{"text_format":"3","workbook":"xls","n_sheets":6,"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","Sheet1"],"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(2023年度）"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、事业收入",{"v":48284,"d":"48,284.00"},"一、教育支出",{"v":49850,"d":"49,850.00"},{"v":1,"d":"1.0000"}]
["二、其他收入",{"v":1490,"d":"1,490.00"},null,null,0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[]
[]
["本年收入合计",{"v":49774,"d":"49,774.00"},"本年支出合计",{"v":49850,"d":"49,850.00"}]

{"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（2023年度）"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","决算数","项目","决算数"]
["一、事业收入",{"v":49165.12,"d":"49,165.12"},"一、教育支出",{"v":58723.5,"d":"58,723.50"},{"v":1,"d":"1.0000"}]
["二、财政补助收入",{"v":2030.23,"d":"2,030.23"},null,null,0]
["三、其他收入",{"v":3075.27,"d":"3,075.27"},null,null,0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[]
[]
["本年收入合计",{"v":54270.62,"d":"54,270.62"},"本年支出合计",{"v":58723.5,"d":"58,723.50"}]

{"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(2023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":54270.62,"d":"54,270.62"},{"v":2030.23,"d":"2,030.23"},0,{"v":49165.12,"d":"49,165.12"},{"v":44312.32,"d":"44,312.32"},0,0,{"v":3075.27,"d":"3,075.27"}]
[20502,"普通教育",{"v":54270.62,"d":"54,270.62"},{"v":2030.23,"d":"2,030.23"},0,{"v":49165.12,"d":"49,165.12"},{"v":44312.32,"d":"44,312.32"},0,0,{"v":3075.27,"d":"3,075.27"}]
[2050205,"　高等教育",{"v":54270.62,"d":"54,270.62"},{"v":2030.23,"d":"2,030.23"},0,{"v":49165.12,"d":"49,165.12"},{"v":44312.32,"d":"44,312.32"},0,0,{"v":3075.27,"d":"3,075.27"}]
[20503,"职业教育"]
[2050305,"高等职业教育"]
[]
["……","……"]
["……","……"]
[null,"合　　计",{"v":54270.62,"d":"54,270.62"},{"v":2030.23,"d":"2,030.23"},0,{"v":49165.12,"d":"49,165.12"},{"v":44312.32,"d":"44,312.32"},0,0,{"v":3075.27,"d":"3,075.27"}]

{"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(2023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":58723.5,"d":"58,723.50"},{"v":58723.5,"d":"58,723.50"},{"v":0,"d":"0.00"}]
[20502,"普通教育",{"v":58723.5,"d":"58,723.50"},{"v":58723.5,"d":"58,723.50"},{"v":0,"d":"0.00"}]
[2050205,"　高等教育",{"v":58723.5,"d":"58,723.50"},{"v":58723.5,"d":"58,723.50"},{"v":0,"d":"0.00"}]
[20503,"职业教育"]
[2050305,"高等职业教育"]
["……","……"]
["……","……"]
[]
[]
[]
[null,"合　　计",{"v":58723.5,"d":"58,723.50"},{"v":58723.5,"d":"58,723.50"},{"v":0,"d":"0.00"},{"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(2023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"]
[{"$nulls":6},"小　计","其中：基本建设资金支出"]
["类","款","项","合　　计"]
["……",null,null,"……"]
[205,null,null,"教育",{"v":1759.04,"d":"1,759.04"},{"v":1759.04,"d":"1,759.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20502,null,null,"普通教育",{"v":1759.04,"d":"1,759.04"},{"v":1759.04,"d":"1,759.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2050205,null,null,"　高等教育",{"v":1759.04,"d":"1,759.04"},{"v":1759.04,"d":"1,759.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20503,null,null,"职业教育"]
[2050305,null,null,"高等职业教育"]
["……",null,null,"……"]
["……",null,null,"……"]
[]
[]
[{"$nulls":3},"合　　计",1759.04,1759.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"Sheet1","index":5,"n_rows":5,"n_cols":1,"rows_kept":5,"flags":["formulas_cached_only"]}
["项目支出是在基本支出以外，财政预算专款安排的支出。"]
[]
["基本支出包括人员工资性支出和公用经费支出，即为保障单位正常运转和人员正常上班的经费支出。项目支出就是专项支出，即为完成某项特定工作任务，安排的专项资金。"]
[]
["项目支出是行政单位为完成特定的工作任务或事业发展目标，在基本的预算支出以外，财政预算专项安排的支出，包括大型购置、大型修缮、专项课题等，要求专款专用。"]