{"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]
[{"$nulls":4},"合计",{"v":10197.92,"d":"10,197.92"},{"v":9307.92,"d":"9,307.92"},{"v":6282.69,"d":"6,282.69"},{"v":2360.55,"d":"2,360.55"},664.68,{"v":890,"d":"890.00"}]
[{"$nulls":3},"091035","山西职业技术学院",{"v":10197.92,"d":"10,197.92"},{"v":9307.92,"d":"9,307.92"},{"v":6282.69,"d":"6,282.69"},{"v":2360.55,"d":"2,360.55"},664.68,{"v":890,"d":"890.00"}]
["205",{"$nulls":3},"  教育支出",{"v":8938.23,"d":"8,938.23"},{"v":8048.23,"d":"8,048.23"},{"v":5168.38,"d":"5,168.38"},{"v":2352.14,"d":"2,352.14"},527.71,{"v":890,"d":"890.00"}]
[null,"03",null,null,"    职业教育",{"v":8938.23,"d":"8,938.23"},{"v":8048.23,"d":"8,048.23"},{"v":5168.38,"d":"5,168.38"},{"v":2352.14,"d":"2,352.14"},527.71,{"v":890,"d":"890.00"}]
["  205","  03","05","  091035","      高等职业教育",{"v":8938.23,"d":"8,938.23"},{"v":8048.23,"d":"8,048.23"},{"v":5168.38,"d":"5,168.38"},{"v":2352.14,"d":"2,352.14"},527.71,{"v":890,"d":"890.00"}]
["208",{"$nulls":3},"  社会保障和就业支出",875.78,875.78,810.48,8.41,56.89,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",875.78,875.78,810.48,8.41,56.89,{"v":0,"d":"0.00"}]
["  208","  05","02","  091035","      事业单位离退休",{"v":65.3,"d":"65.30"},{"v":65.3,"d":"65.30"},{"v":0,"d":"0.00"},8.41,56.89,{"v":0,"d":"0.00"}]
["  208","  05","05","  ","      机关事业单位基本养老保险缴费支出",578.91,578.91,578.91,{"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",231.57,231.57,231.57,{"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",383.91,383.91,303.83,{"v":0,"d":"0.00"},80.08,{"v":0,"d":"0.00"}]
[null,"07",null,null,"    计划生育事务",27.12,27.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.12,{"v":0,"d":"0.00"}]
["  210","  07","99","  091035","      其他计划生育事务支出",27.12,27.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.12,{"v":0,"d":"0.00"}]
[null,"11",null,null,"    行政事业单位医疗",356.79,356.79,303.83,{"v":0,"d":"0.00"},52.96,{"v":0,"d":"0.00"}]
["  210","  11","02","  091035","      事业单位医疗",356.79,356.79,303.83,{"v":0,"d":"0.00"},52.96,{"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"]}