{"text_format":"3","workbook":"xls","n_sheets":47,"sheets":["封面","【01-1】收支总表","【01-2】财政拨款收支表","【01-3】一般公共预算收支表","【01-4】政府性基金收支表","【02】收入总表","【03-1】支出总表（资金来源）","【03-2】支出总表（经济科目）","【04-1】基本支出总表（工资福利）","【04-2】基本支出总表（商品服务）","【04-3】基本支出总表（个人家庭）","【04-4】项目支出表（经济科目）","【05】征收计划表","【06-1】采购预算表","【06-2】三公经费(财政拨款)","【07-1】基-一般公共预算-人员","【07-2】基-一般公共预算-公用","【07-3】基-一般公共预算-离退","【07-4】项目-一般公共预算","【08-1】基-基金-人员","【08-2】基-基金-公用","【08-3】基-基金-离退","【08-4】项目-基金","【09-1】基-财政专户-人员","【09-2】基-财政专户-公用","【09-3】基-财政专户-离退","【09-4】项目-财政专户","【10-1】基-事业收入-人员","【10-2】基-事业收入-公用","【10-3】基-事业收入-离退","【10-4】项目-事业收入","【11-1】基-经营收入-人员","【11-2】基-经营收入-公用","【11-3】基-经营收入-离退","【11-4】项目-经营收入","【12-1】基-其他收入-人员","【12-2】基-其他收入-公用","【12-3】基-其他收入-离退","【12-4】项目-其他收入","【13-1】基-事业弥补-人员","【13-2】基-事业弥补-公用","【13-3】基-事业弥补-离退","【13-4】项目-事业弥补","【14-1】基-结余-人员","【14-2】基-结余-公用","【14-3】基-结余-离退","【14-4】项目-结余"],"not_rendered":{"external_links":1,"defined_names":94},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":32,"n_cols":256,"rows_kept":32,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
["2016年自治区本级部门预算报表"]
[]
[]
[{"$nulls":255},"总计"]
[]
[]
[]
[]
[]
[]
["新疆财经大学",{"$nulls":67},"显示"]
[]
[]
["457601500"]
[]
[]
[]
[]
[]
[" 报送日期：                 "]
[]
[]
[]
["单位负责人：         财务负责人：         经办人：        联系电话："]
[]
[]
[{"v":1758,"d":"1,758"}]

{"sheet":"【01-1】收支总表","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收    支    总    表"]
[{"$nulls":5},"单位：万元"]
["收            入",null,"支               出"]
["项           目","2016年预算","功  能  分  类","2016年预算","经  济  分  类","2016年预算"]
["财政拨款（补助）",{"v":13073.21,"d":"13,073.21"},"201 一般公共服务支出",{"v":0,"d":"0.00"},"基本支出",{"v":18031.29,"d":"18,031.29"}]
["    一般公共预算拨款",{"v":13073.21,"d":"13,073.21"},"202 外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":10246.48,"d":"10,246.48"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"},"203 国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":2657.11,"d":"2,657.11"}]
["财政专户管理资金",{"v":8086.45,"d":"8,086.45"},"204 公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":5127.7,"d":"5,127.70"}]
["事业收入",{"v":4808.69,"d":"4,808.69"},"205 教育支出",{"v":30133.35,"d":"30,133.35"},"项目支出",{"v":12102.06,"d":"12,102.06"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206 科学技术支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":3575,"d":"3,575.00"}]
["其他收入",{"v":565,"d":"565.00"},"207 文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":4417.53,"d":"4,417.53"}]
[null,null,"208 社会保障和就业支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":1604.27,"d":"1,604.27"}]
[null,null,"209 社会保险基金支出",{"v":0,"d":"0.00"},"    对企事业单位的补贴",{"v":0,"d":"0.00"}]
[null,null,"210 医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"211 节能环保支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"212 城乡社区支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"213 农林水支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":2355.26,"d":"2,355.26"}]
[null,null,"214 交通运输支出",{"v":0,"d":"0.00"},"    其他支出",{"v":150,"d":"150.00"}]
[null,null,"215 资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"216 商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"217 金融支出",{"v":0,"d":"0.00"}]
[null,null,"219 援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"220 国土资源气象等支出",{"v":0,"d":"0.00"}]
[null,null,"221 住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"222 粮油物资管理支出",{"v":0,"d":"0.00"}]
[null,null,"223 国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"227 预备费",{"v":0,"d":"0.00"}]
[null,null,"228 国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"229 其他支出",{"v":0,"d":"0.00"}]
["小           计",{"v":26533.35,"d":"26,533.35"},"小           计",{"v":30133.35,"d":"30,133.35"},"小          计",{"v":30133.35,"d":"30,133.35"}]
["用事业基金弥补收支差额",{"v":0,"d":"0.00"},"230 转移性支出",{"v":0,"d":"0.00"}]
[null,null,"231 债务还本支出",{"v":0,"d":"0.00"}]
["单位上年结余（不包括国库集中支付额度结余）",{"v":3600,"d":"3,600.00"},"232 债务付息支出",{"v":0,"d":"0.00"},"本年单位结余",{"v":0,"d":"0.00"}]
["职业年金和养老保险金",-947.64,"职业年金和养老保险金",-947.64,"职业年金和养老保险金",-947.64]
["收  入  总  计",{"v":30133.35,"d":"30,133.35"},"支  出  合  计",{"v":30133.35,"d":"30,133.35"},"支  出  总  计",{"v":30133.35,"d":"30,133.35"}]

{"sheet":"【01-2】财政拨款收支表","index":2,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01-2表"]
["财 政 拨 款 收 支 表"]
[{"$nulls":5},"单位：万元"]
["                  收            入",null,"支               出"]
["项    目","合     计","功  能  分  类","合           计","一  般  公  共  预  算","基   金   预   算"]
["财政拨款（补助）",{"v":13073.21,"d":"13,073.21"},"201 一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    一般公共预算",{"v":13073.21,"d":"13,073.21"},"202 外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    政府性基金预算",{"v":0,"d":"0.00"},"203 国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"204 公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"205 教育支出",{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"}]
[null,null,"206 科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"207 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,"208 社会保障和就业支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"209 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,"210 医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211 节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212 城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213 农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214 交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215 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,"216 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,"217 金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219 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,"220 国土资源气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221 住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"222 粮油物资管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223 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,"227 预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229 其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231 债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232 债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233 债务发行费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["小           计",{"v":13073.21,"d":"13,073.21"},"小           计",{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"}]
[null,null,"230 转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":13073.21,"d":"13,073.21"},"支  出  合  计",{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"}]

{"sheet":"【01-3】一般公共预算收支表","index":3,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01-3表"]
["一 般 公 共 预 算 收 支 表"]
[{"$nulls":5},"单位：万元"]
["收            入",null,"支               出"]
["项           目","2016年预算","功  能  分  类","2016年预算","经  济  分  类","2016年预算"]
["    一般公共预算拨款",{"v":13073.21,"d":"13,073.21"},"201 一般公共服务支出",{"v":0,"d":"0.00"},"基本支出",{"v":12853.21,"d":"12,853.21"}]
[null,null,"202 外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":8865.29,"d":"8,865.29"}]
[null,null,"203 国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",815.38]
[null,null,"204 公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":3172.54,"d":"3,172.54"}]
[null,null,"205 教育支出",{"v":13073.21,"d":"13,073.21"},"项目支出",{"v":220,"d":"220.00"}]
[null,null,"206 科学技术支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"207 文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":220,"d":"220.00"}]
[null,null,"208 社会保障和就业支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":0,"d":"0.00"}]
[null,null,"209 社会保险基金支出",{"v":0,"d":"0.00"},"    对企事业单位的补贴",{"v":0,"d":"0.00"}]
[null,null,"210 医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"211 节能环保支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"212 城乡社区支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"213 农林水支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"214 交通运输支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"215 资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"216 商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"217 金融支出",{"v":0,"d":"0.00"}]
[null,null,"219 援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"220 国土资源气象等支出",{"v":0,"d":"0.00"}]
[null,null,"221 住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"222 粮油物资管理支出",{"v":0,"d":"0.00"}]
[null,null,"223 国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"227 预备费",{"v":0,"d":"0.00"}]
[null,null,"228 国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"229 其他支出",{"v":0,"d":"0.00"}]
["小           计",{"v":13073.21,"d":"13,073.21"},"小           计",{"v":13073.21,"d":"13,073.21"},"小          计",{"v":13073.21,"d":"13,073.21"}]
[null,null,"230 转移性支出",{"v":0,"d":"0.00"}]
[null,null,"231 债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"232 债务付息支出",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":13073.21,"d":"13,073.21"},"支  出  合  计",{"v":13073.21,"d":"13,073.21"},"支  出  总  计",{"v":13073.21,"d":"13,073.21"}]

{"sheet":"【01-4】政府性基金收支表","index":4,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01-4表"]
["政 府 性 基 金 预 算 收 支 表"]
[{"$nulls":5},"单位：万元"]
["收            入",null,"支               出"]
["项           目","2016年预算","功  能  分  类","2016年预算","经  济  分  类","2016年预算"]
["政府性基金预算拨款",{"v":0,"d":"0.00"},"201 一般公共服务支出",{"v":0,"d":"0.00"},"基本支出",{"v":0,"d":"0.00"}]
[null,null,"202 外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"203 国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":0,"d":"0.00"}]
[null,null,"204 公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":0,"d":"0.00"}]
[null,null,"205 教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":0,"d":"0.00"}]
[null,null,"206 科学技术支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"207 文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":0,"d":"0.00"}]
[null,null,"208 社会保障和就业支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":0,"d":"0.00"}]
[null,null,"209 社会保险基金支出",{"v":0,"d":"0.00"},"    对企事业单位的补贴",{"v":0,"d":"0.00"}]
[null,null,"210 医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"211 节能环保支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"212 城乡社区支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"213 农林水支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"214 交通运输支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"215 资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"216 商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"217 金融支出",{"v":0,"d":"0.00"}]
[null,null,"219 援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"220 国土资源气象等支出",{"v":0,"d":"0.00"}]
[null,null,"221 住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"222 粮油物资管理支出",{"v":0,"d":"0.00"}]
[null,null,"227 预备费",{"v":0,"d":"0.00"}]
[null,null,"228 国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"229 其他支出",{"v":0,"d":"0.00"}]
["小           计",{"v":0,"d":"0.00"},"小           计",{"v":0,"d":"0.00"},"小          计",{"v":0,"d":"0.00"}]
[null,null,"230 转移性支出",{"v":0,"d":"0.00"}]
["收  入  总  计",{"v":0,"d":"0.00"},"支  出  合  计",{"v":0,"d":"0.00"},"支  出  总  计",{"v":0,"d":"0.00"}]

{"sheet":"【02】收入总表","index":5,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算02表"]
["收  入  预  算  总  表"]
[{"$nulls":10},"单位：万元"]
["单  位  名  称","总  计","财  政  拨  款  (  补  助  )",null,null,"财政专户管理资金","事业收入","事业单位经营收入","其他收入","用事业基金弥补收支差额","单位上年结余（不包括国库集中支付额度结余）"]
[null,null,"财政拨款      (补助)小计","一般公共预算拨款","基金预算拨款"]
["※※",1,2,3,4,5,6,7,8,9,10]
["合计",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},null,{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},null,{"v":565,"d":"565.00"},null,{"v":3600,"d":"3,600.00"}]
["【114】新疆财经大学",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},null,{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},null,{"v":565,"d":"565.00"},null,{"v":3600,"d":"3,600.00"}]
["  新疆财经大学",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},null,{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},null,{"v":565,"d":"565.00"},null,{"v":3600,"d":"3,600.00"}]
["    新疆财经大学",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},null,{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},null,{"v":565,"d":"565.00"},null,{"v":3600,"d":"3,600.00"}]

{"sheet":"【03-1】支出总表（资金来源）","index":6,"n_rows":12,"n_cols":15,"rows_kept":12,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算03-1表"]
["支  出  预  算  总  表（一）  ——  资  金  来  源"]
[{"$nulls":14},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总  计","财  政  拨  款  (  补  助  )",null,null,"财政专户管理资金","事业收入","事业单位经营收入","其他收入","用事业基金弥补收支差额","单位上年结余（不包括国库集中支付额度结余）","备注"]
["类","款","项",null,null,"财政拨款      (补助)小计","一般公共预算拨款","政府性基金预算拨款"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,"※※"]
[{"$nulls":3},"合计",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]
[{"$nulls":3},"【114】新疆财经大学",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]
[{"$nulls":3},"  新疆财经大学",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]
["205",null,null,"    教育支出",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]
[null,"02",null,"      普通教育",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]
["  205","  02","05","        高等教育",{"v":30133.35,"d":"30,133.35"},{"v":13073.21,"d":"13,073.21"},{"v":13073.21,"d":"13,073.21"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]

{"sheet":"【03-2】支出总表（经济科目）","index":7,"n_rows":13,"n_cols":19,"rows_kept":13,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,9,3,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算03-2表"]
["支  出  预  算  总  表（二）  ——  经  济  科  目"]
[{"$nulls":18},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总      计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","项目小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
[]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":3},"合计",{"v":30133.35,"d":"30,133.35"},{"v":18031.29,"d":"18,031.29"},{"v":10246.48,"d":"10,246.48"},{"v":2657.11,"d":"2,657.11"},{"v":5127.7,"d":"5,127.70"},{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"【114】新疆财经大学",{"v":30133.35,"d":"30,133.35"},{"v":18031.29,"d":"18,031.29"},{"v":10246.48,"d":"10,246.48"},{"v":2657.11,"d":"2,657.11"},{"v":5127.7,"d":"5,127.70"},{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"  新疆财经大学",{"v":30133.35,"d":"30,133.35"},{"v":18031.29,"d":"18,031.29"},{"v":10246.48,"d":"10,246.48"},{"v":2657.11,"d":"2,657.11"},{"v":5127.7,"d":"5,127.70"},{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
["205",null,null,"    教育支出",{"v":30133.35,"d":"30,133.35"},{"v":18031.29,"d":"18,031.29"},{"v":10246.48,"d":"10,246.48"},{"v":2657.11,"d":"2,657.11"},{"v":5127.7,"d":"5,127.70"},{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
[null,"02",null,"      普通教育",{"v":30133.35,"d":"30,133.35"},{"v":18031.29,"d":"18,031.29"},{"v":10246.48,"d":"10,246.48"},{"v":2657.11,"d":"2,657.11"},{"v":5127.7,"d":"5,127.70"},{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
["  205","  02","05","        高等教育",{"v":30133.35,"d":"30,133.35"},{"v":18031.29,"d":"18,031.29"},{"v":10246.48,"d":"10,246.48"},{"v":2657.11,"d":"2,657.11"},{"v":5127.7,"d":"5,127.70"},{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]

{"sheet":"【04-1】基本支出总表（工资福利）","index":8,"n_rows":13,"n_cols":35,"rows_kept":13,"merged":[[3,3,5,3],[3,4,5,4],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算04-1表"]
["基  本  支  出  预  算  明  细  表（一）  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老保险、职业年金",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"地方保留津补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","合计","统发养老保险","未统发养老保险","统发职业年金","未统发职业年金"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小计","统发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[{"$nulls":3},"合计",{"v":10246.48,"d":"10,246.48"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":4060.63,"d":"4,060.63"},287.57]
[{"$nulls":3},"【114】新疆财经大学",{"v":10246.48,"d":"10,246.48"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":4060.63,"d":"4,060.63"},287.57]
[{"$nulls":3},"  新疆财经大学",{"v":10246.48,"d":"10,246.48"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":4060.63,"d":"4,060.63"},287.57]
["205",null,null,"    教育支出",{"v":10246.48,"d":"10,246.48"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":4060.63,"d":"4,060.63"},287.57]
[null,"02",null,"      普通教育",{"v":10246.48,"d":"10,246.48"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":4060.63,"d":"4,060.63"},287.57]
["  205","  02","05","        高等教育",{"v":10246.48,"d":"10,246.48"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":4060.63,"d":"4,060.63"},287.57]

{"sheet":"【04-2】基本支出总表（商品服务）","index":9,"n_rows":12,"n_cols":20,"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],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算04-2表"]
["基  本  支  出  预  算  明  细  表（二）  ——  商  品  和  服  务  支  出"]
[{"$nulls":19},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","印刷费","水费","电费","邮电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他商品和服务支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",2657.11,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,1882.41]
[{"$nulls":3},"【114】新疆财经大学",2657.11,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,1882.41]
[{"$nulls":3},"  新疆财经大学",2657.11,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,1882.41]
["205",null,null,"    教育支出",2657.11,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,1882.41]
[null,"02",null,"      普通教育",2657.11,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,1882.41]
["  205","  02","05","        高等教育",2657.11,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,1882.41]

{"sheet":"【04-3】基本支出总表（个人家庭）","index":10,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算04-3表"]
["基  本  支  出  预  算  明  细  表（三）  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助",null,"其他对个人和家庭补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴",{"$nulls":3},"医疗费"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":3},"合计",{"v":5127.7,"d":"5,127.70"},{"v":3324.11,"d":"3,324.11"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":1562.4,"d":"1,562.40"},{"v":1195.82,"d":"1,195.82"},31.72,509.57,66.48]
[{"$nulls":3},"【114】新疆财经大学",{"v":5127.7,"d":"5,127.70"},{"v":3324.11,"d":"3,324.11"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":1562.4,"d":"1,562.40"},{"v":1195.82,"d":"1,195.82"},31.72,509.57,66.48]
[{"$nulls":3},"  新疆财经大学",{"v":5127.7,"d":"5,127.70"},{"v":3324.11,"d":"3,324.11"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":1562.4,"d":"1,562.40"},{"v":1195.82,"d":"1,195.82"},31.72,509.57,66.48]
["205",null,null,"    教育支出",{"v":5127.7,"d":"5,127.70"},{"v":3324.11,"d":"3,324.11"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":1562.4,"d":"1,562.40"},{"v":1195.82,"d":"1,195.82"},31.72,509.57,66.48]
[null,"02",null,"      普通教育",{"v":5127.7,"d":"5,127.70"},{"v":3324.11,"d":"3,324.11"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":1562.4,"d":"1,562.40"},{"v":1195.82,"d":"1,195.82"},31.72,509.57,66.48]
["  205","  02","05","        高等教育",{"v":5127.7,"d":"5,127.70"},{"v":3324.11,"d":"3,324.11"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":1562.4,"d":"1,562.40"},{"v":1195.82,"d":"1,195.82"},31.72,509.57,66.48]

{"sheet":"【04-4】项目支出表（经济科目）","index":11,"n_rows":22,"n_cols":16,"rows_kept":22,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算04-4表"]
["项  目  支  出  表 —— （经济科目）"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",null,null,{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"【114】新疆财经大学",null,null,{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"  新疆财经大学",null,null,{"v":12102.06,"d":"12,102.06"},{"v":3575,"d":"3,575.00"},{"v":4417.53,"d":"4,417.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"    教学建设",null,null,{"v":11932.06,"d":"11,932.06"},{"v":3575,"d":"3,575.00"},{"v":4397.53,"d":"4,397.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":0,"d":"0.00"}]
["205",null,null,"      教育支出",null,null,{"v":11932.06,"d":"11,932.06"},{"v":3575,"d":"3,575.00"},{"v":4397.53,"d":"4,397.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":0,"d":"0.00"}]
[null,"02",null,"        普通教育",null,null,{"v":11932.06,"d":"11,932.06"},{"v":3575,"d":"3,575.00"},{"v":4397.53,"d":"4,397.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":0,"d":"0.00"}]
["  205","  02","05","          高等教育","教学建设","是",{"v":11932.06,"d":"11,932.06"},{"v":3575,"d":"3,575.00"},{"v":4397.53,"d":"4,397.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2355.26,"d":"2,355.26"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    日元贷款新疆人才培养项目还贷",null,null,{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["205",null,null,"      教育支出",null,null,{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
[null,"02",null,"        普通教育",null,null,{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["  205","  02","05","          高等教育","日元贷款新疆人才培养项目还贷","否",{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"    珠算协会",null,null,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]
["205",null,null,"      教育支出",null,null,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]
[null,"02",null,"        普通教育",null,null,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]
["  205","  02","05","          高等教育","珠算协会","否",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]

{"sheet":"【05】征收计划表","index":12,"n_rows":20,"n_cols":22,"rows_kept":20,"merged":[[3,0,7,0],[3,1,6,2],[4,3,7,3],[4,19,7,19],[4,20,7,20],[4,21,7,21],[5,4,7,4],[6,5,7,5],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算05表"]
["征 收 计 划 表"]
[{"$nulls":21},"单位：万元"]
["单位名称","项目信息",null,"征收计划"]
[{"$nulls":3},"总计","非税收入",{"$nulls":14},"事业收入","事业单位经营收入","其他收入"]
[{"$nulls":4},"合计（非税收入）","纳入国库非税收入",{"$nulls":9},"教育收费（财政专户收入）"]
[{"$nulls":5},"合计（缴入国库）","基金收入",null,null,"专项收入","行政事业性收费收入","罚没收入","国有资本经营收入","国有资源(资产)有偿使用收入","缴入国库非税收入（其他收入）","合计（财政专户）","教育收费（财政专户）"]
[null,"项目代码","项目名称",{"$nulls":3},"小计（基金）","本年征收（基金）","上年结转（基金）",{"$nulls":7},"小计（财政专户）","本年征收（财政专户）","上年结转（财政专户）"]
["※※","※※","※※","1",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,"合计",{"v":13860.14,"d":"13,860.14"},{"v":8486.45,"d":"8,486.45"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":8086.45,"d":"8,086.45"},{"v":8086.45,"d":"8,086.45"},{"v":0,"d":"0.00"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"}]
[null,null,"【114】新疆财经大学",{"v":13860.14,"d":"13,860.14"},{"v":8486.45,"d":"8,486.45"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":8086.45,"d":"8,086.45"},{"v":8086.45,"d":"8,086.45"},{"v":0,"d":"0.00"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"}]
[null,null,"  新疆财经大学",{"v":13860.14,"d":"13,860.14"},{"v":8486.45,"d":"8,486.45"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":8086.45,"d":"8,086.45"},{"v":8086.45,"d":"8,086.45"},{"v":8086.45,"d":"8,086.45"},{"v":0,"d":"0.00"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"}]
["新疆财经大学","103042757","    高等学校学费",{"v":6483.08,"d":"6,483.08"},{"v":6483.08,"d":"6,483.08"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6483.08,"d":"6,483.08"},{"v":6483.08,"d":"6,483.08"},{"v":6483.08,"d":"6,483.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","103042758","    高等学校住宿费",{"v":1008.37,"d":"1,008.37"},{"v":1008.37,"d":"1,008.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1008.37,"d":"1,008.37"},{"v":1008.37,"d":"1,008.37"},{"v":1008.37,"d":"1,008.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","103042760","    函大、电大、夜大及短训班培训费",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","103042762","    考试考务费",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","103049971","    教育收费",{"v":95,"d":"95.00"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"},{"v":95,"d":"95.00"},{"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"}]
["新疆财经大学","103070699","    其他非经营性国有资产收入",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","10401","    事业收入",{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4808.69,"d":"4,808.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","10601","    其他收入",{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"}]

{"sheet":"【06-1】采购预算表","index":13,"n_rows":20,"n_cols":19,"rows_kept":20,"merged":[[3,0,5,0],[3,1,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[4,1,5,1],[4,2,5,2],[4,9,5,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算06-1表"]
["政  府  采  购  预  算  表"]
[{"$nulls":18},"单位：万元"]
["单 位 名 称","项          目",null,"经济科目","组织形式","规格要求","数  量 ","计量 单位","总    计","财 政 拨 款（补 助）",null,null,"财政专户管理资金","事业收入","事业单位经营收入","其他收入","用事业基金弥补收支差额","单位上年结余（不包括国库集中支付额度结余）","需求时间"]
[null,"采 购 项 目","采购目录",{"$nulls":6},"小  计","一般公共预算拨款","政府性基金预算拨款"]
[]
["※※","※※","※※","※※","※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11]
[null,"【114】新疆财经大学",{"$nulls":4},785,null,565.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},565.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"  新疆财经大学",{"$nulls":4},785,null,565.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},565.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","摄像机、照相机、照相机镜头","专用设备购置（其他资本性）","集中采购",null,2,"台",1.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","投影仪（含投影幕）","专用设备购置（其他资本性）","集中采购",null,1,"台",{"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":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","监控设备","专用设备购置（其他资本性）","集中采购",null,1,"套",{"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":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","计算机","办公设备购置（其他资本性）","集中采购",null,47,"台",21.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","打印机","办公设备购置（其他资本性）","集中采购",null,12,"台",2.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","移动存储盘","专用设备购置（其他资本性）","集中采购",null,5,"个",0.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","办公家具","办公设备购置（其他资本性）","集中采购",null,200,"个",0.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","修缮工程","其他资本性支出（其他资本性）","集中采购",null,4,"项",488.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},488.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","体育设备","专用设备购置（其他资本性）","集中采购",null,490,"套",16.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","空气调节设备（包除湿设备）","办公设备购置（其他资本性）","集中采购",null,3,"台",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆财经大学","    教学建设","车辆保险(不含交强险)","公务用车运行维护费","集中采购",null,20,"个",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"【06-2】三公经费(财政拨款)","index":14,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,4,2],[3,3,4,5],[3,6,4,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算06-2表"]
["财 政 拨 款 安 排 的 三 公 经 费 支 出 表"]
[{"$nulls":8},"单位：万元"]
["项       目 ","合计","因公出国（境）费用","公务接待费",null,null,"公务用车运行维护费"]
[]
[null,null,"项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出 "]
["※※",1,4,5,6,7,8,9,10]

{"sheet":"【07-1】基-一般公共预算-人员","index":15,"n_rows":13,"n_cols":35,"rows_kept":13,"merged":[[3,3,5,3],[3,4,5,4],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算07-1表"]
["一 般 公 共 预 算 拨 款 安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老保险、职业年金",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","合计","统发养老保险","未统发养老保险","统发职业年金","未统发职业年金"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小  计","统  发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[{"$nulls":3},"合计",{"v":8865.29,"d":"8,865.29"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":2679.44,"d":"2,679.44"},287.57]
[{"$nulls":3},"【114】新疆财经大学",{"v":8865.29,"d":"8,865.29"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":2679.44,"d":"2,679.44"},287.57]
[{"$nulls":3},"  新疆财经大学",{"v":8865.29,"d":"8,865.29"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":2679.44,"d":"2,679.44"},287.57]
["205",null,null,"    教育支出",{"v":8865.29,"d":"8,865.29"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":2679.44,"d":"2,679.44"},287.57]
[null,"02",null,"      普通教育",{"v":8865.29,"d":"8,865.29"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":2679.44,"d":"2,679.44"},287.57]
["  205","  02","05","        高等教育",{"v":8865.29,"d":"8,865.29"},{"v":5904.52,"d":"5,904.52"},{"v":0,"d":"0.00"},{"v":5904.52,"d":"5,904.52"},{"v":4552.99,"d":"4,552.99"},{"v":0,"d":"0.00"},{"v":4552.99,"d":"4,552.99"},407.65,{"v":0,"d":"0.00"},407.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},564.46,{"v":0,"d":"0.00"},564.46,379.42,{"v":0,"d":"0.00"},379.42,{"v":941.4,"d":"941.40"},766.86,{"v":44.2,"d":"44.20"},20.44,{"v":109.9,"d":"109.90"},-947.64,{"v":0,"d":"0.00"},-631.76,{"v":0,"d":"0.00"},-315.88,{"v":2679.44,"d":"2,679.44"},287.57]

{"sheet":"【07-2】基-一般公共预算-公用","index":16,"n_rows":12,"n_cols":20,"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],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算07-2表"]
["一 般 公 共 预 算 拨 款 安 排 的 基 本 支 出 ——  商  品  和  服  务  支  出"]
[{"$nulls":19},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","印刷费","水费","电费","邮电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他商品和服务支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",815.38,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,40.68]
[{"$nulls":3},"【114】新疆财经大学",815.38,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,40.68]
[{"$nulls":3},"  新疆财经大学",815.38,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,40.68]
["205",null,null,"    教育支出",815.38,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,40.68]
[null,"02",null,"      普通教育",815.38,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,40.68]
["  205","  02","05","        高等教育",815.38,144.75,{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110.5,"d":"110.50"},99.45,40.68]

{"sheet":"【07-3】基-一般公共预算-离退","index":17,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算07-3表"]
["一 般 公 共 预 算 拨 款 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助",null,"其他对个人和家庭的补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴",{"$nulls":3},"医疗费"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":3},"合计",{"v":3172.54,"d":"3,172.54"},{"v":2542.91,"d":"2,542.91"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":781.2,"d":"781.20"},597.91,31.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"【114】新疆财经大学",{"v":3172.54,"d":"3,172.54"},{"v":2542.91,"d":"2,542.91"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":781.2,"d":"781.20"},597.91,31.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  新疆财经大学",{"v":3172.54,"d":"3,172.54"},{"v":2542.91,"d":"2,542.91"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":781.2,"d":"781.20"},597.91,31.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"    教育支出",{"v":3172.54,"d":"3,172.54"},{"v":2542.91,"d":"2,542.91"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":781.2,"d":"781.20"},597.91,31.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"      普通教育",{"v":3172.54,"d":"3,172.54"},{"v":2542.91,"d":"2,542.91"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":781.2,"d":"781.20"},597.91,31.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","05","        高等教育",{"v":3172.54,"d":"3,172.54"},{"v":2542.91,"d":"2,542.91"},{"v":0,"d":"0.00"},83.04,{"v":0,"d":"0.00"},{"v":1678.67,"d":"1,678.67"},{"v":0,"d":"0.00"},{"v":781.2,"d":"781.20"},597.91,31.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"【07-4】项目-一般公共预算","index":18,"n_rows":18,"n_cols":16,"rows_kept":18,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算07-4表"]
["一 般 公 共 预 算 拨 款 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",null,null,{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"【114】新疆财经大学",null,null,{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  新疆财经大学",null,null,{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    教学建设",null,null,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"      教育支出",null,null,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"02",null,"        普通教育",null,null,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","05","          高等教育","教学建设","是",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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},"    珠算协会",null,null,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]
["205",null,null,"      教育支出",null,null,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]
[null,"02",null,"        普通教育",null,null,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]
["  205","  02","05","          高等教育","珠算协会","否",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"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"}]

{"sheet":"【08-1】基-基金-人员","index":19,"n_rows":7,"n_cols":35,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算08-1表"]
["政 府 性 基 金 预 算 拨 款 安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老险、职业年金",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","合计","统发养老保险","未统发养老保险","统发职业年金","未统发职业年金"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小计","统发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]

{"sheet":"【08-2】基-基金-公用","index":20,"n_rows":6,"n_cols":20,"rows_kept":6,"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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算08-2表"]
["政 府 性 基 金 预 算 拨 款 安 排 的 基 本 支 出  ——  商  品  和  服  务  支  出"]
[{"$nulls":19},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","印刷费","水费","电费","邮电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他商品和服务支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"【08-3】基-基金-离退","index":21,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算08-3表"]
["政 府 性 基 金 预 算 拨 款 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助",null,"其他对和人和家庭的补助"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴",{"$nulls":3},"医疗费"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"【08-4】项目-基金","index":22,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算08-4表"]
["政 府 性 基 金 预 算 拨 款 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]

{"sheet":"【09-1】基-财政专户-人员","index":23,"n_rows":13,"n_cols":35,"rows_kept":13,"merged":[[3,3,5,3],[3,4,5,4],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算09-1表"]
["财 政 专 户 管 理 资 金 安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老保险、职业年金",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","合计","统发养老保险","未统发养老保险","统发职业年金","未统发职业年金"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小计","统发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[{"$nulls":3},"合计",{"v":1381.19,"d":"1,381.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1381.19,"d":"1,381.19"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"【114】新疆财经大学",{"v":1381.19,"d":"1,381.19"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1381.19,"d":"1,381.19"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  新疆财经大学",{"v":1381.19,"d":"1,381.19"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1381.19,"d":"1,381.19"},{"v":0,"d":"0.00"}]
["205",null,null,"    教育支出",{"v":1381.19,"d":"1,381.19"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1381.19,"d":"1,381.19"},{"v":0,"d":"0.00"}]
[null,"02",null,"      普通教育",{"v":1381.19,"d":"1,381.19"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1381.19,"d":"1,381.19"},{"v":0,"d":"0.00"}]
["  205","  02","05","        高等教育",{"v":1381.19,"d":"1,381.19"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1381.19,"d":"1,381.19"},{"v":0,"d":"0.00"}]

{"sheet":"【09-2】基-财政专户-公用","index":24,"n_rows":12,"n_cols":20,"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],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算09-2表"]
["财 政 专 户 管 理 资 金 安 排 的 基 本 支 出  ——  商  品  和  服  务  支  出"]
[{"$nulls":19},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","印刷费","水费","电费","邮电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他商品和服务支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",{"v":1841.73,"d":"1,841.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1841.73,"d":"1,841.73"}]
[{"$nulls":3},"【114】新疆财经大学",{"v":1841.73,"d":"1,841.73"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1841.73,"d":"1,841.73"}]
[{"$nulls":3},"  新疆财经大学",{"v":1841.73,"d":"1,841.73"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1841.73,"d":"1,841.73"}]
["205",null,null,"    教育支出",{"v":1841.73,"d":"1,841.73"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1841.73,"d":"1,841.73"}]
[null,"02",null,"      普通教育",{"v":1841.73,"d":"1,841.73"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1841.73,"d":"1,841.73"}]
["  205","  02","05","        高等教育",{"v":1841.73,"d":"1,841.73"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1841.73,"d":"1,841.73"}]

{"sheet":"【09-3】基-财政专户-离退","index":25,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算09-3表"]
["财 政 专 户 管 理 资 金 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助","医疗费","其他对个人和家庭的补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":3},"合计",{"v":1955.16,"d":"1,955.16"},{"v":781.2,"d":"781.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":781.2,"d":"781.20"},597.91,{"v":0,"d":"0.00"},509.57,66.48]
[{"$nulls":3},"【114】新疆财经大学",{"v":1955.16,"d":"1,955.16"},{"v":781.2,"d":"781.20"},{"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":781.2,"d":"781.20"},597.91,{"v":0,"d":"0.00"},509.57,66.48]
[{"$nulls":3},"  新疆财经大学",{"v":1955.16,"d":"1,955.16"},{"v":781.2,"d":"781.20"},{"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":781.2,"d":"781.20"},597.91,{"v":0,"d":"0.00"},509.57,66.48]
["205",null,null,"    教育支出",{"v":1955.16,"d":"1,955.16"},{"v":781.2,"d":"781.20"},{"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":781.2,"d":"781.20"},597.91,{"v":0,"d":"0.00"},509.57,66.48]
[null,"02",null,"      普通教育",{"v":1955.16,"d":"1,955.16"},{"v":781.2,"d":"781.20"},{"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":781.2,"d":"781.20"},597.91,{"v":0,"d":"0.00"},509.57,66.48]
["  205","  02","05","        高等教育",{"v":1955.16,"d":"1,955.16"},{"v":781.2,"d":"781.20"},{"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":781.2,"d":"781.20"},597.91,{"v":0,"d":"0.00"},509.57,66.48]

{"sheet":"【09-4】项目-财政专户","index":26,"n_rows":18,"n_cols":16,"rows_kept":18,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算09-4表"]
["财 政 专 户 管 理 资 金 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",null,null,{"v":2908.37,"d":"2,908.37"},{"v":2046.37,"d":"2,046.37"},{"v":512,"d":"512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"【114】新疆财经大学",null,null,{"v":2908.37,"d":"2,908.37"},{"v":2046.37,"d":"2,046.37"},{"v":512,"d":"512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"  新疆财经大学",null,null,{"v":2908.37,"d":"2,908.37"},{"v":2046.37,"d":"2,046.37"},{"v":512,"d":"512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"}]
[{"$nulls":3},"    教学建设",null,null,{"v":2758.37,"d":"2,758.37"},{"v":2046.37,"d":"2,046.37"},{"v":512,"d":"512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["205",null,null,"      教育支出",null,null,{"v":2758.37,"d":"2,758.37"},{"v":2046.37,"d":"2,046.37"},{"v":512,"d":"512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"        普通教育",null,null,{"v":2758.37,"d":"2,758.37"},{"v":2046.37,"d":"2,046.37"},{"v":512,"d":"512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["  205","  02","05","          高等教育","教学建设","是",{"v":2758.37,"d":"2,758.37"},{"v":2046.37,"d":"2,046.37"},{"v":512,"d":"512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    日元贷款新疆人才培养项目还贷",null,null,{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["205",null,null,"      教育支出",null,null,{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
[null,"02",null,"        普通教育",null,null,{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["  205","  02","05","          高等教育","日元贷款新疆人才培养项目还贷","否",{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]

{"sheet":"【10-1】基-事业收入-人员","index":27,"n_rows":7,"n_cols":35,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算10-1表"]
["事 业 单 位 经 营 收 入 安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老保险、职业年金合计",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","合计","统发养老保险","未统发养老保险","统发职业年金","未统发职业年金"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小计","统发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]

{"sheet":"【10-2】基-事业收入-公用","index":28,"n_rows":6,"n_cols":20,"rows_kept":6,"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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算10-2表"]
["事 业 收 入 安 排 的 基 本 支 出  ——  商  品  和  服  务  支  出"]
[{"$nulls":19},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","印刷费","水费","电费","邮电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他商品和服务支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"【10-3】基-事业收入-离退","index":29,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算10-3表"]
["事 业 收 入 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助","医疗费","其他对个人和家庭补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"【10-4】项目-事业收入","index":30,"n_rows":14,"n_cols":16,"rows_kept":14,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算10-4表"]
["事 业 收 入 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",null,null,{"v":4808.69,"d":"4,808.69"},{"v":1528.63,"d":"1,528.63"},{"v":1120.53,"d":"1,120.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555.26,{"v":0,"d":"0.00"}]
[{"$nulls":3},"【114】新疆财经大学",null,null,{"v":4808.69,"d":"4,808.69"},{"v":1528.63,"d":"1,528.63"},{"v":1120.53,"d":"1,120.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555.26,{"v":0,"d":"0.00"}]
[{"$nulls":3},"  新疆财经大学",null,null,{"v":4808.69,"d":"4,808.69"},{"v":1528.63,"d":"1,528.63"},{"v":1120.53,"d":"1,120.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555.26,{"v":0,"d":"0.00"}]
[{"$nulls":3},"    教学建设",null,null,{"v":4808.69,"d":"4,808.69"},{"v":1528.63,"d":"1,528.63"},{"v":1120.53,"d":"1,120.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555.26,{"v":0,"d":"0.00"}]
["205",null,null,"      教育支出",null,null,{"v":4808.69,"d":"4,808.69"},{"v":1528.63,"d":"1,528.63"},{"v":1120.53,"d":"1,120.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555.26,{"v":0,"d":"0.00"}]
[null,"02",null,"        普通教育",null,null,{"v":4808.69,"d":"4,808.69"},{"v":1528.63,"d":"1,528.63"},{"v":1120.53,"d":"1,120.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555.26,{"v":0,"d":"0.00"}]
["  205","  02","05","          高等教育","教学建设","是",{"v":4808.69,"d":"4,808.69"},{"v":1528.63,"d":"1,528.63"},{"v":1120.53,"d":"1,120.53"},{"v":1604.27,"d":"1,604.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555.26,{"v":0,"d":"0.00"}]

{"sheet":"【11-1】基-经营收入-人员","index":31,"n_rows":7,"n_cols":35,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算11-1表"]
["事 业 单 位 经 营 收 入 安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老保险、职业年金合计",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","合计","统发养老保险","未统发养老保险","统发职业年金","未统发职业年金"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小计","统发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]

{"sheet":"【11-2】基-经营收入-公用","index":32,"n_rows":7,"n_cols":20,"rows_kept":7,"merged":[[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":19},"预算11-2表"]
["事 业 单 位 经 营 收 入 安 排 的 基 本 支 出  ——  商  品  和  服  务  支  出"]
[{"$nulls":19},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","印刷费","水费","电费","邮电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他商品和服务支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"【11-3】基-经营收入-离退","index":33,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算11-3表"]
["事 业 单 位 经 营 收 入 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助","医疗费","其他对个人和家庭补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"【11-4】项目-经营收入","index":34,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算11-4表"]
["事 业 单 位 经 营 收 入 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]

{"sheet":"【12-1】基-其他收入-人员","index":35,"n_rows":7,"n_cols":35,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算12-1表"]
["其 他 收 入 安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老保险、职业年金合计",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"津      贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","合计","统发养老保险","未统发养老保险","统发职业年金","未统发职业年金"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小  计","统  发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]

{"sheet":"【12-2】基-其他收入-公用","index":36,"n_rows":6,"n_cols":20,"rows_kept":6,"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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算12-2表"]
["其 他 收 入 安 排 的 基 本 支 出  ——  商  品  和  服  务  支  出"]
[{"$nulls":19},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","印刷费","水费","电费","邮电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他商品和服务支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"【12-3】基-其他收入-离退","index":37,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算12-3表"]
["其 他 收 入 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助",null,"其他对个人和家庭补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴",{"$nulls":3},"医疗费"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"【12-4】项目-其他收入","index":38,"n_rows":14,"n_cols":16,"rows_kept":14,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算12-4表"]
["其 他 收 入 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购项目","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",null,null,{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"【114】新疆财经大学",null,null,{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  新疆财经大学",null,null,{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    教学建设",null,null,{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"      教育支出",null,null,{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"02",null,"        普通教育",null,null,{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","05","          高等教育","教学建设","是",{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":565,"d":"565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"【13-1】基-事业弥补-人员","index":39,"n_rows":7,"n_cols":35,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,28,3,32],[3,33,5,33],[3,34,5,34],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,17,4,19],[4,20,4,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,4,30],[4,31,4,32]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算13-1表"]
["用 事 业 基 金 弥 补 收 支 差 额 安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":34},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"养老保险金和职业年金（在职）",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险","小计","养老保险金（在职）",null,"职业年金（在职）"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小  计","统  发","未统发","小  计","统  发","未统发",{"$nulls":6},"统发","非统发","统发","非统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]

{"sheet":"【13-2】基-事业弥补-公用","index":40,"n_rows":6,"n_cols":19,"rows_kept":6,"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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算13-2表"]
["用 事 业 基 金 弥 补 收 支 差 额 安 排 的 基 本 支 出  ——  商  品  和  服  务  支  出"]
[{"$nulls":18},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","邮电费","水费","电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他对个人和家庭补助支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,8,9,10,11,12,13,14,15,17]

{"sheet":"【13-3】基-事业弥补-离退","index":41,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算13-3表"]
["用 事 业 基 金 弥 补 收 支 差 额 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助",null,"其他对个人和家庭补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴",{"$nulls":3},"医疗费"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"【13-4】项目-事业弥补","index":42,"n_rows":14,"n_cols":16,"rows_kept":14,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算13-4表"]
["用 事 业 基 金 弥 补 收 支 差 额 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购项目","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",null,null,{"v":3600,"d":"3600.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":1600,"d":"1600.00"}]
[{"$nulls":3},"【114】新疆财经大学",null,null,{"v":3600,"d":"3600.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":1600,"d":"1600.00"}]
[{"$nulls":3},"  新疆财经大学",null,null,{"v":3600,"d":"3600.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":1600,"d":"1600.00"}]
[{"$nulls":3},"    教学建设",null,null,{"v":3600,"d":"3600.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":1600,"d":"1600.00"}]
["205",null,null,"      教育支出",null,null,{"v":3600,"d":"3600.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":1600,"d":"1600.00"}]
[null,"02",null,"        普通教育",null,null,{"v":3600,"d":"3600.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":1600,"d":"1600.00"}]
["  205","  02","05","          高等教育","教学建设","是",{"v":3600,"d":"3600.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":1600,"d":"1600.00"}]

{"sheet":"【14-1】基-结余-人员","index":43,"n_rows":7,"n_cols":30,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,28,5,28],[3,29,5,29],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,17,4,19],[4,20,4,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27]],"flags":["formulas_cached_only"]}
[{"$nulls":29},"预算14-1表"]
["单 位 上 年 结 余（不包括国库集中支付）安 排 的 基 本 支 出  ——  工  资  福  利  支  出"]
[{"$nulls":29},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工  资  、  津  贴  、  奖  金",{"$nulls":17},"社 会 保 障 缴 费",{"$nulls":4},"绩效工资","其他工资 福利支出"]
["类","款","项",null,null,"合  计","小     计",null,"基 本 工 资",null,null,"国家规定津补贴",null,null,"地方津贴补贴",null,null,"保留地区补贴",null,null,"奖      金",null,null,"小  计","医疗保险","生育保险","养老保险","失业保险"]
[{"$nulls":6},"统  发","未统发","小  计","统  发","未统发","小  计","统  发","未统发","小计","统发","未统发","小  计","统  发","未统发","小  计","统  发","未统发"]
["※※","※※","※※","※※",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]

{"sheet":"【14-2】基-结余-公用","index":44,"n_rows":6,"n_cols":19,"rows_kept":6,"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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算14-2表"]
["单 位 上 年 结 余（不包括国库集中支付） 安 排 的 基 本 支 出  ——  商  品  和  服  务  支  出"]
[{"$nulls":18},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","办公费","邮电费","水费","电费","取暖费","公务用车运行维护费","差旅费","会议费","物业管理费","培训费","公务接待费","工会经费","福利费","其他对个人和家庭补助支出"]
["类","款","项"]
["※※","※※","※※","※※",1,2,3,4,5,6,8,9,10,11,12,13,14,15,17]

{"sheet":"【14-3】基-结余-离退","index":45,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,10,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算14-3表"]
["单 位 上 年 结 余（不包括国库集中支付） 安 排 的 基 本 支 出  ——  对  个  人  和  家  庭  的  补  助"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","离  退  休  费",{"$nulls":6},"住房公积金","社保人员津贴补助",null,"其他对个人和家庭补助支出"]
["类","款","项",null,null,"合   计","离  休  费",null,"退  休  费",null,"地方津贴补贴",{"$nulls":3},"医疗费"]
[{"$nulls":6},"统  发","未统发","统  发","未统发","统  发","未统发"]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"【14-4】项目-结余","index":46,"n_rows":14,"n_cols":16,"rows_kept":14,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算14-4表"]
["单 位 上 年 结 余（不包括国库集中支付） 安 排 的 项 目 支 出"]
[{"$nulls":15},"单位：万元"]
["科 目 编 码",null,null,"单位名称(科目)","项目名称","是否政府采购项目","项目支出合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
[]
["※※","※※","※※","※※","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",null,null,{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},114,null,null,{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  新疆财经大学",null,null,{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    教学建设",null,null,{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
["205",null,null,"      教育支出",null,null,{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"        普通教育",null,null,{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
["  205","  02","05","          高等教育","教学建设","是",{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]