{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["支出预算总表3"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"支出预算总表3","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"]}
[{"$nulls":10},"预算03表"]
["支  出  预  算  总  表"]
["2016-01-11",{"$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]
[{"$nulls":4},"合计",{"v":9667.48,"d":"9,667.48"},{"v":8365.98,"d":"8,365.98"},{"v":5205.78,"d":"5,205.78"},{"v":2179.85,"d":"2,179.85"},980.35,{"v":1301.5,"d":"1,301.50"}]
[{"$nulls":3},"091035","山西职业技术学院",{"v":9667.48,"d":"9,667.48"},{"v":8365.98,"d":"8,365.98"},{"v":5205.78,"d":"5,205.78"},{"v":2179.85,"d":"2,179.85"},980.35,{"v":1301.5,"d":"1,301.50"}]
["205",{"$nulls":3},"  教育支出",{"v":9235.53,"d":"9,235.53"},{"v":7934.03,"d":"7,934.03"},{"v":4884.01,"d":"4,884.01"},{"v":2173.73,"d":"2,173.73"},876.29,{"v":1301.5,"d":"1,301.50"}]
[null,"03",null,null,"    职业教育",{"v":9235.53,"d":"9,235.53"},{"v":7934.03,"d":"7,934.03"},{"v":4884.01,"d":"4,884.01"},{"v":2173.73,"d":"2,173.73"},876.29,{"v":1301.5,"d":"1,301.50"}]
["  205","  03","05","  091035","      高等职业教育",{"v":9235.53,"d":"9,235.53"},{"v":7934.03,"d":"7,934.03"},{"v":4884.01,"d":"4,884.01"},{"v":2173.73,"d":"2,173.73"},876.29,{"v":1301.5,"d":"1,301.50"}]
["208",{"$nulls":3},"  社会保障和就业支出",44.92,44.92,{"v":0,"d":"0.00"},6.12,{"v":38.8,"d":"38.80"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",44.92,44.92,{"v":0,"d":"0.00"},6.12,{"v":38.8,"d":"38.80"},{"v":0,"d":"0.00"}]
["  208","  05","02","  091035","      事业单位离退休",44.92,44.92,{"v":0,"d":"0.00"},6.12,{"v":38.8,"d":"38.80"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"  医疗卫生与计划生育支出",387.03,387.03,321.77,{"v":0,"d":"0.00"},65.26,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    医疗保障",370.23,370.23,321.77,{"v":0,"d":"0.00"},48.46,{"v":0,"d":"0.00"}]
["  210","  05","02","  091035","      事业单位医疗",370.23,370.23,321.77,{"v":0,"d":"0.00"},48.46,{"v":0,"d":"0.00"}]
[null,"07",null,null,"    计划生育事务",{"v":16.8,"d":"16.80"},{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"}]
["  210","  07","99","  091035","      其他计划生育事务支出",{"v":16.8,"d":"16.80"},{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"}]