{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["财政专户管理的收入支出预算表","Sheet3"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政专户管理的收入支出预算表","index":0,"n_rows":11,"n_cols":12,"rows_kept":11,"merged":[[1,0,1,11],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,10],[3,11,4,11],[6,0,10,0],[6,1,10,1],[6,2,10,2],[6,3,10,3],[6,4,9,4]],"flags":["formulas_cached_only"]}
["附件3"]
["云南中医学院2016年财政专户管理的收入支出预算执行情况总表（二季度）"]
[{"$nulls":11},"单位：万元"]
["功能科目编码",null,null,"功能科目","时间","项    目","合计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":4},"小计","工资福利       支出","商品和服务      支出","对个人和家庭的补助"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[205,"02","05","教育支出——高等教育","2016年","预算数",{"v":9866.02,"d":"9,866.02"},{"v":9796.84,"d":"9,796.84"},{"v":3895.7,"d":"3,895.70"},{"v":5151.14,"d":"5,151.14"},{"v":750,"d":"750.00"},69.18]
[{"$nulls":5},"二季度执行数",{"v":2172.628078,"d":"2,172.63"},{"v":2160.61506,"d":"2,160.62"},{"v":727.8667,"d":"727.87"},{"v":707.206681,"d":"707.21"},{"v":725.541679,"d":"725.54"},{"v":12.013017999999999,"d":"12.01"}]
[{"$nulls":5},"累计执行数",{"v":3640.9235879999997,"d":"3,640.92"},{"v":3624.9838449999997,"d":"3,624.98"},{"v":1447.495442,"d":"1,447.50"},{"v":788.3469309999999,"d":"788.35"},{"v":1389.141472,"d":"1,389.14"},{"v":15.939743,"d":"15.94"}]
[{"$nulls":5},"累计执行率（％）",{"v":0.3690367126764389,"d":"36.90%"},{"v":0.370015621873992,"d":"37.00%"},{"v":0.3715623487434864,"d":"37.16%"},{"v":0.15304319645748318,"d":"15.30%"},{"v":1.8521886293333334,"d":"185.22%"},{"v":0.2304096993350679,"d":"23.04%"}]
[{"$nulls":4},"2015年","上年同期预算执行数",{"v":2189.914186,"d":"2,189.91"},{"v":2120.658896,"d":"2,120.66"},{"v":1205.518391,"d":"1,205.52"},{"v":748.070927,"d":"748.07"},{"v":167.069578,"d":"167.07"},{"v":69.25529,"d":"69.26"}]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}