{"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":21,"n_cols":11,"rows_kept":21,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算03表"]
["支  出  预  算  总  表"]
["2018-02-07",{"$nulls":9},"单位：万元"]
["功能科目编码",null,null,"单位代码","单位名称（功能科目）","总   计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["**","**","**","**","**",1,2,3,4,5,6]
[{"$nulls":4},"合计",{"v":2610.63,"d":"2,610.63"},{"v":2610.63,"d":"2,610.63"},{"v":2007.77,"d":"2,007.77"},472.59,130.27,{"v":0,"d":"0.00"}]
[{"$nulls":3},"091038","山西省物流技术学校",{"v":2610.63,"d":"2,610.63"},{"v":2610.63,"d":"2,610.63"},{"v":2007.77,"d":"2,007.77"},472.59,130.27,{"v":0,"d":"0.00"}]
["205",{"$nulls":3},"  教育支出",{"v":2211.02,"d":"2,211.02"},{"v":2211.02,"d":"2,211.02"},{"v":1659.41,"d":"1,659.41"},469.89,81.72,{"v":0,"d":"0.00"}]
[null,"03",null,null,"    职业教育",{"v":2211.02,"d":"2,211.02"},{"v":2211.02,"d":"2,211.02"},{"v":1659.41,"d":"1,659.41"},469.89,81.72,{"v":0,"d":"0.00"}]
["  205","  03","02","  091038","      中专教育",{"v":2211.02,"d":"2,211.02"},{"v":2211.02,"d":"2,211.02"},{"v":1659.41,"d":"1,659.41"},469.89,81.72,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"  社会保障和就业支出",291.29,291.29,253.22,{"v":2.7,"d":"2.70"},35.37,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",291.29,291.29,253.22,{"v":2.7,"d":"2.70"},35.37,{"v":0,"d":"0.00"}]
["  208","  05","02","  091038","      事业单位离退休",38.07,38.07,{"v":0,"d":"0.00"},{"v":2.7,"d":"2.70"},35.37,{"v":0,"d":"0.00"}]
["  208","  05","05","  ","      机关事业单位基本养老保险缴费支出",180.87,180.87,180.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","  ","      机关事业单位职业年金缴费支出",72.35,72.35,72.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"  医疗卫生与计划生育支出",108.32,108.32,95.14,{"v":0,"d":"0.00"},13.18,{"v":0,"d":"0.00"}]
[null,"07",null,null,"    计划生育事务",6.18,6.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.18,{"v":0,"d":"0.00"}]
["  210","  07","99","  091038","      其他计划生育事务支出",6.18,6.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.18,{"v":0,"d":"0.00"}]
[null,"11",null,null,"    行政事业单位医疗",102.14,102.14,95.14,{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]
["  210","  11","02","  091038","      事业单位医疗",102.14,102.14,95.14,{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]

{"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"]}