{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["公共预算财政拨款收支决算批复表","政府性基金预算财政拨款收支决算批复表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算财政拨款收支决算批复表","index":0,"n_rows":22,"n_cols":23,"rows_kept":22,"merged":[[0,0,0,22],[3,0,3,3],[3,4,3,7],[3,8,3,9],[3,10,3,16],[3,17,6,17],[3,18,6,18],[3,19,3,22],[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],[4,10,6,10],[4,11,4,14],[4,15,4,16],[4,19,6,19],[4,20,6,20],[4,21,4,22],[5,6,6,6],[5,7,6,7],[5,11,6,11],[5,12,5,14],[5,15,6,15],[5,16,6,16],[5,21,6,21],[5,22,6,22],[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],[23,0,23,2]],"flags":["formulas_cached_only"]}
["2015年度公共预算财政拨款收入支出决算批复表"]
[]
[{"$nulls":22},"金额单位：元"]
["项目","","","","上年结转和结余","","","","本年收入","","本年支出","","","","","","","用事业基金弥补收支差额","结余分配","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出","","","","项目支出","","","","合计","基本支出结转和结余","项目支出结转和结余",""]
["","","","","","","小计","其中：基本建设资金结转和结余","","","","小计","其中：","","","小计","其中：基本建设资金支出","","","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19"]
["","","","合计","","","","",{"v":25362463.5,"d":"25,362,463.50"},"",{"v":25362463.5,"d":"25,362,463.50"},{"v":10944963.5,"d":"10,944,963.50"},{"v":2573165,"d":"2,573,165.00"},{"v":3203972.5,"d":"3,203,972.50"},{"v":5167826,"d":"5,167,826.00"},{"v":14417500,"d":"14,417,500.00"},"","","","","","",""]
["201",null,"","一般公共服务支出",{"$nulls":4},{"v":21000,"d":"21,000.00"},null,{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20199",null,"","其他一般公共服务支出",{"$nulls":4},{"v":21000,"d":"21,000.00"},null,{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2019999",null,"","  其他一般公共服务支出",{"$nulls":4},{"v":21000,"d":"21,000.00"},null,{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,"","社会保障和就业支出",{"$nulls":4},{"v":166646,"d":"166,646.00"},null,{"v":166646,"d":"166,646.00"},{"v":166646,"d":"166,646.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166646,"d":"166,646.00"},{"v":0,"d":"0.00"}]
["20805",null,"","行政事业单位离退休",{"$nulls":4},{"v":96750,"d":"96,750.00"},null,{"v":96750,"d":"96,750.00"},{"v":96750,"d":"96,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96750,"d":"96,750.00"},{"v":0,"d":"0.00"}]
["2080502",null,"","  事业单位离退休",{"$nulls":4},{"v":96750,"d":"96,750.00"},null,{"v":96750,"d":"96,750.00"},{"v":96750,"d":"96,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96750,"d":"96,750.00"},{"v":0,"d":"0.00"}]
["20808",null,"","抚恤",{"$nulls":4},{"v":69896,"d":"69,896.00"},null,{"v":69896,"d":"69,896.00"},{"v":69896,"d":"69,896.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69896,"d":"69,896.00"},{"v":0,"d":"0.00"}]
["2080801",null,"","  死亡抚恤",{"$nulls":4},{"v":69896,"d":"69,896.00"},null,{"v":69896,"d":"69,896.00"},{"v":69896,"d":"69,896.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69896,"d":"69,896.00"},{"v":0,"d":"0.00"}]
["210",null,"","医疗卫生与计划生育支出",{"$nulls":4},{"v":25174817.5,"d":"25,174,817.50"},null,{"v":25174817.5,"d":"25,174,817.50"},{"v":10757317.5,"d":"10,757,317.50"},{"v":2573165,"d":"2,573,165.00"},{"v":3182972.5,"d":"3,182,972.50"},{"v":5001180,"d":"5,001,180.00"},{"v":14417500,"d":"14,417,500.00"}]
["21007",null,"","计划生育事务",{"$nulls":4},{"v":25174817.5,"d":"25,174,817.50"},null,{"v":25174817.5,"d":"25,174,817.50"},{"v":10757317.5,"d":"10,757,317.50"},{"v":2573165,"d":"2,573,165.00"},{"v":3182972.5,"d":"3,182,972.50"},{"v":5001180,"d":"5,001,180.00"},{"v":14417500,"d":"14,417,500.00"}]
["2100716",null,"","  计划生育机构",{"$nulls":4},{"v":3229355,"d":"3,229,355.00"},null,{"v":3229355,"d":"3,229,355.00"},{"v":3229355,"d":"3,229,355.00"},{"v":1571265,"d":"1,571,265.00"},{"v":504870,"d":"504,870.00"},{"v":1153220,"d":"1,153,220.00"},{"v":0,"d":"0.00"}]
["2100717",null,"","  计划生育服务",{"$nulls":4},{"v":2137600,"d":"2,137,600.00"},null,{"v":2137600,"d":"2,137,600.00"},{"v":1544600,"d":"1,544,600.00"},{"v":0,"d":"0.00"},{"v":1344600,"d":"1,344,600.00"},{"v":200000,"d":"200,000.00"},{"v":593000,"d":"593,000.00"}]
["2100799",null,"","  其他计划生育事务支出",{"$nulls":4},{"v":19807862.5,"d":"19,807,862.50"},null,{"v":19807862.5,"d":"19,807,862.50"},{"v":5983362.5,"d":"5,983,362.50"},{"v":1001900,"d":"1,001,900.00"},{"v":1333502.5,"d":"1,333,502.50"},{"v":3647960,"d":"3,647,960.00"},{"v":13824500,"d":"13,824,500.00"}]

{"sheet":"政府性基金预算财政拨款收支决算批复表","index":1,"n_rows":23,"n_cols":21,"rows_kept":23,"merged":[[0,8,0,14],[3,0,3,3],[3,4,3,7],[3,8,3,9],[3,10,3,16],[3,17,3,20],[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],[4,10,6,10],[4,11,4,14],[4,15,4,16],[4,17,6,17],[4,18,6,18],[4,19,4,20],[5,6,6,6],[5,7,6,7],[5,11,6,11],[5,12,5,14],[5,15,6,15],[5,16,6,16],[5,19,6,19],[5,20,6,20],[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"]}
[{"$nulls":8},"2015年度政府性基金预算财政拨款收入支出决算批复表"]
[]
[{"$nulls":20},"金额单位：元"]
["项目","","","","上年结转和结余","","","","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(项目)","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出","","","","项目支出","","合计","基本支出结转和结余","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：","","","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"]
["","","","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17"]
["","","","合计",{"$nulls":4},{"v":1700000,"d":"1,700,000.00"},null,{"v":1700000,"d":"1,700,000.00"},{"$nulls":4},{"v":1700000,"d":"1,700,000.00"}]
["229",null,"","其他支出",{"$nulls":4},{"v":1700000,"d":"1,700,000.00"},null,{"v":1700000,"d":"1,700,000.00"},{"$nulls":4},{"v":1700000,"d":"1,700,000.00"}]
["22904",null,"","其他政府性基金及对应专项债务收入安排的支出",{"$nulls":4},{"v":1700000,"d":"1,700,000.00"},null,{"v":1700000,"d":"1,700,000.00"},{"$nulls":4},{"v":1700000,"d":"1,700,000.00"}]
["2290400",null,"","  其他政府性基金及对应专项债务收入安排的支出",{"$nulls":4},{"v":1700000,"d":"1,700,000.00"},null,{"v":1700000,"d":"1,700,000.00"},{"$nulls":4},{"v":1700000,"d":"1,700,000.00"}]
{"$rows_empty":8}
["","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","",""]