{"text_format":"3","workbook":"xls","n_sheets":20,"sheets":["封面","单位基本情况1","收支2","收支明细","工资福利2-2","对个人和家庭2-3","商品和服务2-4","项目支出2-5","征收计划3","政府采购4","政府购买服务5","一般公共预算支出预算表6","预算收支总表7","财政拨款收支总表8","预算收入总表9","预算支出总表10","政府性基金支出预算表11","部门经济分类表12","政府性基金收入预算表13","机关运行经费表14"],"not_rendered":{"external_links":2,"defined_names":72},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":9,"n_cols":14,"rows_kept":9,"flags":["formulas_cached_only"]}
[]
[null,"2018年预算单位批复表",{"$nulls":11},{"v":0,"d":"0.0000"}]
[null,"临汾市第二人民医院",{"$nulls":11},{"v":0,"d":"0.0000"}]
[null,"临汾市骨科医院",{"$nulls":11},{"v":0,"d":"0.0000"}]
[null,"临汾职业技术学院"]
[]
[]
[]
[null,"总计(基本支出)"]

{"sheet":"单位基本情况1","index":1,"n_rows":14,"n_cols":14,"rows_kept":14,"merged":[[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,12,4,12],[2,13,4,13],[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],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算01表"]
["2018年部门预算基本情况总表"]
["单位代码","单位名称","单位性质","编制人数",null,null,"在职人数",null,null,"离退休人数",null,null,"学生人数","财政供养一般公务用车（不超上年供养数）"]
[{"$nulls":3},"小计","行政","事业","小计","行政","事业","小计","离休","退休"]
[]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11]
[null,"合计",null,{"v":1115,"d":"1,115"},0,{"v":1115,"d":"1,115"},882,0,882,178,2,176,0,12]
["203","临汾职业技术学院",null,{"v":1115,"d":"1,115"},0,{"v":1115,"d":"1,115"},882,0,882,178,2,176,0,12]
["  203001","  临汾职业技术学院",null,622,0,622,521,0,521,177,1,176,0,12]
["    203001013","    临汾职业技术学院","全额事业单位",622,0,622,521,0,521,177,1,176,0,12]
["  203002","  临汾市骨科医院",null,143,0,143,90,0,90,0,0,0,0,0]
["    203002014","    临汾市骨科医院","差额事业单位",143,0,143,90,0,90,0,0,0,0,0]
["  203003","  临汾市第二人民医院",null,350,0,350,271,0,271,1,1,0,0,0]
["    203003014","    临汾市第二人民医院","差额事业单位",350,0,350,271,0,271,1,1,0,0,0]

{"sheet":"收支2","index":2,"n_rows":24,"n_cols":4,"rows_kept":24,"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算02表"]
["部门预算收支总表"]
["单位名称：临汾职业技术学院",null,null,"单位：万元"]
["收                             入",null,"支                        出"]
["项                    目","本年预算","项             目","本年预算"]
["一、财政拨款（补助）",{"v":6402.54,"d":"6,402.54"},"一、基本支出",{"v":6402.54,"d":"6,402.54"}]
["二、纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"    工资福利支出",{"v":5915.81,"d":"5,915.81"}]
["    预算管理的行政事业性收费收入拨款",{"v":0,"d":"0.00"},"    商品和服务支出",354.05]
["    罚没收入拨款",{"v":0,"d":"0.00"},"    对个人和家庭的补助",132.68]
["    专项收入拨款",{"v":0,"d":"0.00"},"二、项目支出",{"v":4130,"d":"4,130.00"}]
["    国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"    工资福利支出",{"v":762,"d":"762.00"}]
["    政府住房基金收入",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":2510,"d":"2,510.00"}]
["    政府性基金收入拨款",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":608,"d":"608.00"}]
["三、财政专户管理的非税收入拨款",{"v":4130,"d":"4,130.00"},"    转移性支付",{"v":0,"d":"0.00"}]
["四、国有资本经营收入",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"    债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出",{"v":250,"d":"250.00"}]
[null,null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"    自收自支单位政策性补助",{"v":0,"d":"0.00"}]
["收      入      总      计",{"v":10532.54,"d":"10,532.54"},"支　　　出　　　总　　　计",{"v":10532.54,"d":"10,532.54"}]

{"sheet":"收支明细","index":3,"n_rows":16,"n_cols":28,"rows_kept":16,"merged":[[3,0,6,0],[3,1,6,1],[4,2,6,2],[4,3,6,3],[4,10,6,10],[4,11,6,11],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,26,6,26],[5,27,6,27]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"预算2-1表"]
["收支预算明细表"]
["",{"$nulls":26},"单位：万元"]
["单位代码","单位名称","收入情况",{"$nulls":9},"支出情况"]
[null,null,"总计","财政拨款（补助）","纳入预算管理的非税收入拨款",{"$nulls":5},"财政专户管理的非税收入拨款","国有资本经营收入","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":4},"预算管理的行政性收费拨款","罚没收入拨款","专项收入拨款","国有资源（资产）有偿使用收入","政府住房基金收入","政府性基金拨款",null,null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","工资福利支出","对个人家庭补助支出","商品和服务支出","对企事业单位补贴","转移性支付","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出","自收自支单位政策性补助"]
[]
["**","**",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]
[null,"合计",{"v":10532.54,"d":"10,532.54"},{"v":6402.54,"d":"6,402.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":6402.54,"d":"6,402.54"},{"v":5915.81,"d":"5,915.81"},354.05,132.68,{"v":4130,"d":"4,130.00"},{"v":762,"d":"762.00"},{"v":608,"d":"608.00"},{"v":2510,"d":"2,510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["203","临汾职业技术学院",{"v":10532.54,"d":"10,532.54"},{"v":6402.54,"d":"6,402.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":6402.54,"d":"6,402.54"},{"v":5915.81,"d":"5,915.81"},354.05,132.68,{"v":4130,"d":"4,130.00"},{"v":762,"d":"762.00"},{"v":608,"d":"608.00"},{"v":2510,"d":"2,510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  203001","  临汾职业技术学院",{"v":9922.78,"d":"9,922.78"},{"v":5792.78,"d":"5,792.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":5792.78,"d":"5,792.78"},{"v":5315.81,"d":"5,315.81"},354.02,122.95,{"v":4130,"d":"4,130.00"},{"v":762,"d":"762.00"},{"v":608,"d":"608.00"},{"v":2510,"d":"2,510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    203001013","    临汾职业技术学院",{"v":9922.78,"d":"9,922.78"},{"v":5792.78,"d":"5,792.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":5792.78,"d":"5,792.78"},{"v":5315.81,"d":"5,315.81"},354.02,122.95,{"v":4130,"d":"4,130.00"},{"v":762,"d":"762.00"},{"v":608,"d":"608.00"},{"v":2510,"d":"2,510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  203002","  临汾市骨科医院",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    203002014","    临汾市骨科医院",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  203003","  临汾市第二人民医院",509.76,509.76,{"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"},509.76,{"v":500,"d":"500.00"},0.03,9.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    203003014","    临汾市第二人民医院",509.76,509.76,{"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"},509.76,{"v":500,"d":"500.00"},0.03,9.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"工资福利2-2","index":4,"n_rows":32,"n_cols":13,"rows_kept":32,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,11,5,11],[3,12,5,12],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算02-2表"]
["在职人员工资福利支出预算明细表"]
["单位名称：临汾职业技术学院",{"$nulls":11},"单位：万元"]
["科目编码","科目名称","项目名称","总   计","财政拨款（补助）","纳入预算管理的非税收入拨款",{"$nulls":5},"财政专户管理的非税收入拨款","国有资本经营收入"]
[{"$nulls":5},"预算管理的行政性收费拨款","罚没收入拨款","专项收入拨款","国有资源（资产）有偿使用收入","政府住房基金收入","政府性基金拨款"]
[]
["**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},{"v":5915.81,"d":"5,915.81"},{"v":5915.81,"d":"5,915.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"临汾职业技术学院",{"v":5915.81,"d":"5,915.81"},{"v":5915.81,"d":"5,915.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"  临汾职业技术学院",{"v":5315.81,"d":"5,315.81"},{"v":5315.81,"d":"5,315.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"    临汾职业技术学院",{"v":5315.81,"d":"5,315.81"},{"v":5315.81,"d":"5,315.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      基本工资",{"v":1998.4,"d":"1,998.40"},{"v":1998.4,"d":"1,998.40"},{"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"}]
["2050305","高等职业教育","      国定津贴补贴",1.35,1.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      特级教师津贴及教护龄补贴",2.58,2.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      奖金",166.53,166.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      职工基本医疗保险缴费",213.82,213.82,{"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"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      工伤保险",16.45,16.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出","      机关事业单位养老保险缴费",691.21,691.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出","      职业年金缴费",276.49,276.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      生育保险",16.45,16.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      失业保险",{"v":32.9,"d":"32.90"},{"v":32.9,"d":"32.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      保留津贴",62.11,62.11,{"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"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      事业单位绩效工资",{"v":1213.24,"d":"1,213.24"},{"v":1213.24,"d":"1,213.24"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","住房公积金","      住房公积金",414.73,414.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      采暖补贴（在职）",199.36,199.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      女工卫生费",10.19,10.19,{"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"}]
[null,null,"  临汾市骨科医院",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"    临汾市骨科医院",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100208","其他专科医院","      基本工资",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"  临汾市第二人民医院",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"    临汾市第二人民医院",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100201","综合医院","      基本工资",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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2-3","index":5,"n_rows":32,"n_cols":13,"rows_kept":32,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,11,5,11],[3,12,5,12],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算02-3表"]
["对个人和家庭的补助支出项目明细表"]
["单位名称：临汾职业技术学院",{"$nulls":11},"单位：万元"]
["科目编码","科目名称","项目名称","总   计","财政拨款（补助）","纳入预算管理的非税收入拨款",{"$nulls":5},"财政专户管理的非税收入拨款","国有资本经营收入"]
[{"$nulls":5},"预算管理的行政性收费拨款","罚没收入拨款","专项收入拨款","国有资源（资产）有偿使用收入","政府住房基金收入","政府性基金拨款"]
[]
["**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},132.68,132.68,{"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"}]
[null,null,"临汾职业技术学院",132.68,132.68,{"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"}]
[null,null,"  临汾职业技术学院",122.95,122.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"    临汾职业技术学院",122.95,122.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休费",3.48,3.48,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休干部护理费",1.32,1.32,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休及建国前老工人生活补贴",0.29,0.29,{"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"}]
["2080502","事业单位离退休","      采暖补贴（离退休）",73.75,73.75,{"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"}]
["2080502","事业单位离退休","      保留津贴",0.12,0.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休干部特需费(单位)",0.08,0.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休干部特需费(老干局)",0.02,0.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      退休人员活动费",5.43,5.43,{"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"}]
["2050305","高等职业教育","      抚恤金",5.48,5.48,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      遗属补助",27.75,27.75,{"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"}]
["2050305","高等职业教育","      独生子女奖励金",1.67,1.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休人员补贴",3.56,3.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"  临汾市第二人民医院",9.73,9.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"    临汾市第二人民医院",9.73,9.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休费",3.92,3.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休干部护理费",1.44,1.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休及建国前老工人生活补贴",0.65,0.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      采暖补贴（离退休）",0.45,0.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休干部特需费(单位)",0.08,0.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休干部特需费(老干局)",0.02,0.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休","      离休人员补贴",3.17,3.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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2-4","index":6,"n_rows":38,"n_cols":13,"rows_kept":38,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,11,5,11],[3,12,5,12],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算02-4表"]
["商品和服务支出预算明细表"]
["单位名称：临汾职业技术学院",{"$nulls":11},"单位：万元"]
["科目编码","科目名称","项目名称","总   计","财政拨款（补助）","纳入预算管理的非税收入拨款",{"$nulls":5},"财政专户管理的非税收入拨款","国有资本经营收入"]
[{"$nulls":5},"预算管理的行政性收费拨款","罚没收入拨款","专项收入拨款","国有资源（资产）有偿使用收入","政府住房基金收入","政府性基金拨款"]
[]
["**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},354.05,354.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"临汾职业技术学院",354.05,354.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"  临汾职业技术学院",354.02,354.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"    临汾职业技术学院",354.02,354.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      办公费",{"v":31,"d":"31.00"},{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      印刷费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      咨询费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      手续费",0.88,0.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      水费",{"v":8,"d":"8.00"},{"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"}]
["2050305","高等职业教育","      电费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      邮电费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      取暖费",{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      物业管理费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      差旅费",{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      维修(护)费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      租赁费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      会议费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      培训费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      公务接待费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      专用材料费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      劳务费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      福利费",120.96,120.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      公务用车运行维护费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      老干部党支部活动经费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      小汽车燃修费",{"v":16.8,"d":"16.80"},{"v":16.8,"d":"16.80"},{"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"}]
["2050305","高等职业教育","      工会经费50%(工会)",{"v":32.9,"d":"32.90"},{"v":32.9,"d":"32.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      工会经费50%(单位)",{"v":32.9,"d":"32.90"},{"v":32.9,"d":"32.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","      老干部慰问金",4.08,4.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"  临汾市第二人民医院",0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"    临汾市第二人民医院",0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100201","综合医院","      老干部慰问金",0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"项目支出2-5","index":7,"n_rows":29,"n_cols":14,"rows_kept":29,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,12,5,12],[3,13,5,13],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算02-5表"]
["项目支出预算明细表"]
["单位名称：临汾职业技术学院",{"$nulls":12},"单位：万元"]
["科目编码","科目名称","项目名称（科目）","是否政府采购","总   计","财政拨款（补助）","纳入预算管理的非税收入拨款",{"$nulls":5},"财政专户管理的非税收入拨款","国有资本经营收入"]
[{"$nulls":6},"预算管理的行政性收费拨款","罚没收入拨款","专项收入拨款","国有资源（资产）有偿使用收入","政府住房基金收入","政府性基金拨款"]
[]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[null,null,"合计",null,{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
[null,null,"临汾职业技术学院",null,{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
[null,null,"  临汾职业技术学院",null,{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
[null,null,"    临汾职业技术学院",null,{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
[null,null,"      II类",null,{"v":2132,"d":"2,132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2132,"d":"2,132.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        办公耗材经费","是",{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        单位绩效工资","否",{"v":702,"d":"702.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":702,"d":"702.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        购置图书馆图书经费","是",{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        教师节及年终模范奖金","否",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        教学管理业务经费","否",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        勤工助学、贫困生补助","否",{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        物业管理服务【C13】费支出","否",{"v":282,"d":"282.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":282,"d":"282.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        效能建设资金","否",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        校园后勤维修维护经费","否",{"v":158,"d":"158.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":158,"d":"158.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        学生实习补助","否",{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"}]
[null,null,"      III类",null,{"v":1998,"d":"1,998.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1998,"d":"1,998.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        购置实训设备经费","是",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        购置网络信息化设备","是",{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        教师队伍建设经费","否",{"v":358,"d":"358.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":358,"d":"358.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        教学科研经费","否",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        提升教学教研能力工作经费","否",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["2050305","高等职业教育","        校园后勤保障经费","否",{"v":370,"d":"370.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":370,"d":"370.00"},{"v":0,"d":"0.00"}]

{"sheet":"征收计划3","index":8,"n_rows":15,"n_cols":9,"rows_kept":15,"merged":[[3,0,6,0],[3,1,6,1],[3,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算03表"]
["非税收入征收计划表"]
["单位名称：临汾职业技术学院",{"$nulls":7},"单位：万元"]
["单位代码","年度","单位名称(项目类别、项目名称)","本年征收计划",null,null,"前三年实际完成数"]
[{"$nulls":3},"合计","预算管理","专户管理","合计","预算管理","专户管理"]
[]
[]
["**","**","**",1,2,3,4,5,6]
[null,null,"合计",{"v":14550,"d":"14,550.00"},{"v":0,"d":"0.00"},{"v":14550,"d":"14,550.00"},{"v":13120.62,"d":"13,120.62"},{"v":0,"d":"0.00"},{"v":13120.62,"d":"13,120.62"}]
["203",null,"临汾职业技术学院",{"v":14550,"d":"14,550.00"},{"v":0,"d":"0.00"},{"v":14550,"d":"14,550.00"},{"v":13120.62,"d":"13,120.62"},{"v":0,"d":"0.00"},{"v":13120.62,"d":"13,120.62"}]
["  203001",null,"  临汾职业技术学院",{"v":14550,"d":"14,550.00"},{"v":0,"d":"0.00"},{"v":14550,"d":"14,550.00"},{"v":13120.62,"d":"13,120.62"},{"v":0,"d":"0.00"},{"v":13120.62,"d":"13,120.62"}]
["    203001013",null,"    临汾职业技术学院",{"v":14550,"d":"14,550.00"},{"v":0,"d":"0.00"},{"v":14550,"d":"14,550.00"},{"v":13120.62,"d":"13,120.62"},{"v":0,"d":"0.00"},{"v":13120.62,"d":"13,120.62"}]
["      ","2019","      高等学校学费",{"v":4850,"d":"4,850.00"},{"v":0,"d":"0.00"},{"v":4850,"d":"4,850.00"},{"v":4390,"d":"4,390.00"},{"v":0,"d":"0.00"},{"v":4390,"d":"4,390.00"}]
["      ","2018","      高等学校学费",{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":4186.62,"d":"4,186.62"},{"v":0,"d":"0.00"},{"v":4186.62,"d":"4,186.62"}]
["      ","2020","      高等学校学费",{"v":4900,"d":"4,900.00"},{"v":0,"d":"0.00"},{"v":4900,"d":"4,900.00"},{"v":4544,"d":"4,544.00"},{"v":0,"d":"0.00"},{"v":4544,"d":"4,544.00"}]

{"sheet":"政府采购4","index":9,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,10,5,10],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算04表"]
["政府采购表"]
["单位名称：临汾职业技术学院",{"$nulls":9},"单位：万元"]
["单位名称","采购项目","采购目录","数量","计量单位","资     金     来     源",{"$nulls":4},"需求时间"]
[{"$nulls":5},"总计","财政拨款（补助）","纳入预算管理的非税收入拨款","财政专户管理的非税收入拨款","国有资本经营收入"]
[]
["**","**","**","**","**",1,2,3,4,5,6]
[null,"合计",null,{"v":30000,"d":"30,000"},null,{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"}]
[null,"临汾职业技术学院",null,{"v":30000,"d":"30,000"},null,{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"}]
[null,"  临汾职业技术学院",null,{"v":30000,"d":"30,000"},null,{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"}]
[null,"    临汾职业技术学院",null,{"v":30000,"d":"30,000"},null,{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"}]
["临汾职业技术学院","      购置图书馆图书经费","图书",{"v":30000,"d":"30,000"},"册",{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},"06"]

{"sheet":"政府购买服务5","index":10,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["政府购买服务支出预算表"]
[{"$nulls":8},"单位：万元"]
["单位名称"," 购买服务项目","购买服务内容","承接主体","资金来源"]
[{"$nulls":4},"总计","财政拨款（补助）","纳入预算管理的非税收入拨款","财政专户管理的非税收入拨款","国有资本经营收入"]
["**","**","**","**",1,2,3,4,5]

{"sheet":"一般公共预算支出预算表6","index":11,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年一般公共预算支出预算表"]
[{"$nulls":4},"单位：万元"]
["项目",null,"2018年预算数"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[null,"合计",{"v":6402.54,"d":"6,402.54"},{"v":6402.54,"d":"6,402.54"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":4322.3,"d":"4,322.30"},{"v":4322.3,"d":"4,322.30"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":4322.3,"d":"4,322.30"},{"v":4322.3,"d":"4,322.30"},{"v":0,"d":"0.00"}]
["    05","    高等职业教育",{"v":4322.3,"d":"4,322.30"},{"v":4322.3,"d":"4,322.30"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":1065.48,"d":"1,065.48"},{"v":1065.48,"d":"1,065.48"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":1065.48,"d":"1,065.48"},{"v":1065.48,"d":"1,065.48"},{"v":0,"d":"0.00"}]
["    02","    事业单位离退休",97.78,97.78,{"v":0,"d":"0.00"}]
["    05","    机关事业单位基本养老保险缴费支出",691.21,691.21,{"v":0,"d":"0.00"}]
["    06","    机关事业单位职业年金缴费支出",276.49,276.49,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",600.03,600.03,{"v":0,"d":"0.00"}]
["  02","  公立医院",600.03,600.03,{"v":0,"d":"0.00"}]
["    01","    综合医院",500.03,500.03,{"v":0,"d":"0.00"}]
["    08","    其他专科医院",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",414.73,414.73,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",414.73,414.73,{"v":0,"d":"0.00"}]
["    01","    住房公积金",414.73,414.73,{"v":0,"d":"0.00"}]

{"sheet":"预算收支总表7","index":12,"n_rows":35,"n_cols":4,"rows_kept":35,"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年预算收支总表"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","2018预算数","项目","2018预算数"]
["一、一般公共预算",{"v":6402.54,"d":"6,402.54"},"一般公共服务支出",{"v":0,"d":"0.00"}]
["二、纳入预算管理的政府性基金",{"v":0,"d":"0.00"},"外交支出",{"v":0,"d":"0.00"}]
["三、纳入财政专户管理的事业收入",{"v":4130,"d":"4,130.00"},"国防支出",{"v":0,"d":"0.00"}]
["四、国有资本经营收入",{"v":0,"d":"0.00"},"公共安全支出",{"v":0,"d":"0.00"}]
[null,null,"教育支出",{"v":8452.3,"d":"8,452.30"}]
[null,null,"科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",{"v":1065.48,"d":"1,065.48"}]
[null,null,"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",600.03]
[null,null,"节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"}]
[null,null,"援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",414.73]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"预备费",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,"转移性支出",{"v":0,"d":"0.00"}]
[null,null,"债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":10532.54,"d":"10,532.54"},"本年支出合计",{"v":10532.54,"d":"10,532.54"}]

{"sheet":"财政拨款收支总表8","index":13,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年财政拨款预算收支总表"]
[{"$nulls":5},"单位：万元\n"]
["收入",null,"支出"]
["项目","金额","项目","金额"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算"]
["一、一般公共预算",{"v":6402.54,"d":"6,402.54"},"一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、纳入预算管理的政府性基金",{"v":0,"d":"0.00"},"外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"教育支出",{"v":4322.3,"d":"4,322.30"},{"v":4322.3,"d":"4,322.30"},{"v":0,"d":"0.00"}]
[null,null,"科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",{"v":1065.48,"d":"1,065.48"},{"v":1065.48,"d":"1,065.48"},{"v":0,"d":"0.00"}]
[null,null,"社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",600.03,600.03,{"v":0,"d":"0.00"}]
[null,null,"节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",414.73,414.73,{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":6402.54,"d":"6,402.54"},"本年支出合计",{"v":6402.540000000001,"d":"6,402.54"},{"v":6402.540000000001,"d":"6,402.54"},{"v":0,"d":"0.00"}]

{"sheet":"预算收入总表9","index":14,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年部门预算收入总表"]
[{"$nulls":6},"单位：万元"]
["项目",null,"本年收入合计","一般公共预算","政府性基金","专户管理的非税收入拨款","国有资本经营收入"]
["科目编码","科目名称"]
[null,"合计",{"v":10532.54,"d":"10,532.54"},{"v":6402.54,"d":"6,402.54"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":8452.3,"d":"8,452.30"},{"v":4322.3,"d":"4,322.30"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":8452.3,"d":"8,452.30"},{"v":4322.3,"d":"4,322.30"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
["    05","    高等职业教育",{"v":8452.3,"d":"8,452.30"},{"v":4322.3,"d":"4,322.30"},{"v":0,"d":"0.00"},{"v":4130,"d":"4,130.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":1065.48,"d":"1,065.48"},{"v":1065.48,"d":"1,065.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":1065.48,"d":"1,065.48"},{"v":1065.48,"d":"1,065.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    02","    事业单位离退休",97.78,97.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    05","    机关事业单位基本养老保险缴费支出",691.21,691.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    06","    机关事业单位职业年金缴费支出",276.49,276.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",600.03,600.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  公立医院",600.03,600.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    01","    综合医院",500.03,500.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    08","    其他专科医院",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",414.73,414.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",414.73,414.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    01","    住房公积金",414.73,414.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"预算支出总表10","index":15,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年部门预算支出总表"]
[{"$nulls":4},"单位：万元"]
["项目",null,"本年支出合计","基本支出","项目支出"]
["科目编码","科目名称"]
[null,"合计",{"v":10532.54,"d":"10,532.54"},{"v":6402.54,"d":"6,402.54"},{"v":4130,"d":"4,130.00"}]
["205","教育支出",{"v":8452.3,"d":"8,452.30"},{"v":4322.3,"d":"4,322.30"},{"v":4130,"d":"4,130.00"}]
["  03","  职业教育",{"v":8452.3,"d":"8,452.30"},{"v":4322.3,"d":"4,322.30"},{"v":4130,"d":"4,130.00"}]
["    05","    高等职业教育",{"v":8452.3,"d":"8,452.30"},{"v":4322.3,"d":"4,322.30"},{"v":4130,"d":"4,130.00"}]
["208","社会保障和就业支出",{"v":1065.48,"d":"1,065.48"},{"v":1065.48,"d":"1,065.48"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":1065.48,"d":"1,065.48"},{"v":1065.48,"d":"1,065.48"},{"v":0,"d":"0.00"}]
["    02","    事业单位离退休",97.78,97.78,{"v":0,"d":"0.00"}]
["    05","    机关事业单位基本养老保险缴费支出",691.21,691.21,{"v":0,"d":"0.00"}]
["    06","    机关事业单位职业年金缴费支出",276.49,276.49,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",600.03,600.03,{"v":0,"d":"0.00"}]
["  02","  公立医院",600.03,600.03,{"v":0,"d":"0.00"}]
["    01","    综合医院",500.03,500.03,{"v":0,"d":"0.00"}]
["    08","    其他专科医院",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",414.73,414.73,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",414.73,414.73,{"v":0,"d":"0.00"}]
["    01","    住房公积金",414.73,414.73,{"v":0,"d":"0.00"}]

{"sheet":"政府性基金支出预算表11","index":16,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年政府性基金预算支出预算表"]
[{"$nulls":4},"单位：万元"]
["项目",null,"本年支出合计","基本支出","项目支出"]
["科目编码","科目名称"]

{"sheet":"部门经济分类表12","index":17,"n_rows":44,"n_cols":3,"rows_kept":44,"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年一般公共预算安排基本支出分经济类科目表"]
[null,null,"单位：万元"]
["经济科目名称","预算数","备注"]
["**",1,2]
["合计",{"v":6402.540000000002,"d":"6,402.54"}]
["工资福利支出",{"v":5915.81,"d":"5,915.81"}]
["  基本工资",{"v":2598.4,"d":"2,598.40"}]
["  奖金",166.53]
["  职工基本医疗保险缴费",213.82]
["  机关事业单位养老保险缴费",691.21]
["  职业年金缴费",276.49]
["  津贴补贴",275.59]
["  其他社会保障缴费",{"v":65.8,"d":"65.80"}]
["  绩效工资",{"v":1213.24,"d":"1,213.24"}]
["  住房公积金",414.73]
["商品和服务支出",354.05]
["  办公费",{"v":31.5,"d":"31.50"}]
["  印刷费",{"v":2,"d":"2.00"}]
["  咨询费",{"v":2,"d":"2.00"}]
["  手续费",0.88]
["  水费",{"v":8,"d":"8.00"}]
["  电费",{"v":20,"d":"20.00"}]
["  邮电费",{"v":3,"d":"3.00"}]
["  取暖费",{"v":22,"d":"22.00"}]
["  物业管理费",{"v":5,"d":"5.00"}]
["  差旅费",{"v":24,"d":"24.00"}]
["  维修(护)费",{"v":5,"d":"5.00"}]
["  租赁费",{"v":2,"d":"2.00"}]
["  会议费",{"v":3,"d":"3.00"}]
["  培训费",{"v":6,"d":"6.00"}]
["  公务接待费",{"v":4,"d":"4.00"}]
["  专用材料费",{"v":3,"d":"3.00"}]
["  劳务费",{"v":3,"d":"3.00"}]
["  工会经费",{"v":65.8,"d":"65.80"}]
["  福利费",120.96]
["  公务用车运行维护费",{"v":18.8,"d":"18.80"}]
["  其他商品和服务支出",4.11]
["对个人和家庭的补助",132.68]
["  离休费",92.35]
["  生活补助",27.75]
["  抚恤金",5.48]
["  其他对个人和家庭的补助",5.43]
["  奖励金",1.67]

{"sheet":"政府性基金收入预算表13","index":18,"n_rows":5,"n_cols":3,"rows_kept":5,"merged":[[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年政府性基金预算收入表"]
[null,null,"单位：万元"]
["项目",null,"政府性基金收入预算"]
["收入科目编码","收入科目名称"]

{"sheet":"机关运行经费表14","index":19,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
["临汾职业技术学院2018年机关运行经费预算财政拨款情况统计表"]
[null,"单位：万元"]
["单位名称","2018年预算数"]