{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["部门基本支出情况表"],"read":"whole","date_system":"1900"}

{"sheet":"部门基本支出情况表","index":0,"n_rows":46,"n_cols":21,"rows_kept":46,"merged":[[1,0,1,20],[2,19,2,20],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,3,20],[4,5,6,5],[4,6,4,16],[4,17,5,20],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,6,6,6],[5,7,5,14],[5,15,6,15],[5,16,6,16]]}
["附件7"]
[" 部门项目支出情况表"]
["单位名称：云南中医药大学",{"$nulls":18},"单位：万元"]
["功能科目编码",null,null,"单位名称（功能科目.项目.部门预算经济科目）","是否政府采购","资金来源"]
[{"$nulls":5},"总计","财政拨款",{"$nulls":10},"单位自筹"]
["类","款","项",{"$nulls":3},"合计","一般公共预算",{"$nulls":7},"政府性基金预算","国有资本经营预算"]
[{"$nulls":7},"小计","本级财力","专项收入","执法办案补助","收费成本补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿","上年结转",null,null,"小计","事业收入","事业单位经营收入","其他  收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[{"$nulls":3},"合计",null,{"$f":"G9+R9","v":4618.15},{"$f":"H9+P9+Q9","v":3019.15},{"$f":"SUM(I9:O9)","v":3019.15},{"$f":"I10","v":0},{"$f":"J10","v":0},0,10,2992.15,0,17,0,0,{"$f":"S9+T9+U9","v":1599},{"$f":"S10","v":1599},0,0]
[{"$nulls":3},"  云南中医药大学",null,{"$f":"G10+R10","v":4618.15},{"$f":"H10+P10+Q10","v":3019.15},{"$f":"SUM(I10:O10)","v":3019.15},{"$f":"I11","v":0},0,0,10,2992.15,0,17,0,0,{"$f":"S10+T10+U10","v":1599},{"$f":"S11","v":1599},0,0]
[205,null,null,"　　教育支出",null,4618.15,3019.15,3019.15,{"$f":"I12","v":0},0,0,10,2992.15,0,17,0,0,1599,{"$f":"S12","v":1599},0,0]
[null,"02",null,"　　　普通教育",null,4618.15,3019.15,3019.15,{"$f":"I13","v":0},0,0,10,2992.15,0,17,0,0,1599,{"$f":"S13","v":1599},0,0]
[null,null,"05","　　　　高等教育",null,4618.15,3019.15,{"$f":"SUM(I13:O13)","v":3019.15},{"$f":"I14+I21+I45","v":0},{"$f":"J14+J21+J45","v":0},0,10,2992.15,0,17,0,0,1599,{"$f":"S14+S21+S45","v":1599},{"$f":"T14+T21+T45","v":0},{"$f":"U14+U21+U45","v":0}]
[{"$nulls":3},"　　教育收费成本项目专项资金",null,10,10,10,{"$f":"I15","v":0},{"$f":"J15","v":0},0,10,0,0,0,0,0,0,{"$f":"S15","v":0},{"$f":"T15","v":0},0]
[{"$nulls":3},"　　　云南中医学院教育收费成本项目专项资金","否",10,10,10,{"$f":"I16","v":0},{"$f":"J16","v":0},0,10,0,0,0,0,0,0,{"$f":"S16","v":0},{"$f":"T16","v":0},{"$f":"U16","v":0}]
[{"$nulls":3},"　　　　　商品和服务支出",null,10,10,10,{"$f":"SUM(I17:I20)","v":0},{"$f":"SUM(J17:J20)","v":0},0,10,0,0,0,0,0,0,{"$f":"SUM(S17:S20)","v":0},{"$f":"SUM(T17:T20)","v":0},{"$f":"SUM(U17:U20)","v":0}]
[{"$nulls":3},"　　　　　　　印刷费",null,1.1,1.1,1.1,{"$nulls":3},1.1,{"$nulls":5},0]
[{"$nulls":3},"　　　　　　　会议费",null,1,1,1,{"$nulls":3},1,{"$nulls":5},0]
[{"$nulls":3},"　　　　　　　劳务费",null,5.1,5.1,5.1,{"$nulls":3},5.1,{"$nulls":5},0]
[{"$nulls":3},"　　　　　　　委托业务费",null,2.8,2.8,2.8,{"$nulls":3},2.8,{"$nulls":5},0]
[{"$nulls":3},"　　支持各类学校发展专项资金",null,4591.15,2992.15,2992.15,{"$f":"I22+I27","v":0},{"$f":"J22+J27","v":0},0,0,2992.15,0,0,0,0,1599,{"$f":"S22+S27","v":1599},{"$f":"T22+T27","v":0},{"$f":"U22+U27","v":0}]
[{"$nulls":3},"　　　云南中医学院教学科研设备采购专项资金","是",1477.15,1477.15,1477.15,{"$f":"I23","v":0},{"$f":"J23","v":0},0,0,1477.15,0,0,0,0,0,{"$f":"S23","v":0},{"$f":"T23","v":0},0]
[{"$nulls":3},"　　　　　资本性支出",null,1477.15,1477.15,1477.15,{"$f":"SUM(I24:I26)","v":0},{"$f":"SUM(J24:J26)","v":0},0,0,1477.15,0,0,0,0,0,0,0,0]
[{"$nulls":3},"　　　　　　　专用设备购置",null,1277.15,1277.15,1277.15,{"$nulls":4},1277.15,{"$nulls":4},0]
[{"$nulls":3},"　　　　　　　无形资产购置",null,60,60,60,{"$nulls":4},60,{"$nulls":4},0]
[{"$nulls":3},"　　　　　　　其他资本性支出",null,140,140,140,{"$nulls":4},140,{"$nulls":4},0]
[{"$nulls":3},"　　　云南中医学院教学科研运转运行专项资金","是",3114,1515,1515,{"$f":"I28+I37+I39+I41","v":0},{"$f":"J28+J37+J39+J41","v":0},0,0,1515,0,0,0,0,1599,{"$f":"S28+S37+S39+S41","v":1599},{"$f":"T28+T37+T39+T41","v":0},{"$f":"U28+U37+U39+U41","v":0}]
[{"$nulls":3},"　　　　　商品和服务支出",null,1128.56,0,0,{"$f":"SUM(I29:I36)","v":0},{"$f":"SUM(J29:J36)","v":0},0,0,0,0,0,0,0,1128.56,{"$f":"SUM(S29:S36)","v":1128.56},{"$f":"SUM(T29:T36)","v":0},{"$f":"SUM(U29:U36)","v":0}]
[{"$nulls":3},"　　　　　　　印刷费",null,40,0,0,{"$nulls":9},40,40]
[{"$nulls":3},"　　　　　　　咨询费",{"$nulls":13},62.56,62.56]
[{"$nulls":3},"　　　　　　　差旅费",{"$nulls":13},60,60]
[{"$nulls":3},"　　　　　　　会议费",null,20,0,0,{"$nulls":9},20,20]
[{"$nulls":3},"　　　　　　　专用材料费",{"$nulls":13},680,680]
[{"$nulls":3},"　　　　　　　专用燃料费",{"$nulls":13},10,10]
[{"$nulls":3},"　　　　　　　劳务费",null,16,0,0,{"$nulls":9},16,16]
[{"$nulls":3},"　　　　　　　委托业务费",null,240,0,0,{"$nulls":9},240,240]
[{"$nulls":3},"　　　　　对个人和家庭的补助",null,449,0,0,{"$f":"I38","v":0},{"$f":"J38","v":0},0,0,0,0,0,0,0,449,{"$f":"S38","v":449},{"$f":"T38","v":0},0]
[{"$nulls":3},"　　　　　　　生活补助",null,449,0,0,{"$nulls":9},449,449]
[{"$nulls":3},"　　　　　债务利息及费用支出",null,4,4,4,{"$f":"I40","v":0},{"$f":"J40","v":0},0,0,4,0,0,0,0,0,{"$f":"S40","v":0},{"$f":"T40","v":0},0]
[{"$nulls":3},"　　　　　　　国处债务付息",null,4,4,4,{"$nulls":4},4,{"$nulls":4},0]
[{"$nulls":3},"　　　　　资本性支出",null,1532.44,1511,1511,{"$f":"SUM(I42:I44)","v":0},{"$f":"SUM(J42:J44)","v":0},0,0,1511,0,0,0,0,21.44,{"$f":"SUM(S42:S44)","v":21.44},{"$f":"SUM(T42:T44)","v":0},{"$f":"SUM(U42:U44)","v":0}]
[{"$nulls":3},"　　　　　　　房屋建筑物购建",null,1486,1486,1486,{"$nulls":4},1486,{"$nulls":4},0]
[{"$nulls":3},"　　　　　　　专用设备购置",null,21.44,0,0,{"$nulls":9},21.44,21.44]
[{"$nulls":3},"　　　　　　　其他资本性支出",null,25,25,25,{"$nulls":4},25,{"$nulls":4},0]
[{"$nulls":3},"　　上年结转项目",null,17,17,17,{"$f":"I46","v":0},{"$f":"J46","v":0},0,0,0,0,17,0,0,0,{"$f":"S46","v":0},{"$f":"T46","v":0},0]
[{"$nulls":3},"　　　追加下达2018年学生资助补助经费（高等教育）预算",null,17,17,17,{"$nulls":6},17,null,null,0]