{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["收支预算总表","收入预算总表","支出预算总表","工资福利支出表(一般预算)","商品和服务支出表(一般预算)","个人和家庭的补助支出(一般预算)"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":22,"n_cols":4,"rows_kept":22,"flags":["formulas_cached_only"]}
[]
["2013年收支预算总表"]
["山西财贸职业技术学院",null,null,"单位：万元"]
["收                    入",null,"支                        出"]
["项                    目","金  额","项             目","金  额"]
["一、预算内资金",{"v":1529.68,"d":"1,529.68"},"一、基本支出",{"v":3304.82,"d":"3,304.82"}]
["   1、一般预算资金",{"v":1529.68,"d":"1,529.68"},"   工资福利支出",{"v":1560.77,"d":"1,560.77"}]
["      财政拨款资金",{"v":1529.68,"d":"1,529.68"},"   商品和服务支出",{"v":1117.11,"d":"1,117.11"}]
["      行政事业性收费资金",{"v":0,"d":"0.00"},"   对个人和家庭的补助支出",626.94]
["      罚没资金",{"v":0,"d":"0.00"}]
["      专项资金",{"v":0,"d":"0.00"}]
["      国有资源有偿使用收入资金 ",{"v":0,"d":"0.00"}]
["      其他收入资金",{"v":0,"d":"0.00"}]
["   2、政府性基金",{"v":0,"d":"0.00"}]
["二、纳入财政专户管理的事业资金",{"v":1830.1,"d":"1,830.10"},"二、项目支出",54.96]
[]
[]
[]
["三、其他",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":3359.78,"d":"3,359.78"},"本  年  支  出  合  计",{"v":3359.78,"d":"3,359.78"}]
[]
["总计收入",{"v":3359.78,"d":"3,359.78"},"总计支出",{"v":3359.78,"d":"3,359.78"}]

{"sheet":"收入预算总表","index":1,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,12,5,12],[3,13,5,13],[4,3,5,3],[4,11,5,11]],"flags":["formulas_cached_only"]}
[]
["2013年收入预算总表"]
["山西财贸职业技术学院",{"$nulls":12},"单位：万元"]
["单位代码","单位名称","总计","预算内资金",{"$nulls":8},"纳入财政专户管理的事业资金","其他"]
[{"$nulls":3},"预算内合计","一般预算资金",{"$nulls":6},"政府性基金"]
[{"$nulls":4},"合计","财政拨款资金","行政事业性收费资金","专项资金","罚没资金","国有资源有偿使用收入资金","其他收入资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"合计",{"v":3359.78,"d":"3,359.78"},{"v":1529.68,"d":"1,529.68"},{"v":1529.68,"d":"1,529.68"},{"v":1529.68,"d":"1,529.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1830.1,"d":"1,830.10"},{"v":0,"d":"0.00"}]
["091037","山西财贸职业技术学院",{"v":3359.78,"d":"3,359.78"},{"v":1529.68,"d":"1,529.68"},{"v":1529.68,"d":"1,529.68"},{"v":1529.68,"d":"1,529.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1830.1,"d":"1,830.10"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算总表","index":2,"n_rows":20,"n_cols":11,"rows_kept":20,"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"]}
[]
["2013年支出预算总表"]
["山西财贸职业技术学院",{"$nulls":9},"单位：万元"]
["功能科目编码",null,null,"单位代码","单位名称（功能科目）","总   计","基本支出",{"$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":3359.78,"d":"3,359.78"},{"v":3304.82,"d":"3,304.82"},{"v":1560.77,"d":"1,560.77"},{"v":1117.11,"d":"1,117.11"},626.94,54.96]
[{"$nulls":3},"091037","山西财贸职业技术学院",{"v":3359.78,"d":"3,359.78"},{"v":3304.82,"d":"3,304.82"},{"v":1560.77,"d":"1,560.77"},{"v":1117.11,"d":"1,117.11"},626.94,54.96]
["201",{"$nulls":3},"  一般公共服务",8.62,8.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.62,{"v":0,"d":"0.00"}]
[null,"12",null,null,"    人口与计划生育事务",8.62,8.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.62,{"v":0,"d":"0.00"}]
["  201","  12","05","  091037","      计划生育家庭奖励",8.62,8.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.62,{"v":0,"d":"0.00"}]
["205",{"$nulls":3},"  教育",{"v":2963.97,"d":"2,963.97"},{"v":2909.01,"d":"2,909.01"},{"v":1440.44,"d":"1,440.44"},{"v":1102.36,"d":"1,102.36"},366.21,54.96]
[null,"03",null,null,"    职业教育",{"v":2963.97,"d":"2,963.97"},{"v":2909.01,"d":"2,909.01"},{"v":1440.44,"d":"1,440.44"},{"v":1102.36,"d":"1,102.36"},366.21,54.96]
["  205","  03","05","  091037","      高等职业教育",{"v":2963.97,"d":"2,963.97"},{"v":2909.01,"d":"2,909.01"},{"v":1440.44,"d":"1,440.44"},{"v":1102.36,"d":"1,102.36"},366.21,54.96]
["208",{"$nulls":3},"  社会保障和就业",{"v":241.1,"d":"241.10"},{"v":241.1,"d":"241.10"},{"v":0,"d":"0.00"},14.75,226.35,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",{"v":241.1,"d":"241.10"},{"v":241.1,"d":"241.10"},{"v":0,"d":"0.00"},14.75,226.35,{"v":0,"d":"0.00"}]
["  208","  05","02","  091037","      事业单位离退休",{"v":241.1,"d":"241.10"},{"v":241.1,"d":"241.10"},{"v":0,"d":"0.00"},14.75,226.35,{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"  医疗卫生",146.09,146.09,120.33,{"v":0,"d":"0.00"},25.76,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    医疗保障",146.09,146.09,120.33,{"v":0,"d":"0.00"},25.76,{"v":0,"d":"0.00"}]
["  210","  05","02","  091037","      事业单位医疗",146.09,146.09,120.33,{"v":0,"d":"0.00"},25.76,{"v":0,"d":"0.00"}]

{"sheet":"工资福利支出表(一般预算)","index":3,"n_rows":11,"n_cols":30,"rows_kept":11,"merged":[[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,15,5,15],[4,16,4,19],[4,29,5,29]],"flags":["formulas_cached_only"]}
[]
["基本支出工资福利支出预算表(一般预算)"]
[]
["山西财贸职业技术学院",{"$nulls":28},"单位：万元"]
["功能科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","基本工资",null,"津贴补贴",{"$nulls":6},"年终一次性奖金","绩效工资",{"$nulls":3},"社会保障缴费",{"$nulls":8},"其他工资福利支出"]
["类","款","项",{"$nulls":3},"在职人员基本工资","在职人员晋档工资","小计","人民警察值勤岗位津贴","人民警察加班补贴","其他岗位津贴","在职人员规范后的津贴补贴","在职人员艰苦边远地区津贴","保留津贴",null,"小计","月基本工资","按岗位标准核定的绩效工资总量","高于无收入的财政拨款事业单位绩效工资","小  计","失业保险","工伤保险","在职人员医疗保险","驻并省直单位职工生育保险","驻并以外单位职工生育保险","驻并省直单位公务员医疗补助","驻并外市级单位公务员医疗补助","其他社会保险费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[{"$nulls":4},"合计",811.56,{"v":308.6,"d":"308.60"},7.56,26.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},26.24,{"v":0,"d":"0.00"},363.04,15.81,347.23,{"v":0,"d":"0.00"},106.12,18.95,4.74,{"v":75.8,"d":"75.80"},6.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",811.56,{"v":308.6,"d":"308.60"},7.56,26.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},26.24,{"v":0,"d":"0.00"},363.04,15.81,347.23,{"v":0,"d":"0.00"},106.12,18.95,4.74,{"v":75.8,"d":"75.80"},6.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","05","  091037","  高等职业教育",729.13,{"v":308.6,"d":"308.60"},7.56,26.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},26.24,{"v":0,"d":"0.00"},363.04,15.81,347.23,{"v":0,"d":"0.00"},23.69,18.95,4.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","05","02","  091037","  事业单位医疗",82.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},82.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75.8,"d":"75.80"},6.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"商品和服务支出表(一般预算)","index":4,"n_rows":10,"n_cols":25,"rows_kept":10,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24]],"flags":["formulas_cached_only"]}
[]
["基本支出商品和服务支出预算总表（一般预算）"]
["山西财贸职业技术学院",{"$nulls":23},"单位：万元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","单位性质","总 计","在职、分流人员一般公用经费","离休公用经费","退休公用经费","取暖费",{"$nulls":5},"物业管理费","一般公务用车车辆然修费","专用车辆然修费","省级领导车辆然修费","行政单位一般会议费","行政单位培训费","工会经费","福利费","其他支出"]
["类","款","项",{"$nulls":7},"取暖小计","办公区域燃煤锅炉供热","办公集中供热经费","在职人员住宅取暖补贴","离休人员住宅取暖补贴","退休人员住宅取暖补贴"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$nulls":4},"合计",null,287.73,223.78,1.14,2.85,28.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.11,1.32,7.55,{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.95,7.53,{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",null,287.73,223.78,1.14,2.85,28.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.11,1.32,7.55,{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.95,7.53,{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育","全额事业",274.87,223.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.95,7.53,{"v":0,"d":"0.00"}]
["208","05","02","  ","  事业单位离退休","全额事业",12.86,{"v":0,"d":"0.00"},1.14,2.85,8.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.32,7.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"个人和家庭的补助支出(一般预算)","index":5,"n_rows":12,"n_cols":34,"rows_kept":12,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,31,4,31],[3,32,4,32],[3,33,4,33]],"flags":["formulas_cached_only"]}
[]
["基本支出对个人和家庭的补助支出预算表（一般预算）"]
["山西财贸职业技术学院",{"$nulls":32},"单位：万元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","单位性质","总  计","离休费","退休费","生活补助",{"$nulls":7},"医疗费",null,"离休干部护理费","事业单位退休人员乘车补助","助学金","住房公积金","遗属补贴","自雇费",null,null,"住房补贴",{"$nulls":3},"独生子女补贴","独生子女父母退休一次性奖励","其他对个人和家庭补助支出"]
["类","款","项",{"$nulls":6},"小计","离休人员保留津贴","退休人员保留津贴","离休人员规范后的津贴补贴","退休人员规范后的津贴补贴","离休人员艰苦边远地区津贴","退休人员艰苦边远地区津贴","已实施绩效工资事业单位退休人员补贴","学生","一般离休干部",{"$nulls":5},"小计","在职省级干部自雇费","离退休省级干部自雇费","小计","在职","离休","退休"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[{"$nulls":4},"合计",null,430.39,14.36,{"v":76.6,"d":"76.60"},{"v":114,"d":"114.00"},{"v":0.9,"d":"0.90"},6.02,18.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.61,17.76,{"v":8,"d":"8.00"},5.76,{"v":0,"d":"0.00"},71.59,{"v":113.7,"d":"113.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.62,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",null,430.39,14.36,{"v":76.6,"d":"76.60"},{"v":114,"d":"114.00"},{"v":0.9,"d":"0.90"},6.02,18.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.61,17.76,{"v":8,"d":"8.00"},5.76,{"v":0,"d":"0.00"},71.59,{"v":113.7,"d":"113.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.62,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["201","12","05","  ","  计划生育家庭奖励","全额事业",8.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.62,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育","全额事业",185.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},71.59,{"v":113.7,"d":"113.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","02","  ","  事业单位离退休","全额事业",210.72,14.36,{"v":76.6,"d":"76.60"},{"v":114,"d":"114.00"},{"v":0.9,"d":"0.90"},6.02,18.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","05","02","  ","  事业单位医疗","全额事业",25.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17.76,{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]