{"text_format":"3","workbook":"xls","n_sheets":43,"sheets":["3GffYFx","cRXBPYg","RLUEN1tLU","xDt5LcQ1J","nI9NWG8Lc","42Fs3xDq2","ohqmvEokV","Xr4kVp0Hr","Dq2XcoZt8","gslxeqjXc","wXBoxG8mXo","Sv9oxt8LvE","P5Ucl1GaLy","4Gt80fr4kd","dR3KbPzIBN","qMVF3Kubzg","ap0Eoxt5LU","cu7MdR3KuP","ubMIs9lGq8","r1wapyuAMw","TaXfo7wdO3","公开表皮","目录","1部门收支总表","2部门收支总表（分单位）","3部门收入总表","4部门支出总表","5部门支出总表 (按功能)","6财政拨款收支总表","7财政拨款支出按功能分类","8一般公共预算支出表","9一般公共预算基本支出表（按功能）","10一般公共预算基本支出表（按经济）","11纳入预算管理的行政事业性收费支出预算明细表","12纳入预算管理的政府性基金","13国有资本经营支出","14项目支出表","15政府采购表","16购买服务表","17一般公共预算“三公”经费","18机关运行经费","19绩效情况表","预算公开情况信息反馈表（非公开样本）"],"not_rendered":{"external_links":1,"defined_names":19},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"3GffYFx","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"cRXBPYg","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"RLUEN1tLU","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"xDt5LcQ1J","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"nI9NWG8Lc","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"42Fs3xDq2","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"ohqmvEokV","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Xr4kVp0Hr","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Dq2XcoZt8","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"gslxeqjXc","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"wXBoxG8mXo","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Sv9oxt8LvE","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"P5Ucl1GaLy","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"4Gt80fr4kd","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"dR3KbPzIBN","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"qMVF3Kubzg","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"ap0Eoxt5LU","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"cu7MdR3KuP","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"ubMIs9lGq8","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"r1wapyuAMw","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"TaXfo7wdO3","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"公开表皮","index":21,"n_rows":22,"n_cols":2,"rows_kept":22,"merged":[[7,0,7,15],[8,0,8,14],[10,0,10,15],[11,0,11,15],[13,0,13,15],[14,0,14,15]],"flags":["formulas_cached_only"]}
{"$rows_empty":7}
["2020年部门预算和“三公”经费预算公开表"]
{"$rows_empty":13}
[null," "]

{"sheet":"目录","index":22,"n_rows":20,"n_cols":1,"rows_kept":20,"flags":["formulas_cached_only"]}
["目        录"]
["                    一、2020年部门收支总体情况表 "]
["                    二、2020年部门收支总体情况（分单位） "]
["                    三、2020年部门收入总体情况表 "]
["                    四、2020年部门支出总体情况表"]
["                    五、2020年部门支出总体情况表（按功能科目） "]
["                    六、2020年部门财政拨款收支总体情况表 "]
["                    七、2020年部门财政拨款支出总体情况表（按功能科目） "]
["                    八、2020年部门一般公共预算支出情况表 "]
["                    九、2020年部门一般公共预算基本支出情况表"]
["                    十、2020年一般公共预算基本支出按经济分类情况表"]
["                    十一、2020年纳入预算管理的行政事业性收费预算支出情况表 "]
["                    十二、2020年部门（政府性基金收入）政府性基金预算支出情况表 "]
["                    十三、2020年部门（国有资本经营收入）国有资本经营预算支出情况表"]
["                    十四、2020年部门项目支出预算表"]
["                    十五、2020年部门政府采购支出预算表"]
["                    十六、2020年部门政府购买服务支出预算表"]
["                    十七、2020年部门一般公共预算“三公”经费支出情况表 "]
["                    十八、2020年部门一般公共预算机关运行经费明细表"]
["                    十九、2020年部门项目支出预算绩效目标情况表"]

{"sheet":"1部门收支总表","index":23,"n_rows":30,"n_cols":4,"rows_kept":30,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2020年部门收支总体情况表"]
[{"$nulls":3},"公开表1"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校 ",null,null,"单位：万元"]
["收                 入",null,"支           出"]
["项          目","预算数","项          目","预算数"]
["一、财政拨款收入",{"v":12477.93,"d":"12,477.93"},"一、教育支出",{"v":10097.85,"d":"10,097.85"}]
["其中：上级提前告知转移支付资金",null,"    职业教育",{"v":10097.85,"d":"10,097.85"}]
["二、纳入预算管理的专项收入",null,"    高等职业教育",{"v":10097.85,"d":"10,097.85"}]
["三、纳入预算管理的行政事业性收费",null,"二、社会保障和就业支出",{"v":1242.6,"d":"1,242.60"}]
["四、国有资源（资产）有偿使用收入",null,"  行政事业单位养老支出",{"v":1242.6,"d":"1,242.60"}]
["五、政府住房收入",null,"    事业单位离退休",242.69]
["六、纳入政府性基金预算管理收入",null,"    机关事业单位基本养老保险缴费支出",892.28]
["其中：上级提前告知转移支付资金",null,"    机关事业单位职业年金缴费支出",107.63]
["七、纳入专户管理的行政事业性收费",null,"三、卫生健康支出",473.68]
[null,null,"  行政事业单位医疗",473.68]
[null,null,"    事业单位医疗",473.68]
[null,null,"四、住房保障支出",{"v":663.8,"d":"663.80"}]
[null,null,"    住房改革支出",{"v":663.8,"d":"663.80"}]
[null,null,"    住房公积金",{"v":663.8,"d":"663.80"}]
{"$rows_empty":10}
["收    入    合    计",{"v":12477.93,"d":"12,477.93"},"支  出   合    计",{"v":12477.93,"d":"12,477.93"}]

{"sheet":"2部门收支总表（分单位）","index":24,"n_rows":8,"n_cols":16,"rows_kept":8,"merged":[[1,14,1,15],[2,14,2,15],[3,0,5,0],[4,1,5,1],[4,2,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,9],[4,10,5,10],[4,11,5,11],[4,12,4,14],[4,15,5,15],[12,0,12,15]],"flags":["formulas_cached_only"]}
["2020年部门收支总体情况表（分单位）"]
[{"$nulls":14},"公开表2"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校 ",{"$nulls":13},"单位：万元"]
["单位名称","收入预算",{"$nulls":9},"支出预算"]
[null,"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"七、纳入专户管理的行政事业性收费收入","合计","基本支出",null,null,"项目支出"]
[null,null,"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出"]
["部门合计",{"v":0,"d":"0.00"},{"v":12477.93,"d":"12,477.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},{"v":12477.93,"d":"12,477.93"},{"v":8704.27,"d":"8,704.27"},{"v":2305.35,"d":"2,305.35"},232.06,{"v":1236.25,"d":"1,236.25"}]
["抚顺职业技术学院",null,{"v":12477.93,"d":"12,477.93"},{"$nulls":8},{"v":12477.93,"d":"12,477.93"},{"v":8704.27,"d":"8,704.27"},{"v":2305.35,"d":"2,305.35"},232.06,{"v":1236.25,"d":"1,236.25"}]

{"sheet":"3部门收入总表","index":25,"n_rows":28,"n_cols":15,"rows_kept":28,"merged":[[0,0,0,14],[2,13,2,14],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,5,3,14],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,4,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["2020年部门收入预算总表"]
[{"$nulls":14},"公开表3"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校",{"$nulls":12},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","收入预算"]
[null,"类","款","项",null,"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"七、纳入专户管理的行政事业性收费收入"]
[{"$nulls":6},"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金"]
["抚顺职业技术学院",{"$nulls":3},"合计",{"v":12477.93,"d":"12,477.93"},{"v":12477.93,"d":"12,477.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,205,null,null,"教育支出",{"v":10097.85,"d":"10,097.85"},{"v":10097.85,"d":"10,097.85"}]
[null,null,"03",null,"  职业教育",{"v":10097.85,"d":"10,097.85"},{"v":10097.85,"d":"10,097.85"}]
[null,205,"  03","05","    高等职业教育",{"v":10097.85,"d":"10,097.85"},{"v":10097.85,"d":"10,097.85"}]
[null,208,null,null,"社会保障和就业支出",{"v":1242.6,"d":"1,242.60"},{"v":1242.6,"d":"1,242.60"}]
[null,null,"05",null,"  行政事业单位养老支出",{"v":1242.6,"d":"1,242.60"},{"v":1242.6,"d":"1,242.60"}]
[null,208,"  05","02","    事业单位离退休",242.69,242.69]
[null,208,"  05","05","    机关事业单位基本养老保险缴费支出",892.28,892.28]
[null,208,"  05","06","    机关事业单位职业年金缴费支出",107.63,107.63]
[null,210,null,null,"卫生健康支出",473.68,473.68]
[null,null,"11",null,"  行政事业单位医疗",473.68,473.68]
[null,210,"  11","02","    事业单位医疗",473.68,473.68]
[null,221,null,null,"住房保障支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,null,"02",null,"  住房改革支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,221,"  02","01","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"11",null,"  行政事业单位医疗",473.68,473.68]
[null,210,"  11","02","    事业单位医疗",473.68,473.68]
[null,221,null,null,"住房保障支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,null,"02",null,"  住房改革支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,221,"  02","01","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]

{"sheet":"4部门支出总表","index":26,"n_rows":22,"n_cols":10,"rows_kept":22,"merged":[[1,8,1,9],[2,8,2,9],[3,0,5,0],[3,1,3,3],[3,4,5,4],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["2020年部门支出总体情况表"]
[{"$nulls":8},"公开表4"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校",{"$nulls":7},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","支出预算"]
[null,"类","款","项",null,"合计","基本支出",null,null,"项目支出"]
[{"$nulls":6},"工资福利支出","商品和服务支出","对个人和家庭的补助支出"]
[{"$nulls":4},"合计"]
["抚顺职业技术学院",{"$nulls":3},"小计",{"v":12477.929999999998,"d":"12,477.93"},{"v":8704.27,"d":"8,704.27"},{"v":2305.35,"d":"2,305.35"},232.06,{"v":1236.25,"d":"1,236.25"}]
[null,205,null,null,"教育支出",{"v":10097.849999999999,"d":"10,097.85"},{"v":6566.88,"d":"6,566.88"},{"v":2276.83,"d":"2,276.83"},17.89,{"v":1236.25,"d":"1,236.25"}]
[null,null,"03",null,"  职业教育",{"v":10097.849999999999,"d":"10,097.85"},{"v":6566.88,"d":"6,566.88"},{"v":2276.83,"d":"2,276.83"},17.89,{"v":1236.25,"d":"1,236.25"}]
[null,205,"  03","05","    高等职业教育",{"v":10097.85,"d":"10,097.85"},{"v":6566.88,"d":"6,566.88"},{"v":2276.83,"d":"2,276.83"},17.89,{"v":1236.25,"d":"1,236.25"}]
[null,208,null,null,"社会保障和就业支出",{"v":1242.6,"d":"1,242.60"},999.91,28.52,214.17]
[null,null,"05",null,"  行政事业单位养老支出",{"v":1242.6,"d":"1,242.60"},999.91,28.52,214.17]
[null,208,"  05","02","    事业单位离退休",242.69,null,28.52,214.17]
[null,208,"  05","05","    机关事业单位基本养老保险缴费支出",892.28,892.28]
[null,208,"  05","06","    机关事业单位职业年金缴费支出",107.63,107.63]
[null,210,null,null,"卫生健康支出",473.68,473.68]
[null,null,"11",null,"  行政事业单位医疗",473.68,473.68]
[null,210,"  11","02","    事业单位医疗",473.68,473.68]
[null,221,null,null,"住房保障支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,null,"02",null,"  住房改革支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,221,"  02","01","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]

{"sheet":"5部门支出总表 (按功能)","index":27,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[0,0,0,13],[3,0,3,2],[3,3,5,3],[3,4,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,4,5,4],[4,5,4,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
["2020年部门支出总体情况表（按功能科目）"]
[{"$nulls":13},"公开表5"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校",{"$nulls":12},"单位：万元"]
["科目编码",null,null,"科目名称","按资金来源划分"]
["类","款","项",null,"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"七、纳入专户管理的行政事业性收费收入"]
[{"$nulls":5},"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金"]
[{"$nulls":3},"合计",{"v":12477.93,"d":"12,477.93"},{"v":12477.93,"d":"12,477.93"}]
["205",null,null,"教育支出",{"v":10097.85,"d":"10,097.85"},{"v":10097.85,"d":"10,097.85"}]
[null,"03",null,"  职业教育",{"v":10097.85,"d":"10,097.85"},{"v":10097.85,"d":"10,097.85"}]
["  ","  03","05","    高等职业教育",{"v":10097.85,"d":"10,097.85"},{"v":10097.85,"d":"10,097.85"}]
["208",null,null,"社会保障和就业支出",{"v":1242.6,"d":"1,242.60"},{"v":1242.6,"d":"1,242.60"}]
[null,"05",null,"  行政事业单位养老支出",{"v":1242.6,"d":"1,242.60"},{"v":1242.6,"d":"1,242.60"}]
["  ","  05","02","    事业单位离退休",242.69,242.69]
["  ","  05","05","    机关事业单位基本养老保险缴费支出",892.28,892.28]
["  ","  05","06","    机关事业单位职业年金缴费支出",107.63,107.63]
["210",null,null,"卫生健康支出",473.68,473.68]
[null,"11",null,"  行政事业单位医疗",473.68,473.68]
["  ","  11","02","    事业单位医疗",473.68,473.68]
["221",null,null,"住房保障支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,"02",null,"  住房改革支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
["  ","  02","01","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]

{"sheet":"6财政拨款收支总表","index":28,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[0,0,0,14],[1,13,1,14],[2,13,2,14],[3,0,5,0],[4,1,5,1],[4,2,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,9],[4,10,5,10],[4,11,4,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["2020年部门财政拨款收支总体情况表"]
[{"$nulls":13},"公开表6"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校   ",{"$nulls":12},"单位：万元"]
["单位名称","财政拨款收入预算",{"$nulls":8},"财政拨款支出预算"]
[null,"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"合计","基本支出",null,null,"项目支出"]
[null,null,"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金",null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出"]
["合计",{"v":0,"d":"0.00"},{"v":12477.93,"d":"12,477.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":12477.93,"d":"12,477.93"},{"v":8704.27,"d":"8,704.27"},{"v":2305.35,"d":"2,305.35"},232.06,{"v":1236.25,"d":"1,236.25"}]
["抚顺职业技术学院",null,{"v":12477.93,"d":"12,477.93"},{"$nulls":7},{"v":12477.93,"d":"12,477.93"},{"v":8704.27,"d":"8,704.27"},{"v":2305.35,"d":"2,305.35"},232.06,{"v":1236.25,"d":"1,236.25"}]

{"sheet":"7财政拨款支出按功能分类","index":29,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[0,0,0,9],[1,8,1,9],[2,8,2,9],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,5,3,9],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["2020年部门财政拨款收支总体情况表（按功能科目）"]
[{"$nulls":8},"公开表7"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校",{"$nulls":7},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","基本支出",null,null,"项目支出"]
[{"$nulls":6},"工资福利支出","商品和服务支出","对个人和家庭的补助支出"]
["抚顺职业技术学院",{"$nulls":3},"合计",{"v":12477.929999999998,"d":"12,477.93"},{"v":8704.27,"d":"8,704.27"},{"v":2305.35,"d":"2,305.35"},232.06,{"v":1236.25,"d":"1,236.25"}]
[null,205,null,null,"教育支出",{"v":10097.849999999999,"d":"10,097.85"},{"v":6566.88,"d":"6,566.88"},{"v":2276.83,"d":"2,276.83"},17.89,{"v":1236.25,"d":"1,236.25"}]
[null,null,"03",null,"  职业教育",{"v":10097.849999999999,"d":"10,097.85"},{"v":6566.88,"d":"6,566.88"},{"v":2276.83,"d":"2,276.83"},17.89,{"v":1236.25,"d":"1,236.25"}]
[null,205,"  03","05","    高等职业教育",{"v":10097.85,"d":"10,097.85"},{"v":6566.88,"d":"6,566.88"},{"v":2276.83,"d":"2,276.83"},17.89,{"v":1236.25,"d":"1,236.25"}]
[null,208,null,null,"社会保障和就业支出",{"v":1242.6,"d":"1,242.60"},999.91,28.52,214.17]
[null,null,"05",null,"  行政事业单位养老支出",{"v":1242.6,"d":"1,242.60"},999.91,28.52,214.17]
[null,208,"  05","02","    事业单位离退休",242.69,null,28.52,214.17]
[null,208,"  05","05","    机关事业单位基本养老保险缴费支出",892.28,892.28]
[null,208,"  05","06","    机关事业单位职业年金缴费支出",107.63,107.63]
[null,210,null,null,"卫生健康支出",473.68,473.68]
[null,null,"11",null,"  行政事业单位医疗",473.68,473.68]
[null,210,"  11","02","    事业单位医疗",473.68,473.68]
[null,221,null,null,"住房保障支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,null,"02",null,"  住房改革支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,221,"  02","01","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]

{"sheet":"8一般公共预算支出表","index":30,"n_rows":20,"n_cols":13,"rows_kept":20,"merged":[[0,0,0,12],[1,11,1,12],[2,11,2,12],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,3,12]],"flags":["formulas_cached_only"]}
["2020年部门一般公共预算支出情况表"]
[{"$nulls":11},"公开表8"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校",{"$nulls":10},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","301工资福利支出","302商品和服务支出","303对个人和家庭的补助","307债务利息及费用支出","310资本性支出","312对企业补助","399其他支出 "]
["抚顺职业技术学院",{"$nulls":3},"合计",{"v":12477.93,"d":"12,477.93"},{"v":8852.27,"d":"8,852.27"},{"v":3207.03,"d":"3,207.03"},376.13,null,{"v":42.5,"d":"42.50"}]
[null,205,null,null,"教育支出",{"v":10097.85,"d":"10,097.85"},{"v":6714.88,"d":"6,714.88"},{"v":3178.51,"d":"3,178.51"},161.96]
[null,null,"03",null,"  职业教育",{"v":10097.85,"d":"10,097.85"},{"v":6714.88,"d":"6,714.88"},{"v":3178.51,"d":"3,178.51"},161.96]
[null,205,"  03","05","    高等职业教育",{"v":10097.85,"d":"10,097.85"},{"v":6714.88,"d":"6,714.88"},{"v":3178.51,"d":"3,178.51"},161.96]
[null,208,null,null,"社会保障和就业支出",{"v":1242.6,"d":"1,242.60"},999.91,28.52,214.17]
[null,null,"05",null,"  行政事业单位养老支出",{"v":1242.6,"d":"1,242.60"},999.91,28.52,214.17]
[null,208,"  05","02","    事业单位离退休",242.69,{"v":0,"d":"0.00"},28.52,214.17]
[null,208,"  05","05","    机关事业单位基本养老保险缴费支出",892.28,892.28]
[null,208,"  05","06","    机关事业单位职业年金缴费支出",107.63,107.63]
[null,210,null,null,"卫生健康支出",473.68,473.68]
[null,null,"11",null,"  行政事业单位医疗",473.68,473.68]
[null,210,"  11","02","    事业单位医疗",473.68,473.68]
[null,221,null,null,"住房保障支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,null,"02",null,"  住房改革支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,221,"  02","01","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]

{"sheet":"9一般公共预算基本支出表（按功能）","index":31,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[0,0,0,10],[3,0,3,2],[3,3,5,3],[3,4,3,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,4,5,4],[4,5,4,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
["2020年部门一般公共预算基本支出表"]
[{"$nulls":10},"公开表9"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校 ",{"$nulls":9},"单位：万元"]
["科目编码",null,null,"科目名称","资金来源"]
["类","款","项",null,"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入"]
[{"$nulls":5},"小计","其中：上级提前告知转移支付资金"]
[{"$nulls":3},"合计",{"v":11241.68,"d":"11,241.68"},{"v":11241.68,"d":"11,241.68"}]
[205,null,null,"教育支出",{"v":8861.6,"d":"8,861.60"},{"v":8861.6,"d":"8,861.60"}]
[null,"03",null,"  职业教育",{"v":8861.6,"d":"8,861.60"},{"v":8861.6,"d":"8,861.60"}]
[205,"  03","05","    高等职业教育",{"v":8861.6,"d":"8,861.60"},{"v":8861.6,"d":"8,861.60"}]
[208,null,null,"社会保障和就业支出",{"v":1242.6,"d":"1,242.60"},{"v":1242.6,"d":"1,242.60"}]
[null,"05",null,"  行政事业单位养老支出",{"v":1242.6,"d":"1,242.60"},{"v":1242.6,"d":"1,242.60"}]
[208,"  05","02","    事业单位离退休",242.69,242.69]
[208,"  05","05","    机关事业单位基本养老保险缴费支出",892.28,892.28]
[208,"  05","06","    机关事业单位职业年金缴费支出",107.63,107.63]
[210,null,null,"卫生健康支出",473.68,473.68]
[null,"11",null,"  行政事业单位医疗",473.68,473.68]
[210,"  11","02","    事业单位医疗",473.68,473.68]
[221,null,null,"住房保障支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,"02",null,"  住房改革支出",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[221,"  02","01","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]

{"sheet":"10一般公共预算基本支出表（按经济）","index":32,"n_rows":60,"n_cols":6,"rows_kept":60,"merged":[[0,0,0,5],[2,0,2,2],[3,0,3,1],[3,2,4,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
["2020年部门一般公共预算基本支出情况表（按经济分类）"]
[{"$nulls":5},"公开表10"]
["部门名称： 抚顺职业技术学院、抚顺师范高等专科学校",{"$nulls":4},"单位：万元"]
["科目编码",null,"科目名称","2020年预算数"]
["类","款",null,"合计","人员经费","公用经费"]
[null,null,"一般公共预算基本支出合计",{"v":11241.679999999998,"d":"11,241.68"},{"v":8936.329999999998,"d":"8,936.33"},{"v":2305.35,"d":"2,305.35"}]
["301",null,"工资福利支出",{"v":11009.619999999999,"d":"11,009.62"},{"v":8704.269999999999,"d":"8,704.27"}]
[null,"01","    基本工资",{"v":3767.29,"d":"3,767.29"},{"v":3767.29,"d":"3,767.29"}]
[null,"02","    津贴补贴",{"v":1963.32,"d":"1,963.32"},{"v":1963.32,"d":"1,963.32"}]
[null,"03","    奖金"]
[null,"06","    伙食补助费"]
[null,"07","    绩效工资",313.94,313.94]
[null,"08","    机关事业单位基本养老保险缴费",892.28,892.28]
[null,"09","    职业年金缴费",107.63,107.63]
[null,"10","    职工基本医疗保险缴费",367.81,367.81]
[null,"11","    公务员医疗补助缴费"]
[null,"12","    其他社会保障缴费",228.11,228.11]
[null,"13","    住房公积金",{"v":663.8,"d":"663.80"},{"v":663.8,"d":"663.80"}]
[null,"14","    医疗费"]
[null,"99","    其他工资福利支出",400.09,400.09]
["302",null,"商品和服务支出",{"v":2305.35,"d":"2,305.35"},null,{"v":2305.35,"d":"2,305.35"}]
[null,"01","    办公费",550.18,null,550.18]
[null,"02","    印刷费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
[null,"03","    咨询费"]
[null,"04","    手续费"]
[null,"05","    水费",{"v":176,"d":"176.00"},null,{"v":176,"d":"176.00"}]
[null,"06","    电费",{"v":217,"d":"217.00"},null,{"v":217,"d":"217.00"}]
[null,"07","    邮电费",{"v":52,"d":"52.00"},null,{"v":52,"d":"52.00"}]
[null,"08","    取暖费",{"v":712.3,"d":"712.30"},null,{"v":712.3,"d":"712.30"}]
[null,"09","    物业管理费",157.92,null,157.92]
[null,"11","    差旅费",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
[null,"12","    因公出国（境）费用"]
[null,"13","    维修(护)费",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
[null,"14","    租赁费"]
[null,"15","    会议费"]
[null,"16","    培训费",15,null,15]
[null,"17","    公务接待费"]
[null,"18","    专用材料费",{"v":2.8,"d":"2.80"},null,{"v":2.8,"d":"2.80"}]
[null,"24","    被装购置费"]
[null,"25","    专用燃料费"]
[null,"26","    劳务费",40,null,40]
[null,"27","    委托业务费"]
[null,"28","    工会经费",110.63,null,110.63]
[null,"29","    福利费",{"v":82,"d":"82.00"},null,{"v":82,"d":"82.00"}]
[null,"31","    公务用车运行维护费",21,null,21]
[null,"39","    其他交通费用"]
[null,"40","    税金及附加费用"]
[null,"99","    其他商品和服务支出",28.52,null,28.52]
[null,null,"对个人家庭补助支出",232.06,232.06]
[null,"01","    离休费",32.32,32.32]
[null,"02","    退休费",181.85,181.85]
[null,"03","    退职（役）费",2.34,2.34]
[null,"04","    抚恤金"]
[null,"05","    生活补助",14.09,14.09]
[null,"06","    救济费"]
[null,"07","    医疗费补助"]
[null,"08","    助学金"]
[null,"09","    奖励金",1.46,1.46]
[null,"10","    个人农业生产补助"]
[null,"99","    其他对个人和家庭补助支出"]

{"sheet":"11纳入预算管理的行政事业性收费支出预算明细表","index":33,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,0,10],[2,0,2,2],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,3,10]],"flags":["formulas_cached_only"]}
["2020年纳入预算管理的行政事业性收费预算支出表"]
[{"$nulls":10},"公开表11"]
["部门名称： 抚顺职业技术学院、抚顺师范高等专科学校 ",{"$nulls":9},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","301工资福利支出","302商品和服务支出","303对个人和家庭的补助","……","399其他支出 "]
[{"$nulls":4},"合计"]
[{"$nulls":4},"小计"]
[]
[]
[]
["注：本单位没有纳入预算管理的行政事业性收费预算拨款收入，也没有使用纳入预算管理的行政事业性收费安排的支出，故本表无数据。"]

{"sheet":"12纳入预算管理的政府性基金","index":34,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,0,10],[2,0,2,2],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,3,10]],"flags":["formulas_cached_only"]}
["2020年部门（政府性基金收入）政府性基金预算支出表"]
[]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校  "]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","301工资福利支出","302商品和服务支出","303对个人和家庭的补助","……","399其他支出 "]
[{"$nulls":4},"合计",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[]
["注：本单位没有纳入预算管理的政府性基金收入，也没有使用纳入预算管理的政府性基金收入安排的支出，故本表无数据。"]

{"sheet":"13国有资本经营支出","index":35,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,0,10],[2,0,2,2],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,3,10],[10,0,10,10]],"flags":["formulas_cached_only"]}
["2020年部门（国有资本经营收入）国有资本经营预算支出表"]
[]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校  "]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","301工资福利支出","302商品和服务支出","303对个人和家庭的补助","……","399其他支出 "]
[{"$nulls":4},"合计",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[]
["注：本单位没有国有资本经营收入，也没有使用国有资本经营收入安排的支出，故本表无数据。"]

{"sheet":"14项目支出表","index":36,"n_rows":20,"n_cols":13,"rows_kept":20,"merged":[[0,0,0,12],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,12],[4,3,5,3],[4,4,4,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,4,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["2020年部门项目支出预算表"]
[{"$nulls":12},"公开表14"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校   ",{"$nulls":11},"单位：万元"]
["单位名称","项目名称","项目内容","按资金来源划分"]
[{"$nulls":3},"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"七、纳入专户管理的行政事业性收费收入"]
[{"$nulls":4},"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金"]
["合计",null,"",{"v":1236.25,"d":"1,236.25"},{"v":1236.25,"d":"1,236.25"},{"v":0,"d":"0.0"}]
["抚顺职业技术学院","  交通费","公务用车运行维护费110万元。用于新校区租车费110万元，租用10台大客车（10台×500元/台×22天/月×10月）。",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":0,"d":"0.0"}]
[null,"大学生思想教育经费","委托业务费41.75万元：1、军训、国防教育军事理论课8.52万元〔（2365/100人/班）×60学时×60元〕；2、“学习雷锋，做雷锋式职业人”征文评比活动奖品4万元；3、辅导员家访活动费5万元（50人×2次×500元/人）；4、各系学生活动经费16.18万元（8088人×20元）；5、辅导员继续教育费3.85万元（14人×5天×550元/人）；6、共青团组织大学生开展活动经费4.2万元。",41.75,41.75]
[null,"   临时工工资","劳务费82.83万元:1、一类：保洁、工勤、服务、守卫等临时工工资17.42万元（11人×1320元/人/月×12月）；2、二类：维修管理、锅炉工、电工等临时工工资44.69万元（21人×1520元/人/月×12月；7人×1520元/人/月×6月）；3、三类：司机临时工工资2.07万元（1人×1720元/人/月×12月）4、五类：高级网络维护、高级专业技术人员等临时工工资18.65万元（7人×2220元/人/月×12月）。",82.83,82.83]
[null,"学生奖助学金","对个人和家庭的补助：助学金144.07万元。1、优秀学生奖学金122.94万元：（1）一等奖学金28万元（700人×400元/人）；（2）二等奖学金47.46万元（791人×600元/人）；（3）三等奖学金47.48万元（1187人×400元/人）。2、市级三好学生、先进集体表彰0.6万元（30人×200元/人）；3、校级“雷锋式”学生、优秀学生干部表彰11.52万元：（1）“雷锋式”学生表彰5.22万元（522人×100元/人）；（2）“雷锋式”学生标兵0.5万元（10人×500元/人）；（3）优秀学生干部表彰5.8万元（290人×200元/人）；4、文明大学生2.36万元（236人×100元/人）；5、特困补助6.65万元（95人×700元/人。",144.07,144.07]
[null," 全国计算机等级考试、大学生英语考试及教师资格证考试费","委托业务费48.16万元：一、计算机等级考试费8万元：1、劳务费7.6万元（19人/场×40场×100元/场）；2、上交市招办考务费0.4万元（2000人×2元）。二、大学生英语考试费24.16万元：1、劳务费9.2万元，大学英语等级考试两次费用9.2万元（4人/场×460场×50元/场）；2、委托业务费14.96万元：（1）大学英语等级考试上交省招办考务费14.36万元（A级6000人×16元/人）（四六级2800人×17元/人）；（2）上交市招办考务费0.6万元（3000人×2元/人)。三、教师资格证考试费16万元：1、劳务费6.75万元（30人/场×15场×150元/场）2、上交市招办考务费9.25万元。",48.16,48.16,{"v":0,"d":"0.0"}]
[null,"专业建设、实训基地建设费","其他一般业务类项目99.47万元：一、外聘教师课时费28.47万元：1、外聘教师15人，课时费15万元（7500课时×20元/课时）；2、外教课时费13.47万元（33学时×34周×120元/课时）。二、实习实训基地建设费27万元：1、实习见习费20.5万元：（1）师范类学生(师范类在校生1400人)到市内中小学校及幼儿园实行一对一观摩学习，校外见习指导、交通费9万元；（2）师范学生到省内外实习（学生600人)，期间四个月，支付实习单位一对一教师指导费11.5万元；2、实习保险费6.5万元；三、数字化校园设施设备维护费44万元：1、软件系统维护18万元（数字化校园应用系统软件维护教学诊改系统改造）；2、网络硬件设施维护10万元（网络硬件设施维护校园网络日常维护网线网络配件等）；3、IPV6改造及网络安全升级15万元；4、信息化建设网络安全培训交流经费1万元。 ",99.47,99.47]
[null,"校内占地解决集体工人工资","一、其他工资福利支出148万元：1、基本工资及津贴：65.64万元(根据2019年10月份在职工资表月工资5.47万元×12月)；2、退休工资：27.96万元（根据2019年10月份退休工资表退休月工资2.33万元×12月)；3、养老保险10.56万元（根据2019年10月份社保核定单0.88万元×12月)；4、医疗保险19.35万元：（1）医疗保险16.2万元，根据2019年10份月核定单（1.35万元×12月)；（2）大额医保0.52万元（86人×60元），每人每年120元，其中单位承担每人60元；（3）医保及调剂金2.63万元，由于2019年退休3人。5、工伤及生育保险1.27万元（根据2019年10月社保核定单1.08万元（0.09万元×12月），根据工伤补充险每人每月7元标准，在岗0.19万元（23人×7元×12月）；6、失业保险0.36万元（根据2019年10月社保核定单0.03万元×12月）；7、住房公积金5.4万元(根据2019年10月份工资表23人在职月公积金0.45万元×12月）；8、生活补助0.8万元（工人倒班、假期出勤交通费0.6万，办公用品0.2万）；9、在职预留6.96万元：（1）根据人力资源和社会保障局文件及学院院长办公会精神，给予集体职工调资，据2019年10月份工资表前两项合计乘10% 再乘以12月共5.04万元（4.2万元×10%×12月）；（2）公积金0.4万元（5.04万元×8%）；（3）根据每年7月社保调整基数五险（养老险20%医疗险7%失业险0.5%工伤险1%生育险0.5%）1.31万元（300元×29%×25人×6月）；（4）由于调资补统筹0.21万元。10、退休预留9.7万元（根据当年人力资和社会保障局相关文件规定，校内退休占地补贴3万元，调出退休人员占地补贴6.7万元)。二、取暖费11.5万元（取暖费按照标准及收据报销）。",{"v":159.5,"d":"159.50"},{"v":159.5,"d":"159.50"}]
[null,"      保安费","劳务费196.35万元：1、保安费88.8万元（37人×2000元×12月）；2、门卫管理人员100.3万元（64人×1306元×12月）；3、原师专校区水、电、暖包干费7.25万元。",196.35,196.35]
[null,"     校园维护费","维修费157.73万元：一、外委维护费33.73万元：1、水源热泵费11.5万元（维修5.9万元，洗井5.6万）；2、电梯维保费4.9万元；3、消防维保费17.33万元。二、校园绿化80万元：1、园区养护费60万元；2、园区道路补修4万元；3、补植6万元；4、新增园区面积绿化10万元。三、基础设施维护、防水维修44万元：1、排污管线维修10万（200米*500元/米）；2、维修供电线路4万元（200米*200元/米）；3、学生宿舍楼和行政办公楼屋顶防水30万元（6000平×50元/平）。 ",157.73,157.73]
[null,"    党建工作经费","办公费13.7万元：一、党建活动、宣传建设、党员学习资料费等11万元:1、教工党员学习资料费9万元（450人×200元/人）；2、学生党员学习资料费2万元（200人×100元/人）。 二、选派到乡镇工作干部经费1.7万元：1、保险0.72万元（6人×1200元/人）；2、电话补助费0.36万元（6人×12月×50元/人/月）；3、差旅费0.62万元（ 2人×70元/人×2次/月×12月，4人×30元/人×2次/月×12月）。三、党员发展外调工作经费1万元（100人×100元/人）。",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
[null,"      图书购置费","设备购置费31.5万元：一、数字资源购置费25.5万元：1、中文学术期刊数据库5.3万元；2、电子图书5.6万元；3、数字报刊阅读系统更新6万元；4、科技期刊数据库3.6万元； 5、移动数字期刊数据库5万元。 二、纸质图书购置费6万元（2000册×30元/册）。",{"v":31.5,"d":"31.50"},{"v":31.5,"d":"31.50"}]
[null," 校园文化建设经费","其他一般业务类项目11万元:建设文化长廊（宣传信息栏）11万元（22处×0.5万元）。\n",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[null," 成人函授教学支出","一般业务类项目总计140.19万元。一、一般业务类项目支出80.5万元：1、成人函授类项目办公费6.5万元。其中:电脑办公用品及耗材1.5万元和广告费5万元。2、成人教育办事处费用租金20万元。3、成人教育办学招生经费54万元：（1）开放教育招生推荐费30万元（600人×500元/人）；（2）成教处招生推荐费15万元（300人×500元/人）；（3）自考办招生推荐费9万元（300人×300元/人）。二、成本性支出项目59.69万元。上缴联合办学管理费59.69万元：1、开放办上缴省电大联合办学管理费28.98万元：（1）上缴省电大新生注册费1.87万元；（2）上缴省电大学费22.75万元；（3）上缴省电大考试费4.36万元。2、自考办上缴联合办学管理费30.71万元：（1）上缴新生注册费3万元；（2）上缴联合办学管理费27.71万元。\n",140.19,140.19]

{"sheet":"15政府采购表","index":37,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,14],[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],[4,6,4,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["2020年部门政府采购支出预算表"]
[{"$nulls":14},"公开表15"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校   ",{"$nulls":13},"单位：万元"]
["单位名称","采购项目","采购目录","规格要求","采购数量","按资金来源划分"]
[{"$nulls":5},"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"七、纳入专户管理的行政事业性收费收入"]
[{"$nulls":4},0,null,"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金"]
["合计",null,null,"",0,{"v":550.5799999999999,"d":"550.58"},{"v":550.5799999999999,"d":"550.58"}]
["抚顺职业技术学院","  校园维护费","维修费157.73万元：一、外委维护费33.73万元：1、水源热泵费11.5万元（维修5.9万元，洗井5.6万）；2、电梯维保费4.9万元；3、消防维保费17.33万元。二、校园绿化80万元：1、园区养护费60万元；2、园区道路补修4万元；3、补植6万元；4、新增园区面积绿化10万元。三、基础设施维护、防水维修44万元：1、排污管线维修10万（200米*500元/米）；2、维修供电线路4万元（200米*200元/米）；3、学生宿舍楼和行政办公楼屋顶防水30万元（6000平×50元/平）。 ",null,null,157.73,157.73]
[null,"  专业建设、实训基地建设费","数字化校园设施设备维护费44万元：1、软件系统维护18万元（数字化校园应用系统软件维护教学诊改系统改造）；2、网络硬件设施维护10万元（网络硬件设施维护校园网络日常维护网线网络配件等）；3、IPV6改造及网络安全升级15万元；4、信息化建设网络安全培训交流经费1万元。",null,null,{"v":44,"d":"44.00"},{"v":44,"d":"44.00"}]
[null,"  图书购置费","设备购置费31.5万元：一、数字资源购置费25.5万元：1、中文学术期刊数据库5.3万元；2、电子图书5.6万元；3、数字报刊阅读系统更新6万元；4、科技期刊数据库3.6万元； 5、移动数字期刊数据库5万元。 二、纸质图书购置费6万元（2000册×30元/册）。",null,null,{"v":31.5,"d":"31.50"},{"v":31.5,"d":"31.50"}]
[null,"  保安费","劳务费196.35万元：1、保安费88.8万元（37人×2000元×12月）；2、门卫管理人员100.3万元（64人×1306元×12月）；3、原师专校区水、电、暖包干费7.25万元。",null,null,196.35,196.35]
[null,"  交通费","公务用车运行维护费110万元。用于新校区租车费110万元，租用10台大客车（10台×500元/台×22天/月×10月）。",null,null,{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[null,"  校园文化建设经费","其他一般业务类项目11万元:建设文化长廊（宣传信息栏）11万元（22处×0.5万元）。\r\n",null,null,{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[]
[{"$nulls":3},"",0]

{"sheet":"16购买服务表","index":38,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[0,0,0,14],[1,0,1,10],[2,0,2,2]],"flags":["formulas_cached_only"]}
["2020年部门政府购买服务支出预算表"]
[{"$nulls":14},"公开表16"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校   ",{"$nulls":13},"单位：万元"]
["单位名称/项目名称","功能科目科（类级）","购买项目名称","购买项目内容","购买项目对应指导目录(类别)","承接主体类别","购买方式","金额合计","一、本级财政拨款收入","二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入","七、纳入专户管理的行政事业性收费收入"]
[]
[]
[]
[]
[]
[]
["注：本单位没有政府购买服务支出，故本表无数据。"]

{"sheet":"17一般公共预算“三公”经费","index":39,"n_rows":11,"n_cols":16,"rows_kept":11,"merged":[[3,0,4,0]],"flags":["formulas_cached_only"]}
["2020年部门一般公共预算“三公”经费支出情况表"]
[null,null,"公开表17"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校                                  ",null,"单位：万元"]
["项目","金额"]
[null,"2020年预算","2019年预算",null,{"v":3.6,"d":"3.6000"},{"v":0,"d":"0.0"},0.6,{"v":3,"d":"3.0000"},{"v":0,"d":"0.0"},{"v":3,"d":"3.0000"},{"v":9.4,"d":"9.4000"},{"v":0,"d":"0.0"},0.7,{"v":8.7,"d":"8.7000"},{"v":0,"d":"0.0"},{"v":8.7,"d":"8.7000"}]
["“三公”经费合计",{"v":133.8,"d":"133.80"},{"v":153,"d":"153.00"}]
["        1.因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        2.公务接待费",{"v":2.8,"d":"2.80"},{"v":3,"d":"3.00"}]
["        3.公务用车购置及运行费",{"v":131,"d":"131.00"},{"v":150,"d":"150.00"}]
["        其中：公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["              公务用车运行费",{"v":131,"d":"131.00"},{"v":150,"d":"150.00"}]

{"sheet":"18机关运行经费","index":40,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,0,5],[2,0,2,2],[3,0,5,0],[3,1,4,3],[3,4,5,4],[3,5,5,5]],"flags":["formulas_cached_only"]}
["2020年部门一般公共预算机关运行经费明细表"]
[{"$nulls":5},"公开表18"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校   ",{"$nulls":4},"单位：万元"]
["单位名称","科目代码",null,null,"科目名称","2020年预算"]
[]
[null,"类","款","项"]
[{"$nulls":4},"合计"]
{"$rows_empty":16}
["注：本单位属事业单位，故本表无数据。"]

{"sheet":"19绩效情况表","index":41,"n_rows":18,"n_cols":22,"rows_kept":18,"merged":[[0,0,0,21],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,3,11],[3,12,5,12],[3,13,5,13],[3,14,3,17],[3,18,3,21],[4,2,5,2],[4,3,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,10],[4,11,5,11],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
["2020年部门项目支出预算绩效目标情况表"]
[{"$nulls":20},"公开表19"]
["部门名称：抚顺职业技术学院、抚顺师范高等专科学校 ",{"$nulls":19},"单位：万元"]
["单位名称","项目名称","按资金来源划分",{"$nulls":9},"项目年度绩效目标","项目实施\n计划","产出指标",{"$nulls":3},"效益指标"]
[null,null,"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"七、纳入专户管理的行政事业性收费收入",null,null,"指标1","指标2","指标3","指标4","指标1","指标2","指标3","指标4"]
[{"$nulls":3},"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金"]
["抚顺职业技术学院","成人函授教学支出",140.19,140.19,{"$nulls":8},"面向从业人员开展学历提升教育和岗位培训等非学历教育，培养目标是适应地方经济建设和社会发展需要的应用性专门人才。 \t\t\t\t\r\n\t\t\t\t\r\n","1.日常教学工作：3-6月，9-12月；2.毕业实践环节工作（论文指导与答辩）：9-2月，3-8月；3.考试工作：12-3月，6-9月；4.招生工作：1-3月初，7-9月初；5.入学与毕业审核：1-3月，7-9月。\t\t\t\r\n\t\t\t\r\n","多培养专本科学生1200人。\t\t\r\n","学生毕业合格率达到95%以上。\t\t\r\n",null,null,"满足地方人才需求，提升抚顺地区整体文化素质。\t\t\r\n\t\t\r\n"]
[null,"大学生思想教育经费",41.75,41.75,{"$nulls":8},"通过实施大学生思想教育及组织相关活动，提高了学生的思想素质，增强了学生的集体主义观念，激发了青年大学生的爱国热情，提升了他们的综合能力；通过培训，使辅导员进一步适应了新的工作要求，提高了工作水平。\t\t\t\t\r\n\n","1、军训、国防教育活动每年9月或次年4月末进行；2、“践行雷锋精神，做雷锋式职业人”征文评比每年4——6月份进行；3、辅导员家访活动每年元旦春节期间进行；4、各系学生活动经费每年按照系部活动安排划拨；5、辅导员培训分为上下半年进行。\t\t\t\r\n","发放军训、国防教育军事理论课课时费60学时。\t\t\r\n\t\t\r\n","各系举办各类校园文化活动20多场。\t\t\r\n","优秀学生干部、优秀团员、优秀毕业生达到学生25%以上。\t\t\r\n",null,"提高了学生的思想素质，提升了他们的综合能力。\t\t\r\n\t\t\r\n","提升学生的集体观念、团体合作意识。\t\t\r\n"]
[null,"党建工作经费",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"},{"$nulls":8},"1、推动学院建立健全基层党支部的基本组织、基本队伍、基本活动、基本制度、基本保障，进一步加强基层党支部的规范化、制度化建设，切实提升基层党支部的政治功能和服务功能。2、推动党员队伍整体素质的提高，党支部整体功能加强，党支部战斗堡垒作用和党员先锋模范作用更加突出，学院基层党建基础工作更加巩固，思想政治工作进一步加强。3、推进学院“两学一做”学习教育常态化、制度化。\t\t\t\t\r\n\t\t\t\t\r\n","七一前后。\t\t\t\r\n\t\t\t\r\n"]
[null,"交通费",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"$nulls":8},"解决教职工日常上下班交通不便的问题，解决学生实训用车需要。\t\t\t\t\r\n","1月-12月\t\t\t\r\n","租用10台大客车。\t\t\r\n",{"$nulls":3},"满足教职工上下班交通需要和学生实训出行需要。\t\t\r\n"]
[null,"临时工工资",82.83,82.83,{"$nulls":8},"补充工勤编制不足，保障学院的教学及科研工作。\t\t\t\t\r\n","1月-12月","雇佣临时工47人。","保障校内12个教学楼、7个宿舍楼、图书馆、2个食堂等的用电、全暖、校园网络安全的维护等。\t\t\r\n",null,null,"保障学院的教学及科研工作。\r\n"]
[null,"全国计算机等级考试、大学生英语考试及教师资格证考试费",48.16,48.16,{"$nulls":8},"提升大学生计算机、英语能力，获得证书，增强职业岗位竞争力。\t\t\t\t\r\n\t\t\t\t\r\n","大学外语、计算机考试，6月和12月两次；教师资格证考试6月和11月。\t\t\r\n\t\t\t\r\n","计算机考试2000人。\t\t\r\n","大学英语等级考试8800人。\t\t\r\n\t\t\r\n","教师资格证1000人。",null,"使学生获取英语、计算机、教师资格证等级证书，增强职业岗位竞争力。\t\t\r\n\n","保障考试工作的顺利完成。\t\t\r\n"]
[null,"图书购置费",{"v":31.5,"d":"31.50"},{"v":31.5,"d":"31.50"},{"$nulls":8},"1、购置纸质图书2000册。2、购置中文学术期刊数据库、电子图书、科技期刊数据库，对电子书借阅机与数字报刊阅读系统更新。\r\n","第一季度开展纸质图书与数字资源的招标采购工作；10月开展报刊征订工作；每学期各开展两次文化讲座与展览活动。\t\t\r\n\t\t\t\r\n","购置纸质图书2000册。","电子期刊、电子图书。",null,null,"提供文献资料，保障学院教学、科研及管理工作需要。"]
[null,"校内占地解决集体工人工资",{"v":159.5,"d":"159.50"},{"v":159.5,"d":"159.50"},{"$nulls":8},"按月足额发放校内集体工人工资。\t\t\t\t\r\n","1月-12月按月发放\t\t\t\r\n","在岗23人的工资、取暖费。","退休人员58人的费用。",null,null,"维护社会稳定，积极解决遗留问题。\t\t\r\n"]
[null,"校园维护费",157.73,157.73,{"$nulls":8},"进行日常维修，维护学校正常教学科研环境。\t\t\t\t\r\n","全年1-12月。\t\t\t\r\n","6部电梯的维护费用。\t\t\r\n","8400平的房屋维护。\t\t\r\n",null,null,"建设校园良好的生活环境。\t\t\r\n","保障全院师生的生命财产安全。\t\t\r\n"]
[null,"校园文化建设经费",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"$nulls":8},"打造学院独特的校园文化，为学院未来的奠定基础。\t\t\t\t\r\n","4-6月，9-11月。\t\t\t\r\n","文化长廊22处。",{"$nulls":3},"加大校园文化建设，树立学院的形象。\t\t\r\n","让更多的人了解学院的整体发展历程。\t\t\r\n"]
[null,"学生奖助学金",144.07,144.07,{"$nulls":8},"通过奖学金评审发放，使一些贫困学生能够顺利完成学业，解除他们的后顾之忧，调动了他们学习的积极性，提高了自身素质，掌握了实践技能，也使他们学会了感恩，懂得了帮助他人，服务社会，报效祖国；通过奖学金的评审发放，调动了学生学习的积极性，树立了先进典型，促进了学风、校风建设，提高了学校的办学质量。\t\t\t\t\r\n\t\t\t\t\r\n","奖学金每年9月份评审，一次性发放。\t\t\t\r\n","为3861名学生发放奖学金。\t\t\r\n\t\t\r\n"]
[null,"专业建设、实训基地建设费",99.47,99.47,{"$nulls":8},"聘请有经验专业实训教师，提高教学水平，培养实用型的毕业生。\r\n","1-12月发放外聘教师课时费。\r\n\t\t\r\n","聘请外聘、外教19人。\t\t\t\r\n\t\t\r\n",{"$nulls":3},"加强理论联系实际的职业教育能力，提高教师队伍整体教学水平。\t\t\t\r\n\t\t\r\n"]

{"sheet":"预算公开情况信息反馈表（非公开样本）","index":42,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]],"flags":["formulas_cached_only"]}
["2020年度部门预算公开情况统计表"]
["部门名称（公章）：抚顺职业技术学院、抚顺师范高等专科学校"]
["是否已公开","公开时间","公开方式","涉密部门对不进行公开的简要说明并确认","备注"]
["是","2020.2.29","学院网站、市政府网"]
["公开预算的网址及其他公开地点（详细地址）","抚顺师范高等专科学校（www.fstc.cn)、抚顺市政府网（www.fushun.gov.cn)"]
["公众反映及答复情况"]
["公开机关及下属单位名单"]
["填表人：庞庆莉"]
["办公电话：57510516"]
["手机："]
["财务负责人："]