{"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},"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(2021年度）"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、事业收入",{"v":37861.14,"d":"37,861.14"},"工资福利性支出",{"v":14285,"d":"14,285.00"},{"v":0.370426938764291,"d":"0.3704"}]
["二、其他收入",{"v":650,"d":"650.00"},"商品服务支出",{"v":9838.61,"d":"9,838.61"},{"v":0.2551267892191628,"d":"0.2551"}]
[null,null,"对个人及家庭的补助",{"v":1425,"d":"1,425.00"},{"v":0.036951934738474954,"d":"0.0370"}]
[null,null,"其他资本性支出",{"v":13015,"d":"13,015.00"},{"v":0.3374943372780712,"d":"0.3375"}]
[]
[{"$nulls":3},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":38511.14,"d":"38,511.14"},"本年支出合计",{"v":38563.61,"d":"38,563.61"}]

{"sheet":"收支决算总表","index":1,"n_rows":13,"n_cols":4,"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（2021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":38751.77,"d":"38,751.77"},"工资福利性支出",{"v":13970.78,"d":"13,970.78"}]
["二、财政补助收入",{"v":1728.53,"d":"1,728.53"},"商品服务支出",{"v":10882.15,"d":"10,882.15"}]
["三、其他收入",{"v":7301.93,"d":"7,301.93"},"对个人及家庭的补助",{"v":2169.67,"d":"2,169.67"}]
[null,null,"其他资本性支出",{"v":20439.56,"d":"20,439.56"}]
[null,null,"其他支出",{"v":743.3,"d":"743.30"}]
[]
[]
["本年收入合计",{"v":47782.229999999996,"d":"47,782.23"},"本年支出合计",{"v":48205.46000000001,"d":"48,205.46"}]

{"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(2021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":47782.229999999996,"d":"47,782.23"},{"v":1728.53,"d":"1,728.53"},0,{"v":38751.77,"d":"38,751.77"},{"v":35237.13,"d":"35,237.13"},0,0,{"v":7301.93,"d":"7,301.93"}]
[20502,"普通教育",{"v":47782.229999999996,"d":"47,782.23"},{"v":1728.53,"d":"1,728.53"},0,{"v":38751.77,"d":"38,751.77"},{"v":35237.13,"d":"35,237.13"},0,0,{"v":7301.93,"d":"7,301.93"}]
[2050205,"　高等教育",{"v":47782.229999999996,"d":"47,782.23"},{"v":1728.53,"d":"1,728.53"},0,{"v":38751.77,"d":"38,751.77"},{"v":35237.13,"d":"35,237.13"},0,0,{"v":7301.93,"d":"7,301.93"}]
[20503,"职业教育"]
[2050305,"高等职业教育"]
[]
["……","……"]
["……","……"]
[null,"合　　计",{"v":47782.229999999996,"d":"47,782.23"},{"v":1728.53,"d":"1,728.53"},0,{"v":38751.77,"d":"38,751.77"},{"v":35237.13,"d":"35,237.13"},0,0,{"v":7301.93,"d":"7,301.93"}]

{"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(2021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":48205.46,"d":"48,205.46"},{"v":27765.899999999998,"d":"27,765.90"},{"v":20439.56,"d":"20,439.56"}]
[20502,"普通教育",{"v":48205.46,"d":"48,205.46"},{"v":27765.899999999998,"d":"27,765.90"},{"v":20439.56,"d":"20,439.56"}]
[2050205,"　高等教育",{"v":48205.46,"d":"48,205.46"},{"v":27765.899999999998,"d":"27,765.90"},{"v":20439.56,"d":"20,439.56"}]
[20503,"职业教育"]
[2050305,"高等职业教育"]
["……","……"]
["……","……"]
[]
[]
[]
[null,"合　　计",{"v":48205.46,"d":"48,205.46"},{"v":27765.899999999998,"d":"27,765.90"},{"v":20439.56,"d":"20,439.56"},{"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(2021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"]
[{"$nulls":6},"小　计","其中：基本建设资金支出"]
["类","款","项","合　　计"]
["……",null,null,"……"]
[205,null,null,"教育",{"v":2021.24,"d":"2,021.24"},{"v":2021.24,"d":"2,021.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20502,null,null,"普通教育",{"v":2021.24,"d":"2,021.24"},{"v":2021.24,"d":"2,021.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2050205,null,null,"　高等教育",{"v":2021.24,"d":"2,021.24"},{"v":2021.24,"d":"2,021.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20503,null,null,"职业教育"]
[2050305,null,null,"高等职业教育"]
["……",null,null,"……"]
["……",null,null,"……"]
[]
[]
[{"$nulls":3},"合　　计",2021.24,2021.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]