{"text_format":"3","workbook":"xls","n_sheets":11,"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","一般公共预算三公表","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"],"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:[203]上饶职业技术学院 , [203001]上饶职业技术学院",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":3252.71,"d":"3,252.71"},"教育支出",{"v":15231.190633,"d":"15,231.19"}]
["    （一）一般公共预算收入",{"v":3252.71,"d":"3,252.71"}," "," "]
["    （二）政府性基金预算收入",null," "," "]
["    （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",{"v":5904.68,"d":"5,904.68"}," "," "]
["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",{"v":4571.8,"d":"4,571.80"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":13729.19,"d":"13,729.19"},"本年支出合计",{"v":15231.190633,"d":"15,231.19"}]
["八、使用非财政拨款结余",{"v":1500,"d":"1,500.00"},"结转下年"," "]
["九、上年结转（结余）",{"v":2.000633,"d":"2.00"}]
[]
["收入总计",{"v":15231.190633,"d":"15,231.19"},"支出总计",{"v":15231.190633,"d":"15,231.19"}]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"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"]
["[203]上饶职业技术学院 , [203001]上饶职业技术学院",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":15231.190633,"d":"15,231.19"},{"v":2.000633,"d":"2.00"},{"v":3252.71,"d":"3,252.71"},{"v":3252.71,"d":"3,252.71"},{"$nulls":3},{"v":5904.68,"d":"5,904.68"},{"$nulls":3},{"v":4571.8,"d":"4,571.80"},{"v":1500,"d":"1,500.00"}]
["205","教育支出",{"v":15231.190633,"d":"15,231.19"},{"v":2.000633,"d":"2.00"},{"v":3252.71,"d":"3,252.71"},{"v":3252.71,"d":"3,252.71"},{"$nulls":3},{"v":5904.68,"d":"5,904.68"},{"$nulls":3},{"v":4571.8,"d":"4,571.80"},{"v":1500,"d":"1,500.00"}]
["　03","　职业教育",{"v":15231.190633,"d":"15,231.19"},{"v":2.000633,"d":"2.00"},{"v":3252.71,"d":"3,252.71"},{"v":3252.71,"d":"3,252.71"},{"$nulls":3},{"v":5904.68,"d":"5,904.68"},{"$nulls":3},{"v":4571.8,"d":"4,571.80"},{"v":1500,"d":"1,500.00"}]
["　　2050305","　　高等职业教育",{"v":15231.190633,"d":"15,231.19"},{"v":2.000633,"d":"2.00"},{"v":3252.71,"d":"3,252.71"},{"v":3252.71,"d":"3,252.71"},{"$nulls":3},{"v":5904.68,"d":"5,904.68"},{"$nulls":3},{"v":4571.8,"d":"4,571.80"},{"v":1500,"d":"1,500.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":10,"n_cols":5,"rows_kept":10,"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[203]上饶职业技术学院 , [203001]上饶职业技术学院",{"$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":15231.190633,"d":"15,231.19"},{"v":13094.220633,"d":"13,094.22"},{"v":2136.97,"d":"2,136.97"}]
["205","教育支出",{"v":15231.190633,"d":"15,231.19"},{"v":13094.220633,"d":"13,094.22"},{"v":2136.97,"d":"2,136.97"}]
["　03","　职业教育",{"v":15231.190633,"d":"15,231.19"},{"v":13094.220633,"d":"13,094.22"},{"v":2136.97,"d":"2,136.97"}]
["　　2050305","　　高等职业教育",{"v":15231.190633,"d":"15,231.19"},{"v":13094.220633,"d":"13,094.22"},{"v":2136.97,"d":"2,136.97"}]

{"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"]
["[203]上饶职业技术学院 , [203001]上饶职业技术学院",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3252.71,"d":"3,252.71"},"一、本年支出",{"v":3252.71,"d":"3,252.71"},{"v":3252.71,"d":"3,252.71"}," "," "]
["  一般公共预算拨款收入",{"v":3252.71,"d":"3,252.71"},"教育支出",3252.71,{"v":3252.71,"d":"3,252.71"}," "]
["  政府性基金预算拨款收入",null," "," "," "," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":3252.71,"d":"3,252.71"},"支出总计",{"v":3252.71,"d":"3,252.71"},{"v":3252.71,"d":"3,252.71"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":10,"n_cols":5,"rows_kept":10,"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"]
["[203]上饶职业技术学院 , [203001]上饶职业技术学院",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":3252.71,"d":"3,252.71"},{"v":2752.71,"d":"2,752.71"},{"v":500,"d":"500.00"}]
["205","教育支出",{"v":3252.71,"d":"3,252.71"},{"v":2752.71,"d":"2,752.71"},{"v":500,"d":"500.00"}]
["　03","　职业教育",{"v":3252.71,"d":"3,252.71"},{"v":2752.71,"d":"2,752.71"},{"v":500,"d":"500.00"}]
["　　2050305","　　高等职业教育",{"v":3252.71,"d":"3,252.71"},{"v":2752.71,"d":"2,752.71"},{"v":500,"d":"500.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[203]上饶职业技术学院 , [203001]上饶职业技术学院",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":2752.71,"d":"2,752.71"},{"v":2558.75,"d":"2,558.75"},193.96]
["301","工资福利支出",{"v":2530.29,"d":"2,530.29"},{"v":2530.29,"d":"2,530.29"}]
["　30101","　基本工资",{"v":1848.45,"d":"1,848.45"},{"v":1848.45,"d":"1,848.45"}]
["　30108","　机关事业单位基本养老保险缴费",295.75,295.75]
["　30110","　职工基本医疗保险缴费",164.27,164.27]
["　30113","　住房公积金",221.82,221.82]
["302","商品和服务支出",193.96,null,193.96]
["　30201","　办公费",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["　30205","　水费",110.96,null,110.96]
["　30231","　公务用车运行维护费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["303","对个人和家庭的补助",28.46,28.46]
["　30301","　离休费",21.41,21.41]
["　30302","　退休费",2.55,2.55]
["　30305","　生活补助",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]

{"sheet":"一般公共预算三公表","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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[203]上饶职业技术学院 , [203001]上饶职业技术学院",{"$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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
["203","上饶职业技术学院",{"v":3,"d":"3.00"},null,null,{"v":3,"d":"3.00"}]

{"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,"2022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:[203]上饶职业技术学院 , [203001]上饶职业技术学院",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":24,"n_cols":9,"rows_kept":24,"merged":[[0,0,0,11],[1,1,1,11],[2,1,2,5],[2,7,2,11],[3,0,3,11],[4,0,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,11],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,11],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,11],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,11],[8,0,8,11],[9,0,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,11],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,11],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,11],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,11],[13,0,13,11],[14,0,14,2],[14,3,14,4],[14,5,14,7],[14,8,14,11],[15,0,18,2],[15,3,15,4],[15,5,15,7],[15,8,15,11],[16,3,16,4],[16,5,16,7],[16,8,16,11],[17,3,17,4],[17,5,17,7],[17,8,17,11],[18,3,18,4],[18,5,18,7],[18,8,18,11],[19,0,22,2],[19,3,19,4],[19,5,19,7],[19,8,19,11],[20,3,20,4],[20,5,20,7],[20,8,20,11],[21,3,21,4],[21,5,21,7],[21,8,21,11],[22,3,22,4],[22,5,22,7],[22,8,22,11],[23,0,23,2],[23,3,23,4],[23,5,23,7],[23,8,23,11]],"flags":["formulas_cached_only"]}
["2022年部门整体支出绩效目标表"]
["部门名称","上饶职业技术学院"]
["联系人","王建华",{"$nulls":4},"联系电话","13870300888"]
["部门基本信息"]
["部门所属领域",null,null,"教育",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"党政办公室、宣传部、组织人事部、会计金融学院、文化旅游学院等",null,null,"编制控制数",null,522]
["在职人员总数",null,null,438,null,null,"其中：行政编制人数",null,""]
["事业编制人数",null,null,438,null,null,"编外人数",null,""]
["当年预算情况（万元）"]
["收入预算合计",null,null,15229.19,null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,3252.71,null,null,"其他资金",null,11976.48]
["支出预算合计",null,null,15229.19,null,null,"其中：人员经费",null,9369.7]
["公用经费",null,null,3722.52,null,null,"项目经费",null,2136.97]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"保障基本及项目运转经费需要",null,null,"是"]
[{"$nulls":3},"质量指标",null,"三公经费减少",null,null,"减少"]
[{"$nulls":3},"时效指标",null,"按照计划和进度在一年内完成年度目标",null,null,"是"]
[{"$nulls":3},"成本指标",null,"项目预算控制数",null,null,"15229.19万元"]
["效益指标",null,null,"经济效益指标",null,"实际支付控制数",null,null,"15229.19万元"]
[{"$nulls":3},"社会效益指标",null,"国家助学金补助人数逐年增加",null,null,"是"]
[{"$nulls":3},"生态效益指标",null,"开展社区服务创文明志愿者活动",null,null,"是"]
[{"$nulls":3},"可持续影响指标",null,"对学校未来可持续发展的影响",null,null,"有利"]
["满意度指标",null,null,"满意度指标 ",null,"学生、教师及家长满意度",null,null,"满意"]

{"sheet":"重点项目绩效目标表","index":10,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,9,7],[10,0,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,0,19,0],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7]],"flags":["formulas_cached_only"]}
["项目绩效目标表"]
["（ 2022年度）"]
["项目名称",null,"债务还本付息支出"]
["主管部门及代码",null,203001,null,"实施单位",null,"上饶职业技术学院"]
["项目属性",{"$nulls":3},"项目日期范围",null,"2022.1-2022.12"]
[]
["项目资金\n（万元）",null," 年度资金总额",null,2136.97]
[null,null,"其中：财政拨款",null,500]
[null,null,"其他资金",null,1636.97]
["年度绩效目标"]
["按合同约定支付每期的债务本金及利息。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","还本付息款实际支付额",{"$nulls":3},"2136.97万元"]
[null,"质量指标","履约完成率",{"$nulls":3},">85%"]
[null,"时效指标","履约及时性",{"$nulls":3},">85%"]
[null,"成本指标","项目预算控制数",{"$nulls":3},"2136.97万元"]
["效益指标","经济效益指标","实际支付控制数",{"$nulls":3},"2136.97万元"]
[null,"社会效益指标","债务风险",{"$nulls":3},"有"]
[null,"生态效益指标"]
[null,"可持续影响指标","对未来学校可持续发展影响",{"$nulls":3},"有"]
["满意度指标","满意度指标","债权人满意度",{"$nulls":3},">85%"]