{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["非税-学校运转维护经费项目支出绩效目标公开表","非税-校园维修改造经费项目支出绩效目标公开表","学校安全管理费项目支出绩效目标公开表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"非税-学校运转维护经费项目支出绩效目标公开表","index":0,"n_rows":30,"n_cols":9,"rows_kept":30,"merged":[[0,0,0,8],[1,0,1,1],[1,2,1,3],[1,5,1,8],[2,0,2,1],[2,2,2,3],[2,5,2,8],[3,0,3,1],[3,2,3,8],[4,0,9,1],[4,2,4,3],[4,4,4,8],[5,2,5,3],[5,5,5,8],[6,2,7,3],[6,5,6,8],[7,5,7,8],[8,2,8,3],[8,5,8,8],[9,2,9,3],[9,5,9,8],[10,0,10,1],[10,2,10,8],[11,0,11,1],[11,2,11,3],[11,5,11,8],[12,0,12,1],[12,2,12,8],[13,0,13,1],[13,2,13,8],[14,0,14,1],[14,2,14,8],[15,0,29,1],[16,2,26,2],[16,3,20,3],[21,3,22,3],[23,3,24,3],[25,3,26,3],[27,2,28,2],[27,3,28,3]],"flags":["formulas_cached_only"]}
["2022年度部门预算项目支出绩效目标申报表"]
["项目名称",null,"非税-学校运转维护经费",null,"项目编码"]
["项目实施单位",null,"钦州市第一中学",null,"项目主管单位","钦州市教育局"]
["项目属性",null,"2-经常性项目"]
["资金总额",null,"资金来源",null,"金额(万元)"]
[null,null,"合计",null,null,1706.62]
[null,null,"其中：一般公共预算拨款",null,"其中：上级"]
[{"$nulls":4},"      本级",1706.62]
[null,null,"           政府性基金"]
[null,null,"           其他资金"]
["项目概况(包括项目立项依据、可行性和必要性、支持范围、实施内容等)",null,"1.事业单位工作人员奖励经费18.6万。（依据钦人社发【2020】285号文和钦教人【2021】23号文）\n2.聘用人员经费及社保支出569.8万元。\n3.租用教室、宿舍空调电费192万元，学校不能收取学生电费后，需承担电费。\n4.租用教室、宿舍空调租金387.9万元。\n5.初中和高中学业水平考试考务费30万元。\n6.离退休人员福利费19.92万元。\n7.助学金170万元，按非税收入的5%安排。\n8.购置教学设备218.4万元。其中：购置智能教学一体机105万元，30台*3.5万元；广播系统安装10万元；办公桌椅课桌椅30万，学生课桌椅15间*55套*260元，教师桌椅90套*900元；空调采购48万元，85台*6000元\n9.偿还市财政局借款100万元；\n"]
["项目起始时间",null,2022,null,"项目终止时间",2022]
["项目实施进度安排",null,"2022年度内实施完成"]
["年度绩效目标",null,"为了保障学校教学工作顺利开展，计划利用非税-学校运转维护经费，按时支出聘用人员经费，让聘用教师安心教学；嘉奖工作人员发扬成绩，再接再厉，为教育事业发展再立新功；按时支付租用教室、宿舍空调租金和电费，能正常使用空调；为了初中中考与高中学业水平考试平稳进行，及时发放监考劳务费用；为了改善和满足教学、办公环境需求，计划购买教学一体机30台、问卷系统、广播系统、学生课桌椅825套、办公室和教室空调85台。按时发放学生助学金，按还款计划还财政局借款。"]
["总体绩效目标",null,"实施完成项目各项工作，保障学校教学秩序正常运转。"]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标名称","计算符号","指标值","计量单位 ","指标解释"]
[null,null,"产出指标\n","数量指标\n","嘉奖单位工作人员","＝",124,"人","1500元/人"]
[{"$nulls":4},"购买空调数量","＝",85,"台","约6000元/台"]
[{"$nulls":4},"学生课桌椅","＝",825,"套","单价约260元"]
[{"$nulls":4},"办公桌椅","＝",90,"套","每套900元"]
[{"$nulls":4},"还财政局借款","＝",100,"万元"]
[{"$nulls":3},"质量指标\n","嘉奖单位人员惠及率","＝",100,"%","124人"]
[{"$nulls":4},"购买空调、办公设备合格率","＝",100,"%"]
[{"$nulls":3},"时效指标\n","购买空调、办公设备使用效率","＝",100,"%"]
[{"$nulls":4},"学生课桌椅使用率","≥",98,"%"]
[{"$nulls":3},"成本指标\n","项目经费超支率","≤",0,"%"]
[{"$nulls":4},"支出金额不超预算","≤",1706.62,"万元"]
[null,null,"效益指标","可持续影响\n指标","教职工工作积极性","＝","明显提高"]
[{"$nulls":4},"服务在校师生","＝","持续服务"]
[null,null,"满意度指标","服务对象\n满意度指标","学校师生满意度","≥",{"v":0.9,"d":"90%"}]

{"sheet":"非税-校园维修改造经费项目支出绩效目标公开表","index":1,"n_rows":27,"n_cols":9,"rows_kept":27,"merged":[[0,0,0,8],[1,0,1,1],[1,2,1,3],[1,5,1,8],[2,0,2,1],[2,2,2,3],[2,5,2,8],[3,0,3,1],[3,2,3,8],[4,0,9,1],[4,2,4,3],[4,4,4,8],[5,2,5,3],[5,5,5,8],[6,2,7,3],[6,5,6,8],[7,5,7,8],[8,2,8,3],[8,5,8,8],[9,2,9,3],[9,5,9,8],[10,0,10,1],[10,2,10,8],[11,0,11,1],[11,2,11,3],[11,5,11,8],[12,0,12,1],[12,2,12,8],[13,0,13,1],[13,2,13,8],[14,0,14,1],[14,2,14,8],[15,0,26,1],[16,2,24,2],[16,3,19,3],[20,3,21,3],[23,3,24,3]],"flags":["formulas_cached_only"]}
["2022年度部门预算项目支出绩效目标申报表"]
["项目名称",null,"非税-校园维修改造经费",null,"项目编码"]
["项目实施单位",null,"钦州市第一中学",null,"项目主管单位","钦州市教育局"]
["项目属性",null,"2-经常性项目"]
["资金总额",null,"资金来源",null,"金额(万元)"]
[null,null,"合计",null,null,259.3]
[null,null,"其中：一般公共预算拨款",null,"其中：上级"]
[{"$nulls":4},"      本级",259.3]
[null,null,"           政府性基金"]
[null,null,"           其他资金"]
["项目概况(包括项目立项依据、可行性和必要性、支持范围、实施内容等)",null,"1.新课改教室一楼改造6间教室50万元\n2.运动场塑胶维修改造40万元\n3.教室讲台改造20.3万元\n4.学生宿舍设施维修更换60万元，校园绿化维护20万元、校道地面硬化、校内供水管维护等43万元，科技馆地下停车场改造26万元。"]
["项目起始时间",null,2022,null,"项目终止时间",2022]
["项目实施进度安排",null,"2022年度内实施完成"]
["年度绩效目标",null,"为了满足增加班级的需要，改造6间教室，缓解学位问题；对运动场塑胶进行维修补漏，确保师生活动环境安全；对58间教室的木质讲台进行改造，改善师生教学环境；更换生锈的学生宿舍置物架，改善学生生活环境；校园绿化维护使校园更干净、整洁、亮化、更美；对科技馆地下停场改造，增加车位，规范车辆停放管理。对校内供水管排查维护，对校道地面硬化维护，保障校园环境安全。"]
["总体绩效目标",null,"按时维修运动场、篮球场，装修回收幼儿园的教学楼，增加教室，油漆科技馆地停车场，学生宿舍设施维修更换、校道地面硬化、校内供水管、为师生提供安全校园、学习环境。"]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标名称","计算符号","指标值","计量单位 ","指标解释"]
[null,null,"产出指标\n","数量指标\n","新增教室","＝",6,"间"]
[{"$nulls":4},"运动场维修面积","≥",5698,"平方米","维修运动场、篮球场的塑胶面积"]
[{"$nulls":4},"教室讲台改造","＝",58,"个"]
[{"$nulls":4},"学生宿舍置物架","≥",1500,"个"]
[{"$nulls":3},"质量指标\n","各项目合格率","＝",100,"%"]
[{"$nulls":4},"各项目使用率","＝",100,"%"]
[{"$nulls":3},"时效指标\n","项目完成及时率","＝",100,"%"]
[{"$nulls":3},"成本指标\n","项目经费超支率","≤",0,"%"]
[{"$nulls":4},"支出金额不超预算","≤",259.3,"万元"]
[null,null,"效益指标","可持续影响\n指标","服务在校师生","＝","持续服务"]
[null,null,"满意度指标","服务对象\n满意度指标","学校师生满意度","≥",{"v":0.9,"d":"90%"}]

{"sheet":"学校安全管理费项目支出绩效目标公开表","index":2,"n_rows":29,"n_cols":9,"rows_kept":29,"merged":[[0,0,0,8],[1,0,1,1],[1,2,1,3],[1,5,1,8],[2,0,2,1],[2,2,2,3],[2,5,2,8],[3,0,3,1],[3,2,3,8],[4,0,9,1],[4,2,4,3],[4,4,4,8],[5,2,5,3],[5,5,5,8],[6,2,7,3],[6,5,6,8],[7,5,7,8],[8,2,8,3],[8,5,8,8],[9,2,9,3],[9,5,9,8],[10,0,10,1],[10,2,10,8],[11,0,11,1],[11,2,11,3],[11,5,11,8],[12,0,12,1],[12,2,12,8],[13,0,13,1],[13,2,13,8],[14,0,14,1],[14,2,14,8],[15,0,28,1],[16,2,24,2],[16,3,19,3],[20,3,21,3],[23,3,24,3],[25,2,27,2],[25,3,26,3]],"flags":["formulas_cached_only"]}
["2022年度部门预算项目支出绩效目标申报表"]
["项目名称",null,"学校安全管理费",null,"项目编码"]
["项目实施单位",null,"钦州市第一中学",null,"项目主管单位","钦州市教育局"]
["项目属性",null,"2-经常性项目"]
["资金总额",null,"资金来源",null,"金额(万元)"]
[null,null,"合计",null,null,602.28]
[null,null,"其中：一般公共预算拨款",null,"其中：上级"]
[{"$nulls":4},"      本级"]
[null,null,"           政府性基金"]
[null,null,"           其他资金",null,null,602.28]
["项目概况(包括项目立项依据、可行性和必要性、支持范围、实施内容等)",null,"学校属寄宿制学校，用于校园安全设备设施维修，加强学生管理、教学秩序、教师值勤、校园安全保卫以及学校周边环境整治等支出"]
["项目起始时间",null,2022,null,"项目终止时间",2022]
["项目实施进度安排",null,"2022年度内实施完成"]
["年度绩效目标",null," 通过实施学校安全管理项目，以保障学校正常教育秩序、教育教学活动的顺利开展，提高教育教学质量，创造安全的校园学习生活环境为目的，以学期为限，每月按照学校正常教学计划，安排教职工对八小时之外非教学时间的校园开展安全管理工作，对学生寄宿在校进行加强监督管理，加强校园安全保卫工作，保证良好的校园学习环境，提高学生学习的积极性，培养良好的行为习惯"]
["总体绩效目标",null,"按时发放学校安全管理费，保障学校正常教学秩序运转。"]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标名称","计算符号","指标值","计量单位 ","指标解释"]
[null,null,"产出指标\n","数量指标\n","晚自习安全管理总节数","≥",137592,"节","42周*18节*182班"]
[{"$nulls":4},"周六、日白天","≥",9240,"节","42周*2节*110班"]
[{"$nulls":4},"非教学时间值日","≥",7056,"节","42周*7天*24人"]
[{"$nulls":4},"班主任、年级主任管理","≥",42,"周"]
[{"$nulls":3},"质量指标\n","值班教师到岗出勤率","≥",95,"%"]
[{"$nulls":4},"学生在非教学时段到班自习率","≥",95,"%"]
[{"$nulls":3},"时效指标\n","值班执勤及时率","≥",95,"%"]
[{"$nulls":3},"成本指标\n","项目经费超支率","≤",0,"%"]
[{"$nulls":4},"支出金额不超预算","≤",602.28,"万元"]
[null,null,"效益指标","社会效益指标","学校安全管理水平","＝","持续提升"]
[{"$nulls":4},"高考本科上线率","≥",93,"%"]
[{"$nulls":3},"可持续影响\n指标","教职工值班值勤积极性","＝","明显提高"]
[null,null,"满意度指标","服务对象\n满意度指标","学校师生满意度","≥",{"v":0.9,"d":"90%"}]