{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["2021年决算 ","2022年预算","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2021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":58208693,"d":"58,208,693.00"},{"v":64484264.62,"d":"64,484,264.62"},"一、业务活动成本",{"v":43110786.43,"d":"43,110,786.43"},{"v":46524873.39,"d":"46,524,873.39"}]
["教育经费拨款",null,null,"其中：工资",{"v":22350956.48,"d":"22,350,956.48"},{"v":25711754.87,"d":"25,711,754.87"}]
["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":7302829.949999999,"d":"7,302,829.95"},{"v":7356118.52,"d":"7,356,118.52"}]
["教育事业收入",{"v":58229093,"d":"58,229,093.00"},{"v":64484264.62,"d":"64,484,264.62"},"二、管理费用",{"v":15541898.34,"d":"15,541,898.34"},{"v":19217840.35,"d":"19,217,840.35"}]
["提供服务收入",null,null,"三、筹资费用",{"v":11071.32,"d":"11,071.32"},{"v":3474567.71,"d":"3,474,567.71"}]
["科研事业收入",null,null,"四、其他费用",{"v":11185.59,"d":"11,185.59"},{"v":12508.45,"d":"12,508.45"}]
["捐赠收入"]
["会费收入"]
["其他收入",{"v":-20400,"d":"-20,400.00"}]
[]
[]
[]
[]
["收入合计",{"v":58208693,"d":"58,208,693.00"},{"v":64484264.62,"d":"64,484,264.62"},"费用合计",{"v":58674941.68,"d":"58,674,941.68"},{"v":69229789.9,"d":"69,229,789.90"}]

{"sheet":"2022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":64484264.62,"d":"64,484,264.62"},{"v":80000000,"d":"80,000,000.00"},"一、业务活动成本",{"v":46524873.39,"d":"46,524,873.39"},{"v":48000000,"d":"48,000,000.00"}]
["教育经费拨款",null,null,"其中：工资",{"v":25711754.87,"d":"25,711,754.87"},{"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":7356118.52,"d":"7,356,118.52"},{"v":8543000,"d":"8,543,000.00"}]
["教育事业收入",{"v":64484264.62,"d":"64,484,264.62"},{"v":80000000,"d":"80,000,000.00"},"二、管理费用",{"v":19217840.35,"d":"19,217,840.35"},{"v":22000000,"d":"22,000,000.00"}]
["提供服务收入",null,null,"三、筹资费用",{"v":3474567.71,"d":"3,474,567.71"},{"v":0,"d":"0.00"}]
["科研事业收入",null,null,"四、其他费用",{"v":12508.45,"d":"12,508.45"},{"v":50000,"d":"50,000.00"}]
["捐赠收入"]
["会费收入"]
["其他收入"]
[]
[]
[]
[]
["收入合计",{"v":64484264.62,"d":"64,484,264.62"},{"v":80000000,"d":"80,000,000.00"},"费用合计",{"v":69229789.9,"d":"69,229,789.90"},{"v":70050000,"d":"70,050,000.00"}]

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