{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["收支决算总表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支决算总表","index":0,"n_rows":43,"n_cols":15,"rows_kept":43,"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"]}
[{"$nulls":7},"收支决算总表"]
[]
["单位：北京工业职业技术学院",{"$nulls":6},"2016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":318850390.35,"d":"318,850,390.35"},{"v":334161419.67,"d":"334,161,419.67"},{"v":334161419.67,"d":"334,161,419.67"},"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":271846389.8,"d":"271,846,389.80"},{"v":271929869.88,"d":"271,929,869.88"},{"v":264404969.04,"d":"264,404,969.04"}]
["　　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":121496896.6,"d":"121,496,896.60"},{"v":131553838.11,"d":"131,553,838.11"},{"v":159903049.09,"d":"159,903,049.09"}]
["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":150349493.2,"d":"150,349,493.20"},{"v":140376031.77,"d":"140,376,031.77"},{"v":104501919.95,"d":"104,501,919.95"}]
["三、事业收入","4",{"v":37863000,"d":"37,863,000.00"},{"v":28826460.1,"d":"28,826,460.10"},{"v":28826460.1,"d":"28,826,460.10"},"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":95138676.25,"d":"95,138,676.25"},{"v":100358164.64,"d":"100,358,164.64"},{"v":116666277.62,"d":"116,666,277.62"}]
["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":366985066.05,"d":"366,985,066.05"},{"v":372288034.52,"d":"372,288,034.52"},{"v":381071246.66,"d":"381,071,246.66"},"    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":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":95138676.25,"d":"95,138,676.25"},{"v":100358164.64,"d":"100,358,164.64"},{"v":116666277.62,"d":"116,666,277.62"}]
["六、其他收入","7",{"v":1450000,"d":"1,450,000.00"},{"v":1050640.47,"d":"1,050,640.47"},{"v":1050640.47,"d":"1,050,640.47"},"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":0,"d":"0.00"},"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":381071246.66,"d":"381,071,246.66"}]
["","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":132532520.92,"d":"132,532,520.92"}]
["","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":111484829.78,"d":"111,484,829.78"}]
["","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":32543328.57,"d":"32,543,328.57"}]
["","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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他资本性支出","78","—","—",{"v":104510567.39,"d":"104,510,567.39"}]
["","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":358713390.35,"d":"358,713,390.35"},{"v":364038520.24,"d":"364,038,520.24"},{"v":364038520.24,"d":"364,038,520.24"},"本年支出合计","","","","","","83",{"v":366985066.05,"d":"366,985,066.05"},{"v":372288034.52,"d":"372,288,034.52"},{"v":381071246.66,"d":"381,071,246.66"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":12438,"d":"12,438.00"},{"v":12438,"d":"12,438.00"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26",{"v":8271675.7,"d":"8,271,675.70"},{"v":8237076.28,"d":"8,237,076.28"},{"v":64852689.14,"d":"64,852,689.14"},"      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":0,"d":"0.00"},"      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":64852689.14,"d":"64,852,689.14"},"      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":47832400.72,"d":"47,832,400.72"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":6082091.64,"d":"6,082,091.64"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":41750309.08,"d":"41,750,309.08"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":366985066.05,"d":"366,985,066.05"},{"v":372288034.52,"d":"372,288,034.52"},{"v":428903647.38,"d":"428,903,647.38"},"总计","","","","","","95",{"v":366985066.05,"d":"366,985,066.05"},{"v":372288034.52,"d":"372,288,034.52"},{"v":428903647.38,"d":"428,903,647.38"}]
[{"$nulls":5},"","","","","","","","","",""]