{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["2018年决算","2019年预算"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2018年决算","index":0,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["2018年度 收 支 预 算 总 表"]
["编制单位：大连航运职业技术学院                                                                单位：元"]
["收      入 ",null,null,"支   出"]
["项目 ","上年数","决算数 ","项目","上年数","决算数 "]
["一、收入",{"v":51614139.32,"d":"51,614,139.32"},{"v":55618862.85,"d":"55,618,862.85"},"一、业务活动成本",{"v":41928733.55,"d":"41,928,733.55"},{"v":49136845.34,"d":"49,136,845.34"}]
["教育经费拨款",null,null,"其中：工资",{"v":20683838.87,"d":"20,683,838.87"},{"v":28377015.39,"d":"28,377,015.39"}]
["科研经费拨款",null,null,"      伙食费"]
["其他经费拨款",null,null,"      折旧费",{"v":13457000,"d":"13,457,000.00"},{"v":13457000,"d":"13,457,000.00"}]
["上级补助收入",null,null,"   其他办学费用",{"v":7787894.679999996,"d":"7,787,894.68"},{"v":7302829.950000003,"d":"7,302,829.95"}]
["教育事业收入",{"v":51590838.85,"d":"51,590,838.85"},{"v":55504887.02,"d":"55,504,887.02"},"二、管理费用",{"v":3793524.6,"d":"3,793,524.60"},{"v":4697687.26,"d":"4,697,687.26"}]
["提供服务收入",null,null,"三、筹资费用",{"v":20101854.15,"d":"20,101,854.15"},{"v":16760931.3,"d":"16,760,931.30"}]
["科研事业收入",null,null,"四、其他费用",{"v":690445.51,"d":"690,445.51"},{"v":287715.83,"d":"287,715.83"}]
["捐赠收入"]
["会费收入"]
["其他收入",{"v":23300.47,"d":"23,300.47"},{"v":113975.83,"d":"113,975.83"}]
[]
[]
[]
[]
["收入合计",{"v":51614139.32,"d":"51,614,139.32"},{"v":55618862.85,"d":"55,618,862.85"},"费用合计",{"v":66514557.81,"d":"66,514,557.81"},{"v":70883179.73,"d":"70,883,179.73"}]

{"sheet":"2019年预算","index":1,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["2019年度 收 支 预 算 总 表"]
["编制单位：大连航运职业技术学院                                                                单位：元"]
["收      入 ",null,null,"支   出"]
["项目 ","上年数","预算数","项目","上年数","预算数"]
["一、收入",{"v":55618862.85,"d":"55,618,862.85"},{"v":49685000,"d":"49,685,000.00"},"一、业务活动成本",{"v":49136845.34,"d":"49,136,845.34"},{"v":42759829.95,"d":"42,759,829.95"}]
["教育经费拨款",null,null,"其中：工资",{"v":28377015.39,"d":"28,377,015.39"},{"v":22000000,"d":"22,000,000.00"}]
["科研经费拨款",null,null,"      伙食费"]
["其他经费拨款",null,null,"      折旧费",{"v":13457000,"d":"13,457,000.00"},{"v":13457000,"d":"13,457,000.00"}]
["上级补助收入",null,null,"   其他办学费用",{"v":7302829.950000003,"d":"7,302,829.95"},{"v":7302829.950000003,"d":"7,302,829.95"}]
["教育事业收入",{"v":55504887.02,"d":"55,504,887.02"},{"v":49035000,"d":"49,035,000.00"},"二、管理费用",{"v":4697687.26,"d":"4,697,687.26"},{"v":4227918.534,"d":"4,227,918.53"}]
["提供服务收入",null,null,"三、筹资费用",{"v":16760931.3,"d":"16,760,931.30"},{"v":20000000,"d":"20,000,000.00"}]
["科研事业收入",null,null,"四、其他费用",{"v":287715.83,"d":"287,715.83"},{"v":250000,"d":"250,000.00"}]
["捐赠收入"]
["会费收入"]
["其他收入",{"v":113975.83,"d":"113,975.83"},{"v":650000,"d":"650,000.00"}]
[]
[]
[]
[]
["收入合计",{"v":55618862.85,"d":"55,618,862.85"},{"v":49685000,"d":"49,685,000.00"},"费用合计",{"v":70883179.73,"d":"70,883,179.73"},{"v":67237748.484,"d":"67,237,748.48"}]