{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支预算总表1","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":16},"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"]
["2014-03-21",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":1546.61,"d":"1,546.61"},"一、基本支出",{"v":3659.05,"d":"3,659.05"}]
["   1、公共预算资金",{"v":1546.61,"d":"1,546.61"},"   工资福利支出",{"v":1930.12,"d":"1,930.12"}]
["      财政拨款资金",{"v":1546.61,"d":"1,546.61"},"   商品和服务支出",{"v":1087.74,"d":"1,087.74"}]
["      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",641.19]
["      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":2410.69,"d":"2,410.69"},"二、项目支出",298.25]
[]
[]
[]
["三、其他",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":3957.3,"d":"3,957.30"},"本  年  支  出  合  计",{"v":3957.3,"d":"3,957.30"}]
[]
["总计收入",{"v":3957.3,"d":"3,957.30"},"总计支出",{"v":3957.3,"d":"3,957.30"}]

{"sheet":"支出预算总表3","index":1,"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"]}
[{"$nulls":10},"预算03表"]
["支  出  预  算  总  表"]
["2014-03-21",{"$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]
[{"$nulls":4},"合计",{"v":3957.3,"d":"3,957.30"},{"v":3659.05,"d":"3,659.05"},{"v":1930.12,"d":"1,930.12"},{"v":1087.74,"d":"1,087.74"},641.19,298.25]
[{"$nulls":3},"091037","山西财贸职业技术学院",{"v":3957.3,"d":"3,957.30"},{"v":3659.05,"d":"3,659.05"},{"v":1930.12,"d":"1,930.12"},{"v":1087.74,"d":"1,087.74"},641.19,298.25]
["205",{"$nulls":3},"  教育支出",{"v":3563.95,"d":"3,563.95"},{"v":3265.7,"d":"3,265.70"},{"v":1807.69,"d":"1,807.69"},{"v":1067.94,"d":"1,067.94"},390.07,298.25]
[null,"03",null,null,"    职业教育",{"v":3563.95,"d":"3,563.95"},{"v":3265.7,"d":"3,265.70"},{"v":1807.69,"d":"1,807.69"},{"v":1067.94,"d":"1,067.94"},390.07,298.25]
["  205","  03","05","  091037","      高等职业教育",{"v":3563.95,"d":"3,563.95"},{"v":3265.7,"d":"3,265.70"},{"v":1807.69,"d":"1,807.69"},{"v":1067.94,"d":"1,067.94"},390.07,298.25]
["208",{"$nulls":3},"  社会保障和就业支出",237.41,237.41,{"v":0,"d":"0.00"},{"v":19.8,"d":"19.80"},217.61,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",237.41,237.41,{"v":0,"d":"0.00"},{"v":19.8,"d":"19.80"},217.61,{"v":0,"d":"0.00"}]
["  208","  05","02","  091037","      事业单位离退休",237.41,237.41,{"v":0,"d":"0.00"},{"v":19.8,"d":"19.80"},217.61,{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"  医疗卫生与计划生育支出",155.94,155.94,122.43,{"v":0,"d":"0.00"},33.51,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    医疗保障",148.84,148.84,122.43,{"v":0,"d":"0.00"},26.41,{"v":0,"d":"0.00"}]
["  210","  05","02","  091037","      事业单位医疗",148.84,148.84,122.43,{"v":0,"d":"0.00"},26.41,{"v":0,"d":"0.00"}]
[null,"07",null,null,"    人口与计划生育事务",{"v":7.1,"d":"7.10"},{"v":7.1,"d":"7.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.1,"d":"7.10"},{"v":0,"d":"0.00"}]
["  210","  07","05","  091037","      计划生育家庭奖励",{"v":7.1,"d":"7.10"},{"v":7.1,"d":"7.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.1,"d":"7.10"},{"v":0,"d":"0.00"}]

{"sheet":"基本工资福利表12","index":2,"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"]}
[{"$nulls":29},"预算12表"]
["基本支出工资福利支出预算表"]
[]
["2014-03-21",{"$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]
[{"$nulls":4},"合计",{"v":1930.12,"d":"1,930.12"},306.44,7.26,{"v":26.2,"d":"26.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26.2,"d":"26.20"},{"v":0,"d":"0.00"},743.69,26.14,597.96,119.59,146.53,19.28,4.82,77.12,6.75,{"v":0,"d":"0.00"},38.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",{"v":1930.12,"d":"1,930.12"},306.44,7.26,{"v":26.2,"d":"26.20"},{"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":26.2,"d":"26.20"},{"v":0,"d":"0.00"},743.69,26.14,597.96,119.59,146.53,19.28,4.82,77.12,6.75,{"v":0,"d":"0.00"},38.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]
["205","03","05","  091037","  高等职业教育",{"v":1807.69,"d":"1,807.69"},306.44,7.26,{"v":26.2,"d":"26.20"},{"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":26.2,"d":"26.20"},{"v":0,"d":"0.00"},743.69,26.14,597.96,119.59,{"v":24.1,"d":"24.10"},19.28,4.82,{"v":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":700,"d":"700.00"}]
["210","05","02","  091037","  事业单位医疗",122.43,{"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"},122.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77.12,6.75,{"v":0,"d":"0.00"},38.56,{"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":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"]}
[{"$nulls":29},"预算13表"]
["基本支出工资福利支出预算表(公共预算)"]
[]
["2014-03-21",{"$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]
[{"$nulls":4},"合计",822.33,306.44,7.26,{"v":26.2,"d":"26.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26.2,"d":"26.20"},{"v":0,"d":"0.00"},374.46,15.68,358.78,{"v":0,"d":"0.00"},107.97,19.28,4.82,77.12,6.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",822.33,306.44,7.26,{"v":26.2,"d":"26.20"},{"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":26.2,"d":"26.20"},{"v":0,"d":"0.00"},374.46,15.68,358.78,{"v":0,"d":"0.00"},107.97,19.28,4.82,77.12,6.75,{"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"}]
["205","03","05","  091037","  高等职业教育",738.46,306.44,7.26,{"v":26.2,"d":"26.20"},{"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":26.2,"d":"26.20"},{"v":0,"d":"0.00"},374.46,15.68,358.78,{"v":0,"d":"0.00"},{"v":24.1,"d":"24.10"},19.28,4.82,{"v":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",83.87,{"v":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"},83.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77.12,6.75,{"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"}]

{"sheet":"商品和服务支出表14","index":4,"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"]}
[{"$nulls":23},"预算14表"]
["基本支出商品和服务支出预算总表"]
["2014-03-21",{"$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",{"$nulls":5},"物业管理费","一般公务用车车辆然修费","专用车然修费","省级领导车辆然修费","行政单位一般会议费","行政单位培训费","工会经费","福利费","其他支出"]
["类","款","项",{"$nulls":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]
[{"$nulls":4},"合计",{"v":1087.74,"d":"1,087.74"},968.92,2.85,0.95,77.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61.04,{"v":1.6,"d":"1.60"},{"v":14.4,"d":"14.40"},4.32,{"v":6.9,"d":"6.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.28,7.48,{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",{"v":1087.74,"d":"1,087.74"},968.92,2.85,0.95,77.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61.04,{"v":1.6,"d":"1.60"},{"v":14.4,"d":"14.40"},4.32,{"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"},19.28,7.48,{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育",{"v":1067.94,"d":"1,067.94"},968.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.32,{"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"},19.28,7.48,{"v":0,"d":"0.00"}]
["208","05","02","  ","  事业单位离退休",{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},2.85,0.95,{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6,"d":"1.60"},{"v":14.4,"d":"14.40"},{"v":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":5,"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"]}
[{"$nulls":24},"预算15表"]
["基本支出商品和服务支出预算总表（公共预算）"]
["2014-03-21",{"$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]
[{"$nulls":4},"合计",null,300.38,221.86,0.95,2.85,43.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30.52,{"v":1.6,"d":"1.60"},11.52,4.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.28,7.48,{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",null,300.38,221.86,0.95,2.85,43.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30.52,{"v":1.6,"d":"1.60"},11.52,4.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.28,7.48,{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育","全额事业",283.46,221.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.28,7.48,{"v":0,"d":"0.00"}]
["208","05","02","  ","  事业单位离退休","全额事业",16.92,{"v":0,"d":"0.00"},0.95,2.85,13.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6,"d":"1.60"},11.52,{"v":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":6,"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"]}
[{"$nulls":32},"预算16表"]
["基本支出对个人和家庭的补助支出预算表"]
[]
["2014-03-21",{"$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]
[{"$nulls":4},"合计",641.19,11.97,{"v":76.6,"d":"76.60"},122.44,0.72,6.02,15.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99.92,17.61,{"v":8.8,"d":"8.80"},{"v":6.6,"d":"6.60"},{"v":0,"d":"0.00"},274.39,115.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",641.19,11.97,{"v":76.6,"d":"76.60"},122.44,0.72,6.02,15.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99.92,17.61,{"v":8.8,"d":"8.80"},{"v":6.6,"d":"6.60"},{"v":0,"d":"0.00"},274.39,115.68,{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育",390.07,{"v":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"},274.39,115.68,{"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":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",217.61,11.97,{"v":76.6,"d":"76.60"},122.44,0.72,6.02,15.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.6,"d":"6.60"},{"v":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",26.41,{"v":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"},17.61,{"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","05","  ","  计划生育家庭奖励",{"v":7.1,"d":"7.10"},{"v":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"},{"v":5.1,"d":"5.10"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]

{"sheet":"个人和家庭的补助支出(公共预算)17","index":7,"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"]}
[{"$nulls":33},"预算17表"]
["基本支出对个人和家庭的补助支出预算表（公共预算）"]
["2014-03-21",{"$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]
[{"$nulls":4},"合计",null,{"v":423.4,"d":"423.40"},11.97,{"v":76.6,"d":"76.60"},107.45,0.72,6.02,15.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84.93,17.61,{"v":8.8,"d":"8.80"},{"v":6.6,"d":"6.60"},{"v":0,"d":"0.00"},71.59,115.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"091037","山西财贸职业技术学院",null,{"v":423.4,"d":"423.40"},11.97,{"v":76.6,"d":"76.60"},107.45,0.72,6.02,15.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84.93,17.61,{"v":8.8,"d":"8.80"},{"v":6.6,"d":"6.60"},{"v":0,"d":"0.00"},71.59,115.68,{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育","全额事业",187.27,{"v":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"},71.59,115.68,{"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":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",202.62,11.97,{"v":76.6,"d":"76.60"},107.45,0.72,6.02,15.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.6,"d":"6.60"},{"v":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",26.41,{"v":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"},17.61,{"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","05","  ","  计划生育家庭奖励","全额事业",{"v":7.1,"d":"7.10"},{"v":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"},{"v":5.1,"d":"5.10"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]