{"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":34,"n_cols":21,"rows_kept":34,"merged":[[2,0,2,3],[2,4,2,7],[2,8,2,9],[2,10,2,16],[2,17,2,20],[3,0,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,3,14],[3,15,3,16],[3,17,5,17],[3,18,5,18],[3,19,3,20],[4,6,5,6],[4,7,5,7],[4,11,5,11],[4,12,4,14],[4,15,5,15],[4,16,5,16],[4,19,5,19],[4,20,5,20],[6,0,7,0],[6,1,7,1],[6,2,7,2],[8,0,8,2],[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],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"财政拨款收入支出决算表"]
["编制单位：山西职业技术学院",{"$nulls":11},"2012年度",{"$nulls":7},"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","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","16","17","18","19"]
["","","","合计",{"v":1661050,"d":"1,661,050.00"},null,{"v":1661050,"d":"1,661,050.00"},{"v":800000,"d":"800,000.00"},{"v":81688600,"d":"81,688,600.00"},{"v":10100000,"d":"10,100,000.00"},{"v":57415284,"d":"57,415,284.00"},{"v":32067800,"d":"32,067,800.00"},{"v":18324065.8,"d":"18,324,065.80"},{"v":7608198.2,"d":"7,608,198.20"},{"v":6135536,"d":"6,135,536.00"},{"v":25347484,"d":"25,347,484.00"},{"v":10900000,"d":"10,900,000.00"},{"v":25934366,"d":"25,934,366.00"},null,{"v":25934366,"d":"25,934,366.00"}]
["201","","","一般公共服务","","","","",{"v":85200,"d":"85,200.00"},"",{"v":85200,"d":"85,200.00"},{"v":85200,"d":"85,200.00"},"","",{"v":85200,"d":"85,200.00"},"","","","","",""]
["20112","","","人口与计划生育事务","","","","",{"v":85200,"d":"85,200.00"},"",{"v":85200,"d":"85,200.00"},{"v":85200,"d":"85,200.00"},"","",{"v":85200,"d":"85,200.00"},"","","","","",""]
["2011205","","","  计划生育家庭奖励","","","","",{"v":85200,"d":"85,200.00"},"",{"v":85200,"d":"85,200.00"},{"v":85200,"d":"85,200.00"},"","",{"v":85200,"d":"85,200.00"},"","","","","",""]
["205","","","教育",{"v":613450,"d":"613,450.00"},"",{"v":613450,"d":"613,450.00"},"",{"v":75339200,"d":"75,339,200.00"},{"v":9000000,"d":"9,000,000.00"},{"v":50247684,"d":"50,247,684.00"},{"v":27095700,"d":"27,095,700.00"},{"v":16457800,"d":"16,457,800.00"},{"v":7608198.2,"d":"7,608,198.20"},{"v":3029701.8,"d":"3,029,701.80"},{"v":23151984,"d":"23,151,984.00"},{"v":9000000,"d":"9,000,000.00"},{"v":25704966,"d":"25,704,966.00"},"",{"v":25704966,"d":"25,704,966.00"},""]
["20502","","","普通教育",{"v":3900,"d":"3,900.00"},"",{"v":3900,"d":"3,900.00"},"",{"v":9224500,"d":"9,224,500.00"},{"v":9000000,"d":"9,000,000.00"},{"v":9224500,"d":"9,224,500.00"},"","","","",{"v":9224500,"d":"9,224,500.00"},{"v":9000000,"d":"9,000,000.00"},{"v":3900,"d":"3,900.00"},"",{"v":3900,"d":"3,900.00"},""]
["2050205","","","  高等教育",{"v":3900,"d":"3,900.00"},"",{"v":3900,"d":"3,900.00"},"",{"v":9224500,"d":"9,224,500.00"},{"v":9000000,"d":"9,000,000.00"},{"v":9224500,"d":"9,224,500.00"},"","","","",{"v":9224500,"d":"9,224,500.00"},{"v":9000000,"d":"9,000,000.00"},{"v":3900,"d":"3,900.00"},"",{"v":3900,"d":"3,900.00"},""]
["20503","","","职业教育",{"v":609550,"d":"609,550.00"},"",{"v":609550,"d":"609,550.00"},"",{"v":66114700,"d":"66,114,700.00"},"",{"v":41023184,"d":"41,023,184.00"},{"v":27095700,"d":"27,095,700.00"},{"v":16457800,"d":"16,457,800.00"},{"v":7608198.2,"d":"7,608,198.20"},{"v":3029701.8,"d":"3,029,701.80"},{"v":13927484,"d":"13,927,484.00"},"",{"v":25701066,"d":"25,701,066.00"},"",{"v":25701066,"d":"25,701,066.00"},""]
["2050302","","","  中专教育",{"v":609550,"d":"609,550.00"},"",{"v":609550,"d":"609,550.00"},"",{"v":1278400,"d":"1,278,400.00"},"",{"v":1674084,"d":"1,674,084.00"},"","","","",{"v":1674084,"d":"1,674,084.00"},"",{"v":213866,"d":"213,866.00"},"",{"v":213866,"d":"213,866.00"},""]
["2050305","","","  高等职业教育","","","","",{"v":64836300,"d":"64,836,300.00"},"",{"v":39349100,"d":"39,349,100.00"},{"v":27095700,"d":"27,095,700.00"},{"v":16457800,"d":"16,457,800.00"},{"v":7608198.2,"d":"7,608,198.20"},{"v":3029701.8,"d":"3,029,701.80"},{"v":12253400,"d":"12,253,400.00"},"",{"v":25487200,"d":"25,487,200.00"},"",{"v":25487200,"d":"25,487,200.00"},""]
["208","","","社会保障和就业","","","","",{"v":2966600,"d":"2,966,600.00"},"",{"v":2966600,"d":"2,966,600.00"},{"v":2939300,"d":"2,939,300.00"},"","",{"v":2939300,"d":"2,939,300.00"},{"v":27300,"d":"27,300.00"},"","","","",""]
["20805","","","行政事业单位离退休","","","","",{"v":2966600,"d":"2,966,600.00"},"",{"v":2966600,"d":"2,966,600.00"},{"v":2939300,"d":"2,939,300.00"},"","",{"v":2939300,"d":"2,939,300.00"},{"v":27300,"d":"27,300.00"},"","","","",""]
["2080502","","","  事业单位离退休","","","","",{"v":2966600,"d":"2,966,600.00"},"",{"v":2966600,"d":"2,966,600.00"},{"v":2939300,"d":"2,939,300.00"},"","",{"v":2939300,"d":"2,939,300.00"},{"v":27300,"d":"27,300.00"},"","","","",""]
["210","","","医疗卫生","","","","",{"v":1947600,"d":"1,947,600.00"},"",{"v":1947600,"d":"1,947,600.00"},{"v":1947600,"d":"1,947,600.00"},{"v":1866265.8,"d":"1,866,265.80"},"",{"v":81334.2,"d":"81,334.20"},"","","","","",""]
["21005","","","医疗保障","","","","",{"v":1947600,"d":"1,947,600.00"},"",{"v":1947600,"d":"1,947,600.00"},{"v":1947600,"d":"1,947,600.00"},{"v":1866265.8,"d":"1,866,265.80"},"",{"v":81334.2,"d":"81,334.20"},"","","","","",""]
["2100502","","","  事业单位医疗","","","","",{"v":1947600,"d":"1,947,600.00"},"",{"v":1947600,"d":"1,947,600.00"},{"v":1947600,"d":"1,947,600.00"},{"v":1866265.8,"d":"1,866,265.80"},"",{"v":81334.2,"d":"81,334.20"},"","","","","",""]
["211","","","节能环保","","","","",{"v":250000,"d":"250,000.00"},"",{"v":20600,"d":"20,600.00"},"","","","",{"v":20600,"d":"20,600.00"},"",{"v":229400,"d":"229,400.00"},"",{"v":229400,"d":"229,400.00"},""]
["21110","","","能源节约利用","","","","",{"v":250000,"d":"250,000.00"},"",{"v":20600,"d":"20,600.00"},"","","","",{"v":20600,"d":"20,600.00"},"",{"v":229400,"d":"229,400.00"},"",{"v":229400,"d":"229,400.00"},""]
["2111001","","","  能源节约利用","","","","",{"v":250000,"d":"250,000.00"},"",{"v":20600,"d":"20,600.00"},"","","","",{"v":20600,"d":"20,600.00"},"",{"v":229400,"d":"229,400.00"},"",{"v":229400,"d":"229,400.00"},""]
["215","","","资源勘探电力信息等事务",{"v":800000,"d":"800,000.00"},"",{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","","",{"v":1900000,"d":"1,900,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","",""]
["21563","","","山西省煤炭可持续发展基金支出",{"v":800000,"d":"800,000.00"},"",{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","","",{"v":1900000,"d":"1,900,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","",""]
["2156303","","","解决社会问题",{"v":800000,"d":"800,000.00"},"",{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","","",{"v":1900000,"d":"1,900,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","",""]
["2156303","","","2011年煤炭资金基建支出",{"v":800000,"d":"800,000.00"},"",{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","","",{"v":1900000,"d":"1,900,000.00"},{"v":1900000,"d":"1,900,000.00"},"","","",""]
["229","","","其他支出",{"v":247600,"d":"247,600.00"},"",{"v":247600,"d":"247,600.00"},"","","",{"v":247600,"d":"247,600.00"},"","","","",{"v":247600,"d":"247,600.00"},"","","","",""]
["22904","","","其他政府性基金支出",{"v":247600,"d":"247,600.00"},"",{"v":247600,"d":"247,600.00"},"","","",{"v":247600,"d":"247,600.00"},"","","","",{"v":247600,"d":"247,600.00"},"","","","",""]
["2290400","","","其他政府性基金支出",{"v":247600,"d":"247,600.00"},"",{"v":247600,"d":"247,600.00"},"","","",{"v":247600,"d":"247,600.00"},"","","","",{"v":247600,"d":"247,600.00"},"","","","",""]
["2290400","","","2011年家庭经济困难学生伙食补贴和学生食堂补贴",{"v":247600,"d":"247,600.00"},"",{"v":247600,"d":"247,600.00"},"","","",{"v":247600,"d":"247,600.00"},"","","","",{"v":247600,"d":"247,600.00"},"","","","",""]

{"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"]}