{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Z01 收入支出决算总表(财决01表)","Z03 收入决算表(财决03表)","Z04 支出决算表(财决04表)","Z07 一般公共预算财政拨款收入支出决算表(财决07表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,5,3,14],[29,5,29,10],[30,5,30,10],[31,5,31,10],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10],[37,5,37,10],[38,5,38,10],[39,5,39,10],[40,5,40,10],[41,5,41,10],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：江西广播电视大学",{"$nulls":6},"2017年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":61989000,"d":"61,989,000.00"},{"v":87866515.25,"d":"87,866,515.25"},{"v":87866515.25,"d":"87,866,515.25"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、基本支出","60",{"v":91553600,"d":"91,553,600.00"},{"v":91553600,"d":"91,553,600.00"},{"v":82366836.05,"d":"82,366,836.05"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":81350000,"d":"81,350,000.00"},{"v":81350000,"d":"81,350,000.00"},{"v":77006596.83,"d":"77,006,596.83"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":10203600,"d":"10,203,600.00"},{"v":10203600,"d":"10,203,600.00"},{"v":5360239.22,"d":"5,360,239.22"}]
["三、事业收入","4",{"v":95473400,"d":"95,473,400.00"},{"v":95473400,"d":"95,473,400.00"},{"v":48754658.64,"d":"48,754,658.64"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":102843100,"d":"102,843,100.00"},{"v":124401003.4,"d":"124,401,003.40"},{"v":65007202.93,"d":"65,007,202.93"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":193351300,"d":"193,351,300.00"},{"v":214909203.4,"d":"214,909,203.40"},{"v":142683552.42,"d":"142,683,552.42"},"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":26926.56,"d":"26,926.56"},"    行政事业类项目","65",{"v":102843100,"d":"102,843,100.00"},{"v":124401003.4,"d":"124,401,003.40"},{"v":65007202.93,"d":"65,007,202.93"}]
["六、其他收入","7",{"v":10000000,"d":"10,000,000.00"},{"v":10000000,"d":"10,000,000.00"},{"v":17729574.91,"d":"17,729,574.91"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4140000,"d":"4,140,000.00"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—","—",{"v":147374038.98,"d":"147,374,038.98"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":60609820.74,"d":"60,609,820.74"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","73","—","—",{"v":38145283.06,"d":"38,145,283.06"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—","—",{"v":37554829.5,"d":"37,554,829.50"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":995400,"d":"995,400.00"},{"v":995400,"d":"995,400.00"},{"v":523560,"d":"523,560.00"},"    其他资本性支出","78","—","—",{"v":11064105.68,"d":"11,064,105.68"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":167462400,"d":"167,462,400.00"},{"v":193339915.25,"d":"193,339,915.25"},{"v":154350748.8,"d":"154,350,748.80"},"本年支出合计","","","","","","83",{"v":194396700,"d":"194,396,700.00"},{"v":215954603.4,"d":"215,954,603.40"},{"v":147374038.98,"d":"147,374,038.98"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26",{"v":26934300,"d":"26,934,300.00"},{"v":22614688.15,"d":"22,614,688.15"},{"v":19772273.93,"d":"19,772,273.93"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":1475822.72,"d":"1,475,822.72"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":18296451.21,"d":"18,296,451.21"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":0,"d":"0.00"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26748983.75,"d":"26,748,983.75"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":471840,"d":"471,840.00"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":26277143.75,"d":"26,277,143.75"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":194396700,"d":"194,396,700.00"},{"v":215954603.4,"d":"215,954,603.40"},{"v":174123022.73,"d":"174,123,022.73"},"总计","","","","","","95",{"v":194396700,"d":"194,396,700.00"},{"v":215954603.4,"d":"215,954,603.40"},{"v":174123022.73,"d":"174,123,022.73"}]
["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":7},"— 1 —"]

{"sheet":"Z03 收入决算表(财决03表)","index":1,"n_rows":28,"n_cols":11,"rows_kept":28,"merged":[[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"财决03表"]
["编制单位：江西广播电视大学",{"$nulls":5},"2017年度",{"$nulls":3},"金额单位：元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["","","","合计",{"v":154350748.8,"d":"154,350,748.80"},{"v":87866515.25,"d":"87,866,515.25"},{"v":0,"d":"0.00"},{"v":48754658.64,"d":"48,754,658.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17729574.91,"d":"17,729,574.91"}]
["205","","","教育支出",{"v":149499475.36,"d":"149,499,475.36"},{"v":87155241.81,"d":"87,155,241.81"},{"v":0,"d":"0.00"},{"v":44614658.64,"d":"44,614,658.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17729574.91,"d":"17,729,574.91"}]
["20502","","","普通教育",{"v":90690,"d":"90,690.00"},{"v":90690,"d":"90,690.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":90690,"d":"90,690.00"},{"v":90690,"d":"90,690.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":56780823.48,"d":"56,780,823.48"},{"v":56780823.48,"d":"56,780,823.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":449600,"d":"449,600.00"},{"v":449600,"d":"449,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":56331223.48,"d":"56,331,223.48"},{"v":56331223.48,"d":"56,331,223.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20504","","","成人教育",{"v":92627961.88,"d":"92,627,961.88"},{"v":30283728.33,"d":"30,283,728.33"},{"v":0,"d":"0.00"},{"v":44614658.64,"d":"44,614,658.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17729574.91,"d":"17,729,574.91"}]
["2050404","","","  成人广播电视教育",{"v":92627961.88,"d":"92,627,961.88"},{"v":30283728.33,"d":"30,283,728.33"},{"v":0,"d":"0.00"},{"v":44614658.64,"d":"44,614,658.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17729574.91,"d":"17,729,574.91"}]
["206","","","科学技术支出",{"v":30273.44,"d":"30,273.44"},{"v":30273.44,"d":"30,273.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":30273.44,"d":"30,273.44"},{"v":30273.44,"d":"30,273.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":30273.44,"d":"30,273.44"},{"v":30273.44,"d":"30,273.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出★",{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210203","","","  购房补贴",{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":6},"—4.%d —"]

{"sheet":"Z04 支出决算表(财决04表)","index":2,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
[{"$nulls":9},"财决04表"]
["编制单位：江西广播电视大学",{"$nulls":4},"2017年度",{"$nulls":3},"金额单位：元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":147374038.98,"d":"147,374,038.98"},{"v":82366836.05,"d":"82,366,836.05"},{"v":65007202.93,"d":"65,007,202.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":142683552.42,"d":"142,683,552.42"},{"v":77703276.05,"d":"77,703,276.05"},{"v":64980276.37,"d":"64,980,276.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":53124345.27,"d":"53,124,345.27"},{"v":23404073.19,"d":"23,404,073.19"},{"v":29720272.08,"d":"29,720,272.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":391700,"d":"391,700.00"},{"v":0,"d":"0.00"},{"v":391700,"d":"391,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":52732645.27,"d":"52,732,645.27"},{"v":23404073.19,"d":"23,404,073.19"},{"v":29328572.08,"d":"29,328,572.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050399","","","  其他职业教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20504","","","成人教育",{"v":89380407.15,"d":"89,380,407.15"},{"v":54299202.86,"d":"54,299,202.86"},{"v":35081204.29,"d":"35,081,204.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050404","","","  成人广播电视教育",{"v":89380407.15,"d":"89,380,407.15"},{"v":54299202.86,"d":"54,299,202.86"},{"v":35081204.29,"d":"35,081,204.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":4140000,"d":"4,140,000.00"},{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":4140000,"d":"4,140,000.00"},{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出★",{"v":4140000,"d":"4,140,000.00"},{"v":4140000,"d":"4,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210203","","","  购房补贴",{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":5},"— 4.%d —"]

{"sheet":"Z07 一般公共预算财政拨款收入支出决算表(财决07表)","index":3,"n_rows":25,"n_cols":20,"rows_kept":25,"merged":[[3,0,3,3],[3,4,3,6],[3,7,3,9],[3,10,3,14],[3,15,3,19],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,4,19],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,17,6,17],[5,18,6,18],[5,19,6,19],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"一般公共预算财政拨款收入支出决算表"]
[{"$nulls":19},"财决07表"]
["编制单位：江西广播电视大学",{"$nulls":9},"2017年度",{"$nulls":8},"金额单位：元"]
["项目","","","","年初结转和结余","","","本年收入","","","本年支出","","","","","年末结转和结余","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","","","项目支出","合计","基本支出结转","项目支出结转和结余","",""]
["","","","","","","小计","","","小计","","小计","人员经费","日常公用经费","小计","","","小计","项目支出结转","项目支出结余"]
["","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计",{"v":10614688.15,"d":"10,614,688.15"},{"v":1475822.72,"d":"1,475,822.72"},{"v":9138865.43,"d":"9,138,865.43"},{"v":87866515.25,"d":"87,866,515.25"},{"v":53468892.73,"d":"53,468,892.73"},{"v":34397622.52,"d":"34,397,622.52"},{"v":84532123.45,"d":"84,532,123.45"},{"v":54472875.45,"d":"54,472,875.45"},{"v":50503807.45,"d":"50,503,807.45"},{"v":3969068,"d":"3,969,068.00"},{"v":30059248,"d":"30,059,248.00"},{"v":13949079.95,"d":"13,949,079.95"},{"v":471840,"d":"471,840.00"},{"v":13477239.95,"d":"13,477,239.95"},{"v":13477239.95,"d":"13,477,239.95"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":10280561.59,"d":"10,280,561.59"},{"v":1161422.72,"d":"1,161,422.72"},{"v":9119138.87,"d":"9,119,138.87"},{"v":87155241.81,"d":"87,155,241.81"},{"v":52787892.73,"d":"52,787,892.73"},{"v":34367349.08,"d":"34,367,349.08"},{"v":83981636.89,"d":"83,981,636.89"},{"v":53949315.45,"d":"53,949,315.45"},{"v":49980247.45,"d":"49,980,247.45"},{"v":3969068,"d":"3,969,068.00"},{"v":30032321.44,"d":"30,032,321.44"},{"v":13454166.51,"d":"13,454,166.51"},{"v":0,"d":"0.00"},{"v":13454166.51,"d":"13,454,166.51"},{"v":13454166.51,"d":"13,454,166.51"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":88110,"d":"88,110.00"},{"v":0,"d":"0.00"},{"v":88110,"d":"88,110.00"},{"v":90690,"d":"90,690.00"},{"v":0,"d":"0.00"},{"v":90690,"d":"90,690.00"},{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":88110,"d":"88,110.00"},{"v":0,"d":"0.00"},{"v":88110,"d":"88,110.00"},{"v":90690,"d":"90,690.00"},{"v":0,"d":"0.00"},{"v":90690,"d":"90,690.00"},{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178800,"d":"178,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":9797688.3,"d":"9,797,688.30"},{"v":824815.46,"d":"824,815.46"},{"v":8972872.84,"d":"8,972,872.84"},{"v":56780823.48,"d":"56,780,823.48"},{"v":22579257.73,"d":"22,579,257.73"},{"v":34201565.75,"d":"34,201,565.75"},{"v":53124345.27,"d":"53,124,345.27"},{"v":23404073.19,"d":"23,404,073.19"},{"v":23404073.19,"d":"23,404,073.19"},{"v":0,"d":"0.00"},{"v":29720272.08,"d":"29,720,272.08"},{"v":13454166.51,"d":"13,454,166.51"},{"v":0,"d":"0.00"},{"v":13454166.51,"d":"13,454,166.51"},{"v":13454166.51,"d":"13,454,166.51"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":449600,"d":"449,600.00"},{"v":0,"d":"0.00"},{"v":449600,"d":"449,600.00"},{"v":391700,"d":"391,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":391700,"d":"391,700.00"},{"v":57900,"d":"57,900.00"},{"v":0,"d":"0.00"},{"v":57900,"d":"57,900.00"},{"v":57900,"d":"57,900.00"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":9797688.3,"d":"9,797,688.30"},{"v":824815.46,"d":"824,815.46"},{"v":8972872.84,"d":"8,972,872.84"},{"v":56331223.48,"d":"56,331,223.48"},{"v":22579257.73,"d":"22,579,257.73"},{"v":33751965.75,"d":"33,751,965.75"},{"v":52732645.27,"d":"52,732,645.27"},{"v":23404073.19,"d":"23,404,073.19"},{"v":23404073.19,"d":"23,404,073.19"},{"v":0,"d":"0.00"},{"v":29328572.08,"d":"29,328,572.08"},{"v":13396266.51,"d":"13,396,266.51"},{"v":0,"d":"0.00"},{"v":13396266.51,"d":"13,396,266.51"},{"v":13396266.51,"d":"13,396,266.51"},{"v":0,"d":"0.00"}]
["20504","","","成人教育",{"v":394763.29,"d":"394,763.29"},{"v":336607.26,"d":"336,607.26"},{"v":58156.03,"d":"58,156.03"},{"v":30283728.33,"d":"30,283,728.33"},{"v":30208635,"d":"30,208,635.00"},{"v":75093.33,"d":"75,093.33"},{"v":30678491.62,"d":"30,678,491.62"},{"v":30545242.26,"d":"30,545,242.26"},{"v":26576174.26,"d":"26,576,174.26"},{"v":3969068,"d":"3,969,068.00"},{"v":133249.36,"d":"133,249.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050404","","","  成人广播电视教育",{"v":394763.29,"d":"394,763.29"},{"v":336607.26,"d":"336,607.26"},{"v":58156.03,"d":"58,156.03"},{"v":30283728.33,"d":"30,283,728.33"},{"v":30208635,"d":"30,208,635.00"},{"v":75093.33,"d":"75,093.33"},{"v":30678491.62,"d":"30,678,491.62"},{"v":30545242.26,"d":"30,545,242.26"},{"v":26576174.26,"d":"26,576,174.26"},{"v":3969068,"d":"3,969,068.00"},{"v":133249.36,"d":"133,249.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":19726.56,"d":"19,726.56"},{"v":0,"d":"0.00"},{"v":19726.56,"d":"19,726.56"},{"v":30273.44,"d":"30,273.44"},{"v":0,"d":"0.00"},{"v":30273.44,"d":"30,273.44"},{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26926.56,"d":"26,926.56"},{"v":23073.44,"d":"23,073.44"},{"v":0,"d":"0.00"},{"v":23073.44,"d":"23,073.44"},{"v":23073.44,"d":"23,073.44"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":19726.56,"d":"19,726.56"},{"v":0,"d":"0.00"},{"v":19726.56,"d":"19,726.56"},{"v":30273.44,"d":"30,273.44"},{"v":0,"d":"0.00"},{"v":30273.44,"d":"30,273.44"},{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26926.56,"d":"26,926.56"},{"v":23073.44,"d":"23,073.44"},{"v":0,"d":"0.00"},{"v":23073.44,"d":"23,073.44"},{"v":23073.44,"d":"23,073.44"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":19726.56,"d":"19,726.56"},{"v":0,"d":"0.00"},{"v":19726.56,"d":"19,726.56"},{"v":30273.44,"d":"30,273.44"},{"v":0,"d":"0.00"},{"v":30273.44,"d":"30,273.44"},{"v":26926.56,"d":"26,926.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26926.56,"d":"26,926.56"},{"v":23073.44,"d":"23,073.44"},{"v":0,"d":"0.00"},{"v":23073.44,"d":"23,073.44"},{"v":23073.44,"d":"23,073.44"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":314400,"d":"314,400.00"},{"v":314400,"d":"314,400.00"},{"v":0,"d":"0.00"},{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":0,"d":"0.00"},{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":471840,"d":"471,840.00"},{"v":471840,"d":"471,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":314400,"d":"314,400.00"},{"v":314400,"d":"314,400.00"},{"v":0,"d":"0.00"},{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":0,"d":"0.00"},{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":471840,"d":"471,840.00"},{"v":471840,"d":"471,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210203","","","  购房补贴",{"v":314400,"d":"314,400.00"},{"v":314400,"d":"314,400.00"},{"v":0,"d":"0.00"},{"v":681000,"d":"681,000.00"},{"v":681000,"d":"681,000.00"},{"v":0,"d":"0.00"},{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":523560,"d":"523,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":471840,"d":"471,840.00"},{"v":471840,"d":"471,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":10},"— 12.%d —"]