{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["收支总表","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","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：山西职业技术学院",{"$nulls":6},"2015年度",{"$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":34950400,"d":"34950400.00"},{"v":77705050,"d":"77705050.00"},{"v":77705050,"d":"77705050.00"},"一、一般公共服务支出","37",0,0,0,"一、基本支出","60",{"v":71985400,"d":"71985400.00"},{"v":76663600,"d":"76663600.00"},95951856.47]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":2228300,"d":"2228300.00"},{"v":2228300,"d":"2228300.00"},"二、外交支出","38",0,0,0,"    人员经费","61",{"v":49474200,"d":"49474200.00"},{"v":54152400,"d":"54152400.00"},61161615.39]
["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",0,0,0,"    日常公用经费","62",{"v":22511200,"d":"22511200.00"},{"v":22511200,"d":"22511200.00"},34790241.08]
["三、事业收入","4",{"v":57000000,"d":"57000000.00"},{"v":57000000,"d":"57000000.00"},{"v":61729000,"d":"61729000.00"},"四、公共安全支出","40",0,0,0,"二、项目支出","63",{"v":19965000,"d":"19965000.00"},{"v":58041450,"d":"58041450.00"},54310322.93]
["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",84887000,124700300,142333876,"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2000000.00"}]
["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",0,0,151853.4,"    行政事业类项目","65",{"v":19965000,"d":"19965000.00"},{"v":58041450,"d":"58041450.00"},52310322.93]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110000.00"},"七、文化体育与传媒支出","43",0,0,0,"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",4020800,4733850,4733850,"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",3042600,3042600,3042600,"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",0,0,0,"","69","","",""]
["","11","","","","十一、城乡社区支出","47",0,0,0,"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",0,0,0,"基本支出和项目支出合计","71","—","—",{"v":150262179.4,"d":"150262179.40"}]
["","13","","","","十三、交通运输支出","49",0,0,0,"    工资福利支出","72","—","—",57036818.87]
["","14","","","","十四、资源勘探信息等支出","50",0,0,0,"    商品和服务支出","73","—","—",48511665.84]
["","15","","","","十五、商业服务业等支出","51",0,0,0,"    对个人和家庭的补助","74","—","—",21501013.56]
["","16","","","","十六、金融支出","52",0,0,0,"    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",0,0,0,"    债务利息支出","76","—","—",15705212.06]
["","18","","","","十八、国土海洋气象等支出","54",0,0,0,"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",0,0,0,"    其他资本性支出","78","—","—",7507469.07]
["","20","","","","二十、粮油物资储备支出","56",0,0,0,"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",0,2228300,0,"","80","","",""]
["","22","","","","二十二、债务还本支出","58",0,0,0,"","81","","",""]
["","23","","","","二十三、债务付息支出","59",0,0,0,"","82","","",""]
["本年收入合计","24",{"v":91950400,"d":"91950400.00"},{"v":134705050,"d":"134705050.00"},{"v":139544050,"d":"139544050.00"},"本年支出合计","","","","","","83",{"v":91950400,"d":"91950400.00"},{"v":134705050,"d":"134705050.00"},{"v":150262179.4,"d":"150262179.40"}]
["    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","0.00","0.00",{"v":24491010.5,"d":"24491010.50"},"      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":24491010.5,"d":"24491010.50"},"      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":13772881.1,"d":"13772881.10"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":3893300,"d":"3893300.00"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":9879581.1,"d":"9879581.10"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":91950400,"d":"91950400.00"},{"v":134705050,"d":"134705050.00"},{"v":164035060.5,"d":"164035060.50"},"总计","","","","","","95",{"v":91950400,"d":"91950400.00"},{"v":134705050,"d":"134705050.00"},{"v":164035060.5,"d":"164035060.50"}]
["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":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}