{"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":24,"n_cols":21,"rows_kept":24,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"财政拨款收入支出决算表"]
["编制单位：山西省物流技术学校",{"$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",14,15,16,17]
["","","","合计",{"v":2248650,"d":"2,248,650.00"},null,{"v":2248650,"d":"2,248,650.00"},null,{"v":22083700,"d":"22,083,700.00"},{"v":10000000,"d":"10,000,000.00"},{"v":21633600,"d":"21,633,600.00"},{"v":8554800,"d":"8,554,800.00"},{"v":5806214.05,"d":"5,806,214.05"},{"v":555600,"d":"555,600.00"},{"v":2192985.95,"d":"2,192,985.95"},{"v":13078800,"d":"13,078,800.00"},{"v":10000000,"d":"10,000,000.00"},{"v":2698750,"d":"2,698,750.00"},null,{"v":2698750,"d":"2,698,750.00"}]
["201","","","一般公共服务","","","","",{"v":24000,"d":"24,000.00"},"",{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":2810,"d":"2,810.00"},"",{"v":21190,"d":"21,190.00"},"","","","","",""]
["20112","","","人口与计划生育事务","","","","",{"v":24000,"d":"24,000.00"},"",{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":2810,"d":"2,810.00"},"",{"v":21190,"d":"21,190.00"},"","","","","",""]
["2011205","","","  计划生育家庭奖励","","","","",{"v":24000,"d":"24,000.00"},"",{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":2810,"d":"2,810.00"},"",{"v":21190,"d":"21,190.00"},"","","","","",""]
["205","","","教育",{"v":2184850,"d":"2,184,850.00"},"",{"v":2184850,"d":"2,184,850.00"},"",{"v":20209900,"d":"20,209,900.00"},{"v":10000000,"d":"10,000,000.00"},{"v":19696000,"d":"19,696,000.00"},{"v":6739300,"d":"6,739,300.00"},{"v":5322104.05,"d":"5,322,104.05"},{"v":555600,"d":"555,600.00"},{"v":861595.95,"d":"861,595.95"},{"v":12956700,"d":"12,956,700.00"},{"v":10000000,"d":"10,000,000.00"},{"v":2698750,"d":"2,698,750.00"},"",{"v":2698750,"d":"2,698,750.00"},""]
["20503","","","职业教育",{"v":2184850,"d":"2,184,850.00"},"",{"v":2184850,"d":"2,184,850.00"},"",{"v":20209900,"d":"20,209,900.00"},{"v":10000000,"d":"10,000,000.00"},{"v":19696000,"d":"19,696,000.00"},{"v":6739300,"d":"6,739,300.00"},{"v":5322104.05,"d":"5,322,104.05"},{"v":555600,"d":"555,600.00"},{"v":861595.95,"d":"861,595.95"},{"v":12956700,"d":"12,956,700.00"},{"v":10000000,"d":"10,000,000.00"},{"v":2698750,"d":"2,698,750.00"},"",{"v":2698750,"d":"2,698,750.00"},""]
["2050302","","","  中专教育",{"v":2184850,"d":"2,184,850.00"},"",{"v":2184850,"d":"2,184,850.00"},"",{"v":20209900,"d":"20,209,900.00"},{"v":10000000,"d":"10,000,000.00"},{"v":19696000,"d":"19,696,000.00"},{"v":6739300,"d":"6,739,300.00"},{"v":5322104.05,"d":"5,322,104.05"},{"v":555600,"d":"555,600.00"},{"v":861595.95,"d":"861,595.95"},{"v":12956700,"d":"12,956,700.00"},{"v":10000000,"d":"10,000,000.00"},{"v":2698750,"d":"2,698,750.00"},"",{"v":2698750,"d":"2,698,750.00"},""]
["208","","","社会保障和就业","","","","",{"v":1316500,"d":"1,316,500.00"},"",{"v":1316500,"d":"1,316,500.00"},{"v":1278200,"d":"1,278,200.00"},"","",{"v":1278200,"d":"1,278,200.00"},{"v":38300,"d":"38,300.00"},"","","","",""]
["20805","","","行政事业单位离退休","","","","",{"v":1316500,"d":"1,316,500.00"},"",{"v":1316500,"d":"1,316,500.00"},{"v":1278200,"d":"1,278,200.00"},"","",{"v":1278200,"d":"1,278,200.00"},{"v":38300,"d":"38,300.00"},"","","","",""]
["2080502","","","  事业单位离退休","","","","",{"v":1316500,"d":"1,316,500.00"},"",{"v":1316500,"d":"1,316,500.00"},{"v":1278200,"d":"1,278,200.00"},"","",{"v":1278200,"d":"1,278,200.00"},{"v":38300,"d":"38,300.00"},"","","","",""]
["210","","","医疗卫生",{"v":50000,"d":"50,000.00"},"",{"v":50000,"d":"50,000.00"},"",{"v":533300,"d":"533,300.00"},"",{"v":583300,"d":"583,300.00"},{"v":513300,"d":"513,300.00"},{"v":481300,"d":"481,300.00"},"",{"v":32000,"d":"32,000.00"},{"v":70000,"d":"70,000.00"},"","","","",""]
["21005","","","医疗保障",{"v":50000,"d":"50,000.00"},"",{"v":50000,"d":"50,000.00"},"",{"v":533300,"d":"533,300.00"},"",{"v":583300,"d":"583,300.00"},{"v":513300,"d":"513,300.00"},{"v":481300,"d":"481,300.00"},"",{"v":32000,"d":"32,000.00"},{"v":70000,"d":"70,000.00"},"","","","",""]
["2100502","","","  事业单位医疗",{"v":50000,"d":"50,000.00"},"",{"v":50000,"d":"50,000.00"},"",{"v":533300,"d":"533,300.00"},"",{"v":583300,"d":"583,300.00"},{"v":513300,"d":"513,300.00"},{"v":481300,"d":"481,300.00"},"",{"v":32000,"d":"32,000.00"},{"v":70000,"d":"70,000.00"},"","","","",""]
["229","","","其他支出",{"v":13800,"d":"13,800.00"},"",{"v":13800,"d":"13,800.00"},"","","",{"v":13800,"d":"13,800.00"},"","","","",{"v":13800,"d":"13,800.00"},"","","","",""]
["22904","","","其他政府性基金支出",{"v":13800,"d":"13,800.00"},"",{"v":13800,"d":"13,800.00"},"","","",{"v":13800,"d":"13,800.00"},"","","","",{"v":13800,"d":"13,800.00"},"","","","",""]
["2290400","","","其他政府性基金支出",{"v":13800,"d":"13,800.00"},"",{"v":13800,"d":"13,800.00"},"","","",{"v":13800,"d":"13,800.00"},"","","","",{"v":13800,"d":"13,800.00"},"","","","",""]
["2290400","","","2011年家庭经济困难学生伙食补贴和学生食堂补贴",{"v":13800,"d":"13,800.00"},"",{"v":13800,"d":"13,800.00"},"","","",{"v":13800,"d":"13,800.00"},"","","","",{"v":13800,"d":"13,800.00"},"","","","",""]

{"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"]}