{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["收入预算总表","支出分类汇总表3","经费拨款明细9","单位基本情况18"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入预算总表","index":0,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[1,0,1,12],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["附件1："]
["2014年自治区本级收入预算总表"]
[{"$nulls":12},"单位：万元"]
["单位代码","单位名称","总计","公共财政预算拨款",{"$nulls":3},"纳入财政专户管理的行政事业性收费安排的拨款","政府性基金收入","事业收入（不含预算外资金收入","事业单位经营收入","其他收入","用事业基金弥补收支差额"]
[{"$nulls":3},"小计","经费拨款（补助）","纳入预算管理的行政事业性收费安排的拨款","中央资金"]
[]
["640000812027","    宁夏医学科学研究所",127.46,127.46,127.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"支出分类汇总表3","index":1,"n_rows":11,"n_cols":13,"rows_kept":11,"merged":[[0,0,0,1],[1,0,1,10],[2,9,2,10],[3,3,5,3],[3,4,5,4],[3,5,4,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
["附件2："]
["2014年自治区本级支出预算分类汇总表    "]
[{"$nulls":9},"单位：万元"]
["科目编码",null,null,"单位名称（科目）","合计","公共财政预算拨款",{"$nulls":3},"纳入财政专户管理的行政事业性收费安排的拨款","政府性基金收入","事业收入（不含预算外收入）","其他自有资金"]
["类","款","项"]
[{"$nulls":5},"小计","经费拨款(补助)","纳入预算管理的行政性收费安排的拨款","中央资金"]
[{"$nulls":3},"    宁夏医学科学研究所",127.46,127.46,127.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","          其他教育管理事务支出",81.17,81.17,81.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","99","          其他行政事业单位离退休支出",36.75,36.75,36.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  05","02","          事业单位医疗",3.19,3.19,3.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","          住房公积金",6.35,6.35,6.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款明细9","index":2,"n_rows":21,"n_cols":38,"rows_kept":21,"merged":[[1,0,1,37],[3,3,6,3],[3,4,6,4],[3,37,6,37],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,31,6,31],[5,32,6,32],[5,33,6,33],[5,34,6,34],[5,35,6,35],[5,36,6,36]],"flags":["formulas_cached_only"]}
["附件7："]
["2014年经费拨款支出预算明细表"]
[{"$nulls":37},"单位：万元"]
["科目编码",null,null,"单位名称（科目）","总   计","工资福利支出",{"$nulls":15},"对个人家庭补助支出",{"$nulls":4},"商品和服务支出",{"$nulls":10},"特殊经费"]
["类","款","项",null,null,"合计","基本工资","艰苦边远地区津贴","生活性补贴","工作性津贴","岗位津贴（含警衔）","年终一次性奖金及取暖费","行政事业单位年休假","奖励性支出","监狱劳教辅助人员管理经费","事业编制控制数人员支出","社会保障缴费",{"$nulls":4},"合计","离退休费","离退休个人取暖费","生活补助（遗属生活费）","住房公积金及住房补贴","合计","一般公用支出(综合定额)","行政单位公务用车运行维护费","办公用房取暖费","基本运行费","离退休公用支出",null,null,"会议费"]
[{"$nulls":16},"小计","失业生育工伤保险","医疗保险","医疗补助","行政单位退休人员医疗补助",{"$nulls":10},"小计","离休公用","退休公用","小计","部门会议费","综合会议费"]
[]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[{"$nulls":3},"    宁夏医学科学研究所",127.46,70.78,16.71,1.95,21.23,{"v":9.1,"d":"9.10"},{"v":0,"d":"0.00"},3.97,{"v":4.5,"d":"4.50"},8.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.35,1.16,3.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42.88,33.95,2.58,{"v":0,"d":"0.00"},6.35,{"v":13.8,"d":"13.80"},11.03,{"v":0,"d":"0.00"},1.27,{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},0.22,1.28,1.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"      教育支出",81.17,67.59,16.71,1.95,21.23,{"v":9.1,"d":"9.10"},{"v":0,"d":"0.00"},3.97,{"v":4.5,"d":"4.50"},8.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.16,1.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.58,11.03,{"v":0,"d":"0.00"},1.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.28,1.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"        教育管理事务",81.17,67.59,16.71,1.95,21.23,{"v":9.1,"d":"9.10"},{"v":0,"d":"0.00"},3.97,{"v":4.5,"d":"4.50"},8.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.16,1.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.58,11.03,{"v":0,"d":"0.00"},1.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.28,1.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  ","99","          其他教育管理事务支出",81.17,67.59,16.71,1.95,21.23,{"v":9.1,"d":"9.10"},{"v":0,"d":"0.00"},3.97,{"v":4.5,"d":"4.50"},8.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.16,1.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.58,11.03,{"v":0,"d":"0.00"},1.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.28,1.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"      社会保障和就业支出",36.75,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},36.53,33.95,2.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"        行政事业单位离退休",36.75,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},36.53,33.95,2.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  ","99","          其他行政事业单位离退休支出",36.75,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},36.53,33.95,2.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},0.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"      医疗卫生与计划生育支出",3.19,3.19,{"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"},3.19,{"v":0,"d":"0.00"},3.19,{"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"}]
[null,"05",null,"        医疗保障",3.19,3.19,{"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"},3.19,{"v":0,"d":"0.00"},3.19,{"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"}]
["  210","  ","02","          事业单位医疗",3.19,3.19,{"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"},3.19,{"v":0,"d":"0.00"},3.19,{"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"}]
["221",null,null,"      住房保障支出",6.35,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.35,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"        住房改革支出",6.35,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.35,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  ","01","          住房公积金",6.35,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.35,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"单位基本情况18","index":3,"n_rows":9,"n_cols":70,"rows_kept":9,"merged":[[1,0,1,69],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,33,3,39],[3,69,6,69],[4,3,6,3],[4,9,4,12],[4,17,6,17],[4,18,6,18],[4,24,4,27],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[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],[5,28,6,28],[5,29,6,29],[5,30,6,30],[5,31,6,31],[5,48,6,48],[5,49,6,49],[5,50,6,50],[5,51,6,51],[5,52,6,52],[5,53,6,53],[5,54,6,54],[5,62,6,62],[5,63,6,63],[5,64,6,64],[5,65,6,65],[5,66,6,66],[5,67,6,67],[5,68,6,68]],"flags":["formulas_cached_only"]}
["附件13："]
["2014年单位基本情况表"]
[]
["单位代码","单位名称","管理方式","编  制  人  数",{"$nulls":14},"在  职  人  数",{"$nulls":14},"离退人员小计",{"$nulls":6},"其他财政负担人员",{"$nulls":21},"人员工资情况",{"$nulls":6},"工会经费(划转总工会40%)"]
[{"$nulls":3},"编制总人数总计","行政编制人数",{"$nulls":4},"参照公务员管理的事业编制",{"$nulls":3},"事业编制人数",{"$nulls":3},"事业编制控制数","在职人数总计","行政编制人数",{"$nulls":4},"参照公务员管理的事业编制",{"$nulls":3},"事业编制人数",{"$nulls":3},"事业编制控制人数","离退人员小计","离休省级干部","离休厅级干部","离休一般干部","退休省级干部","退休厅级干部","退休一般干部","人大代表","政协委员","党代表","参事人数","政府顾问人数","文史馆馆员","党校学生人数","职业工会主席","在校学生人数",{"$nulls":6},"教练员","运动员","提前离岗人员","社会福利供养人员","森林公安编制人数","遗属人数","监狱看守所羁押人员","在职人员",{"$nulls":3},"离退休人员"]
[{"$nulls":4},"小计","省级","厅级","处级","科级及以下","小计","厅级","处级","科级及以下","小计","高级职称（厅级）","中级职称（处级）","初级职称（正科及以下）",null,null,"小计","省级","厅级","处级","科级及以下","小计","厅级","处级","科级及以下","小计","高级职称（厅级）","中级职称（处级）","初级职称（正科及以下）",{"$nulls":16},"合计","中小学学生","研究生","全日制本科生","专科生（含职高）","博士生","中专生",{"$nulls":7},"年度在职公务员工资总额(万元)","年度在职事业人员工资总额(万元)","年度在职人员人均工资(万元)","在职人员月平均工资(元)","年度离休职工工资总额(万元)","年度退休职工工资总额(万元)","年度离退休人员平均工资(万元)"]
[]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67]
["640000812027","    宁夏医学科学研究所","04",15,0,0,0,0,0,0,0,0,0,15,0,3,12,0,10,0,0,0,0,0,0,0,0,0,10,1,6,3,0,6,0,0,0,0,5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},58.25,5.83,{"v":4854.56,"d":"4,854.56"},{"v":0,"d":"0.00"},30.95,5.16,0.39]