{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、财政拨款收支总表","5、一般公共预算支出表","6、一般公共预算基本支出","7、政府性基金预算支出表","8、\"三公\"经费支出表","9、政府采购的复制","10、一般性支出预算","11、新增资产申报表","12、部门整体支出绩效目标申报表"],"not_rendered":{"external_links":1,"defined_names":24},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"01表"]
["部门收支总表"]
["单位名称：邵阳职业技术学院",{"$nulls":6},"单位：万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项 目","本年预算","项 目(按部门预算经济分类)","本年预算","项 目(按政府预算经济分类)","本年预算"]
["一、一般公共预算拨款",{"v":7382.98,"d":"7,382.98"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":3722.98,"d":"3,722.98"},"一、机关工资福利支出",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",{"v":7322.98,"d":"7,322.98"},"二、公共安全支出",{"v":0,"d":"0.00"},"      工资福利支出",{"v":3565.59,"d":"3,565.59"},"二、机关商品和服务支出",{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"v":60,"d":"60.00"},"三、教育支出",{"v":10799.92,"d":"10,799.92"},"      商品和服务支出",{"v":123.3,"d":"123.30"},"三、机关资本性支出(一)",{"v":0,"d":"0.00"}]
["        行政性收费",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",34.09,"四、机关资本性支出(二)",{"v":0,"d":"0.00"}]
["        事业性收费",{"v":0,"d":"0.00"},"五、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":7460,"d":"7,460.00"},"五、对事业单位经常性补助",{"v":6877.89,"d":"6,877.89"}]
["        专项收入",{"v":0,"d":"0.00"},"六、社会保障和就业支出",66.73,"      按项目管理的商品和服务支出",{"v":3189,"d":"3,189.00"},"六、对事业单位资本性补助",{"v":1918.2,"d":"1,918.20"}]
["        国有资产(资源)有偿使用收入",{"v":60,"d":"60.00"},"七、卫生健康支出",8.34,"      按项目管理的对个人和家庭的补助",{"v":0,"d":"0.00"},"七、对企业补助",{"v":0,"d":"0.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},"      债务利息及费用支出",{"v":2312,"d":"2,312.00"},"八、对企业资本性支出",{"v":0,"d":"0.00"}]
["        捐赠收入 ",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"      资本性支出(基本建设)",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",34.09]
["        其他收入",{"v":0,"d":"0.00"},"十、农林水支出",{"v":0,"d":"0.00"},"      资本性支出",{"v":1918.2,"d":"1,918.20"},"十、对社会保障基金补助",{"v":0,"d":"0.00"}]
["    城市维护费",{"v":0,"d":"0.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      对企业补助(基本建设)",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":2312,"d":"2,312.00"}]
["二、政府性基金收入",{"v":0,"d":"0.00"},"十二、资源勘探工业信息等支出",{"v":0,"d":"0.00"},"      对企业补助",{"v":0,"d":"0.00"},"十二、债务还本支出",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入",{"v":3800,"d":"3,800.00"},"十三、商业服务业等支出",{"v":0,"d":"0.00"},"      对社会保障基金补助",{"v":0,"d":"0.00"},"十三、转移性支出",{"v":0,"d":"0.00"}]
["四、上级补助收入",{"v":0,"d":"0.00"},"十四、金融支出",{"v":0,"d":"0.00"},"      其他支出",{"v":40.8,"d":"40.80"},"十四、预备费及预留",{"v":0,"d":"0.00"}]
["五、其他收入",{"v":0,"d":"0.00"},"十五、自然资源海洋气象等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",null,"十五、其他支出",{"v":40.8,"d":"40.80"}]
["六、事业单位经营服务收入",{"v":0,"d":"0.00"},"十六、住房保障支出",307.99]
["七、单位自筹",{"v":0,"d":"0.00"},"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,"二十、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、债务发行费用支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":11182.98,"d":"11,182.98"},"本　年　支　出　合　计",{"v":11182.98,"d":"11,182.98"},"本　年　支　出　合　计",{"v":11182.98,"d":"11,182.98"},"本　年　支　出　合　计",{"v":11182.98,"d":"11,182.98"}]
["八、上年结转",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":11182.98,"d":"11,182.98"},"支  出  总  计",{"v":11182.98,"d":"11,182.98"},"支  出  总  计",{"v":11182.98,"d":"11,182.98"},"支  出  总  计",{"v":11182.98,"d":"11,182.98"}]

{"sheet":"2、部门收入总表","index":1,"n_rows":13,"n_cols":13,"rows_kept":13,"merged":[[1,0,1,12],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[4,0,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"02表"]
["部门收入总表"]
["单位名称：邵阳职业技术学院",{"$nulls":11},"单位：万元"]
["科目",{"$nulls":3},"合计","一般公共预算拨款","政府性基金收入","纳入专户管理的非税收入","事业单位经营服务收入","单位自筹","其他收入","上级补助收入","上年结转"]
["科目编码",null,null,"科目名称"]
[]
[{"$nulls":3},"合计",{"v":11182.98,"d":"11,182.98"},{"v":7382.98,"d":"7,382.98"},{"v":0,"d":"0.00"},{"v":3800,"d":"3,800.00"},{"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","03","05","高等职业教育",{"v":10799.92,"d":"10,799.92"},{"v":6999.92,"d":"6,999.92"},{"v":0,"d":"0.00"},{"v":3800,"d":"3,800.00"},{"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","27","01","财政对失业保险基金的补助",17.97,17.97,{"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","27","02","财政对工伤保险基金的补助",35.93,35.93,{"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","27","03","财政对生育保险基金的补助",12.83,12.83,{"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",8.34,8.34,{"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",307.99,307.99,{"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":"3、部门支出总表","index":2,"n_rows":49,"n_cols":9,"rows_kept":49,"merged":[[1,0,1,8],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"03表"]
["部门支出总表"]
["单位名称：邵阳职业技术学院",{"$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,"2020年预算数"]
["科目编码","科目名称","科目编码","科目名称","科目编码","科目名称","合计","基本支出","项目支出"]
[{"$nulls":5},"合计",{"v":11182.98,"d":"11,182.98"},{"v":3722.98,"d":"3,722.98"},{"v":7460,"d":"7,460.00"}]
["2050305","高等职业教育","50501","工资福利支出","30101","基本工资",{"v":1599.36,"d":"1,599.36"},{"v":1599.36,"d":"1,599.36"},{"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":967.2,"d":"967.20"},{"v":967.2,"d":"967.20"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50501","工资福利支出","30108","机关事业单位基本养老保险缴费",410.65,410.65,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50501","工资福利支出","30110","职工基本医疗保险缴费",205.32,205.32,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30201","办公费",{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":46,"d":"46.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30202","印刷费",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30203","咨询费",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30204","手续费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30205","水费",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30206","电费",{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30207","邮电费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30209","物业管理费",{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30211","差旅费",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30212","因公出国（境）费用",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30213","维修(护)费",318.08,18.08,{"v":300,"d":"300.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30216","培训费",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30217","公务接待费",{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30218","专用材料费",{"v":265,"d":"265.00"},{"v":0,"d":"0.00"},{"v":265,"d":"265.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30226","劳务费",{"v":620,"d":"620.00"},{"v":0,"d":"0.00"},{"v":620,"d":"620.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30227","委托业务费",{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30228","工会经费",31.99,31.99,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30229","福利费",63.23,63.23,{"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":17,"d":"17.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30239","其他交通费用",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"}]
["2050305","高等职业教育","50502","商品和服务支出","30240","税金及附加费用",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["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":560,"d":"560.00"},{"v":0,"d":"0.00"},{"v":560,"d":"560.00"}]
["2050305","高等职业教育","50601","资本性支出（一）","31001","房屋建筑物购建",{"v":690,"d":"690.00"},{"v":0,"d":"0.00"},{"v":690,"d":"690.00"}]
["2050305","高等职业教育","50601","资本性支出（一）","31002","办公设备购置",{"v":78,"d":"78.00"},{"v":0,"d":"0.00"},{"v":78,"d":"78.00"}]
["2050305","高等职业教育","50601","资本性支出（一）","31003","专用设备购置",{"v":653,"d":"653.00"},{"v":0,"d":"0.00"},{"v":653,"d":"653.00"}]
["2050305","高等职业教育","50601","资本性支出（一）","31005","基础设施建设",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["2050305","高等职业教育","50601","资本性支出（一）","31006","大型修缮",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["2050305","高等职业教育","50601","资本性支出（一）","31007","信息网络购建",{"v":62.2,"d":"62.20"},{"v":0,"d":"0.00"},{"v":62.2,"d":"62.20"}]
["2050305","高等职业教育","50601","资本性支出（一）","31099","其他资本性支出",{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]
["2050305","高等职业教育","50901","社会福利和救助","30304","抚恤金",5.29,5.29,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50905","离退休费","30301","离休费",12.81,12.81,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","50999","其他对个人和家庭补助","30399","其他对个人和家庭的补助支出",15.99,15.99,{"v":0,"d":"0.00"}]
["2050305","高等职业教育","51101","国内债务付息","30701","国内债务付息",{"v":2312,"d":"2,312.00"},{"v":0,"d":"0.00"},{"v":2312,"d":"2,312.00"}]
["2050305","高等职业教育","59999","其他支出","39999","其他支出",{"v":40.8,"d":"40.80"},{"v":0,"d":"0.00"},{"v":40.8,"d":"40.80"}]
["2082701","财政对失业保险基金的补助","50501","工资福利支出","30112","其他社会保障缴费",17.97,17.97,{"v":0,"d":"0.00"}]
["2082702","财政对工伤保险基金的补助","50501","工资福利支出","30112","其他社会保障缴费",35.93,35.93,{"v":0,"d":"0.00"}]
["2082703","财政对生育保险基金的补助","50501","工资福利支出","30112","其他社会保障缴费",12.83,12.83,{"v":0,"d":"0.00"}]
["2101102","事业单位医疗","50501","工资福利支出","30112","其他社会保障缴费",8.34,8.34,{"v":0,"d":"0.00"}]
["2210201","住房公积金","50501","工资福利支出","30113","住房公积金",307.99,307.99,{"v":0,"d":"0.00"}]

{"sheet":"4、财政拨款收支总表","index":3,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"04表"]
["财政拨款收支总表"]
["单位名称：邵阳职业技术学院",{"$nulls":5},"单位：万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一、一般公共预算拨款",{"v":7382.98,"d":"7,382.98"},"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      经费拨款（补助）",{"v":7322.98,"d":"7,322.98"},"二、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      纳入一般公共预算管理的非税收入拨款",{"v":60,"d":"60.00"},"三、教育支出",{"v":6999.92,"d":"6,999.92"},{"v":6999.92,"d":"6,999.92"},{"v":0,"d":"0.00"}]
["            行政性收费",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["          事业性收费",{"v":0,"d":"0.00"},"五、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["          专项收入",{"v":0,"d":"0.00"},"六、社会保障和就业支出",66.73,66.73,{"v":0,"d":"0.00"}]
["          国有资源(资产)有偿使用收入",{"v":60,"d":"60.00"},"七、卫生健康支出",8.34,8.34,{"v":0,"d":"0.00"}]
["          罚没收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["          其他收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["          捐赠收入",{"v":0,"d":"0.00"},"十、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["          城市维护费",{"v":0,"d":"0.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金收入",{"v":0,"d":"0.00"},"十二、资源勘探工业信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",307.99,307.99,{"v":0,"d":"0.00"}]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十一、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":7382.98,"d":"7,382.98"},"本　年　支　出　合　计",{"v":7382.98,"d":"7,382.98"},{"v":7382.98,"d":"7,382.98"},{"v":0,"d":"0.00"}]

{"sheet":"5、一般公共预算支出表","index":4,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"05表"]
["一般公共预算支出表"]
["单位名称：邵阳职业技术学院",{"$nulls":5},"单位：万元"]
["功能分类科目",{"$nulls":3},"2020年预算数"]
["科目编码",null,null,"科目名称","小计","基本支出","项目支出"]
[{"$nulls":3},"合计",{"v":7382.98,"d":"7,382.98"},{"v":3722.98,"d":"3,722.98"},{"v":3660,"d":"3,660.00"}]
["205","03","05","高等职业教育",{"v":6999.92,"d":"6,999.92"},{"v":3339.92,"d":"3,339.92"},{"v":3660,"d":"3,660.00"}]
["208","27","01","财政对失业保险基金的补助",17.97,17.97,{"v":0,"d":"0.00"}]
["208","27","02","财政对工伤保险基金的补助",35.93,35.93,{"v":0,"d":"0.00"}]
["208","27","03","财政对生育保险基金的补助",12.83,12.83,{"v":0,"d":"0.00"}]
["210","11","02","事业单位医疗",8.34,8.34,{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",307.99,307.99,{"v":0,"d":"0.00"}]

{"sheet":"6、一般公共预算基本支出","index":5,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[1,0,1,6],[3,0,3,1],[3,2,3,3],[3,4,3,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"06表"]
["一般公共预算基本支出表"]
["单位名称：邵阳职业技术学院",{"$nulls":5},"单位：万元"]
["政府支出经济分类科目",null,"部门支出经济分类科目",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"]
[{"$nulls":3},"合计",{"v":3722.98,"d":"3,722.98"},{"v":3599.68,"d":"3,599.68"},{"v":123.3,"d":"123.30"}]
["505","对事业单位经常性补助","301","工资福利支出",{"v":3688.89,"d":"3,688.89"},{"v":3565.59,"d":"3,565.59"},{"v":123.3,"d":"123.30"}]
["  50501","  工资福利支出","  30101","  基本工资",{"v":1599.36,"d":"1,599.36"},{"v":1599.36,"d":"1,599.36"},{"v":0,"d":"0.00"}]
["  50501","  工资福利支出","  30107","  绩效工资",{"v":967.2,"d":"967.20"},{"v":967.2,"d":"967.20"},{"v":0,"d":"0.00"}]
["  50501","  工资福利支出","  30108","  机关事业单位基本养老保险缴费",410.65,410.65,{"v":0,"d":"0.00"}]
["  50501","  工资福利支出","  30110","  职工基本医疗保险缴费",205.32,205.32,{"v":0,"d":"0.00"}]
["  50501","  工资福利支出","  30112","  其他社会保障缴费",75.07,75.07,{"v":0,"d":"0.00"}]
["  50501","  工资福利支出","  30113","  住房公积金",307.99,307.99,{"v":0,"d":"0.00"}]
["  50502","  商品和服务支出","  30213","  维修(护)费",18.08,{"v":0,"d":"0.00"},18.08]
["  50502","  商品和服务支出","  30217","  公务接待费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  50502","  商品和服务支出","  30228","  工会经费",31.99,{"v":0,"d":"0.00"},31.99]
["  50502","  商品和服务支出","  30229","  福利费",63.23,{"v":0,"d":"0.00"},63.23]
["  50502","  商品和服务支出","  30231","  公务用车运行维护费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["509","对个人和家庭的补助","303","对个人和家庭的补助",34.09,34.09,{"v":0,"d":"0.00"}]
["  50901","  社会福利和救助","  30304","  抚恤金",5.29,5.29,{"v":0,"d":"0.00"}]
["  50905","  离退休费","  30301","  离休费",12.81,12.81,{"v":0,"d":"0.00"}]
["  50999","  其他对个人和家庭补助","  30399","  其他对个人和家庭的补助支出",15.99,15.99,{"v":0,"d":"0.00"}]

{"sheet":"7、政府性基金预算支出表","index":6,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[1,0,1,8],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"07表"]
["政府性基金预算支出表"]
["单位名称：邵阳职业技术学院",{"$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,"2020年预算数"]
["科目编码","科目名称","科目编码","科目名称","科目编码","科目名称","合计","基本支出","项目支出"]

{"sheet":"8、\"三公\"经费支出表","index":7,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[3,0,3,5],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"08表"]
["\"三公\"经费支出表"]
["单位名称：邵阳职业技术学院",{"$nulls":4},"单位：万元"]
["2020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":37,"d":"37.00"},{"v":5,"d":"5.00"},{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"},{"v":15,"d":"15.00"}]

{"sheet":"9、政府采购的复制","index":8,"n_rows":13,"n_cols":23,"rows_kept":13,"merged":[[1,0,1,20],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[4,7,5,7],[4,8,4,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"09表"]
["政府采购预算表"]
["单位名称：邵阳职业技术学院",{"$nulls":21},"单位：万元"]
["单位名称","采购项目","采购品目","规格要求","采购\n数量 ","计量单位","总计","一般公共预算拨款",{"$nulls":8},"政府性基金拨款","财政专户管理的非税收入","上级财政补助收入","其他收入","事业单位经营服务收入","上年结转","单位自筹"]
[{"$nulls":7},"经费拨款（补助）","纳入一般公共预算管理的非税收入拨款",{"$nulls":6},"城市维护费"]
[{"$nulls":8},"行政性收费收入","事业性收费收入","专项收入","国有资产资源有偿使用收入","罚没收入","捐赠收入","其它收入"]
[null,"合计",{"$nulls":4},{"v":1623,"d":"1623.00"},{"v":453,"d":"453.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1170,"d":"1170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"服务类",{"$nulls":4},{"v":170,"d":"170.00"},{"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":170,"d":"170.00"},{"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"}]
["邵阳职业技术学院","  服务类","物业管理服务",{"$nulls":3},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"工程类",{"$nulls":4},{"v":1000,"d":"1000.00"},{"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":1000,"d":"1000.00"},{"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"}]
["邵阳职业技术学院","  工程类","事业单位用房",{"$nulls":3},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"货物类",{"$nulls":4},{"v":453,"d":"453.00"},{"v":453,"d":"453.00"},{"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"}]
["邵阳职业技术学院","  货物类","货物",{"$nulls":3},{"v":453,"d":"453.00"},{"v":453,"d":"453.00"},{"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"}]

{"sheet":"10、一般性支出预算","index":9,"n_rows":5,"n_cols":26,"rows_kept":5,"merged":[[1,0,1,25]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"10表"]
["2020年一般性支出预算表"]
["单位名称","合计","办公费30201","印刷费\n30202","咨询费\n30203","水费\n30205","电费\n30206","邮电费\n30207","取暖费\n30208","物业管理费\n30209","差旅费\n30211","因公出国（境）费用\n30212","维修（护）费\n30213","租赁费\n30214","会议费\n30215","培训费\n30216","公务接待费\n30217","被装购置费\n30224","劳务费\n30226","委托业务费\n30227","公务用车运行维护费\n30231","其他交通费用\n30239","房屋建筑物购建\n31001","办公设备购置\n31002","公务用车购置\n31013","其他交通工具购置\n31019"]
["合计",28.08,{"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"},18.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]
["邵阳职业技术学院",28.08,{"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"},18.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]

{"sheet":"11、新增资产申报表","index":10,"n_rows":5,"n_cols":11,"rows_kept":5,"merged":[[1,0,1,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"11表"]
["2020年邵阳市行政事业单位新增资产申报表"]
[]
["单位编码 ","单位名称 ","项目","新增资产名称","新增数量(单位:平方米/台/套/辆)","申报资金(单位:万元)","资金来源","配置原因","资产存量数量(单位:平方米/台/套/辆)","资产存量金额(单位:万元)","备注"]
[1,2,3,4,5,6,7,8,9,10,11]

{"sheet":"12、部门整体支出绩效目标申报表","index":11,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,0,1,9],[3,0,10,0],[3,8,3,9],[4,2,4,9],[5,1,5,9],[8,1,8,4],[8,5,8,9],[9,3,9,4],[9,8,9,9],[10,3,10,4],[10,8,10,9],[11,0,12,0],[11,1,11,9],[12,1,12,9],[13,0,22,0],[13,3,13,5],[13,6,13,7],[13,8,13,9],[14,1,17,1],[14,3,14,5],[14,6,14,7],[14,8,14,9],[15,3,15,5],[15,6,15,7],[15,8,15,9],[16,3,16,5],[16,6,16,7],[16,8,16,9],[17,3,17,5],[17,6,17,7],[17,8,17,9],[18,1,22,1],[18,3,18,5],[18,6,18,7],[18,8,18,9],[19,3,19,5],[19,6,19,7],[19,8,19,9],[20,3,20,5],[20,6,20,7],[20,8,20,9],[21,3,21,5],[21,6,21,7],[21,8,21,9],[22,3,22,5],[22,6,22,7],[22,8,22,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"12表"]
["2020年部门整体支出绩效目标申报表"]
["单位名称：邵阳职业技术学院",{"$nulls":8},"单位：万元.人"]
["部门基本信息","编制    人数",480,"实有在职人数",390,"预算绩效管理联系人","尹平江","联系电话","5302303"]
[null,"单位    职能    概述","    主要承担为邵阳市培养高质量技术技能型人才，助推邵阳经济社会发展，同时为邵阳经济社会发展提供决策、咨询的技术服务。"]
[null,"年度收入预算"]
[null,"一般公共预算","政府\n基金","非税\n收入","上级财政补助收入","其他收入","经营服务收入","上年结转","单位自筹","合计"]
[null,{"v":7382.98,"d":"7,382.98"},{"v":0,"d":"0.00"},{"v":3800,"d":"3,800.00"},{"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":11182.98,"d":"11,182.98"}]
[null,"年度支出预算",{"$nulls":3},"三公经费预算支出"]
[null,"基本\n支出","项目\n支出","合计",null,"公务      接待费","公务用车运行和购置费","因公出国（境）费","合计"]
[null,{"v":3722.98,"d":"3,722.98"},{"v":7460,"d":"7,460.00"},{"v":11182.98,"d":"11,182.98"},null,{"v":15,"d":"15.00"},{"v":17,"d":"17.00"},{"v":5,"d":"5.00"},{"v":37,"d":"37.00"}]
["部门整体支出绩效目标","在今年收支预算内，确保完成以下整体目标："]
[null,"1、完成2600名新生的招生工作，并做好2020届2000名毕业生的就业工作。\r\n2、对接地方产业，调整、优化专业结构；深化校企合作，创新人才培养模式；注重师生队伍建设，不断提高教师持教能力；加强质量监控评价，稳步提升教育教学质量。\r\n3、充分利用专业资源优势，积极开展校企合作，协同创新，合作研发新技术，加工新产品，引领地方产业转型升级。"]
["部门整体支出绩效指标","一级\n指标","二级\n指标","指标内容",null,null,"指标值",null,"备注"]
[null,"产出\n指标","数量\n指标","完成2020年招生任务",null,null,"2600",null,""]
[null,null,"质量\n指标","优化生源结构，增加三年制大专生数量。",null,null,"2000",null,""]
[null,null,"成本\n指标","生均经费拨款达到标准",null,null,"大专生：1.2万元/生中职生：0.8万元/生",null,""]
[null,null,"时效\n指标","所有工作及时完成\r\n",null,null,"2020年年底",null,""]
[null,"效益\n指标","经济\n效益","有助地方经济高质量发展。",null,null,"",null,""]
[null,null,"社会\n效益","社会认可度和美誉度",null,null,"高",null,""]
[null,null,"生态\n效益","文明校园",null,null,"努力争创",null,""]
[null,null,"可持续性影响","省内知名度",null,null,"不断攀升",null,""]
[null,null,"社会公众或服务对象满意度","人才培养质量",null,null,"好",null,""]