{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Z02 收入支出决算表(财决02表)","Z07 一般公共预算财政拨款收入支出决算表(财决07表)","Z11 财政专户管理资金收入支出决算表(财决11表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z02 收入支出决算表(财决02表)","index":0,"n_rows":34,"n_cols":26,"rows_kept":34,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,8],[3,4,3,8],[3,4,3,8],[3,4,3,8],[3,4,3,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,11,3,14],[3,11,3,14],[3,11,3,14],[3,11,3,14],[3,15,6,15],[3,15,6,15],[3,15,6,15],[3,15,6,15],[3,16,3,20],[3,16,3,20],[3,16,3,20],[3,16,3,20],[3,16,3,20],[3,21,3,25],[3,21,3,25],[3,21,3,25],[3,21,3,25],[3,21,3,25],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,4,7],[4,6,4,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,4,24],[4,23,4,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,23,6,23],[5,23,6,23],[5,24,6,24],[5,24,6,24],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"收入支出决算表"]
[{"$nulls":25},"财决02表"]
["编制单位：广西现代职业技术学院",{"$nulls":12},"2015年度",{"$nulls":11},"金额单位：元"]
["项目","","","","年初结转和结余","","","","","本年收入","本年支出","收支结余","","","","用事业基金弥补收支差额","结余分配","","","","","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","","经营结余","","","合计","基本支出结转","项目支出结转和结余","经营结余","","合计","交纳所得税","提取职工福利基金","转入事业基金","其他","合计","基本支出结转","项目支出结转和结余","","经营结余"]
["","","","","","","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","19","20","21","22"]
["","","","合计",{"v":3788545.9,"d":"3,788,545.90"},{"v":0,"d":"0.00"},{"v":3788545.9,"d":"3,788,545.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81067587.36,"d":"81,067,587.36"},{"v":58392062.15,"d":"58,392,062.15"},{"v":26464071.11,"d":"26,464,071.11"},{"v":4387987.87,"d":"4,387,987.87"},{"v":22076083.24,"d":"22,076,083.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":22076083.24,"d":"22,076,083.24"},{"v":0,"d":"0.00"},{"v":22076083.24,"d":"22,076,083.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":3748545.9,"d":"3,748,545.90"},{"v":0,"d":"0.00"},{"v":3748545.9,"d":"3,748,545.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77215952.36,"d":"77,215,952.36"},{"v":55560656.15,"d":"55,560,656.15"},{"v":25403842.11,"d":"25,403,842.11"},{"v":4387987.87,"d":"4,387,987.87"},{"v":21015854.24,"d":"21,015,854.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":21015854.24,"d":"21,015,854.24"},{"v":0,"d":"0.00"},{"v":21015854.24,"d":"21,015,854.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4061700,"d":"4,061,700.00"},{"v":4353975.2,"d":"4,353,975.20"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"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"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4061700,"d":"4,061,700.00"},{"v":4353975.2,"d":"4,353,975.20"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"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"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":861173.1,"d":"861,173.10"},{"v":0,"d":"0.00"},{"v":861173.1,"d":"861,173.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73154252.36,"d":"73,154,252.36"},{"v":49487932.99,"d":"49,487,932.99"},{"v":24527492.47,"d":"24,527,492.47"},{"v":4387987.87,"d":"4,387,987.87"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89800,"d":"89,800.00"},{"v":95800,"d":"95,800.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":853673.1,"d":"853,673.10"},{"v":0,"d":"0.00"},{"v":853673.1,"d":"853,673.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73064452.36,"d":"73,064,452.36"},{"v":49390632.99,"d":"49,390,632.99"},{"v":24527492.47,"d":"24,527,492.47"},{"v":4387987.87,"d":"4,387,987.87"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4387987.87,"d":"4,387,987.87"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050399","","","  其他职业教育支出",{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"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"},{"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"},{"v":0,"d":"0.00"}]
["20509","","","教育费附加安排的支出",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1718747.96,"d":"1,718,747.96"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"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"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050999","","","  其他教育费附加安排的支出",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1718747.96,"d":"1,718,747.96"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"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"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":19771,"d":"19,771.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"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"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":19771,"d":"19,771.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"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"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":19771,"d":"19,771.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"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"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"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":0,"d":"0.00"},{"v":1123342,"d":"1,123,342.00"},{"v":123342,"d":"123,342.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"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"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20801","","","人力资源和社会保障管理事务",{"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":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"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"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080199","","","  其他人力资源和社会保障管理事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"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"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20808","","","抚恤",{"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":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"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"},{"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"},{"v":0,"d":"0.00"}]
["2080801","","","  死亡抚恤",{"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":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"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"},{"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"},{"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":0,"d":"0.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"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"},{"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"},{"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":0,"d":"0.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"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"},{"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"},{"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":0,"d":"0.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"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"},{"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"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"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":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"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"},{"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"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"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":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"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"},{"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"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"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":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"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"},{"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"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":13},"— 2.%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":1,"n_rows":34,"n_cols":22,"rows_kept":34,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,7],[3,4,3,7],[3,4,3,7],[3,4,3,7],[3,8,3,11],[3,8,3,11],[3,8,3,11],[3,8,3,11],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,18,3,21],[3,18,3,21],[3,18,3,21],[3,18,3,21],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,4,7],[4,6,4,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,4,11],[4,10,4,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,4,15],[4,13,4,15],[4,13,4,15],[4,16,4,17],[4,16,4,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,4,21],[4,20,4,21],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16],[5,17,6,17],[5,17,6,17],[5,20,6,20],[5,20,6,20],[5,21,6,21],[5,21,6,21],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2]],"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：广西现代职业技术学院",{"$nulls":10},"2015年度",{"$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":3788545.9,"d":"3,788,545.90"},{"v":0,"d":"0.00"},{"v":3788545.9,"d":"3,788,545.90"},{"v":0,"d":"0.00"},{"v":59475361.26,"d":"59,475,361.26"},{"v":23165885.26,"d":"23,165,885.26"},{"v":36309476,"d":"36,309,476.00"},{"v":0,"d":"0.00"},{"v":41187823.92,"d":"41,187,823.92"},{"v":23165885.26,"d":"23,165,885.26"},{"v":22923230.76,"d":"22,923,230.76"},{"v":242654.5,"d":"242,654.50"},{"v":18021938.66,"d":"18,021,938.66"},{"v":0,"d":"0.00"},{"v":22076083.24,"d":"22,076,083.24"},{"v":0,"d":"0.00"},{"v":22076083.24,"d":"22,076,083.24"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":3748545.9,"d":"3,748,545.90"},{"v":0,"d":"0.00"},{"v":3748545.9,"d":"3,748,545.90"},{"v":0,"d":"0.00"},{"v":55623726.26,"d":"55,623,726.26"},{"v":20354250.26,"d":"20,354,250.26"},{"v":35269476,"d":"35,269,476.00"},{"v":0,"d":"0.00"},{"v":38356417.92,"d":"38,356,417.92"},{"v":20354250.26,"d":"20,354,250.26"},{"v":20111595.76,"d":"20,111,595.76"},{"v":242654.5,"d":"242,654.50"},{"v":18002167.66,"d":"18,002,167.66"},{"v":0,"d":"0.00"},{"v":21015854.24,"d":"21,015,854.24"},{"v":0,"d":"0.00"},{"v":21015854.24,"d":"21,015,854.24"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":4061700,"d":"4,061,700.00"},{"v":0,"d":"0.00"},{"v":4061700,"d":"4,061,700.00"},{"v":0,"d":"0.00"},{"v":4353975.2,"d":"4,353,975.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4353975.2,"d":"4,353,975.20"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":887372.8,"d":"887,372.80"},{"v":0,"d":"0.00"},{"v":4061700,"d":"4,061,700.00"},{"v":0,"d":"0.00"},{"v":4061700,"d":"4,061,700.00"},{"v":0,"d":"0.00"},{"v":4353975.2,"d":"4,353,975.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4353975.2,"d":"4,353,975.20"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"},{"v":595097.6,"d":"595,097.60"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":861173.1,"d":"861,173.10"},{"v":0,"d":"0.00"},{"v":861173.1,"d":"861,173.10"},{"v":0,"d":"0.00"},{"v":51562026.26,"d":"51,562,026.26"},{"v":20354250.26,"d":"20,354,250.26"},{"v":31207776,"d":"31,207,776.00"},{"v":0,"d":"0.00"},{"v":32283694.76,"d":"32,283,694.76"},{"v":20354250.26,"d":"20,354,250.26"},{"v":20111595.76,"d":"20,111,595.76"},{"v":242654.5,"d":"242,654.50"},{"v":11929444.5,"d":"11,929,444.50"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":89800,"d":"89,800.00"},{"v":0,"d":"0.00"},{"v":89800,"d":"89,800.00"},{"v":0,"d":"0.00"},{"v":95800,"d":"95,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95800,"d":"95,800.00"},{"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"}]
["2050305","","","  高等职业教育",{"v":853673.1,"d":"853,673.10"},{"v":0,"d":"0.00"},{"v":853673.1,"d":"853,673.10"},{"v":0,"d":"0.00"},{"v":51472226.26,"d":"51,472,226.26"},{"v":20354250.26,"d":"20,354,250.26"},{"v":31117976,"d":"31,117,976.00"},{"v":0,"d":"0.00"},{"v":32186394.76,"d":"32,186,394.76"},{"v":20354250.26,"d":"20,354,250.26"},{"v":20111595.76,"d":"20,111,595.76"},{"v":242654.5,"d":"242,654.50"},{"v":11832144.5,"d":"11,832,144.50"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"},{"v":20139504.6,"d":"20,139,504.60"},{"v":0,"d":"0.00"}]
["2050399","","","  其他职业教育支出",{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"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":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"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"}]
["20509","","","教育费附加安排的支出",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"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":1718747.96,"d":"1,718,747.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1718747.96,"d":"1,718,747.96"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"}]
["2050999","","","  其他教育费附加安排的支出",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"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":1718747.96,"d":"1,718,747.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1718747.96,"d":"1,718,747.96"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"},{"v":281252.04,"d":"281,252.04"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":19771,"d":"19,771.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19771,"d":"19,771.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":19771,"d":"19,771.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19771,"d":"19,771.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":19771,"d":"19,771.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19771,"d":"19,771.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"v":0,"d":"0.00"},{"v":60229,"d":"60,229.00"},{"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":1123342,"d":"1,123,342.00"},{"v":123342,"d":"123,342.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["20801","","","人力资源和社会保障管理事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"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"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["2080199","","","  其他人力资源和社会保障管理事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"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"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["20808","","","抚恤",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"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"}]
["2080801","","","  死亡抚恤",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"v":123342,"d":"123,342.00"},{"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"}]
["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":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"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":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"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":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"v":1318198,"d":"1,318,198.00"},{"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"}]
["221","","","住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"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"}]
["22102","","","住房改革支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"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"}]
["2210201","","","  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"v":1370095,"d":"1,370,095.00"},{"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":"Z11 财政专户管理资金收入支出决算表(财决11表)","index":2,"n_rows":19,"n_cols":24,"rows_kept":19,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,7],[3,4,3,7],[3,4,3,7],[3,4,3,7],[3,8,3,11],[3,8,3,11],[3,8,3,11],[3,8,3,11],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,12,3,17],[3,18,6,18],[3,18,6,18],[3,18,6,18],[3,18,6,18],[3,19,6,19],[3,19,6,19],[3,19,6,19],[3,19,6,19],[3,20,3,23],[3,20,3,23],[3,20,3,23],[3,20,3,23],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,4,7],[4,6,4,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,4,11],[4,10,4,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,4,15],[4,13,4,15],[4,13,4,15],[4,16,4,17],[4,16,4,17],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,4,23],[4,22,4,23],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16],[5,17,6,17],[5,17,6,17],[5,22,6,22],[5,22,6,22],[5,23,6,23],[5,23,6,23],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"财政专户管理资金收入支出决算表"]
[{"$nulls":23},"财决11表"]
["编制单位：广西现代职业技术学院",{"$nulls":11},"2015年度",{"$nulls":10},"金额单位：元"]
["项目","","","","年初结转和结余","","","","本年收入","","","","本年支出","","","","","","用事业基金弥补收支差额","结余分配","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","19","20"]
["","","","合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18338843,"d":"18,338,843.00"},{"v":18338843,"d":"18,338,843.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17204238.23,"d":"17,204,238.23"},{"v":15648094.69,"d":"15,648,094.69"},{"v":6529640.22,"d":"6,529,640.22"},{"v":9118454.47,"d":"9,118,454.47"},{"v":1556143.54,"d":"1,556,143.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1134604.77,"d":"1,134,604.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","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":18338843,"d":"18,338,843.00"},{"v":18338843,"d":"18,338,843.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17204238.23,"d":"17,204,238.23"},{"v":15648094.69,"d":"15,648,094.69"},{"v":6529640.22,"d":"6,529,640.22"},{"v":9118454.47,"d":"9,118,454.47"},{"v":1556143.54,"d":"1,556,143.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1134604.77,"d":"1,134,604.77"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18338843,"d":"18,338,843.00"},{"v":18338843,"d":"18,338,843.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17204238.23,"d":"17,204,238.23"},{"v":15648094.69,"d":"15,648,094.69"},{"v":6529640.22,"d":"6,529,640.22"},{"v":9118454.47,"d":"9,118,454.47"},{"v":1556143.54,"d":"1,556,143.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1134604.77,"d":"1,134,604.77"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18338843,"d":"18,338,843.00"},{"v":18338843,"d":"18,338,843.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17204238.23,"d":"17,204,238.23"},{"v":15648094.69,"d":"15,648,094.69"},{"v":6529640.22,"d":"6,529,640.22"},{"v":9118454.47,"d":"9,118,454.47"},{"v":1556143.54,"d":"1,556,143.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1134604.77,"d":"1,134,604.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":12},"— 20.%d —"]