{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Sheet1","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":12,"rows_kept":45,"merged":[[3,0,3,3],[3,4,3,11],[29,4,29,8],[30,4,30,8],[31,4,31,8],[32,4,32,8],[33,4,33,8],[34,4,34,8],[35,4,35,8],[36,4,36,8],[37,4,37,8],[38,4,38,8],[39,4,39,8],[40,4,40,8],[41,4,41,8],[42,0,42,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"收入支出决算总表"]
[{"$nulls":11},"财决01表"]
["编制单位：山西职业技术学院",{"$nulls":3},"2013年度",{"$nulls":6},"金额单位：元"]
["收入","","","","支出","","","","","","",""]
["项目","行次","年初预算数","决算数","项目(按功能分类)","行次","年初预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","决算数"]
["栏次","","1","2","栏次","","3","4","栏次","","5","6"]
["一、财政拨款收入","1",{"v":31873611,"d":"31,873,611.00"},{"v":80292911,"d":"80,292,911.00"},"一、一般公共服务","37",{"v":142600,"d":"142,600.00"},{"v":142600,"d":"142,600.00"},"一、基本支出","60",{"v":55587711,"d":"55,587,711.00"},{"v":76992686.97,"d":"76,992,686.97"}]
["　　其中：政府性基金","2",{"v":0,"d":"0.00"},{"v":8000000,"d":"8,000,000.00"},"二、外交","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其中：财政拨款","61",{"v":31858611,"d":"31,858,611.00"},{"v":31858611,"d":"31,858,611.00"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"       其中：政府性基金","62",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入","4",{"v":50670000,"d":"50,670,000.00"},{"v":52395000,"d":"52,395,000.00"},"四、公共安全","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":26955900,"d":"26,955,900.00"},{"v":35958887.5,"d":"35,958,887.50"}]
["    其中:财政专户管理资金","5",{"v":0,"d":"0.00"},{"v":52370000,"d":"52,370,000.00"},"五、教育","41",{"v":75803811,"d":"75,803,811.00"},{"v":105203574.47,"d":"105,203,574.47"},"    其中：财政拨款","64",{"v":15000,"d":"15,000.00"},{"v":28527866,"d":"28,527,866.00"}]
["四、经营收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"       其中：政府性基金","65",{"v":0,"d":"0.00"},{"v":704000,"d":"704,000.00"}]
["五、附属单位上缴收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化体育与传媒","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、其他收入","8",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"八、社会保障和就业","44",{"v":3722600,"d":"3,722,600.00"},{"v":3797400,"d":"3,797,400.00"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其中：本级横向财政拨款","9","—",{"v":0,"d":"0.00"},"九、医疗卫生","45",{"v":2874600,"d":"2,874,600.00"},{"v":2874600,"d":"2,874,600.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["　　　　  非本级财政拨款","10","—",{"v":0,"d":"0.00"},"十、节能环保","46",{"v":0,"d":"0.00"},{"v":229400,"d":"229,400.00"},"","69","",""]
["","11","","","十一、城乡社区事务","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—"]
["","12","","","十二、农林水事务","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—",{"v":112951574.47,"d":"112,951,574.47"}]
["","13","","","十三、交通运输","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—",{"v":42074375.48,"d":"42,074,375.48"}]
["","14","","","十四、资源勘探电力信息等事务","50",{"v":0,"d":"0.00"},{"v":704000,"d":"704,000.00"},"    商品和服务支出","73","—",{"v":43339127.8,"d":"43,339,127.80"}]
["","15","","","十五、商业服务业等事务","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—",{"v":15888549.69,"d":"15,888,549.69"}]
["","16","","","十六、金融监管等事务支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—",{"v":0,"d":"0.00"}]
["","17","","","十七、地震灾后恢复重建支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    赠与","76","—",{"v":0,"d":"0.00"}]
["","18","","","十八、援助其他地区支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","77","—",{"v":4388144.72,"d":"4,388,144.72"}]
["","19","","","十九、国土资源气象等事务","55",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","78","—",{"v":0,"d":"0.00"}]
["","20","","","二十、住房保障支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他资本性支出","79","—",{"v":7261376.78,"d":"7,261,376.78"}]
["","21","","","二十一、粮油物资储备事务","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    贷款转贷及产权参股","80","—",{"v":0,"d":"0.00"}]
["","22","","","二十二、国债还本付息支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","81","—",{"v":0,"d":"0.00"}]
["","23","","","二十三、其他支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","",""]
["本年收入合计","24",{"v":82543611,"d":"82,543,611.00"},{"v":132687911,"d":"132,687,911.00"},"本年支出合计","","","","","83",{"v":82543611,"d":"82,543,611.00"},{"v":112951574.47,"d":"112,951,574.47"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":9597.47,"d":"9,597.47"},"    结余分配","","","","","84","—",{"v":0,"d":"0.00"}]
["    上年结转和结余","26",{"v":0,"d":"0.00"},{"v":26119866,"d":"26,119,866.00"},"      交纳所得税","104","","","　　其中：交纳所得税","85","—",{"v":0,"d":"0.00"}]
["      基本支出结转和结余","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"}]
["        其中：财政拨款结转和结余","28","—",{"v":0,"d":"0.00"},"      转入事业基金","106","","","　　　　　转入事业基金","87","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","29","—",{"v":26119866,"d":"26,119,866.00"},"      其他","107","","","　　　　　其他","88","—",{"v":0,"d":"0.00"}]
["        其中：财政拨款结转和结余","30","—",{"v":25934366,"d":"25,934,366.00"},"    年末结转和结余","108","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":45865800,"d":"45,865,800.00"}]
["      经营结余","31","—",{"v":0,"d":"0.00"},"      基本支出结转和结余","","","","","90","—",{"v":0,"d":"0.00"}]
["","32","","","        其中：财政拨款结转和结余","","","","","91","—",{"v":0,"d":"0.00"}]
["","33","","","      项目支出结转和结余","","","","","92","—",{"v":45865800,"d":"45,865,800.00"}]
["","34","","","        其中：财政拨款结转和结余","","","","","93","—",{"v":45840800,"d":"45,840,800.00"}]
["","35","","","      经营结余","","","","","94","—",{"v":0,"d":"0.00"}]
["合计","36",{"v":82543611,"d":"82,543,611.00"},{"v":158817374.47,"d":"158,817,374.47"},"合计","","","","","95",{"v":82543611,"d":"82,543,611.00"},{"v":158817374.47,"d":"158,817,374.47"}]
["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":4},"— 1 —"]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}