{"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":24,"n_cols":22,"rows_kept":24,"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]],"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：山西省物流技术学校",{"$nulls":10},"2015年度",{"$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":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":18129600,"d":"18,129,600.00"},{"v":12952600,"d":"12,952,600.00"},{"v":5177000,"d":"5,177,000.00"},{"v":2200000,"d":"2,200,000.00"},{"v":14311953.85,"d":"14,311,953.85"},{"v":11239600,"d":"11,239,600.00"},{"v":10651400,"d":"10,651,400.00"},{"v":588200,"d":"588,200.00"},{"v":3072353.85,"d":"3,072,353.85"},{"v":0,"d":"0.00"},{"v":6942656.15,"d":"6,942,656.15"},{"v":1713000,"d":"1,713,000.00"},{"v":5229656.15,"d":"5,229,656.15"},{"v":2200000,"d":"2,200,000.00"}]
["205","","","教育支出",{"v":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":15610200,"d":"15,610,200.00"},{"v":10433200,"d":"10,433,200.00"},{"v":5177000,"d":"5,177,000.00"},{"v":2200000,"d":"2,200,000.00"},{"v":11792553.85,"d":"11,792,553.85"},{"v":8720200,"d":"8,720,200.00"},{"v":8241800,"d":"8,241,800.00"},{"v":478400,"d":"478,400.00"},{"v":3072353.85,"d":"3,072,353.85"},{"v":0,"d":"0.00"},{"v":6942656.15,"d":"6,942,656.15"},{"v":1713000,"d":"1,713,000.00"},{"v":5229656.15,"d":"5,229,656.15"},{"v":2200000,"d":"2,200,000.00"}]
["20503","","","职业教育",{"v":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":15610200,"d":"15,610,200.00"},{"v":10433200,"d":"10,433,200.00"},{"v":5177000,"d":"5,177,000.00"},{"v":2200000,"d":"2,200,000.00"},{"v":11792553.85,"d":"11,792,553.85"},{"v":8720200,"d":"8,720,200.00"},{"v":8241800,"d":"8,241,800.00"},{"v":478400,"d":"478,400.00"},{"v":3072353.85,"d":"3,072,353.85"},{"v":0,"d":"0.00"},{"v":6942656.15,"d":"6,942,656.15"},{"v":1713000,"d":"1,713,000.00"},{"v":5229656.15,"d":"5,229,656.15"},{"v":2200000,"d":"2,200,000.00"}]
["2050302","","","  中专教育",{"v":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":3125010,"d":"3,125,010.00"},{"v":0,"d":"0.00"},{"v":15610200,"d":"15,610,200.00"},{"v":10433200,"d":"10,433,200.00"},{"v":5177000,"d":"5,177,000.00"},{"v":2200000,"d":"2,200,000.00"},{"v":11792553.85,"d":"11,792,553.85"},{"v":8720200,"d":"8,720,200.00"},{"v":8241800,"d":"8,241,800.00"},{"v":478400,"d":"478,400.00"},{"v":3072353.85,"d":"3,072,353.85"},{"v":0,"d":"0.00"},{"v":6942656.15,"d":"6,942,656.15"},{"v":1713000,"d":"1,713,000.00"},{"v":5229656.15,"d":"5,229,656.15"},{"v":2200000,"d":"2,200,000.00"}]
["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":1895900,"d":"1,895,900.00"},{"v":1895900,"d":"1,895,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1895900,"d":"1,895,900.00"},{"v":1895900,"d":"1,895,900.00"},{"v":1786100,"d":"1,786,100.00"},{"v":109800,"d":"109,800.00"},{"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"},{"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":1895900,"d":"1,895,900.00"},{"v":1895900,"d":"1,895,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1895900,"d":"1,895,900.00"},{"v":1895900,"d":"1,895,900.00"},{"v":1786100,"d":"1,786,100.00"},{"v":109800,"d":"109,800.00"},{"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"},{"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":1895900,"d":"1,895,900.00"},{"v":1895900,"d":"1,895,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1895900,"d":"1,895,900.00"},{"v":1895900,"d":"1,895,900.00"},{"v":1786100,"d":"1,786,100.00"},{"v":109800,"d":"109,800.00"},{"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"},{"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":623500,"d":"623,500.00"},{"v":623500,"d":"623,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":623500,"d":"623,500.00"},{"v":623500,"d":"623,500.00"},{"v":623500,"d":"623,500.00"},{"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":585500,"d":"585,500.00"},{"v":585500,"d":"585,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":585500,"d":"585,500.00"},{"v":585500,"d":"585,500.00"},{"v":585500,"d":"585,500.00"},{"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":585500,"d":"585,500.00"},{"v":585500,"d":"585,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":585500,"d":"585,500.00"},{"v":585500,"d":"585,500.00"},{"v":585500,"d":"585,500.00"},{"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":38000,"d":"38,000.00"},{"v":38000,"d":"38,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":38000,"d":"38,000.00"},{"v":38000,"d":"38,000.00"},{"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":38000,"d":"38,000.00"},{"v":38000,"d":"38,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":38000,"d":"38,000.00"},{"v":38000,"d":"38,000.00"},{"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"]}