{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["清算预算表"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"清算预算表","index":0,"n_rows":15,"n_cols":12,"rows_kept":15,"merged":[[1,0,1,11],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[3,8,3,10],[3,11,4,11]]}
["附件1"]
["广东省普通高中2023年地市国家助学金安排明细表"]
[{"$nulls":10},"计算单位：人、元"]
["用款单位编码","用款单位名称","具体实施单位","业务处室","预算科目","基础数据",null,null,"本次提前下达省级以上资金",null,null,"备注"]
[{"$nulls":5},"2023年预算资助人数","省级以上财政分担比例（%）","预算2023年省级以上资金","合计","其中：中央资金","其中：省级资金"]
["A","B","C","D","E","F","G","H=F*2000*G","I=H","J","K=I-J","L"]
["440799000","江门市","江门市",null,null,{"$f":"SUM(F8:F15)","v":{"v":2717,"d":"2,717"}},null,{"$f":"SUM(H8:H15)","v":{"v":2957400,"d":"2,957,400"}},{"$f":"SUM(I8:I15)","v":{"v":2957400,"d":"2,957,400"}},{"$f":"SUM(J8:J15)","v":0},{"$f":"SUM(K8:K15)","v":{"v":2957400,"d":"2,957,400"}}]
[613001,"江门市本级","江门市教育局",null,null,295,{"v":0.3,"d":"30%"},{"$f":"F8*2000*G8","v":{"v":177000,"d":"177,000"}},{"$f":"H8","v":{"v":177000,"d":"177,000"}},0,{"$f":"I8-J8","v":{"v":177000,"d":"177,000"}}]
[613002,"蓬江区","蓬江区",null,null,78,{"v":0.3,"d":"30%"},{"v":46800,"d":"46,800"},{"v":46800,"d":"46,800"},0,{"v":46800,"d":"46,800"}]
[613003,"江海区","江海区",null,null,95,{"v":0.3,"d":"30%"},{"v":57000,"d":"57,000"},{"v":57000,"d":"57,000"},0,{"v":57000,"d":"57,000"}]
["613004","新会区","新会区",null,null,353,{"v":0.3,"d":"30%"},{"v":211800,"d":"211,800"},{"v":211800,"d":"211,800"},0,{"v":211800,"d":"211,800"}]
["613005","台山市","台山市",null,null,857,{"v":0.65,"d":"65%"},{"v":1114100,"d":"1,114,100"},{"v":1114100,"d":"1,114,100"},0,{"v":1114100,"d":"1,114,100"}]
["613006","开平市","开平市",null,null,308,{"v":0.65,"d":"65%"},{"v":400400,"d":"400,400"},{"v":400400,"d":"400,400"},0,{"v":400400,"d":"400,400"}]
["613007","鹤山市","鹤山市",null,null,278,{"v":0.65,"d":"65%"},{"v":361400,"d":"361,400"},{"v":361400,"d":"361,400"},0,{"v":361400,"d":"361,400"}]
["613008","恩平市","恩平市",null,null,453,{"v":0.65,"d":"65%"},{"v":588900,"d":"588,900"},{"v":588900,"d":"588,900"},0,{"v":588900,"d":"588,900"}]