{"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":77,"n_cols":15,"rows_kept":77,"merged":[[0,0,0,14],[1,0,1,3]]}
["2023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":1209.37,"d":"1,209.37"},null,{"v":1209.37,"d":"1,209.37"},"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":138.6,"d":"138.60"},null,{"v":138.6,"d":"138.60"},"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":1504.86,"d":"1,504.86"},null,{"v":1504.86,"d":"1,504.86"},"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",513.12,null,513.12,"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",435.21,null,435.21,"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",406.43,null,406.43,"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",100.78,null,100.78,"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",702.36,null,702.36,"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",351.18,null,351.18,"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",340.39,null,340.39,"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",21.95,null,21.95,"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",17.56,null,17.56,"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",35.12,null,35.12,"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",691.19,null,691.19,"市级",""]
[16,"人员类-工资福利","2050305","高等职业教育","30114","医疗费","50501-工资福利支出","","","保工资",154.22,null,154.22,"市级",""]
[17,"人员类-工资福利","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","","","保工资",{"v":3712.06,"d":"3,712.06"},null,{"v":3712.06,"d":"3,712.06"},"市级",""]
[18,"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":1288.05,"d":"1,288.05"},null,{"v":1288.05,"d":"1,288.05"},"市级",""]
[19,"人员类-非定员定额","2050305","高等职业教育","3019907","聘用人员支出","50501-工资福利支出","","","保工资",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"},"市级",""]
[20,"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",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"},"市级",""]
[21,"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",""]
[22,"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",""]
[23,"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",""]
[24,"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",""]
[25,"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",""]
[26,"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",""]
[27,"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",""]
[28,"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",""]
[29,"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",1.97,null,1.97,"市级",""]
[30,"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",710.47,null,710.47,"市级",""]
[31,"人员类-对个人和家庭补助","2050305","高等职业教育","3030801","助学金(定额)","50902-助学金","","","保工资",222.55,null,222.55,"市级",""]
[32,"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":300,"d":"300.00"},null,{"v":300,"d":"300.00"},"市级",""]
[33,"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":30,"d":"30.00"},null,{"v":30,"d":"30.00"},"市级",""]
[34,"运转类-公用经费综合定额","2050305","高等职业教育","30205","水费","50502-商品和服务支出","","","保运转",null,null,{"v":0,"d":"0.00"},"市级",""]
[35,"运转类-公用经费综合定额","2050305","高等职业教育","30206","电费","50502-商品和服务支出","","","保运转",null,null,{"v":0,"d":"0.00"},"市级",""]
[36,"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",""]
[37,"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",""]
[38,"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",""]
[39,"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":5,"d":"5.00"},null,{"v":5,"d":"5.00"},"市级",""]
[40,"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",""]
[41,"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",""]
[42,"运转类-公用经费综合定额","2050305","高等职业教育","30218","专用材料费","50502-商品和服务支出","","","保运转",null,null,{"v":0,"d":"0.00"},"市级",""]
[43,"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",""]
[44,"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":350,"d":"350.00"},null,{"v":350,"d":"350.00"},"市级",""]
[45,"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":1311.19,"d":"1,311.19"},{"v":40,"d":"40.00"},{"v":1351.19,"d":"1,351.19"},"市级",""]
[46,"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","","","保运转",{"v":1462.97,"d":"1,462.97"},null,{"v":1462.97,"d":"1,462.97"},"市级",""]
[47,"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","","","保运转",345.16,null,345.16,"市级",""]
[48,"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",14.78,null,14.78,"市级",""]
[49,"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",""]
[50,"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",""]
[51,"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",""]
[52,"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",""]
[53,"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":26.6,"d":"26.60"},null,{"v":26.6,"d":"26.60"},"市级",""]
[54,"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",3.19,null,3.19,"市级",""]
[55,"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",13.32,null,13.32,"市级",""]
[56,"运转类-公用经费其他定额","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-其他对个人和家庭补助","","","保运转",{"v":10.4,"d":"10.40"},null,{"v":10.4,"d":"10.40"},"市级",""]
[57,"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（一）","是","否","",277.82,null,277.82,"市级",""]
[58,"高层次人才引进专项","2050305","高等职业教育","30201","办公费","50502-商品和服务支出","","","",null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},"市级","教学质量和教育                           保障能力提升(教育局)"]
[59,"高职专业建设专项","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","否","否","",{"v":40,"d":"40.00"},48.95,88.95,"市级",""]
[60,"高职专业建设专项","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","否","否","",null,440.55,440.55,"市级",""]
[61,"国开分校合作专项","2050305","高等职业教育","30227","委托业务费","50502-商品和服务支出","否","否","",null,{"v":2015.4,"d":"2,015.40"},{"v":2015.4,"d":"2,015.40"},"市级",""]
[62,"后勤保障专项","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","否","",{"v":1380,"d":"1,380.00"},{"v":153.9,"d":"153.90"},{"v":1533.9,"d":"1,533.90"},"市级","教学质量和教育                           保障能力提升(教育局)"]
[63,"教师学习提升专项","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","否","否","",null,{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},"市级",""]
[64,"教学设备（软件及服务）采购","2050999","其他教育费附加安排的支出","31003","专用设备购置","50601-资本性支出（一）","是","否","",863.87,null,863.87,"市级","2023-教育质量提升"]
[65,"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（一）","是","否","",null,{"v":1968.75,"d":"1,968.75"},{"v":1968.75,"d":"1,968.75"},"市级",""]
[66,"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（一）","是","否","",null,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},"市级",""]
[67,"社会教育中心非学历教育培训专项","2050305","高等职业教育","30226","劳务费","50502-商品和服务支出","否","否","",null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},"市级",""]
[68,"社会教育中心非学历教育培训专项","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","否","否","",null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},"市级",""]
[69,"实训室建设专项","2050999","其他教育费附加安排的支出","31003","专用设备购置","50601-资本性支出（一）","是","否","",358.31,null,358.31,"市级",""]
[70,"图书购置专项","2050305","高等职业教育","31099","其他资本性支出","50601-资本性支出（一）","是","否","",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"},"市级",""]
[71,"网络安全及信息化服务专项","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","否","",null,{"v":277.5,"d":"277.50"},{"v":277.5,"d":"277.50"},"市级",""]
[72,"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","否","",null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},"市级",""]
[73,"校企合作专项","2050305","高等职业教育","30227","委托业务费","50502-商品和服务支出","否","否","",null,141.04,141.04,"市级",""]
[null,"合计",{"$nulls":8},{"$f":"SUM(K4:K76)","v":{"v":20646,"d":"20,646.00"}},{"v":5726.09,"d":"5,726.09"},{"v":26372.09,"d":"26,372.09"}]