{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["收支预算总表","公共预算拨款支出表","“三公”经费公共预算拨款支出表"],"not_rendered":{"external_links":2,"defined_names":51},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[2,0,2,1],[3,0,3,1]],"flags":["formulas_cached_only"]}
[]
["2013年收支预算总表"]
[{"$nulls":3},"单位：万元"]
["收        入",null,"            支           出"]
["项        目","预算数","项        目","预算数"]
["一、公共预算拨款",{"v":6438.64,"d":"6,438.64"},"一、基本支出",{"v":12284.57,"d":"12,284.57"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"1、工资福利支出",{"v":5301.73,"d":"5,301.73"}]
["三 、事业收入",{"v":6800,"d":"6,800.00"},"2、对个人和家庭的补助支出",{"v":3026.45,"d":"3,026.45"}]
["    纳入财政专户管理的教育收费",{"v":6800,"d":"6,800.00"},"3、日常公用经费",{"v":3956.39,"d":"3,956.39"}]
["    其他事业收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":1914.07,"d":"1,914.07"}]
["四、上级补助收入",{"v":0,"d":"0.00"},"三、事业单位经营支出",{"v":0,"d":"0.00"}]
["五、事业单位经营收入",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":960,"d":"960.00"}]
[]
["本年收入合计",{"v":14198.64,"d":"14,198.64"},"        本年支出合计",{"v":14198.64,"d":"14,198.64"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"        结转下年",{"v":0,"d":"0.00"}]
["八、上年结转",{"v":0,"d":"0.00"}]
[]
[]
[]
["收入总计",{"v":14198.64,"d":"14,198.64"},"支出总计",{"v":14198.64,"d":"14,198.64"}]

{"sheet":"公共预算拨款支出表","index":1,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[1,0,1,5],[3,0,3,1],[3,5,4,5]],"flags":["formulas_cached_only"]}
[]
["2013年公共预算拨款支出明细表"]
[{"$nulls":5},"单位：万元"]
["支出功能分类",null,"预算数",null,null,"备注"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[null,"合计",{"v":6438.64,"d":"6,438.64"},{"v":5903.64,"d":"5,903.64"},{"v":535,"d":"535.00"},{"v":0,"d":"0.0000"}]
["205","教育",{"v":6438.64,"d":"6,438.64"},{"v":5903.64,"d":"5,903.64"},{"v":535,"d":"535.00"},{"v":0,"d":"0.0000"}]
["  20502","  普通教育",{"v":6418.64,"d":"6,418.64"},{"v":5903.64,"d":"5,903.64"},{"v":515,"d":"515.00"},{"v":0,"d":"0.0000"}]
["    2050205","    高等教育",{"v":6418.64,"d":"6,418.64"},{"v":5903.64,"d":"5,903.64"},{"v":515,"d":"515.00"},{"v":0,"d":"0.0000"}]
["  20599","  其他教育支出",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.0000"}]
["    2059999","    其他教育支出",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.0000"}]

{"sheet":"“三公”经费公共预算拨款支出表","index":2,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["2013年公共预算拨款安排的“三公经费”预算表"]
[{"$nulls":6},"单位：万元"]
["单位名称","合计","因公出国（境）费","公务用车购置及运行维护费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车运行维护费","公务用车购置"]
["合计",166.72,{"v":59,"d":"59.00"},45.72,45.72,{"v":0,"d":"0.00"},{"v":62,"d":"62.00"}]
["西安体育学院本级",166.72,{"v":59,"d":"59.00"},45.72,45.72,{"v":0,"d":"0.00"},{"v":62,"d":"62.00"}]