{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["支出预算表"],"read":"whole","date_system":"1900"}

{"sheet":"支出预算表","index":0,"n_rows":89,"n_cols":15,"rows_kept":89,"merged":[[0,0,0,14],[1,0,1,3]]}
["2024年支出预算表"]
["部门/单位：南京城市职业学院（南京开放大学）",{"$nulls":13},"单位：万元"]
["序号","项目名称","支出功能分                        类科目代码","支出功能                      分类科目","部门支出经                       济分类代码","部门支出经                    济分类名称","政府支出经                           济分类代码","是否政府采购","是否政府                      购买服务","三保标识","财政拨款","专户非税","总计","预算级                 次代码","专项名称"]
[1,"人员类-工资福利","2050305","高等职业教育","3010101","基本工资","50501-工资福利支出","","","保工资",{"v":1317.76,"d":"1,317.76"},null,{"v":1317.76,"d":"1,317.76"},"市级",""]
[2,"人员类-工资福利","2050305","高等职业教育","3010203","回民补贴","50501-工资福利支出","","","保工资",0.01,null,0.01,"市级",""]
[3,"人员类-工资福利","2050305","高等职业教育","3010208","上下班交通补贴","50501-工资福利支出","","","保工资",{"v":153,"d":"153.00"},null,{"v":153,"d":"153.00"},"市级",""]
[4,"人员类-工资福利","2050305","高等职业教育","3010211","逐月住房补贴","50501-工资福利支出","","","保工资",{"v":1578.59,"d":"1,578.59"},null,{"v":1578.59,"d":"1,578.59"},"市级",""]
[5,"人员类-工资福利","2050305","高等职业教育","3010701","岗位津贴","50501-工资福利支出","","","保工资",545.89,null,545.89,"市级",""]
[6,"人员类-工资福利","2050305","高等职业教育","3010702","生活补贴","50501-工资福利支出","","","保工资",480.42,null,480.42,"市级",""]
[7,"人员类-工资福利","2050305","高等职业教育","3010703","奖励性绩效工资","50501-工资福利支出","","","保工资",439.85,null,439.85,"市级",""]
[8,"人员类-工资福利","2050305","高等职业教育","3010704","事业13个月工资","50501-工资福利支出","","","保工资",109.81,null,109.81,"市级",""]
[9,"人员类-工资福利","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费","50501-工资福利支出","","","保工资",{"v":683.6,"d":"683.60"},null,{"v":683.6,"d":"683.60"},"市级",""]
[10,"人员类-工资福利","2080506","机关事业单位职业年金缴费支出","30109","职业年金缴费","50501-工资福利支出","","","保工资",{"v":341.8,"d":"341.80"},null,{"v":341.8,"d":"341.80"},"市级",""]
[11,"人员类-工资福利","2050305","高等职业教育","30110","职工基本医疗保险缴费","50501-工资福利支出","","","保工资",286.76,null,286.76,"市级",""]
[12,"人员类-工资福利","2050305","高等职业教育","3011201","失业保险","50501-工资福利支出","","","保工资",21.36,null,21.36,"市级",""]
[13,"人员类-工资福利","2050305","高等职业教育","3011202","工伤保险","50501-工资福利支出","","","保工资",17.09,null,17.09,"市级",""]
[14,"人员类-工资福利","2050305","高等职业教育","3011203","生育保险","50501-工资福利支出","","","保工资",32.77,null,32.77,"市级",""]
[15,"人员类-工资福利","2050305","高等职业教育","3011301","住房公积金","50501-工资福利支出","","","保工资",728.29,null,728.29,"市级",""]
[16,"人员类-非定员定额","2050305","高等职业教育","3010705","绩效工资（增量）","50501-工资福利支出","","","保工资",{"v":1336.44,"d":"1,336.44"},null,{"v":1336.44,"d":"1,336.44"},"市级",""]
[17,"人员类-非定员定额","2050305","高等职业教育","3011402","医疗费-事业","50501-工资福利支出","","","保工资",{"v":170.9,"d":"170.90"},null,{"v":170.9,"d":"170.90"},"市级",""]
[18,"人员类-非定员定额","2050305","高等职业教育","3030802","特困生补助","50902-助学金","","","保工资",null,{"v":341,"d":"341.00"},{"v":341,"d":"341.00"},"市级",""]
[19,"人员类-非定员定额","2050305","高等职业教育","3039999","其他对个人和家庭补助支出","50999-其他对个人和家庭的补助","","","保工资",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},"市级",""]
[20,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030101","离休金","50905-离退休费","","","保工资",6.38,null,6.38,"市级",""]
[21,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030104","生活补贴(离休)","50905-离退休费","","","保工资",7.26,null,7.26,"市级",""]
[22,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030109","离休人员护理费","50905-离退休费","","","保工资",3.24,null,3.24,"市级",""]
[23,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030111","离休人员交通补助（定额）","50905-离退休费","","","保工资",0.07,null,0.07,"市级",""]
[24,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030114","离休人员生活补贴（增发）","50905-离退休费","","","保工资",0.63,null,0.63,"市级",""]
[25,"人员类-对个人和家庭补助","2050305","高等职业教育","3030116","离休人员提租补贴","50905-离退休费","","","保工资",9.32,null,9.32,"市级",""]
[26,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030118","离休人员高龄护工费补贴","50905-离退休费","","","保工资",2.16,null,2.16,"市级",""]
[27,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030119","基础性绩效奖（离休）","50905-离退休费","","","保工资",6.61,null,6.61,"市级",""]
[28,"人员类-对个人和家庭补助","2080502","事业单位离退休","3030210","退休人员交通补助（定额）","50905-离退休费","","","保工资",2.09,null,2.09,"市级",""]
[29,"人员类-对个人和家庭补助","2050305","高等职业教育","3030216","退休人员提租补贴","50905-离退休费","","","保工资",797.16,null,797.16,"市级",""]
[30,"人员类-对个人和家庭补助","2050305","高等职业教育","3039902","儿童医疗统筹费、独生子女保健费、幼托费用","50999-其他对个人和家庭的补助","","","保工资",11.48,null,11.48,"市级",""]
[31,"人员类-编外人员表","2050305","高等职业教育","3019901","后勤服务类人员支出","50501-工资福利支出","","","编制外长聘人员支出",41.09,null,41.09,"市级",""]
[32,"人员类-编外人员表","2050305","高等职业教育","3019903","技术和辅助类人员支出","50501-工资福利支出","","","编制外长聘人员支出",{"v":3581.41,"d":"3,581.41"},null,{"v":3581.41,"d":"3,581.41"},"市级",""]
[33,"运转类-公用经费综合定额","2050305","高等职业教育","30201","办公费","50502-商品和服务支出","","","保运转",{"v":400,"d":"400.00"},null,{"v":400,"d":"400.00"},"市级",""]
[34,"运转类-公用经费综合定额","2050305","高等职业教育","30202","印刷费","50502-商品和服务支出","","","保运转",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},"市级",""]
[35,"运转类-公用经费综合定额","2050305","高等职业教育","30207","邮电费","50502-商品和服务支出","","","保运转",{"v":160,"d":"160.00"},null,{"v":160,"d":"160.00"},"市级",""]
[36,"运转类-公用经费综合定额","2050305","高等职业教育","30211","差旅费","50502-商品和服务支出","","","保运转",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},"市级",""]
[37,"运转类-公用经费综合定额","2050305","高等职业教育","30213","维修（护）费","50502-商品和服务支出","","","保运转",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},"市级",""]
[38,"运转类-公用经费综合定额","2050305","高等职业教育","30215","会议费","50502-商品和服务支出","","","保运转",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},"市级",""]
[39,"运转类-公用经费综合定额","2050305","高等职业教育","30216","培训费","50502-商品和服务支出","","","保运转",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},"市级",""]
[40,"运转类-公用经费综合定额","2050305","高等职业教育","30217","公务接待费","50502-商品和服务支出","","","保运转",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"},"市级",""]
[41,"运转类-公用经费综合定额","2050305","高等职业教育","30228","工会经费","50502-商品和服务支出","","","保运转",{"v":106.5,"d":"106.50"},null,{"v":106.5,"d":"106.50"},"市级",""]
[42,"运转类-公用经费综合定额","2050305","高等职业教育","30229","福利费","50502-商品和服务支出","","","保运转",{"v":380,"d":"380.00"},null,{"v":380,"d":"380.00"},"市级",""]
[43,"运转类-公用经费综合定额","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","保运转",{"v":1216.92,"d":"1,216.92"},null,{"v":1216.92,"d":"1,216.92"},"市级",""]
[44,"运转类-公用经费非定员定额","2050305","高等职业教育","30209","物业管理费","50502-商品和服务支出","是","","保运转",{"v":1273.75,"d":"1,273.75"},null,{"v":1273.75,"d":"1,273.75"},"市级",""]
[45,"运转类-公用经费非定员定额","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","是","","保运转",{"v":1233.94,"d":"1,233.94"},null,{"v":1233.94,"d":"1,233.94"},"市级",""]
[46,"运转类-公用经费公务交通补贴","2050305","高等职业教育","3023901","公务交通补贴","50502-商品和服务支出","","","保运转",{"v":13,"d":"13.00"},null,{"v":13,"d":"13.00"},"市级",""]
[47,"运转类-公用经费其他定额","2050305","高等职业教育","3023101","公务用车运行维护费（保留）","50502-商品和服务支出","","","保运转",16.35,null,16.35,"市级",""]
[48,"运转类-公用经费其他定额","2080502","事业单位离退休","3029901","离休干部公用经费","50502-商品和服务支出","","","保运转",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"},"市级",""]
[49,"运转类-公用经费其他定额","2080502","事业单位离退休","3029902","离休人员特需费","50502-商品和服务支出","","","保运转",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"},"市级",""]
[50,"运转类-公用经费其他定额","2080502","事业单位离退休","3029903","离休人员福利费","50502-商品和服务支出","","","保运转",0.02,null,0.02,"市级",""]
[51,"运转类-公用经费其他定额","2080502","事业单位离退休","3029904","退休干部公用经费","50502-商品和服务支出","","","保运转",{"v":28.2,"d":"28.20"},null,{"v":28.2,"d":"28.20"},"市级",""]
[52,"运转类-公用经费其他定额","2080502","事业单位离退休","3029905","退休人员福利费","50502-商品和服务支出","","","保运转",3.38,null,3.38,"市级",""]
[53,"运转类-公用经费其他定额","2050305","高等职业教育","3029906","党员活动经费","50502-商品和服务支出","","","保运转",{"v":15.3,"d":"15.30"},null,{"v":15.3,"d":"15.30"},"市级",""]
[54,"办公家具及电器采购","2050999","其他教育费附加安排的支出","31002","办公设备购置","50601-资本性支出","是","","非“三保”支出",41.13,null,41.13,"市级",""]
[55,"产教融合与教学经费","2050305","高等职业教育","30201","办公费","50502-商品和服务支出","","","非“三保”支出",122.94,null,122.94,"市级",""]
[56,"产教融合与教学经费","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","","","非“三保”支出",54.16,49.73,103.89,"市级",""]
[57,"产教融合与教学经费","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","是","","非“三保”支出",null,{"v":15.8,"d":"15.80"},{"v":15.8,"d":"15.80"},"市级",""]
[58,"创新与科研经费","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","","","非“三保”支出",{"v":51.6,"d":"51.60"},null,{"v":51.6,"d":"51.60"},"市级",""]
[59,"创新与科研经费","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","非“三保”支出",{"v":28.4,"d":"28.40"},{"v":20,"d":"20.00"},{"v":48.4,"d":"48.40"},"市级",""]
[60,"非学历教育培训","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","","","非“三保”支出",null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},"市级",""]
[61,"非学历教育培训","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","非“三保”支出",null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},"市级",""]
[62,"高层次人才引进","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","非“三保”支出",null,{"v":56.2,"d":"56.20"},{"v":56.2,"d":"56.20"},"市级",""]
[63,"国开分校合作","2050305","高等职业教育","30227","委托业务费","50502-商品和服务支出","","","非“三保”支出",null,{"v":1827.9,"d":"1,827.90"},{"v":1827.9,"d":"1,827.90"},"市级",""]
[64,"后勤保障经费","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","是","","非“三保”支出",524.38,null,524.38,"市级",""]
[65,"后勤保障经费","2050999","其他教育费附加安排的支出","31099","其他资本性支出","50601-资本性支出","是","","非“三保”支出",4.12,null,4.12,"市级",""]
[66,"教职工提升培训","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","","","非“三保”支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},"市级",""]
[67,"教职工提升培训","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","非“三保”支出",{"v":10,"d":"10.00"},{"v":102,"d":"102.00"},{"v":112,"d":"112.00"},"市级",""]
[68,"南京城市职业学院新建学生公寓项目","2050305","高等职业教育","31001","房屋建筑物购建","50601-资本性支出","是","","非“三保”支出",null,{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},"市级",""]
[69,"南京城市职业学院溧水科技创业园建设项目 ","2050305","高等职业教育","31001","房屋建筑物购建","50601-资本性支出","是","","非“三保”支出",null,231.59,231.59,"市级",""]
[70,"设备（软件）与服务采购","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","是","","非“三保”支出",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},"市级",""]
[71,"设备（软件）与服务采购","2050999","其他教育费附加安排的支出","31007","信息网络及软件购置更新","50601-资本性支出","是","","非“三保”支出",249.15,null,249.15,"市级",""]
[72,"实训室建设","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","非“三保”支出",{"v":16.1,"d":"16.10"},null,{"v":16.1,"d":"16.10"},"市级",""]
[73,"实训室建设","2050999","其他教育费附加安排的支出","31007","信息网络及软件购置更新","50601-资本性支出","是","","非“三保”支出",{"v":563.6,"d":"563.60"},null,{"v":563.6,"d":"563.60"},"市级",""]
[74,"图书采购","2050999","其他教育费附加安排的支出","31099","其他资本性支出","50601-资本性支出","是","","非“三保”支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},"市级",""]
[75,"网络安全及信息化服务","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","是","","非“三保”支出",{"v":278,"d":"278.00"},null,{"v":278,"d":"278.00"},"市级",""]
[76,"文明校园建设","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","是","","非“三保”支出",{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"},"市级",""]
[77,"文明校园建设","2050999","其他教育费附加安排的支出","31007","信息网络及软件购置更新","50601-资本性支出","是","","非“三保”支出",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},"市级",""]
[78,"因公出国人员项目经费","2050305","高等职业教育","30212","因公出国（境）费用","50502-商品和服务支出","","","非“三保”支出",null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},"市级",""]
[79,"专业群与工作室建设经费","2050305","高等职业教育","30201","办公费","50502-商品和服务支出","是","","非“三保”支出",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"},"市级",""]
[80,"专业群与工作室建设经费","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","","","非“三保”支出",{"v":57,"d":"57.00"},{"v":50,"d":"50.00"},{"v":107,"d":"107.00"},"市级",""]
[81,"专业群与工作室建设经费","2050305","高等职业教育","30227","委托业务费","50502-商品和服务支出","是","","非“三保”支出",null,114.78,114.78,"市级",""]
[82,"专业群与工作室建设经费","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","非“三保”支出",76.99,null,76.99,"市级",""]
[83,"专业群与工作室建设经费","2050999","其他教育费附加安排的支出","31007","信息网络及软件购置更新","50601-资本性支出","是","","非“三保”支出",{"v":14,"d":"14.00"},null,{"v":14,"d":"14.00"},"市级",""]
[84,"专业与课程建设经费","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","","","非“三保”支出",82.03,40.01,122.04,"市级",""]
[85,"专业与课程建设经费","2050305","高等职业教育","3029999","其他商品和服务支出","50502-商品和服务支出","","","非“三保”支出",{"v":103.4,"d":"103.40"},null,{"v":103.4,"d":"103.40"},"市级",""]
[{"$nulls":10},{"$f":"SUM(K4:K88)","v":{"v":20373,"d":"20,373.00"}},{"$f":"SUM(L4:L88)","v":{"v":3619.01,"d":"3,619.01"}},{"$f":"SUM(M4:M88)","v":{"v":23992.01,"d":"23,992.01"}}]