{"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":13,"rows_kept":15,"merged":[[1,0,1,12],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,8],[3,9,3,11],[3,12,4,12]]}
["附件2"]
["广东省普通高中2023年地市免学杂费安排明细表"]
[{"$nulls":11},"计算单位：人、元"]
["用款单位编码","用款单位名称","具体实施单位","业务处室","预算科目","基础数据",{"$nulls":3},"本次提前下达省级以上资金",null,null,"备注"]
[{"$nulls":5},"2023年预算普通学生人数","2023年预算残疾学生人数","省级以上财政分担比例（%）","预算2023年省级以上资金","合计","其中：中央资金","其中：省级资金"]
["A","B","C","D","E","F","G","H","I=(F*2500+G*3850)*H","J=I","K","L=J-K","M"]
[null,null,"合计",null,null,{"$f":"SUM(F8:F15)","v":998},{"$f":"SUM(G8:G15)","v":49},{"v":3.8,"d":"4"},{"v":1394216,"d":"1,394,216"},{"v":1394216,"d":"1,394,216"},0,{"v":1394216,"d":"1,394,216"}]
[613001,"江门市本级","江门市教育局",null,null,99,4,{"v":0.3,"d":"30%"},{"$f":"ROUND((F8*2500+G8*3850)*H8,0)","v":{"v":78870,"d":"78,870"}},{"$f":"I8","v":{"v":78870,"d":"78,870"}},0,{"$f":"J8-K8","v":{"v":78870,"d":"78,870"}}]
[613002,"蓬江区","蓬江区",null,null,39,7,{"v":0.3,"d":"30%"},{"v":37335,"d":"37,335"},{"v":37335,"d":"37,335"},0,{"v":37335,"d":"37,335"}]
[613003,"江海区","江海区",null,null,41,0,{"v":0.3,"d":"30%"},{"v":30750,"d":"30,750"},{"v":30750,"d":"30,750"},0,{"v":30750,"d":"30,750"}]
["613004","新会区","新会区",null,null,195,6,{"v":0.3,"d":"30%"},{"v":153180,"d":"153,180"},{"v":153180,"d":"153,180"},0,{"v":153180,"d":"153,180"}]
["613005","台山市","台山市",null,null,195,9,{"v":0.65,"d":"65%"},{"v":339398,"d":"339,398"},{"v":339398,"d":"339,398"},0,{"v":339398,"d":"339,398"}]
["613006","开平市","开平市",null,null,166,13,{"v":0.65,"d":"65%"},{"v":302283,"d":"302,283"},{"v":302283,"d":"302,283"},0,{"v":302283,"d":"302,283"}]
["613007","鹤山市","鹤山市",null,null,121,2,{"v":0.65,"d":"65%"},{"v":201630,"d":"201,630"},{"v":201630,"d":"201,630"},0,{"v":201630,"d":"201,630"}]
["613008","恩平市","恩平市",null,null,142,8,{"v":0.65,"d":"65%"},{"v":250770,"d":"250,770"},{"v":250770,"d":"250,770"},0,{"v":250770,"d":"250,770"}]