{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":25,"n_cols":22,"rows_kept":25,"merged":[[3,0,3,3],[3,4,3,7],[3,8,3,11],[3,12,3,17],[3,18,3,21],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,4,7],[4,8,6,8],[4,9,6,9],[4,10,4,11],[4,12,6,12],[4,13,4,15],[4,16,4,17],[4,18,6,18],[4,19,6,19],[4,20,4,21],[5,6,6,6],[5,7,6,7],[5,10,6,10],[5,11,6,11],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,20,6,20],[5,21,6,21],[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"]}
[{"$nulls":11},"一般公共预算财政拨款收入支出决算表"]
[{"$nulls":21},"财决07表"]
["编制单位：山西职业技术学院",{"$nulls":10},"2015年度",{"$nulls":9},"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","其中：基本建设资金结转和结余","","","小计","其中：基本建设资金收入","","小计","人员经费","日常公用经费","小计","其中：基本建设资金支出","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18"]
["","","","合计",{"v":24389904,"d":"24,389,904.00"},{"v":0,"d":"0.00"},{"v":24389904,"d":"24,389,904.00"},{"v":0,"d":"0.00"},{"v":75476750,"d":"75,476,750.00"},{"v":45895700,"d":"45,895,700.00"},{"v":29581050,"d":"29,581,050.00"},{"v":0,"d":"0.00"},{"v":88440326,"d":"88,440,326.00"},{"v":42002400,"d":"42,002,400.00"},{"v":31790300,"d":"31,790,300.00"},{"v":10212100,"d":"10,212,100.00"},{"v":46437926,"d":"46,437,926.00"},{"v":0,"d":"0.00"},{"v":11426328,"d":"11,426,328.00"},{"v":3893300,"d":"3,893,300.00"},{"v":7533028,"d":"7,533,028.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":24389904,"d":"24,389,904.00"},{"v":0,"d":"0.00"},{"v":24389904,"d":"24,389,904.00"},{"v":0,"d":"0.00"},{"v":68820500,"d":"68,820,500.00"},{"v":39409500,"d":"39,409,500.00"},{"v":29411000,"d":"29,411,000.00"},{"v":0,"d":"0.00"},{"v":81784076,"d":"81,784,076.00"},{"v":35516200,"d":"35,516,200.00"},{"v":25602700,"d":"25,602,700.00"},{"v":9913500,"d":"9,913,500.00"},{"v":46267876,"d":"46,267,876.00"},{"v":0,"d":"0.00"},{"v":11426328,"d":"11,426,328.00"},{"v":3893300,"d":"3,893,300.00"},{"v":7533028,"d":"7,533,028.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":24389904,"d":"24,389,904.00"},{"v":0,"d":"0.00"},{"v":24389904,"d":"24,389,904.00"},{"v":0,"d":"0.00"},{"v":68820500,"d":"68,820,500.00"},{"v":39409500,"d":"39,409,500.00"},{"v":29411000,"d":"29,411,000.00"},{"v":0,"d":"0.00"},{"v":81784076,"d":"81,784,076.00"},{"v":35516200,"d":"35,516,200.00"},{"v":25602700,"d":"25,602,700.00"},{"v":9913500,"d":"9,913,500.00"},{"v":46267876,"d":"46,267,876.00"},{"v":0,"d":"0.00"},{"v":11426328,"d":"11,426,328.00"},{"v":3893300,"d":"3,893,300.00"},{"v":7533028,"d":"7,533,028.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":127804,"d":"127,804.00"},{"v":0,"d":"0.00"},{"v":127804,"d":"127,804.00"},{"v":0,"d":"0.00"},{"v":1011000,"d":"1,011,000.00"},{"v":0,"d":"0.00"},{"v":1011000,"d":"1,011,000.00"},{"v":0,"d":"0.00"},{"v":1138804,"d":"1,138,804.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1138804,"d":"1,138,804.00"},{"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":24262100,"d":"24,262,100.00"},{"v":0,"d":"0.00"},{"v":24262100,"d":"24,262,100.00"},{"v":0,"d":"0.00"},{"v":67809500,"d":"67,809,500.00"},{"v":39409500,"d":"39,409,500.00"},{"v":28400000,"d":"28,400,000.00"},{"v":0,"d":"0.00"},{"v":80645272,"d":"80,645,272.00"},{"v":35516200,"d":"35,516,200.00"},{"v":25602700,"d":"25,602,700.00"},{"v":9913500,"d":"9,913,500.00"},{"v":45129072,"d":"45,129,072.00"},{"v":0,"d":"0.00"},{"v":11426328,"d":"11,426,328.00"},{"v":3893300,"d":"3,893,300.00"},{"v":7533028,"d":"7,533,028.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4390850,"d":"4,390,850.00"},{"v":4220800,"d":"4,220,800.00"},{"v":170050,"d":"170,050.00"},{"v":0,"d":"0.00"},{"v":4390850,"d":"4,390,850.00"},{"v":4220800,"d":"4,220,800.00"},{"v":3922200,"d":"3,922,200.00"},{"v":298600,"d":"298,600.00"},{"v":170050,"d":"170,050.00"},{"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"}]
["20805","","","行政事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4220800,"d":"4,220,800.00"},{"v":4220800,"d":"4,220,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4220800,"d":"4,220,800.00"},{"v":4220800,"d":"4,220,800.00"},{"v":3922200,"d":"3,922,200.00"},{"v":298600,"d":"298,600.00"},{"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"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4220800,"d":"4,220,800.00"},{"v":4220800,"d":"4,220,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4220800,"d":"4,220,800.00"},{"v":4220800,"d":"4,220,800.00"},{"v":3922200,"d":"3,922,200.00"},{"v":298600,"d":"298,600.00"},{"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"},{"v":0,"d":"0.00"}]
["20807","","","就业补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"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"}]
["2080799","","","  其他就业补助支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170050,"d":"170,050.00"},{"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"}]
["210","","","医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2265400,"d":"2,265,400.00"},{"v":2265400,"d":"2,265,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2265400,"d":"2,265,400.00"},{"v":2265400,"d":"2,265,400.00"},{"v":2265400,"d":"2,265,400.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2112400,"d":"2,112,400.00"},{"v":2112400,"d":"2,112,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2112400,"d":"2,112,400.00"},{"v":2112400,"d":"2,112,400.00"},{"v":2112400,"d":"2,112,400.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100502","","","  事业单位医疗",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2112400,"d":"2,112,400.00"},{"v":2112400,"d":"2,112,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2112400,"d":"2,112,400.00"},{"v":2112400,"d":"2,112,400.00"},{"v":2112400,"d":"2,112,400.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21007","","","计划生育事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":153000,"d":"153,000.00"},{"v":153000,"d":"153,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":153000,"d":"153,000.00"},{"v":153000,"d":"153,000.00"},{"v":153000,"d":"153,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100799","","","  其他计划生育事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":153000,"d":"153,000.00"},{"v":153000,"d":"153,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":153000,"d":"153,000.00"},{"v":153000,"d":"153,000.00"},{"v":153000,"d":"153,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":11},"— 12.%d —"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}