{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["1 财政拨款收支总表","2 一般公共预算支出","3 一般公共预算财政基本支出","4 一般公用预算“三公”经费支出表","5 政府性基金预算支出表","6 部门收支总表","7 部门收入总表","8 部门支出总表","9 政府采购明细表","10  部门整体绩效目标表","11 区级项目资金绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"1 财政拨款收支总表","index":0,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[2,1,2,7],[4,1,4,2],[4,3,4,7]]}
[null,"表一"]
[]
[null,"财政拨款收支总表"]
[{"$nulls":7},"单位：万元"]
[null,"收入",null,"支出"]
[null,"项目","预算数","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
[null,"一、本年收入",{"v":1081.27,"d":"1,081.27"},"一、本年支出",{"v":1081.27,"d":"1,081.27"},{"v":1081.27,"d":"1,081.27"}]
[null,"一般公共预算资金",{"v":1081.27,"d":"1,081.27"},"教育支出",750.47,750.47]
[null,"政府性基金预算资金",null,"社会保障和就业支出",233.02,233.02]
[null,"国有资本经营预算资金",null,"卫生健康支出",49.31,49.31]
[{"$nulls":3},"住房保障支出",48.47,48.47]
[]
[null,"二、上年结转",null,"二、结转下年"]
[null,"一般公共预算拨款"]
[null,"政府性基金预算拨款"]
[null,"国有资本经营收入"]
[]
[null,"收入合计",{"v":1081.27,"d":"1,081.27"},"支出合计",{"v":1081.27,"d":"1,081.27"},{"v":1081.27,"d":"1,081.27"}]

{"sheet":"2 一般公共预算支出","index":1,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[1,1,2,5],[5,1,5,2],[5,3,5,5],[7,1,7,2],[24,1,24,5]]}
[null,"表二"]
[null,"一般公共预算财政拨款支出预算表"]
[]
[]
[{"$nulls":5},"单位：万元"]
[null,"功能分类科目",null,"2025年预算数"]
[null," 科目编码","科目名称","总计","基本支出 ","项目支出 "]
[null,"合计",null,{"v":1081.27,"d":"1,081.27"},{"v":1065.18,"d":"1,065.18"},16.09]
[null,"205","教育支出",750.47,734.38,16.09]
[null," 20502"," 普通教育",750.47,734.38,16.09]
[null,"  2050201","  学前教育",{"v":11,"d":"11.00"},null,{"v":11,"d":"11.00"}]
[null,"  2050202","  小学教育",739.47,734.38,5.09]
[null,"208","社会保障和就业支出",233.02,233.02]
[null," 20805"," 行政事业单位养老支出",233.02,233.02]
[null,"  2080505","  机关事业单位基本养老保险缴费支出",94.26,94.26]
[null,"  2080506","  机关事业单位职业年金缴费支出",47.13,47.13]
[null,"  2080599","  其他行政事业单位养老支出",91.63,91.63]
[null,"210","卫生健康支出",49.31,49.31]
[null," 21011"," 行政事业单位医疗",49.31,49.31]
[null,"  2101102","  事业单位医疗",41.79,41.79]
[null,"  2101199","  其他行政事业单位医疗支出",7.52,7.52]
[null,"221","住房保障支出",48.47,48.47]
[null," 22102"," 住房改革支出",48.47,48.47]
[null,"  2210201","  住房公积金",48.47,48.47]

{"sheet":"3 一般公共预算财政基本支出","index":2,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,1,2,5],[5,1,5,2],[5,3,5,5],[7,1,7,2]]}
[null,"表三"]
[null,"一般公共预算财政拨款基本支出预算表"]
[]
[]
[{"$nulls":5},"单位：万元"]
[null,"经济分类科目",null,"2025年基本支出"]
[null,"科目编码","科目名称","总计","人员经费","日常公用经费"]
[null,"合计",null,{"v":1065.18,"d":"1,065.18"},{"v":994.9,"d":"994.90"},70.28]
[null,"301","工资福利支出",907.39,907.39]
[null," 30101"," 基本工资",{"v":197.3,"d":"197.30"},{"v":197.3,"d":"197.30"}]
[null," 30102"," 津贴补贴",46.45,46.45]
[null," 30107"," 绩效工资",414.19,414.19]
[null," 30108"," 机关事业单位基本养老保险缴费",94.26,94.26]
[null," 30109"," 职业年金缴费",47.13,47.13]
[null," 30110"," 职工基本医疗保险缴费",41.79,41.79]
[null," 30112"," 其他社会保障缴费",10.28,10.28]
[null," 30113"," 住房公积金",48.47,48.47]
[null," 30114"," 医疗费",7.52,7.52]
[null,"302","商品和服务支出",{"v":69.3,"d":"69.30"},null,{"v":69.3,"d":"69.30"}]
[null," 30201"," 办公费",12.09,null,12.09]
[null," 30205"," 水费",{"v":1.4,"d":"1.40"},null,{"v":1.4,"d":"1.40"}]
[null," 30206"," 电费",6.51,null,6.51]
[null," 30207"," 邮电费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
[null," 30209"," 物业管理费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
[null," 30211"," 差旅费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
[null," 30213"," 维修（护）费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
[null," 30216"," 培训费",8.57,null,8.57]
[null," 30226"," 劳务费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
[null," 30228"," 工会经费",8.08,null,8.08]
[null," 30229"," 福利费",10.05,null,10.05]
[null,"303","对个人和家庭的补助",87.51,87.51]
[null," 30305"," 生活补助",{"v":80.5,"d":"80.50"},{"v":80.5,"d":"80.50"}]
[null," 30307"," 医疗费补助",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
[null," 30309"," 奖励金",0.01,0.01]
[null,"310","资本性支出",0.98,null,0.98]
[null," 31002"," 办公设备购置",0.98,null,0.98]

{"sheet":"4 一般公用预算“三公”经费支出表","index":3,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,1,3,6],[5,1,5,6],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,7,6]]}
[null,"表四"]
[null,"一般公共预算“三公”经费支出表"]
[]
[]
[{"$nulls":6},"单位：万元"]
[null,"2025年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]

{"sheet":"5 政府性基金预算支出表","index":4,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[1,1,2,5],[5,1,6,1],[5,2,6,2],[5,3,5,5],[7,1,7,2],[11,1,11,5]]}
[null,"表五"]
[null,"政府性基金预算支出表"]
[]
[]
[{"$nulls":5},"单位：万元"]
[null," 科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[{"$nulls":3},"总计","基本支出 ","项目支出 "]
[null,"合计"]
[]
[null," "," "]
[null,"  ","  "]
[null,"（备注：本单位无政府性基金收支，故此表无数据。）"]

{"sheet":"6 部门收支总表","index":5,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[1,2,2,5],[5,2,5,3],[5,4,5,5]]}
[null,null,"表六"]
[null,null,"部门收支总表"]
[]
[]
[{"$nulls":5},"单位：万元"]
[null,null,"收入",null,"支出"]
[null,null,"项目","预算数","项目","预算数"]
[null,null,"合计",{"v":1106.24,"d":"1,106.24"},"合计",{"v":1106.24,"d":"1,106.24"}]
[null,"11","一般公共预算资金",{"v":1081.27,"d":"1,081.27"},"教育支出",775.44]
[null,null,"政府性基金预算资金",null,"社会保障和就业支出",233.02]
[null,null,"国有资本经营预算资金",null,"卫生健康支出",49.31]
[null,"2","财政专户管理资金",24.97,"住房保障支出",48.47]
[null,null,"事业收入资金"]
[null,null,"上级补助收入资金"]
[null,null,"附属单位上缴收入资金 "]
[null,null,"事业单位经营收入资金"]
[null,null,"其他收入资金 "]

{"sheet":"7 部门收入总表","index":6,"n_rows":24,"n_cols":13,"rows_kept":24,"merged":[[1,1,2,12],[5,1,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[7,1,7,2]]}
[null,"表七"]
[null,"部门收入总表"]
[]
[]
[{"$nulls":12},"单位：万元"]
[null,"科目",null,"总计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入","上级补助收入","附属单位上缴收入","事业单位经营收入","其他收入"]
[null,"科目编码","科目名称"]
[null,"合计",null,{"v":1106.24,"d":"1,106.24"},{"v":1081.27,"d":"1,081.27"},null,null,24.97]
[null,"205","教育支出",775.44,750.47,null,null,24.97]
[null," 20502"," 普通教育",775.44,750.47,null,null,24.97]
[null,"  2050201","  学前教育",35.97,{"v":11,"d":"11.00"},null,null,24.97]
[null,"  2050202","  小学教育",739.47,739.47]
[null,"208","社会保障和就业支出",233.02,233.02]
[null," 20805"," 行政事业单位养老支出",233.02,233.02]
[null,"  2080505","  机关事业单位基本养老保险缴费支出",94.26,94.26]
[null,"  2080506","  机关事业单位职业年金缴费支出",47.13,47.13]
[null,"  2080599","  其他行政事业单位养老支出",91.63,91.63]
[null,"210","卫生健康支出",49.31,49.31]
[null," 21011"," 行政事业单位医疗",49.31,49.31]
[null,"  2101102","  事业单位医疗",41.79,41.79]
[null,"  2101199","  其他行政事业单位医疗支出",7.52,7.52]
[null,"221","住房保障支出",48.47,48.47]
[null," 22102"," 住房改革支出",48.47,48.47]
[null,"  2210201","  住房公积金",48.47,48.47]

{"sheet":"8 部门支出总表","index":7,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[1,1,2,5],[6,1,6,2]]}
[null,"表八"]
[null,"部门支出总表"]
[]
[]
[{"$nulls":5},"单位：万元"]
[null,"科目编码","科目名称","总计","基本支出","项目支出"]
[null,"合计",null,{"v":1106.24,"d":"1,106.24"},{"v":1065.18,"d":"1,065.18"},41.06]
[null,"205","教育支出",775.44,734.38,41.06]
[null," 20502"," 普通教育",775.44,734.38,41.06]
[null,"  2050201","  学前教育",35.97,null,35.97]
[null,"  2050202","  小学教育",739.47,734.38,5.09]
[null,"208","社会保障和就业支出",233.02,233.02]
[null," 20805"," 行政事业单位养老支出",233.02,233.02]
[null,"  2080505","  机关事业单位基本养老保险缴费支出",94.26,94.26]
[null,"  2080506","  机关事业单位职业年金缴费支出",47.13,47.13]
[null,"  2080599","  其他行政事业单位养老支出",91.63,91.63]
[null,"210","卫生健康支出",49.31,49.31]
[null," 21011"," 行政事业单位医疗",49.31,49.31]
[null,"  2101102","  事业单位医疗",41.79,41.79]
[null,"  2101199","  其他行政事业单位医疗支出",7.52,7.52]
[null,"221","住房保障支出",48.47,48.47]
[null," 22102"," 住房改革支出",48.47,48.47]
[null,"  2210201","  住房公积金",48.47,48.47]

{"sheet":"9 政府采购明细表","index":8,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[1,1,2,12],[6,1,6,2]]}
[null,"表九"]
[null,"政府采购预算明细表"]
[]
[]
[{"$nulls":12},"单位：万元"]
[null,"项目编号","项目","总计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入","上级补助收入","附属单位上缴收入","事业单位经营收入","其他收入"]
[null,"合计"]

{"sheet":"10  部门整体绩效目标表","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,1,2,8],[5,2,5,5],[5,7,5,9],[6,2,6,9],[7,1,8,1]]}
[null,"表十"]
[null,"部门（单位）整体绩效目标表"]
[]
[]
[{"$nulls":8},"单位：万元"]
[null,"部门(单位)名称",{"$nulls":4},"部门支出预算数"]
[null,"当年整体绩效目标"]
[null,"绩效指标","一级指标","二级指标","三级指标","指标权重","计量单位","指标性质","指标值","是否核心指标"]

{"sheet":"11 区级项目资金绩效目标表","index":10,"n_rows":66,"n_cols":13,"rows_kept":66,"merged":[[1,0,1,12],[2,1,2,9],[2,10,2,12],[3,1,3,5],[3,6,3,7],[3,8,3,12],[4,1,4,5],[4,6,4,7],[4,8,4,12],[5,0,6,0],[5,1,6,5],[5,6,5,7],[5,8,5,12],[6,6,6,7],[6,8,6,12],[7,1,7,12],[8,1,8,12],[9,1,9,12],[10,0,15,0],[10,3,10,4],[10,5,10,6],[10,7,10,8],[10,9,10,10],[11,3,11,4],[11,5,11,6],[11,7,11,8],[11,9,11,10],[12,3,12,4],[12,5,12,6],[12,7,12,8],[12,9,12,10],[13,3,13,4],[13,5,13,6],[13,7,13,8],[13,9,13,10],[14,3,14,4],[14,5,14,6],[14,7,14,8],[14,9,14,10],[15,3,15,4],[15,5,15,6],[15,7,15,8],[15,9,15,10],[19,1,19,9],[19,10,19,12],[20,1,20,5],[20,6,20,7],[20,8,20,12],[21,1,21,5],[21,6,21,7],[21,8,21,12],[22,0,23,0],[22,1,23,5],[22,6,22,7],[22,8,22,12],[23,6,23,7],[23,8,23,12],[24,1,24,12],[25,1,25,12],[26,1,26,12],[27,0,32,0],[27,3,27,4],[27,5,27,6],[27,7,27,8],[27,9,27,10],[28,3,28,4],[28,5,28,6],[28,7,28,8],[28,9,28,10],[29,3,29,4],[29,5,29,6],[29,7,29,8],[29,9,29,10],[30,3,30,4],[30,5,30,6],[30,7,30,8],[30,9,30,10],[31,3,31,4],[31,5,31,6],[31,7,31,8],[31,9,31,10],[32,3,32,4],[32,5,32,6],[32,7,32,8],[32,9,32,10],[35,1,35,9],[35,10,35,12],[36,1,36,5],[36,6,36,7],[36,8,36,12],[37,1,37,5],[37,6,37,7],[37,8,37,12],[38,0,39,0],[38,1,39,5],[38,6,38,7],[38,8,38,12],[39,6,39,7],[39,8,39,12],[40,1,40,12],[41,1,41,12],[42,1,42,12],[43,0,48,0],[43,3,43,4],[43,5,43,6],[43,7,43,8],[43,9,43,10],[44,3,44,4],[44,5,44,6],[44,7,44,8],[44,9,44,10],[45,3,45,4],[45,5,45,6],[45,7,45,8],[45,9,45,10],[46,3,46,4],[46,5,46,6],[46,7,46,8],[46,9,46,10],[47,3,47,4],[47,5,47,6],[47,7,47,8],[47,9,47,10],[48,3,48,4],[48,5,48,6],[48,7,48,8],[48,9,48,10],[52,1,52,9],[52,10,52,12],[53,1,53,5],[53,6,53,7],[53,8,53,12],[54,1,54,5],[54,6,54,7],[54,8,54,12],[55,0,56,0],[55,1,56,5],[55,6,55,7],[55,8,55,12],[56,6,56,7],[56,8,56,12],[57,1,57,12],[58,1,58,12],[59,1,59,12],[60,0,65,0],[60,3,60,4],[60,5,60,6],[60,7,60,8],[60,9,60,10],[61,3,61,4],[61,5,61,6],[61,7,61,8],[61,9,61,10],[62,3,62,4],[62,5,62,6],[62,7,62,8],[62,9,62,10],[63,3,63,4],[63,5,63,6],[63,7,63,8],[63,9,63,10],[64,3,64,4],[64,5,64,6],[64,7,64,8],[64,9,64,10],[65,3,65,4],[65,5,65,6],[65,7,65,8],[65,9,65,10]]}
["表十一"]
["2025年项目支出绩效目标表"]
["编制单位：","204127-重庆市綦江区石壕小学",{"$nulls":8},"单位：万元"]
["项目名称","50011022T000000137696-教育系统遗属、长赡人员生活补助",{"$nulls":4},"业务主管部门",null,"重庆市綦江区教育委员会"]
["预算执行率权重",10,{"$nulls":4},"项目分类",null,"一般性项目"]
["当年预算（万元)",2.09,{"$nulls":4},"本级安排（万元)",null,2.09]
[{"$nulls":6},"上级补助（万元)"]
["项目概述","重庆市綦江区石壕小学遗属、长赡人员李祖品、刘应榜共2人，遗属、长赡人员生活补助分别为825元/月、915元/月，每月合计1740元，全年共计20880元。"]
["立项依据","各单位经审批遗属、长赡人员"]
["当年绩效目标","按时足额发放2个长赡人员生活补助补助，使他们基本生活得到保障。向长赡人员宣传讲解补助政策，使长赡人员体会党和国家对他们的关怀，感受社会主义制度的优越性。"]
["绩效指标","一级指标","二级指标","三级指标 ",null,"指标权重",null,"计量单位",null,"指标性质",null,"指标值","是否核心指标"]
[null,"效益指标","社会效益指标","遗属补助政策知晓度",null,"20",null,"%",null,"≥",null,"100","否"]
[null,"满意度指标","帮扶对象满意度指标","遗属补助对象满意度",null,"10",null,"%",null,"≥",null,"95","否"]
[null,"成本指标","经济成本指标","遗属补助标准",null,"20",null,"元/月",null,"＝",null,"1740","是"]
[null,"产出指标","时效指标","资金发放及时性",null,"20",null,"月",null,"＝",null,"1","是"]
[null,"产出指标","数量指标","遗属补助人数",null,"20",null,"人",null,"＝",null,"2","是"]
[]
[]
[]
["编制单位：","204127-重庆市綦江区石壕小学",{"$nulls":8},"单位：万元"]
["项目名称","50011025T000004891531-校园安保市级资金安排食堂三防、消杀及学校运转经费等",{"$nulls":4},"业务主管部门",null,"重庆市綦江区教育委员会"]
["预算执行率权重",10,{"$nulls":4},"项目分类",null,"一般性项目"]
["当年预算（万元)",{"v":3,"d":"3.00"},{"$nulls":4},"本级安排（万元)",null,{"v":3,"d":"3.00"}]
[{"$nulls":6},"上级补助（万元)"]
["项目概述","校园安保市级资金安排食堂三防、消杀及学校运转经费等"]
["立项依据","食堂三防、消杀及学校运转"]
["当年绩效目标","完成食堂三防、消杀，提升食堂安全保障，补助学校运转。"]
["绩效指标","一级指标","二级指标","三级指标 ",null,"指标权重",null,"计量单位",null,"指标性质",null,"指标值","是否核心指标"]
[null,"产出指标","数量指标","设备个数",null,"25",null,"个",null,"≥",null,"3","是"]
[null,"产出指标","质量指标","产品合格率",null,"20",null,"%",null,"＝",null,"100","是"]
[null,"效益指标","可持续发展","产品持续发展作用周期",null,"20",null,"年",null,"≥",null,"1","是"]
[null,"效益指标","社会效益","受益师生人员",null,"15",null,"人",null,"≥",null,"800","否"]
[null,"满意度指标","服务对象满意度指标","师生对食堂满意度",null,"10",null,"%",null,"≥",null,"93","否"]
[]
[]
["编制单位：","204127-重庆市綦江区石壕小学",{"$nulls":8},"单位：万元"]
["项目名称","50011024T000004524315-扩大学前教育资源补助资金安排扩展户外活动场地等",{"$nulls":4},"业务主管部门",null,"重庆市綦江区教育委员会"]
["预算执行率权重",10,{"$nulls":4},"项目分类",null,"一般性项目"]
["当年预算（万元)",{"v":11,"d":"11.00"},{"$nulls":4},"本级安排（万元)",null,{"v":11,"d":"11.00"}]
[{"$nulls":6},"上级补助（万元)"]
["项目概述","扩大学前教育资源补助资金安排扩展户外活动场地等"]
["立项依据","扩大学前教育资源补助资金安排扩展户外活动场地"]
["当年绩效目标","幼儿园新建后，学生活动场地严重不足，为改善办学环境，对幼儿园旁边邮局闲置的房产收购，用于活动场地扩展。让师生及家长、社会对幼儿园的办学环境更加满意。"]
["绩效指标","一级指标","二级指标","三级指标 ",null,"指标权重",null,"计量单位",null,"指标性质",null,"指标值","是否核心指标"]
[null,"产出指标","数量指标","房产建筑面积",null,"20",null,"平方米",null,"≥",null,"340","是"]
[null,"产出指标","数量指标","受益学生数",null,"20",null,"人",null,"≥",null,"110","是"]
[null,"效益指标","经济效益","支付周期",null,"20",null,"年",null,"≤",null,"2","是"]
[null,"效益指标","可持续发展","使用年限",null,"20",null,"年",null,"≥",null,"5","否"]
[null,"满意度指标","满意度指标","家长、社会满意度",null,"10",null,"%",null,"≥",null,"100","否"]
[]
[]
[]
["编制单位：","204127-重庆市綦江区石壕小学",{"$nulls":8},"单位：万元"]
["项目名称","50011022T000002024537-教育性收费弥补公用经费不足",{"$nulls":4},"业务主管部门",null,"重庆市綦江区教育委员会"]
["预算执行率权重",10,{"$nulls":4},"项目分类",null,"一般性项目"]
["当年预算（万元)",24.97,{"$nulls":4},"本级安排（万元)",null,24.97]
[{"$nulls":6},"上级补助（万元)"]
["项目概述","教育性收费弥补公用经费不足"]
["立项依据","教育性收费弥补公用经费不足"]
["当年绩效目标","保育员工资及时兑现，让保育尽心尽力搞好保育教育工作；解决参与食品安全监管教职工的中餐，使教职工提高监管积极性和主动性，确保学生用餐过程中不出现安全事故；弥补工会经费不足，提高教职工凝聚力、战斗力，以期进一步提高教育教学质量。"]
["绩效指标","一级指标","二级指标","三级指标 ",null,"指标权重",null,"计量单位",null,"指标性质",null,"指标值","是否核心指标"]
[null,"产出指标","数量指标","幼儿园教职工",null,"20",null,"人",null,"≥",null,"13","是"]
[null,"产出指标","数量指标","2022年1至12月",null,"20",null,"月",null,"＝",null,"12","是"]
[null,"效益指标","经济效益","非税收入资金收支情况知晓度",null,"20",null,"%",null,"≥",null,"100","是"]
[null,"效益指标","可持续发展","可持续发挥作用年限",null,"20",null,"年",null,"＝",null,"1","否"]
[null,"满意度指标","满意度指标","幼儿园教职工和工会会员满意度",null,"10",null,"%",null,"≥",null,"100","否"]