{"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"]}
[{"$nulls":10},"预算03表"]
["支  出  预  算  总  表"]
["2017-02-16",{"$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]
[{"$nulls":4},"合计",{"v":9583.66,"d":"9,583.66"},{"v":9583.66,"d":"9,583.66"},{"v":6564.47,"d":"6,564.47"},{"v":2215.06,"d":"2,215.06"},804.13,{"v":0,"d":"0.00"}]
[{"$nulls":3},"091035","山西职业技术学院",{"v":9583.66,"d":"9,583.66"},{"v":9583.66,"d":"9,583.66"},{"v":6564.47,"d":"6,564.47"},{"v":2215.06,"d":"2,215.06"},804.13,{"v":0,"d":"0.00"}]
["205",{"$nulls":3},"  教育支出",{"v":8380.02,"d":"8,380.02"},{"v":8380.02,"d":"8,380.02"},{"v":5479.1,"d":"5,479.10"},{"v":2207.16,"d":"2,207.16"},693.76,{"v":0,"d":"0.00"}]
[null,"03",null,null,"    职业教育",{"v":8380.02,"d":"8,380.02"},{"v":8380.02,"d":"8,380.02"},{"v":5479.1,"d":"5,479.10"},{"v":2207.16,"d":"2,207.16"},693.76,{"v":0,"d":"0.00"}]
["  205","  03","05","  091035","      高等职业教育",{"v":8380.02,"d":"8,380.02"},{"v":8380.02,"d":"8,380.02"},{"v":5479.1,"d":"5,479.10"},{"v":2207.16,"d":"2,207.16"},693.76,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"  社会保障和就业支出",838.16,838.16,789.42,{"v":7.9,"d":"7.90"},40.84,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",838.16,838.16,789.42,{"v":7.9,"d":"7.90"},40.84,{"v":0,"d":"0.00"}]
["  208","  05","02","  091035","      事业单位离退休",48.74,48.74,{"v":0,"d":"0.00"},{"v":7.9,"d":"7.90"},40.84,{"v":0,"d":"0.00"}]
["  208","  05","05","  ","      机关事业单位基本养老保险缴费支出",563.87,563.87,563.87,{"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",225.55,225.55,225.55,{"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",365.48,365.48,295.95,{"v":0,"d":"0.00"},69.53,{"v":0,"d":"0.00"}]
[null,"07",null,null,"    计划生育事务",18.84,18.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.84,{"v":0,"d":"0.00"}]
["  210","  07","99","  091035","      其他计划生育事务支出",18.84,18.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.84,{"v":0,"d":"0.00"}]
[null,"11",null,null,"    行政事业单位医疗",346.64,346.64,295.95,{"v":0,"d":"0.00"},50.69,{"v":0,"d":"0.00"}]
["  210","  11","02","  091035","      事业单位医疗",346.64,346.64,295.95,{"v":0,"d":"0.00"},50.69,{"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"]}