{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["2014预算封面","2015预算封面","收入预算安排表","人员经费支出安排表","正常公用经费支出安排表","专项公用经费支出安排表","专项项目支出安排"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2014预算封面","index":0,"n_rows":7,"n_cols":1,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["2014年石家庄市部门预算"]
["（草案）"]
["石家庄信息工程职业学院"]
["石家庄信息工程职业学院编制           "]
[]
["石家庄市财政局审核"]

{"sheet":"2015预算封面","index":1,"n_rows":12,"n_cols":1,"rows_kept":12,"flags":["formulas_cached_only"]}
["                                                                                  此草案已经石家庄市十三届人大三次会议审议通过"]
["2015年石家庄市部门预算"]
["（草案）"]
["石家庄信息工程职业学院"]
["石家庄信息工程职业学院编制           "]
[]
["石家庄市财政局审核"]
[]
[]
[]
[]
["2015-02-02"]

{"sheet":"收入预算安排表","index":2,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[0,0,0,4],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]],"flags":["formulas_cached_only"]}
["收入预算安排表"]
["单位编码及名称：[528]石家庄市信息工程职业学院","","","","单位：万元"]
["项目代码","单位名称","预算收入项目","预算安排","备注"]
["栏次","","",""]
[8,"石家庄市信息工程职业学院","一般预算拨款",21479.17]
[9,"石家庄市信息工程职业学院","基金预算拨款"]
[10,"石家庄市信息工程职业学院","财政专户拨款"]
[11,null,"事业收入"]
[12,null,"事业单位上级补助收入"]
[13,null,"附属单位上缴收入"]
[14,null,"经营收入"]
[15,null,"其他收入",{"v":2500,"d":"2500.00"}]
[null,null,"合    计",23979.17]

{"sheet":"人员经费支出安排表","index":3,"n_rows":74,"n_cols":10,"rows_kept":74,"merged":[[0,0,0,8],[0,9,3,9],[1,0,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,8]],"flags":["formulas_cached_only"]}
["人员经费支出安排表","",null,"","","","","","","单位编码"]
["单位编码及名称：[528]石家庄市信息工程职业学院"," ",null,"计量分类","是否末级","备注","","单位:万元","",""]
["功能分类编码","经济分类编码","项目代码","预算支出项目","经费来源",{"$nulls":4},""]
["1","2",null,"3","合计","一般预算拨款","基金预算拨款","财政专户核拨","其他来源收入",""]
[null,null,1,"人员经费",9804.01,9804.01]
[{"$nulls":3},"  一、工资福利支出",{"v":7135.6900000000005,"d":"7135.69"},{"v":7135.6900000000005,"d":"7135.69"}]
["2050305","30101",null,"1、基本工资",{"v":1166,"d":"1166.00"},{"v":1166,"d":"1166.00"}]
[{"$nulls":3},"2、津贴补贴",0.03,0.03]
["2050305","30102",null,"（1）地区附加津贴"]
["2050305","30102",null,"（2）艰苦边远地区津贴"]
[{"$nulls":3},"（3）（特殊）岗位津贴（补贴）"]
["2050305","30102",null,"  1）国家出台与实际天数无关的岗位津贴"]
["2050305","30102",null,"  2）国家出台按实际天数发放的岗位津贴"]
[{"$nulls":3},"（4）规范津贴补贴后仍继续保留的补贴",0.03,0.03]
["2050305","30102",null,"  1）回族补贴",0.03,0.03]
["2050305","30102",null,"  2）职工劳模荣誉津贴"]
["2050305","30102",null,"（5）上述项目之外的津贴补贴"]
["2050305","30103",null,"3、奖金"]
[{"$nulls":3},"4、社会保障缴费",134.66,134.66]
["2050305","30104",null,"（1）基本养老保险费",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"}]
["2050305","30104",null,"（2）基本医疗保险费"]
["2050305","30104",null,"（3）大病医疗保险费"]
["2050305","30104",null,"（4）公务员医疗补助"]
["2050305","30104",null,"（5）事业单位补充医疗保险费"]
["2050305","30104",null,"（6）事业单位失业保险费",71.66,71.66]
["2050305","30104",null,"（7）工伤保险费",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["2050305","30104",null,"（8）其他社保缴费"]
["2050305","30105",null,"5、伙食补助费"]
[{"$nulls":3},"6、绩效工资",{"v":2403,"d":"2403.00"},{"v":2403,"d":"2403.00"}]
["2050305","30107",null,"（1）基础绩效工资",{"v":1864,"d":"1864.00"},{"v":1864,"d":"1864.00"}]
["2050305","30107",null,"（2）奖励绩效工资",{"v":539,"d":"539.00"},{"v":539,"d":"539.00"}]
["2050305","30107",null,"（3）应纳入绩效工资的津贴补贴"]
[{"$nulls":3},"7、其他工资福利支出",{"v":3432,"d":"3432.00"},{"v":3432,"d":"3432.00"}]
["2050305","30199",null,"（1）长期聘用人员和长期临时工工资",{"v":2144,"d":"2144.00"},{"v":2144,"d":"2144.00"}]
["2050305","30199",null,"（2）长期聘用人员和长期临时工社保缴费和住房公积金",{"v":1088,"d":"1088.00"},{"v":1088,"d":"1088.00"}]
["2050305","30199",null,"（3）病假两个月以上职工的工资"]
["2050305","30199",null,"（4）其他",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[{"$nulls":3},"  二、对个人和家庭的补助",2668.32,2668.32]
[{"$nulls":3},"1、离休费",{"v":97.9,"d":"97.90"},{"v":97.9,"d":"97.90"}]
["2050305","30301",null,"（1）离休金",{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
["2050305","30301",null,"（2）离休人员补贴",{"v":43,"d":"43.00"},{"v":43,"d":"43.00"}]
["2050305","30301",null,"（3）离休人员特殊补贴",{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
["2050305","30301",null,"（4）离休人员上述项目之外的补贴",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"}]
["2050305","30301",null,"（5）社保机构开支人员单位应负担的离休费"]
[{"$nulls":3},"2、退休费",{"v":726.5,"d":"726.50"},{"v":726.5,"d":"726.50"}]
["2050305","30302",null,"（1）退休金",{"v":316,"d":"316.00"},{"v":316,"d":"316.00"}]
["2050305","30302",null,"（2）退休人员补贴",{"v":381,"d":"381.00"},{"v":381,"d":"381.00"}]
["2050305","30302",null,"（3）退休人员特殊补贴",{"v":3.2,"d":"3.20"},{"v":3.2,"d":"3.20"}]
["2050305","30302",null,"（4）退休人员上述项目之外的补贴",{"v":26.3,"d":"26.30"},{"v":26.3,"d":"26.30"}]
["2050305","30302",null,"（5）社保机构开支人员单位应负担的退休费"]
[{"$nulls":3},"3、退职（役）费"]
["2050305","30303",null,"（1）退职生活费"]
["2050305","30303",null,"（2）退职人员补贴"]
["2050305","30303",null,"（3）退职人员特殊补贴"]
["2050305","30303",null,"（4）退职人员上述项目之外的补贴"]
["2050305","30303",null,"（5）社保机构开支人员单位应负担的退职生活费"]
["2050305","30304",null,"4、抚恤金"]
["2050305","30305",null,"5、生活补助",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["2050305","30307",null,"6、医疗费"]
["2050305","30308",null,"7、助学金",{"v":781,"d":"781.00"},{"v":781,"d":"781.00"}]
[{"$nulls":3},"8、奖励金",10.92,10.92]
["2050305","30309",null,"　　1)独生子女父母奖励",4.92,4.92]
["2050305","30309",null,"　　2)其他奖励金",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["2050305","30311",null,"9、住房公积金",{"v":447,"d":"447.00"},{"v":447,"d":"447.00"}]
[{"$nulls":3},"10、待规范津贴补贴人员提租补贴"]
["2050305","30312",null,"　　1)在职人员提租补贴"]
["2050305","30312",null,"　　2)离休人员提租补贴"]
["2050305","30312",null,"　　3)退休人员提租补贴"]
["2050305","30312",null,"　　4)退职（役）人员提租补贴"]
["2050305","30313",null,"11、购房补贴"]
[{"$nulls":3},"12、其他对个人和家庭的补助支出",{"v":595,"d":"595.00"},{"v":595,"d":"595.00"}]
["2050305","30399",null,"　　1)在职人员取暖费",{"v":291,"d":"291.00"},{"v":291,"d":"291.00"}]
["2050305","30399",null,"　　2)离退休人员取暖费",{"v":79,"d":"79.00"},{"v":79,"d":"79.00"}]
["2050305","30399",null,"　　3)其他",{"v":225,"d":"225.00"},{"v":225,"d":"225.00"}]

{"sheet":"正常公用经费支出安排表","index":4,"n_rows":41,"n_cols":10,"rows_kept":41,"merged":[[0,0,0,8],[0,9,3,9],[1,0,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,8]],"flags":["formulas_cached_only"]}
["正常公用经费支出安排表",{"$nulls":8},"单位编码"]
["单位编码及名称：[528]石家庄市信息工程职业学院"," ",null,null,"是否末级","备注","","单位:万元","",""]
["功能分类编码","经济分类编码","项目代码","预算支出项目","经费来源",{"$nulls":4},""]
["1","2",null,"3","合计","一般预算拨款","基金预算拨款","财政专户核拨","其他来源收入",""]
[null,null,2,"正常公用经费",2054.16,2054.16]
[{"$nulls":3},"1、办公费"]
["2050305","30201",null,"  1)办公用品费 "]
["2050305","30201",null,"  2)市级人员书报费"]
["2050305","30201",null,"  3)处级人员书报费"]
["2050305","30201",null,"  4）其他人员书报费"]
["2050305","30205",null,"2、水费"]
["2050305","30206",null,"3、电费"]
["2050305","30208",null,"4、办公取暖费                          ",{"v":1123,"d":"1123.00"},{"v":1123,"d":"1123.00"}]
["2050305","30231",null,"5、交通费                           ",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[{"$nulls":3},"6、邮电费 "]
["2050305","30207",null,"  1)邮件费"]
["2050305","30207",null,"  2)办公固定电话"]
["2050305","30207",null,"  3)办公移动电话"]
["2050305","30207",null,"  4)住宅电话 "]
["2050305","30211",null,"7、差旅费"]
["2050305","30215",null,"8、一般会议费"]
["2050305","30216",null,"9、职工教育经费"]
["2050305","30217",null,"10、招待费 "]
["2050305","30209",null,"11、物业管理费"]
["2050305","30229",null,"12、福利费                              ",{"v":29,"d":"29.00"},{"v":29,"d":"29.00"}]
[{"$nulls":3},"13、工会经费                            ",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"}]
["2050305","30228",null,"  1)单位自留（60％）                    ",{"v":43,"d":"43.00"},{"v":43,"d":"43.00"}]
["2050305","30228",null,"  2)上缴总工会（40％）                  ",{"v":29,"d":"29.00"},{"v":29,"d":"29.00"}]
["2050305","30213",null,"14、一般维修费                          ",{"v":182,"d":"182.00"},{"v":182,"d":"182.00"}]
[{"$nulls":3},"15、其他                                ",598.16,598.16]
["2050305","30299",null,"  1)离休干部公用经费                    ",{"v":1.4,"d":"1.40"},{"v":1.4,"d":"1.40"}]
["2050305","30299",null,"  2)离休干部特需费                      ",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
["2050305","30299",null,"  3)离休干部住宅公用电话补贴            ",0.56,0.56]
["2050305","30299",null,"  4)离休人员福利                        ",{"v":0.9,"d":"0.90"},{"v":0.9,"d":"0.90"}]
["2050305","30299",null,"  5)退休干部公用经费                    ",8.52,8.52]
["2050305","30299",null,"  6)退休干部特需费                      ",5.68,5.68]
["2050305","30299",null,"  7)退休干部住宅公用电话补贴            ",{"v":1.4,"d":"1.40"},{"v":1.4,"d":"1.40"}]
["2050305","30299",null,"  8)退休人员福利费                      ",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["2050305","30299",null,"  9)退职人员福利费"]
["2050305","30299",null,"  10)事业单位综合定额经费               ",{"v":571,"d":"571.00"},{"v":571,"d":"571.00"}]
["2050305","30299",null,"  11)其他 "]

{"sheet":"专项公用经费支出安排表","index":5,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[0,0,0,7],[1,0,1,6],[1,8,3,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,7]],"flags":["formulas_cached_only"]}
["专项公用经费支出安排表",{"$nulls":7},"",""]
["单位编码及名称：[528]石家庄市信息工程职业学院"," ","计量分类","是否末级","","","","单位：万元","单位编码",""]
["功能分    类编码","项目代码","预算支出项目","经费来源",{"$nulls":4},"单位编码",""]
["1","","3","合计","一般预算拨款","基金预算拨款","财政专户核拨","其他来源收入","",""]
[null,3,"专项公用经费",{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"528002"]
["2050305",2015020001,"办公设备购置",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"$nulls":3},"528002","2014020001"]
["2050305",2015020002,"专用设备购置",{"v":260,"d":"260.00"},{"v":260,"d":"260.00"},{"$nulls":3},"528002","2014020002"]
["2050305",2015020003,"会计考试专用设备购置",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"$nulls":3},"528002","2014030001"]
["2050305",2015030001,"校园零星维修",{"v":175,"d":"175.00"},{"v":175,"d":"175.00"},{"$nulls":3},"528002","2014040002"]
["2050305",2015040002,"教学业务费",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"$nulls":3},"528002","2014040005"]
["2050305",2015990001,"图书购置",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$nulls":3},"528002","2014990003"]
["2050305",2015990002,"北院地租",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"$nulls":3},"528002","2014990007"]

{"sheet":"专项项目支出安排","index":6,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[0,0,0,8],[1,0,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["专项项目支出安排表"]
["单位编码及名称：[528]石家庄市信息工程职业学院                                        单位：万元"," ","计量分类",""]
["功能分   类编码","项目代码","预算支出项目","项目级次","经费来源"]
[{"$nulls":4},"合计","一般预算拨款","基金预算拨款","财政专户核拨","其他来源收入"]
[null,4,"专项项目支出",null,{"v":11271,"d":"11271.00"},{"v":8771,"d":"8771.00"},null,null,{"v":2500,"d":"2500.00"}]
["2050305",2015115003,"偿还远东融资租赁款","01",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"}]
["2050305",2015115002,"偿还交行贷款","01",{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"}]
["2050305",2015015001,"南院食堂回购款","01",{"v":612,"d":"612.00"},{"v":612,"d":"612.00"}]
["2050305",2015015002,"学生公寓占用费","01",{"v":884,"d":"884.00"},{"v":884,"d":"884.00"}]
["2050305",2015115005,"偿还职工借款","01",{"v":1500,"d":"1500.00"},{"v":1500,"d":"1500.00"}]
["2050305",2015115004,"偿还建校工程款","01",{"v":2012,"d":"2012.00"},{"v":1000,"d":"1000.00"},null,null,{"v":1012,"d":"1012.00"}]
["2050305",2015015003,"体育场投资返还","01",{"v":275,"d":"275.00"},{"v":275,"d":"275.00"}]
["2050305",2015035001,"电力改造工程尾款","01",{"v":1488,"d":"1488.00"},{"$nulls":3},{"v":1488,"d":"1488.00"}]
["2050305",2015995001,"艺术类专业校考考务费","01",{"v":1800,"d":"1800.00"},{"v":1800,"d":"1800.00"}]