政府采购预算表","index":9,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[0,0,0,14],[1,13,1,14],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,14],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["2021年政府采购预算表"]
[{"$nulls":13},"部门公开表10"]
["单位名称：郴州职业技术学院",{"$nulls":13},"单位：万元"]
["项目名称","采购目录","采购数量","是否面向中小企业采购","预计采\n购时间","资   金   来   源"]
[{"$nulls":5},"合计","一般预算拨款(补助)",null,null,"财政专\n户管理\n的非税\n收  入\n拨  款","事业单位经营性收入","上级\n补助\n收入","附属单位上缴收入","上年结转","其他资金"]
[{"$nulls":6},"小计","经费\n拨款","纳入预算管理的非税收入拨款"]
["1+x机房建设",null,null,"是","2021.12",{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"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"}]
["理实一体化教室",null,null,"是","2021.12",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["实习实训耗材采购",null,null,"是","2021.12",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["实训机房改造",null,null,"是","2021.12",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"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"}]
["会计技能比赛平台采购",null,null,"是","2021.12",{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"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"}]
["实训室建设",null,null,"是","2021.12",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"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"}]
["办公设备采购",null,null,"是","2021.12",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"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"}]
["办公家具空调采购",null,null,"是","2021.12",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"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"}]
["图书馆图书期刊采购",null,null,"是","2021.12",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["中心机房等级保护和安全产品采购",null,null,"是","2021.12",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["2022年教材采购",null,null,"是","2021.12",{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340,"d":"340.00"}]

{"sheet":"政府购买服务预算编制表","index":10,"n_rows":6,"n_cols":16,"rows_kept":6,"merged":[[0,0,0,15],[2,0,2,5],[3,0,5,0],[3,1,3,3],[3,4,3,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["政府购买服务预算表"]
[{"$nulls":15},"部门公开表11"]
["单位名称：郴州职业技术学院",{"$nulls":14},"单位：万元"]
["单位名称","购买服务项目",null,null,"购买服务金额",{"$nulls":8},"承接主体类别","直接受益对象","预期绩效目标"]
[null,"政府购买服务目录代码","政府购买服务目录名称","具体项目名称","合计","一般公共预算拨款",null,null,"政府性基金","纳入财政专户管理的非税收入拨款","上级补助收入","上年结转","其他资金"]
[{"$nulls":5},"小计","财政拨款","纳入预算管理的非税收入拨款"]

{"sheet":"部门整体支出绩效目标表","index":11,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[3,1,3,5],[4,0,9,0],[4,1,4,5],[5,1,5,3],[5,4,5,5],[6,1,6,3],[6,4,6,5],[7,1,7,3],[7,4,7,5],[8,1,8,3],[8,4,8,5],[9,1,9,3],[9,4,9,5],[10,1,10,5],[11,0,14,0],[11,1,11,5],[12,1,12,5],[13,1,13,5],[14,1,14,5],[15,3,15,4],[16,0,36,0],[16,1,31,1],[16,2,25,2],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,2,29,2],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,1,36,1],[32,3,32,4],[33,2,34,2],[33,3,33,4],[34,3,34,4],[35,2,36,2],[35,3,35,4],[36,3,36,4]],"flags":["formulas_cached_only"]}
["2021年部门整体支出绩效目标表"]
[{"$nulls":5},"部门公开表12"]
[" 填报单位：（盖章）\t"]
["部门名称","郴州职业技术学院　"]
["年度预算申请（万元）","资金总额：11105.76"]
[null,"按收入性质分：",null,null,"按支出性质分："]
[null,"其中：  一般公共预算：6278.76",null,null,"其中： 基本支出：5718.76"]
[null,"       政府性基金拨款：0",null,null,"       项目支出：5387"]
[null,"纳入专户管理的非税收入拨款：3520",null,null,"       "]
[null,"             其他资金：1307"]
["部门职能职责概述","围绕“立德树人”根本任务，培养高等专科学历技术应用人才，开展社会培训，服务郴州经济和社会发展。"]
["整体绩效目标","目标1：保障学院办学正常运转，提升办学能力，启动学校二期建设工程，师资力量达到380人；"]
[null,"目标2：完成年度教育教学计划，完成招生计划2000人，完成社会培训2000人次；"]
[null,"目标3：提高办学水平和质量，建成2到3个校内外生产性实训基地或公共实验室；"]
[null,"目标4：积极推进各项政策，着力争创双一流高职院校。"]
["部门整体支出","一级指标","二级指标","三级指标",null,"指标值及单位"]
["年度绩效指标","产出指标","数量指标","招生人数",null,">=2300人"]
[{"$nulls":3},"省市课题立项数",null,"20个"]
[{"$nulls":3},"推进落实1+X证书制度试点专业",null,"11个"]
[{"$nulls":3},"新增专业验收合格",null,"1个"]
[{"$nulls":3},"教师教学能力比赛获奖人次",null,"5人次"]
[{"$nulls":3},"学生技能比赛获奖人次",null,"20人次"]
[{"$nulls":3},"在线精品课程",null,"10门"]
[{"$nulls":3},"培育思想政治课教学创新团队",null,"1个"]
[{"$nulls":3},"开发校本教材",null,"10门"]
[{"$nulls":3},"教师论文发表",null,"20篇以上"]
[null,null,"质量指标","毕业生初次就业率",null,">=80%"]
[{"$nulls":3},"技能抽查合格率",null,">90%"]
[{"$nulls":3},"国培合格率",null,{"v":1,"d":"100%"}]
[{"$nulls":3},"落实“双师型”教师培养比例",null,{"v":0.7,"d":"70%"}]
[null,null,"成本指标","不超过年初预算，控制在预算之内"]
[null,null,"时效指标","按照计划和进度在一年内完成",null,"2021年内"]
[null,"效益指标","经济效益指标","为区域经济发展输送人才",null,"500人"]
[null,null,"社会效益指标","建档立卡等七类贫困户子女接受资助比例",null,{"v":1,"d":"100%"}]
[{"$nulls":3},"社会培训人数",null,">=2000人次"]
[null,null,"社会公众或服务对象满意度","学生对就业工作满意度",null,">=80%"]
[{"$nulls":3},"家长及用人单位满意度",null,">95%"]

{"sheet":"项目支出绩效目标表1","index":12,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[0,0,0,6],[1,5,1,6],[2,0,2,6],[3,1,3,2],[3,4,3,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,4,8,5],[9,0,24,0],[9,1,19,1],[9,2,10,2],[9,4,9,5],[10,4,10,5],[11,2,12,2],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,2,19,2],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,1,24,1],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5]],"flags":["formulas_cached_only"]}
["2021年项目支出绩效目标表"]
[{"$nulls":5},"部门公开表13-1"]
["填报单位：（盖章）                                            单位：万元"]
["项目支出名称","特定类基建项目",null,"预算部门","郴州职业技术学院"]
["年度本级预算金额",3120,null,"该项目支出上级资金",null,"（分级填报）"]
["项目支出实施期","2021年1月至2021年12月"]
["实施期绩效目标","保障教职员工工资福利正常发放，保障学校正常运转。"]
["本年度绩效目标","保障教职员工工资福利正常发放，保障学校正常运转。"]
["本年度","一级指标","二级指标","三级指标","指标值及单位",null,"绩效标准"]
["绩效指标","产出指标","数量指标","生师比","<=22"]
[{"$nulls":3},"具有研究生学位教师占专任教师的比例",">=15%"]
[null,null,"质量指标","教职工福利","保持不降低"]
[{"$nulls":3},"改善办学条件","提高"]
[null,null,"时效指标","资金到位率",{"v":1,"d":"100%"}]
[null,null,"成本指标","补充绩效工资","1300万元"]
[{"$nulls":3},"补充四险两金","710万元"]
[{"$nulls":3},"离退休支出","300万元"]
[{"$nulls":3},"工会经费","300万元"]
[{"$nulls":3},"自筹奖金","410万元"]
[{"$nulls":3},"学生奖助学金","100万元"]
[null,"效益指标","经济效益指标"]
[null,null,"社会效益指标"]
[null,null,"生态效益指标"]
[null,null,"可持续影响指标"]
[null,null,"社会公众或服务对象满意度指标"]

{"sheet":"项目支出绩效目标表2","index":13,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[0,0,0,6],[1,5,1,6],[2,0,2,6],[3,1,3,2],[3,4,3,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,4,8,5],[9,0,23,0],[9,1,18,1],[9,2,10,2],[9,4,9,5],[10,4,10,5],[11,2,12,2],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,2,18,2],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,1,23,1],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5]],"flags":["formulas_cached_only"]}
["2021年项目支出绩效目标表"]
[{"$nulls":5},"部门公开表13-2"]
["填报单位：（盖章）                                            单位：万元"]
["项目支出名称","运转类业务经费",null,"预算部门","郴州职业技术学院"]
["年度本级预算金额",1307,null,"该项目支出上级资金",null,"（分级填报）"]
["项目支出实施期","2021年1月至2021年12月"]
["实施期绩效目标","按要求发放学生国家奖助学金，保障学校基本运行"]
["本年度绩效目标","保障教职员工工资福利正常发放，保障学校正常运转。"]
["本年度","一级指标","二级指标","三级指标","指标值及单位",null,"绩效标准"]
["绩效指标","产出指标","数量指标","国家助学金资助比例",">=20"]
[{"$nulls":3},"学校助学金占学费收入比例",">2%"]
[null,null,"质量指标","教职工福利","保持不降低"]
[{"$nulls":3},"改善办学条件","提高"]
[null,null,"时效指标","资金到位率",{"v":1,"d":"100%"}]
[null,null,"成本指标","大学生奖助学金","580万元"]
[{"$nulls":3},"服兵役学生学费补偿","100万元"]
[{"$nulls":3},"水电费","200万元"]
[{"$nulls":3},"物业费","227万元"]
[{"$nulls":3},"设施维修费","200万元"]
[null,"效益指标","经济效益指标"]
[null,null,"社会效益指标"]
[null,null,"生态效益指标"]
[null,null,"可持续影响指标"]
[null,null,"社会公众或服务对象满意度指标"]

{"sheet":"项目支出绩效目标表3","index":14,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[0,0,0,6],[1,5,1,6],[2,0,2,6],[3,1,3,2],[3,4,3,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,4,8,5],[9,0,21,0],[9,1,16,1],[9,2,10,2],[9,4,9,5],[10,4,10,5],[11,2,12,2],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,2,16,2],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,1,21,1],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5]],"flags":["formulas_cached_only"]}
["2021年项目支出绩效目标表"]
[{"$nulls":5},"部门公开表13-3"]
["填报单位：（盖章）                                            单位：万元"]
["项目支出名称","征收成本",null,"预算部门","郴州职业技术学院"]
["年度本级预算金额",400,null,"该项目支出上级资金",null,"（分级填报）"]
["项目支出实施期","2021年1月至2021年12月"]
["实施期绩效目标","学生代收教材费用，多退少补。"]
["本年度绩效目标","学生代收教材费用，多退少补。"]
["本年度","一级指标","二级指标","三级指标","指标值及单位",null,"绩效标准"]
["绩效指标","产出指标","数量指标","教材整体折扣","<8折"]
[]
[null,null,"质量指标"]
[]
[null,null,"时效指标","按时发放教材",{"v":1,"d":"100%"}]
[null,null,"成本指标","教材整体折扣","<8折"]
[]
[]
[null,"效益指标","经济效益指标"]
[null,null,"社会效益指标"]
[null,null,"生态效益指标"]
[null,null,"可持续影响指标"]
[null,null,"社会公众或服务对象满意度指标"]

{"sheet":"项目支出绩效目标表4","index":15,"n_rows":26,"n_cols":7,"rows_kept":26,"merged":[[0,0,0,6],[1,5,1,6],[2,0,2,6],[3,1,3,2],[3,4,3,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,4,8,5],[9,0,25,0],[9,1,20,1],[9,2,14,2],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,2,16,2],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,2,20,2],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,1,25,1],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5]],"flags":["formulas_cached_only"]}
["2021年项目支出绩效目标表"]
[{"$nulls":5},"部门公开表13-4"]
["填报单位：（盖章）                                            单位：万元"]
["项目支出名称","教育专项",null,"预算部门","郴州职业技术学院"]
["年度本级预算金额",560,null,"该项目支出上级资金",null,"（分级填报）"]
["项目支出实施期","2021年1月至2021年12月"]
["实施期绩效目标","保障教职员工工资福利正常发放，保障学校正常运转，教学质量稳步提升。"]
["本年度绩效目标","补充编外人员、临时工工资、奖金等绩效发放；保障学生公寓工程按进度付款；学校的教学在各方面都有较大提升。"]
["本年度","一级指标","二级指标","三级指标","指标值及单位",null,"绩效标准"]
["绩效指标","产出指标","数量指标","外聘教职人员",">=40人"]
[{"$nulls":3},"在建资源库建设","　1个"]
[{"$nulls":3},"立项省级课题（项目）","5项"]
[{"$nulls":3},"教师教学能力比赛获奖人次","5人次"]
[{"$nulls":3},"学生技能比赛获奖人次","20人次"]
[{"$nulls":3},"推进落实1+X证书制度试点专业","11个"]
[null,null,"质量指标","教职工福利","保持不降低"]
[{"$nulls":3},"改善办学条件","提高"]
[null,null,"时效指标","资金到位率",{"v":1,"d":"100%"}]
[null,null,"成本指标","编制包干经费","120万元"]
[{"$nulls":3},"7#公寓楼建设","240万元"]
[{"$nulls":3},"学科建设","200万元"]
[null,"效益指标","经济效益指标","增加学生住宿床位","843个"]
[null,null,"社会效益指标"]
[null,null,"生态效益指标"]
[null,null,"可持续影响指标"]
[null,null,"社会公众或服务对象满意度指标","师生满意度","≧90%"]