{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支预算总表1","收入预算总表2","支出预算总表3","基本工资福利表12","工资福利支出表(公共预算)13","商品和服务支出表14","商品和服务支出表(公共预算)15","对个人和家庭的补助表16","个人和家庭的补助支出(公共预算)17"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表1","index":0,"n_rows":22,"n_cols":4,"rows_kept":22,"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["收  支  预  算  总  表"]
["2015-05-06",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":1640.59,"d":"1,640.59"},"一、基本支出",{"v":3773,"d":"3,773.00"}]
["   1、公共预算资金",{"v":1640.59,"d":"1,640.59"},"   工资福利支出",{"v":2172.25,"d":"2,172.25"}]
["      财政拨款资金",{"v":1640.59,"d":"1,640.59"},"   商品和服务支出",989.39]
["      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",611.36]
["      罚没资金",{"v":0,"d":"0.00"}]
["      专项资金",{"v":0,"d":"0.00"}]
["      国有资源（资产）有偿使用收入安排资金 ",{"v":0,"d":"0.00"}]
["      纳入预算内管理的其他收入安排资金",{"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":2684.05,"d":"2,684.05"},"二、项目支出",551.64]
["三、单位实有资金户结余资金",{"v":0,"d":"0.00"}]
[]
[]
["四、其他资金",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":4324.64,"d":"4,324.64"},"本  年  支  出  合  计",{"v":4324.64,"d":"4,324.64"}]
[]
["总计收入",{"v":4324.64,"d":"4,324.64"},"总计支出",{"v":4324.64,"d":"4,324.64"}]

{"sheet":"收入预算总表2","index":1,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,12,5,12],[3,13,5,13],[3,14,5,14],[4,3,5,3],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算02表"]
["收  入  预  算  总  表"]
["2015-05-06",{"$nulls":13},"单位：万元"]
["单位代码","单位名称","总计","预算内资金",{"$nulls":8},"纳入财政专户管理的事业资金","单位实有资金户结余资金","其他资金"]
[{"$nulls":3},"预算内合计","公共预算资金",{"$nulls":6},"政府性基金"]
[{"$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（资产）有偿使用收入安排资金","纳入预算内管理的其他收入安排资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":4324.64,"d":"4,324.64"},{"v":1640.59,"d":"1,640.59"},{"v":1640.59,"d":"1,640.59"},{"v":1640.59,"d":"1,640.59"},{"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":2684.05,"d":"2,684.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["091037","山西财贸职业技术学院",{"v":4324.64,"d":"4,324.64"},{"v":1640.59,"d":"1,640.59"},{"v":1640.59,"d":"1,640.59"},{"v":1640.59,"d":"1,640.59"},{"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":2684.05,"d":"2,684.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算总表3","index":2,"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"]}
[{"$nulls":10},"预算03表"]
["支  出  预  算  总  表"]
["2015-05-06",{"$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]
[{"$nulls":4},"合计",{"v":4324.64,"d":"4,324.64"},{"v":3773,"d":"3,773.00"},{"v":2172.25,"d":"2,172.25"},989.39,611.36,551.64]
[{"$nulls":3},"091037","山西财贸职业技术学院",{"v":4324.64,"d":"4,324.64"},{"v":3773,"d":"3,773.00"},{"v":2172.25,"d":"2,172.25"},989.39,611.36,551.64]
["205",{"$nulls":3},"  教育支出",{"v":3907.89,"d":"3,907.89"},{"v":3356.25,"d":"3,356.25"},{"v":2044.39,"d":"2,044.39"},968.12,343.74,551.64]
[null,"03",null,null,"    职业教育",{"v":3907.89,"d":"3,907.89"},{"v":3356.25,"d":"3,356.25"},{"v":2044.39,"d":"2,044.39"},968.12,343.74,551.64]
["  205","  03","05","  091037","      高等职业教育",{"v":3907.89,"d":"3,907.89"},{"v":3356.25,"d":"3,356.25"},{"v":2044.39,"d":"2,044.39"},968.12,343.74,551.64]
["208",{"$nulls":3},"  社会保障和就业支出",253.54,253.54,{"v":0,"d":"0.00"},21.27,232.27,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",253.54,253.54,{"v":0,"d":"0.00"},21.27,232.27,{"v":0,"d":"0.00"}]
["  208","  05","02","  091037","      事业单位离退休",253.54,253.54,{"v":0,"d":"0.00"},21.27,232.27,{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"  医疗卫生与计划生育支出",163.21,163.21,127.86,{"v":0,"d":"0.00"},35.35,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    医疗保障",155.05,155.05,127.86,{"v":0,"d":"0.00"},27.19,{"v":0,"d":"0.00"}]
["  210","  05","02","  091037","      事业单位医疗",155.05,155.05,127.86,{"v":0,"d":"0.00"},27.19,{"v":0,"d":"0.00"}]
[null,"07",null,null,"    计划生育事务",8.16,8.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.16,{"v":0,"d":"0.00"}]
["  210","  07","99","  091037","      其他计划生育事务支出",8.16,8.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.16,{"v":0,"d":"0.00"}]

{"sheet":"基本工资福利表12","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"]}
[{"$nulls":29},"预算12表"]
["基本支出工资福利支出预算表"]
[]
["2015-05-06",{"$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]
[{"$nulls":4},"合计",{"v":2172.25,"d":"2,172.25"},{"v":345.9,"d":"345.90"},7.53,27.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.16,{"v":0,"d":"0.00"},764.93,29.45,{"v":612.9,"d":"612.90"},122.58,226.73,20.46,5.11,81.83,5.11,{"v":0,"d":"0.00"},40.92,{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":800,"d":"800.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",{"v":2172.25,"d":"2,172.25"},{"v":345.9,"d":"345.90"},7.53,27.16,{"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"},27.16,{"v":0,"d":"0.00"},764.93,29.45,{"v":612.9,"d":"612.90"},122.58,226.73,20.46,5.11,81.83,5.11,{"v":0,"d":"0.00"},40.92,{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":800,"d":"800.00"}]
["205","03","05","  091037","  高等职业教育",{"v":2044.39,"d":"2,044.39"},{"v":345.9,"d":"345.90"},7.53,27.16,{"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"},27.16,{"v":0,"d":"0.00"},764.93,29.45,{"v":612.9,"d":"612.90"},122.58,98.87,20.46,5.11,{"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":73.3,"d":"73.30"},{"v":800,"d":"800.00"}]
["210","05","02","  091037","  事业单位医疗",127.86,{"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"},127.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},81.83,5.11,{"v":0,"d":"0.00"},40.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"工资福利支出表(公共预算)13","index":4,"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"]}
[{"$nulls":29},"预算13表"]
["基本支出工资福利支出预算表(公共预算)"]
[]
["2015-05-06",{"$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]
[{"$nulls":4},"合计",878.51,{"v":345.9,"d":"345.90"},7.53,27.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.16,{"v":0,"d":"0.00"},385.41,17.67,367.74,{"v":0,"d":"0.00"},112.51,20.46,5.11,81.83,5.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",878.51,{"v":345.9,"d":"345.90"},7.53,27.16,{"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"},27.16,{"v":0,"d":"0.00"},385.41,17.67,367.74,{"v":0,"d":"0.00"},112.51,20.46,5.11,81.83,5.11,{"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",791.57,{"v":345.9,"d":"345.90"},7.53,27.16,{"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"},27.16,{"v":0,"d":"0.00"},385.41,17.67,367.74,{"v":0,"d":"0.00"},25.57,20.46,5.11,{"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",86.94,{"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"},86.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},81.83,5.11,{"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14","index":5,"n_rows":10,"n_cols":24,"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],[3,15,4,15],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算14表"]
["基本支出商品和服务支出预算总表"]
["2015-05-06",{"$nulls":22},"单位：万元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","总 计","在职、分流人员一般公用经费","退休公用经费","离休公用经费","取暖费",{"$nulls":5},"物业管理费","一般公务用车车辆运行维护费","专用车运行维护费","省级领导车辆运行维护费","行政单位一般会议费","行政单位培训费","工会经费","福利费","其他支出"]
["类","款","项",{"$nulls":6},"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]
[{"$nulls":4},"合计",989.39,860.71,3.08,0.95,84.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67.2,"d":"67.20"},{"v":1.6,"d":"1.60"},15.64,4.48,{"v":6.9,"d":"6.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.46,8.37,{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",989.39,860.71,3.08,0.95,84.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67.2,"d":"67.20"},{"v":1.6,"d":"1.60"},15.64,4.48,{"v":6.9,"d":"6.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.46,8.37,{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育",968.12,860.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67.2,"d":"67.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67.2,"d":"67.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.48,{"v":6.9,"d":"6.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.46,8.37,{"v":0,"d":"0.00"}]
["208","05","02","  ","  事业单位离退休",21.27,{"v":0,"d":"0.00"},3.08,0.95,17.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6,"d":"1.60"},15.64,{"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":"商品和服务支出表(公共预算)15","index":6,"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"]}
[{"$nulls":24},"预算15表"]
["基本支出商品和服务支出预算总表（公共预算）"]
["2015-05-06",{"$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",{"$nulls":5},"物业管理费","一般公务用车车辆运行维护费","专用车辆运行维护费","省级领导车辆运行维护费","行政单位一般会议费","行政单位培训费","工会经费","福利费","其他支出"]
["类","款","项",{"$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]
[{"$nulls":4},"合计",null,315.74,231.69,0.95,3.08,46.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.6,"d":"33.60"},{"v":1.6,"d":"1.60"},11.51,4.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.46,8.37,{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",null,315.74,231.69,0.95,3.08,46.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.6,"d":"33.60"},{"v":1.6,"d":"1.60"},11.51,4.48,{"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"},20.46,8.37,{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育","全额事业",{"v":298.6,"d":"298.60"},231.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.6,"d":"33.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.6,"d":"33.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.48,{"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"},20.46,8.37,{"v":0,"d":"0.00"}]
["208","05","02","  ","  事业单位离退休","全额事业",17.14,{"v":0,"d":"0.00"},0.95,3.08,13.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6,"d":"1.60"},11.51,{"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":"对个人和家庭的补助表16","index":7,"n_rows":13,"n_cols":33,"rows_kept":13,"merged":[[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":32},"预算16表"]
["基本支出对个人和家庭的补助支出预算表"]
[]
["2015-05-06",{"$nulls":31},"单位：万元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","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",{"$nulls":5},"小计","离休人员保留津贴","退休人员保留津贴","离休人员规范后的津贴补贴","退休人员规范后的津贴补贴","离休人员艰苦边远地区津贴","退休人员艰苦边远地区津贴","事业单位退休人员补贴","学生","一般离休干部",{"$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]
[{"$nulls":4},"合计",611.36,11.97,84.81,128.29,0.72,{"v":6.5,"d":"6.50"},13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107.5,"d":"107.50"},18.39,{"v":8.8,"d":"8.80"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},220.99,122.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.16,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",611.36,11.97,84.81,128.29,0.72,{"v":6.5,"d":"6.50"},13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107.5,"d":"107.50"},18.39,{"v":8.8,"d":"8.80"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},220.99,122.75,{"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"},5.16,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育",343.74,{"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"},{"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"},220.99,122.75,{"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",232.27,11.97,84.81,128.29,0.72,{"v":6.5,"d":"6.50"},13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107.5,"d":"107.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"},{"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"}]
["210","05","02","  ","  事业单位医疗",27.19,{"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"},18.39,{"v":8.8,"d":"8.80"},{"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"}]
["210","07","99","  ","  其他计划生育事务支出",8.16,{"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"},5.16,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]

{"sheet":"个人和家庭的补助支出(公共预算)17","index":8,"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"]}
[{"$nulls":33},"预算17表"]
["基本支出对个人和家庭的补助支出预算表（公共预算）"]
["2015-05-06",{"$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]
[{"$nulls":4},"合计",null,445.84,11.97,84.81,112.17,0.72,{"v":6.5,"d":"6.50"},13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},91.38,18.39,{"v":8.8,"d":"8.80"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},71.59,122.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.16,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",null,445.84,11.97,84.81,112.17,0.72,{"v":6.5,"d":"6.50"},13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},91.38,18.39,{"v":8.8,"d":"8.80"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},71.59,122.75,{"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"},5.16,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育","全额事业",194.34,{"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"},71.59,122.75,{"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",216.15,11.97,84.81,112.17,0.72,{"v":6.5,"d":"6.50"},13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},91.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"},{"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"}]
["210","05","02","  ","  事业单位医疗","全额事业",27.19,{"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"},18.39,{"v":8.8,"d":"8.80"},{"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"}]
["210","07","99","  ","  其他计划生育事务支出","全额事业",8.16,{"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"},5.16,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]