{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["收支预算总表","收支决算总表","高校收入决算表","高校支出决算表","高校财政拨款支出决算表"],"not_rendered":{"external_links":1,"defined_names":1,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["高校收支预算总表(2022年度）"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、事业收入",{"v":39358,"d":"39,358.00"},"工资福利性支出",{"v":15243,"d":"15,243.00"},{"v":0.37926401433156676,"d":"0.3793"}]
["二、其他收入",{"v":807,"d":"807.00"},"商品服务支出",{"v":8586,"d":"8,586.00"},{"v":0.21362991714562962,"d":"0.2136"}]
[null,null,"对个人及家庭的补助",{"v":1322,"d":"1,322.00"},{"v":0.032892936229504115,"d":"0.0329"}]
[null,null,"其他资本性支出",{"v":15040,"d":"15,040.00"},{"v":0.3742131322932995,"d":"0.3742"}]
[]
[{"$nulls":3},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":40165,"d":"40,165.00"},"本年支出合计",{"v":40191,"d":"40,191.00"}]

{"sheet":"收支决算总表","index":1,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["高校收支决算总表（2022年度）"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","决算数","项目","决算数"]
["一、事业收入",{"v":42544.6,"d":"42,544.60"},"工资福利性支出",{"v":15281.21,"d":"15,281.21"},{"v":0.32089407281240756,"d":"0.3209"}]
["二、财政补助收入",{"v":1414.93,"d":"1,414.93"},"商品服务支出",{"v":8351.72,"d":"8,351.72"},{"v":0.17537992382729117,"d":"0.1754"}]
["三、其他收入",{"v":1835.58,"d":"1,835.58"},"对个人及家庭的补助",{"v":1963.82,"d":"1,963.82"},{"v":0.041238763034501996,"d":"0.0412"}]
[null,null,"其他资本性支出",{"v":21105.37,"d":"21,105.37"},{"v":0.4431971118460385,"d":"0.4432"}]
[null,null,"其他支出",918.61,{"v":0.01929012847976081,"d":"0.0193"}]
[]
[]
["本年收入合计",{"v":45795.11,"d":"45,795.11"},"本年支出合计",{"v":47620.729999999996,"d":"47,620.73"}]

{"sheet":"高校收入决算表","index":2,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[1,0,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[]
["高校收入决算表(2022年度）"]
[{"$nulls":9},"    单位：万元"]
["科目编码","科目名称","本年收入合  计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位缴   款","其他收入"]
[{"$nulls":5},"金　额","其中：学费     收入"]
[]
["……","……"]
[205,"教育",{"v":45795.11,"d":"45,795.11"},{"v":1414.93,"d":"1,414.93"},0,{"v":42544.6,"d":"42,544.60"},{"v":38352.61,"d":"38,352.61"},0,0,{"v":1835.58,"d":"1,835.58"}]
[20502,"普通教育",{"v":45795.11,"d":"45,795.11"},{"v":1414.93,"d":"1,414.93"},0,{"v":42544.6,"d":"42,544.60"},{"v":38352.61,"d":"38,352.61"},0,0,{"v":1835.58,"d":"1,835.58"}]
[2050205,"　高等教育",{"v":45795.11,"d":"45,795.11"},{"v":1414.93,"d":"1,414.93"},0,{"v":42544.6,"d":"42,544.60"},{"v":38352.61,"d":"38,352.61"},0,0,{"v":1835.58,"d":"1,835.58"}]
[20503,"职业教育"]
[2050305,"高等职业教育"]
[]
["……","……"]
["……","……"]
[null,"合　　计",{"v":45795.11,"d":"45,795.11"},{"v":1414.93,"d":"1,414.93"},0,{"v":42544.6,"d":"42,544.60"},{"v":38352.61,"d":"38,352.61"},0,0,{"v":1835.58,"d":"1,835.58"}]

{"sheet":"高校支出决算表","index":3,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[2,0,2,7],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[]
[]
["高校支出决算表(2022年度）"]
[{"$nulls":7},"单位：万元"]
["科目编码","科目名称","合　计","基本支出","项目支出","上缴上级支出","经营支出　","对下级单位补助支出"]
[]
["……","……"]
[205,"教育",{"v":47620.729999999996,"d":"47,620.73"},{"v":26515.36,"d":"26,515.36"},{"v":21105.37,"d":"21,105.37"}]
[20502,"普通教育",{"v":47620.729999999996,"d":"47,620.73"},{"v":26515.36,"d":"26,515.36"},{"v":21105.37,"d":"21,105.37"}]
[2050205,"　高等教育",{"v":47620.729999999996,"d":"47,620.73"},{"v":26515.36,"d":"26,515.36"},{"v":21105.37,"d":"21,105.37"}]
[20503,"职业教育"]
[2050305,"高等职业教育"]
["……","……"]
["……","……"]
[]
[]
[]
[null,"合　　计",{"v":47620.729999999996,"d":"47,620.73"},{"v":26515.36,"d":"26,515.36"},{"v":21105.37,"d":"21,105.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"高校财政拨款支出决算表","index":4,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[2,0,2,7],[4,0,4,3],[4,4,4,7],[5,0,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,7,19,7]],"flags":["formulas_cached_only"]}
[]
[]
["高校财政拨款支出决算表(2022年度）"]
[{"$nulls":7},"单位：万元"]
["项　　　　目",{"$nulls":3},"本　　年　　支　　出"]
["科目编码",null,null,"科目名称","合　　计","基本支出","项　目　支　出"]
[{"$nulls":6},"小　计","其中：基本建设资金支出"]
["类","款","项","合　　计"]
["……",null,null,"……"]
[205,null,null,"教育",{"v":1495.89,"d":"1,495.89"},{"v":1495.89,"d":"1,495.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20502,null,null,"普通教育",{"v":1495.89,"d":"1,495.89"},{"v":1495.89,"d":"1,495.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2050205,null,null,"　高等教育",{"v":1495.89,"d":"1,495.89"},{"v":1495.89,"d":"1,495.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20503,null,null,"职业教育"]
[2050305,null,null,"高等职业教育"]
["……",null,null,"……"]
["……",null,null,"……"]
[]
[]
[{"$nulls":3},"合　　计",1495.89,1495.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]