{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":12,"rows_kept":45,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[29,4,29,8],[29,4,29,8],[29,4,29,8],[29,4,29,8],[29,4,29,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[42,0,42,3],[42,0,42,3],[42,0,42,3],[42,0,42,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"收入支出决算总表"]
[{"$nulls":11},"财决01表"]
["编制单位：武夷学院",{"$nulls":3},"2013年度",{"$nulls":6},"金额单位：元"]
["收入","","","","支出","","","","","","",""]
["项目","行次","年初预算数","决算数","项目(按功能分类)","行次","年初预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","决算数"]
["栏次","","1","2","栏次","","3","4","栏次","","5","6"]
["一、财政拨款收入","1",{"v":85340000,"d":"85,340,000.00"},{"v":149528000,"d":"149,528,000.00"},"一、一般公共服务","37","","","一、基本支出","60",{"v":68587400,"d":"68,587,400.00"},{"v":145625724.85,"d":"145,625,724.85"}]
["　　其中：政府性基金","2","",{"v":10000000,"d":"10,000,000.00"},"二、外交","38","","","    其中：财政拨款","61",{"v":48377400,"d":"48,377,400.00"},{"v":97544400,"d":"97,544,400.00"}]
["二、上级补助收入","3",{"v":4500000,"d":"4,500,000.00"},{"v":3451226,"d":"3,451,226.00"},"三、国防","39","","","       其中：政府性基金","62","",""]
["三、事业收入","4",{"v":47660000,"d":"47,660,000.00"},{"v":47660000,"d":"47,660,000.00"},"四、公共安全","40","","","二、项目支出","63",{"v":76912600,"d":"76,912,600.00"},{"v":53956803.58,"d":"53,956,803.58"}]
["    其中:财政专户管理资金","5",{"v":47660000,"d":"47,660,000.00"},{"v":47660000,"d":"47,660,000.00"},"五、教育","41",{"v":145500000,"d":"145,500,000.00"},{"v":188582528.43,"d":"188,582,528.43"},"    其中：财政拨款","64",{"v":36962600,"d":"36,962,600.00"},{"v":53956803.58,"d":"53,956,803.58"}]
["四、经营收入","6","","","六、科学技术","42","",{"v":1000000,"d":"1,000,000.00"},"       其中：政府性基金","65","",{"v":10000000,"d":"10,000,000.00"}]
["五、附属单位上缴收入","7","","","七、文化体育与传媒","43","","","三、上缴上级支出","66","",""]
["六、其他收入","8",{"v":8000000,"d":"8,000,000.00"},"","八、社会保障和就业","44","","","四、经营支出","67","",""]
["    其中：本级横向财政拨款","9","—","","九、医疗卫生","45","","","五、对附属单位补助支出","68","",""]
["　　　　  非本级财政拨款","10","—","","十、节能环保","46","","","","69","",""]
["","11","","","十一、城乡社区事务","47","",{"v":10000000,"d":"10,000,000.00"},"支出经济分类","70","—","—"]
["","12","","","十二、农林水事务","48","","","基本支出和项目支出合计","71","—",{"v":199582528.43,"d":"199,582,528.43"}]
["","13","","","十三、交通运输","49","","","    工资福利支出","72","—",{"v":73685301.28,"d":"73,685,301.28"}]
["","14","","","十四、资源勘探电力信息等事务","50","","","    商品和服务支出","73","—",{"v":43093071.83,"d":"43,093,071.83"}]
["","15","","","十五、商业服务业等事务","51","","","    对个人和家庭的补助","74","—",{"v":26108080.02,"d":"26,108,080.02"}]
["","16","","","十六、金融监管等事务支出","52","","","    对企事业单位的补贴","75","—",""]
["","17","","","十七、地震灾后恢复重建支出","53","","","    赠与","76","—",""]
["","18","","","十八、援助其他地区支出","54","","","    债务利息支出","77","—",""]
["","19","","","十九、国土资源气象等事务","55","","","    基本建设支出","78","—",""]
["","20","","","二十、住房保障支出","56","","","    其他资本性支出","79","—",{"v":56696075.3,"d":"56,696,075.30"}]
["","21","","","二十一、粮油物资储备事务","57","","","    贷款转贷及产权参股","80","—",""]
["","22","","","二十二、国债还本付息支出","58","","","    其他支出","81","—",""]
["","23","","","二十三、其他支出","59","","","","82","",""]
["本年收入合计","24",{"v":145500000,"d":"145,500,000.00"},{"v":200639226,"d":"200,639,226.00"},"本年支出合计","","","","","83",{"v":145500000,"d":"145,500,000.00"},{"v":199582528.43,"d":"199,582,528.43"}]
["    用事业基金弥补收支差额","25","","","    结余分配","","","","","84","—",{"v":3029901.15,"d":"3,029,901.15"}]
["    上年结转和结余","26","",{"v":26483331.47,"d":"26,483,331.47"},"      交纳所得税","104","","","　　其中：交纳所得税","85","—",""]
["      基本支出结转和结余","27","—","","      提取职工福利基金","105","","","　　　　　提取职工福利基金","86","—",""]
["        其中：财政拨款结转和结余","28","—","","      转入事业基金","106","","","　　　　　转入事业基金","87","—",{"v":3029901.15,"d":"3,029,901.15"}]
["      项目支出结转和结余","29","—",{"v":26483331.47,"d":"26,483,331.47"},"      其他","107","","","　　　　　其他","88","—",""]
["        其中：财政拨款结转和结余","30","—",{"v":26483331.47,"d":"26,483,331.47"},"    年末结转和结余","108","","","　　年末结余","89","",{"v":24510127.89,"d":"24,510,127.89"}]
["      经营结余","31","—","","      基本支出结转和结余","","","","","90","—",""]
["","32","","","        其中：财政拨款结转和结余","","","","","91","—",""]
["","33","","","      项目支出结转和结余","","","","","92","—",{"v":24510127.89,"d":"24,510,127.89"}]
["","34","","","        其中：财政拨款结转和结余","","","","","93","—",{"v":24510127.89,"d":"24,510,127.89"}]
["","35","","","      经营结余","","","","","94","—",""]
["合计","36",{"v":145500000,"d":"145,500,000.00"},{"v":227122557.47,"d":"227,122,557.47"},"合计","","","","","95",{"v":145500000,"d":"145,500,000.00"},{"v":227122557.47,"d":"227,122,557.47"}]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","",""]
[]
[{"$nulls":4},"— 1 —"]