{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["2020年决算 ","2021年预算","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2020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"]}
["2020年度 收 支 决 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":50132863.86,"d":"50,132,863.86"},{"v":58208693,"d":"58,208,693.00"},"一、业务活动成本",{"v":37436873.47,"d":"37,436,873.47"},{"v":43110786.43,"d":"43,110,786.43"}]
["教育经费拨款",null,null,"其中：工资",{"v":16674149.24,"d":"16,674,149.24"},{"v":22350956.48,"d":"22,350,956.48"}]
["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",{"v":49500,"d":"49,500.00"},null,"   其他办学费用",{"v":7305724.229999997,"d":"7,305,724.23"},{"v":7302829.949999999,"d":"7,302,829.95"}]
["教育事业收入",{"v":49959074.2,"d":"49,959,074.20"},{"v":58229093,"d":"58,229,093.00"},"二、管理费用",{"v":3286928.56,"d":"3,286,928.56"},{"v":15541898.34,"d":"15,541,898.34"}]
["提供服务收入",null,null,"三、筹资费用",{"v":7535067.46,"d":"7,535,067.46"},{"v":11071.32,"d":"11,071.32"}]
["科研事业收入",null,null,"四、其他费用",{"v":31358.48,"d":"31,358.48"},{"v":11185.59,"d":"11,185.59"}]
["捐赠收入"]
["会费收入"]
["其他收入",{"v":124289.66,"d":"124,289.66"},{"v":-20400,"d":"-20,400.00"}]
[]
[]
[]
[]
["收入合计",{"v":50132863.86,"d":"50,132,863.86"},{"v":58208693,"d":"58,208,693.00"},"费用合计",{"v":48290227.97,"d":"48,290,227.97"},{"v":58674941.68,"d":"58,674,941.68"}]

{"sheet":"2021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"]}
["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","预算数 ","项目","上年数","预算数 "]
["一、收入",{"v":58208693,"d":"58,208,693.00"},{"v":58000000,"d":"58,000,000.00"},"一、业务活动成本",{"v":43110786.43,"d":"43,110,786.43"},{"v":45000000,"d":"45,000,000.00"}]
["教育经费拨款",null,null,"其中：工资",{"v":21589692.55,"d":"21,589,692.55"},{"v":26000000,"d":"26,000,000.00"}]
["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":8064093.879999999,"d":"8,064,093.88"},{"v":5543000,"d":"5,543,000.00"}]
["教育事业收入",{"v":58229093,"d":"58,229,093.00"},{"v":58000000,"d":"58,000,000.00"},"二、管理费用",{"v":15541898.34,"d":"15,541,898.34"},{"v":18000000,"d":"18,000,000.00"}]
["提供服务收入",null,null,"三、筹资费用",{"v":11071.32,"d":"11,071.32"},{"v":50000,"d":"50,000.00"}]
["科研事业收入",null,null,"四、其他费用",{"v":11185.59,"d":"11,185.59"},{"v":30000,"d":"30,000.00"}]
["捐赠收入"]
["会费收入"]
["其他收入",{"v":-20400,"d":"-20,400.00"},{"v":50000,"d":"50,000.00"}]
[]
[]
[]
[]
["收入合计",{"v":58208693,"d":"58,208,693.00"},{"v":58050000,"d":"58,050,000.00"},"费用合计",{"v":58674941.68,"d":"58,674,941.68"},{"v":63080000,"d":"63,080,000.00"}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}