{"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":19,"n_cols":11,"rows_kept":19,"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"]}
[{"$nulls":10},"预算03表"]
["支  出  预  算  总  表"]
["2015-03-09",{"$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]
[{"$nulls":4},"合计",{"v":1770.51,"d":"1,770.51"},{"v":1520.51,"d":"1,520.51"},965.76,262.43,292.32,{"v":250,"d":"250.00"}]
[{"$nulls":3},"091038","山西省物流技术学校",{"v":1770.51,"d":"1,770.51"},{"v":1520.51,"d":"1,520.51"},965.76,262.43,292.32,{"v":250,"d":"250.00"}]
["205",{"$nulls":3},"  教育支出",{"v":1513.79,"d":"1,513.79"},{"v":1263.79,"d":"1,263.79"},891.22,249.48,123.09,{"v":250,"d":"250.00"}]
[null,"03",null,null,"    职业教育",{"v":1513.79,"d":"1,513.79"},{"v":1263.79,"d":"1,263.79"},891.22,249.48,123.09,{"v":250,"d":"250.00"}]
["  205","  03","02","  091038","      中专教育",{"v":1513.79,"d":"1,513.79"},{"v":1263.79,"d":"1,263.79"},891.22,249.48,123.09,{"v":250,"d":"250.00"}]
["208",{"$nulls":3},"  社会保障和就业支出",173.98,173.98,{"v":0,"d":"0.00"},12.95,161.03,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",173.98,173.98,{"v":0,"d":"0.00"},12.95,161.03,{"v":0,"d":"0.00"}]
["  208","  05","02","  091038","      事业单位离退休",173.98,173.98,{"v":0,"d":"0.00"},12.95,161.03,{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"  医疗卫生与计划生育支出",82.74,82.74,74.54,{"v":0,"d":"0.00"},{"v":8.2,"d":"8.20"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"    医疗保障",78.94,78.94,74.54,{"v":0,"d":"0.00"},{"v":4.4,"d":"4.40"},{"v":0,"d":"0.00"}]
["  210","  05","02","  091038","      事业单位医疗",78.94,78.94,74.54,{"v":0,"d":"0.00"},{"v":4.4,"d":"4.40"},{"v":0,"d":"0.00"}]
[null,"07",null,null,"    计划生育事务",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"}]
["  210","  07","99","  091038","      其他计划生育事务支出",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"},{"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"]}