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

{"sheet":"财政专户管理的收入支出预算表","index":0,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[1,0,1,8],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,8]]}
["附件4"]
["云南中医学院2017年财政专户管理的收入支出预算表"]
[{"$nulls":8},"单位：万元"]
["功能科目编码",null,null,"单位名称（功能科目）","合计","基本支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
[1,2,3,4,5,6,7,8,9]
[{"$nulls":3},"合计",{"$f":"E8","v":{"v":9204.03,"d":"9,204.03"}},{"$f":"SUM(G7:I7)","v":{"v":9204.03,"d":"9,204.03"}},{"$f":"G8","v":{"v":3478.9,"d":"3,478.90"}},{"v":4909.38,"d":"4,909.38"},815.75]
[{"$nulls":3},"云南中医学院",{"$f":"E9+E12","v":{"v":9204.03,"d":"9,204.03"}},{"v":9204.03,"d":"9,204.03"},{"v":3478.9,"d":"3,478.90"},{"v":4909.38,"d":"4,909.38"},{"$f":"I9+I12","v":815.75}]
[205,null,null,"  教育支出",{"$f":"F9","v":{"v":8690.03,"d":"8,690.03"}},{"v":8690.03,"d":"8,690.03"},{"$f":"G10","v":{"v":3478.9,"d":"3,478.90"}},{"v":4909.38,"d":"4,909.38"},301.75]
[null,"02",null,"    普通教育",{"v":8690.03,"d":"8,690.03"},{"v":8690.03,"d":"8,690.03"},{"v":3478.9,"d":"3,478.90"},{"v":4909.38,"d":"4,909.38"},301.75]
[null,null,"05","      高等教育",{"v":8690.03,"d":"8,690.03"},{"v":8690.03,"d":"8,690.03"},{"v":3478.9,"d":"3,478.90"},{"v":4909.38,"d":"4,909.38"},{"$f":"301.75","v":301.75}]
[221,null,null,"　住房保障支出",{"v":514,"d":"514.00"},{"v":514,"d":"514.00"},{"$f":"G13","v":0},0,{"v":514,"d":"514.00"}]
[null,"02",null,"　　住房改革支出",{"v":514,"d":"514.00"},{"v":514,"d":"514.00"},0,0,{"v":514,"d":"514.00"}]
[null,null,"01","　　　住房公积金",{"v":514,"d":"514.00"},{"v":514,"d":"514.00"},0,0,{"v":514,"d":"514.00"}]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}