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

{"sheet":"支出预算总表","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"]}
[{"$nulls":10},"预算03表"]
["支  出  预  算  总  表"]
["2018-09-24",{"$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]
[{"$nulls":4},"合计",{"v":8284.4,"d":"8,284.40"},{"v":5769.9,"d":"5,769.90"},{"v":4304.65,"d":"4,304.65"},{"v":1221.72,"d":"1,221.72"},243.53,{"v":2514.5,"d":"2,514.50"}]
[{"$nulls":3},"176005","山西药科职业学院",{"v":8284.4,"d":"8,284.40"},{"v":5769.9,"d":"5,769.90"},{"v":4304.65,"d":"4,304.65"},{"v":1221.72,"d":"1,221.72"},243.53,{"v":2514.5,"d":"2,514.50"}]
["205",{"$nulls":3},"  教育支出",{"v":7448.34,"d":"7,448.34"},{"v":4933.84,"d":"4,933.84"},{"v":3570.11,"d":"3,570.11"},{"v":1214.77,"d":"1,214.77"},148.96,{"v":2514.5,"d":"2,514.50"}]
[null,"03",null,null,"    职业教育",{"v":7448.34,"d":"7,448.34"},{"v":4933.84,"d":"4,933.84"},{"v":3570.11,"d":"3,570.11"},{"v":1214.77,"d":"1,214.77"},148.96,{"v":2514.5,"d":"2,514.50"}]
["  205","  03","05","  176005","      高等职业教育",{"v":7448.34,"d":"7,448.34"},{"v":4933.84,"d":"4,933.84"},{"v":3570.11,"d":"3,570.11"},{"v":1214.77,"d":"1,214.77"},148.96,{"v":2514.5,"d":"2,514.50"}]
["208",{"$nulls":3},"  社会保障和就业支出",592.93,592.93,533.77,6.95,52.21,{"v":0,"d":"0.00"}]
[null,"05",null,null,"    行政事业单位离退休",592.93,592.93,533.77,6.95,52.21,{"v":0,"d":"0.00"}]
["  208","  05","02","  176005","      事业单位离退休",59.16,59.16,{"v":0,"d":"0.00"},6.95,52.21,{"v":0,"d":"0.00"}]
["  208","  05","05","  ","      机关事业单位基本养老保险缴费支出",381.26,381.26,381.26,{"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",152.51,152.51,152.51,{"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",243.13,243.13,200.77,{"v":0,"d":"0.00"},42.36,{"v":0,"d":"0.00"}]
[null,"07",null,null,"    计划生育事务",16.38,16.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.38,{"v":0,"d":"0.00"}]
["  210","  07","99","  176005","      其他计划生育事务支出",16.38,16.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.38,{"v":0,"d":"0.00"}]
[null,"11",null,null,"    行政事业单位医疗",226.75,226.75,200.77,{"v":0,"d":"0.00"},25.98,{"v":0,"d":"0.00"}]
["  210","  11","02","  176005","      事业单位医疗",226.75,226.75,200.77,{"v":0,"d":"0.00"},25.98,{"v":0,"d":"0.00"}]