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

{"sheet":"支出预算总表","index":0,"n_rows":19,"n_cols":16,"rows_kept":19,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,15],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,8,4,9],[4,10,4,13]],"flags":["formulas_cached_only"]}
["预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表","预算04表"]
["支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表","支出预算总表"]
["单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元"]
["类",null,null,"单位代码","主管科室名称","总计","基本支出",{"$nulls":7},"项目支出","其他支出"]
["类","款","项",{"$nulls":3},"合计","","人员经费支出",null,"商品和服务支出"]
[{"$nulls":7},"小计","工资福利支出","对个人和家庭补助支出","小计","商品和服务支出","事业经费","其他支出"]
["","","","总计:","",{"v":235661946.9,"d":"235,661,946.90"},{"v":55588340.9,"d":"55,588,340.90"},{"v":55316569.23,"d":"55,316,569.23"},{"v":54394662.44,"d":"54,394,662.44"},{"v":921906.79,"d":"921,906.79"},{"v":271771.67,"d":"271,771.67"},{"v":271771.67,"d":"271,771.67"},"","",{"v":180073606,"d":"180,073,606.00"},""]
["","","","606","教科文科",{"v":235661946.9,"d":"235,661,946.90"},{"v":55588340.9,"d":"55,588,340.90"},{"v":55316569.23,"d":"55,316,569.23"},{"v":54394662.44,"d":"54,394,662.44"},{"v":921906.79,"d":"921,906.79"},{"v":271771.67,"d":"271,771.67"},{"v":271771.67,"d":"271,771.67"},"","",{"v":180073606,"d":"180,073,606.00"},""]
["","","","  128009","武威职业学院",{"v":235661946.9,"d":"235,661,946.90"},{"v":55588340.9,"d":"55,588,340.90"},{"v":55316569.23,"d":"55,316,569.23"},{"v":54394662.44,"d":"54,394,662.44"},{"v":921906.79,"d":"921,906.79"},{"v":271771.67,"d":"271,771.67"},{"v":271771.67,"d":"271,771.67"},"","",{"v":180073606,"d":"180,073,606.00"},""]
["205","03","05","","高等职业教育",{"v":216523734.17,"d":"216,523,734.17"},{"v":38820128.17,"d":"38,820,128.17"},{"v":38548356.5,"d":"38,548,356.50"},{"v":38538936.5,"d":"38,538,936.50"},{"v":9420,"d":"9,420.00"},{"v":271771.67,"d":"271,771.67"},{"v":271771.67,"d":"271,771.67"},"","",{"v":177703606,"d":"177,703,606.00"},""]
["208","05","02","","事业单位离退休",{"v":870426.79,"d":"870,426.79"},{"v":870426.79,"d":"870,426.79"},{"v":870426.79,"d":"870,426.79"},"",{"v":870426.79,"d":"870,426.79"},"","","","","",""]
["208","05","05","","机关事业单位基本养老保险缴费支出",{"v":5494628.04,"d":"5,494,628.04"},{"v":5494628.04,"d":"5,494,628.04"},{"v":5494628.04,"d":"5,494,628.04"},{"v":5494628.04,"d":"5,494,628.04"},"","","","","","",""]
["208","05","06","","机关事业单位职业年金缴费支出",{"v":2693445.12,"d":"2,693,445.12"},{"v":2693445.12,"d":"2,693,445.12"},{"v":2693445.12,"d":"2,693,445.12"},{"v":2693445.12,"d":"2,693,445.12"},"","","","","","",""]
["208","08","01","","死亡抚恤",{"v":42060,"d":"42,060.00"},{"v":42060,"d":"42,060.00"},{"v":42060,"d":"42,060.00"},"",{"v":42060,"d":"42,060.00"},"","","","","",""]
["208","99","01","","其他社会保障和就业支出",{"v":71145.4,"d":"71,145.40"},{"v":71145.4,"d":"71,145.40"},{"v":71145.4,"d":"71,145.40"},{"v":71145.4,"d":"71,145.40"},"","","","","","",""]
["210","11","02","","事业单位医疗",{"v":2020083.84,"d":"2,020,083.84"},{"v":2020083.84,"d":"2,020,083.84"},{"v":2020083.84,"d":"2,020,083.84"},{"v":2020083.84,"d":"2,020,083.84"},"","","","","","",""]
["210","11","03","","公务员医疗补助",{"v":1307699.78,"d":"1,307,699.78"},{"v":1307699.78,"d":"1,307,699.78"},{"v":1307699.78,"d":"1,307,699.78"},{"v":1307699.78,"d":"1,307,699.78"},"","","","","","",""]
["210","99","01","","其他卫生健康支出",{"v":2370000,"d":"2,370,000.00"},"","","","","","","","",{"v":2370000,"d":"2,370,000.00"},""]
["221","02","01","","住房公积金",{"v":4268723.76,"d":"4,268,723.76"},{"v":4268723.76,"d":"4,268,723.76"},{"v":4268723.76,"d":"4,268,723.76"},{"v":4268723.76,"d":"4,268,723.76"},"","","","","","",""]