{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[32,0,32,1]],"flags":["formulas_cached_only"]}
["序号","部门","上年结余     ①","预算数         ②","预算总额       ③＝①＋②","预算执行数     ④","预算余额      ⑤＝③－④","执行比例  ⑥＝④÷③"]
[1,"领导室",{"v":0,"d":"0.00"},{"v":1982000,"d":"1,982,000.00"},{"v":1982000,"d":"1,982,000.00"},{"v":1509211.15,"d":"1,509,211.15"},{"v":472788.85,"d":"472,788.85"},{"v":0.7614587033299697,"d":"76.15%"}]
[2,"党办",{"v":1426.7,"d":"1,426.70"},{"v":144500,"d":"144,500.00"},{"v":145926.7,"d":"145,926.70"},{"v":75670.32,"d":"75,670.32"},{"v":70256.38,"d":"70,256.38"},{"v":0.5185502036296304,"d":"51.86%"}]
[3,"院办",{"v":4047.75,"d":"4,047.75"},{"v":3309220,"d":"3,309,220.00"},{"v":3313267.75,"d":"3,313,267.75"},{"v":1083647.74,"d":"1,083,647.74"},{"v":2229620.01,"d":"2,229,620.01"},{"v":0.32706313578188784,"d":"32.71%"}]
[4,"人事处",513.41,{"v":72867613,"d":"72,867,613.00"},{"v":72868126.41,"d":"72,868,126.41"},{"v":58563029.519999996,"d":"58,563,029.52"},{"v":14305096.89,"d":"14,305,096.89"},{"v":0.8036851282615542,"d":"80.37%"}]
[5,"教务处",{"v":48983.59,"d":"48,983.59"},{"v":18500635,"d":"18,500,635.00"},{"v":18549618.59,"d":"18,549,618.59"},{"v":14788168.13,"d":"14,788,168.13"},{"v":3761450.46,"d":"3,761,450.46"},{"v":0.7972222209448675,"d":"79.72%"}]
[6,"总务处",{"v":24207.2,"d":"24,207.20"},{"v":18952722.61,"d":"18,952,722.61"},{"v":18976929.81,"d":"18,976,929.81"},{"v":15543236.339999998,"d":"15,543,236.34"},{"v":3433693.47,"d":"3,433,693.47"},{"v":0.8190595894921529,"d":"81.91%"}]
[7,"财务处",816.36,{"v":491450,"d":"491,450.00"},{"v":492266.36,"d":"492,266.36"},{"v":240177.98,"d":"240,177.98"},{"v":252088.38,"d":"252,088.38"},{"v":0.48790248433795075,"d":"48.79%"}]
[8,"学生处",{"v":1175.5,"d":"1,175.50"},{"v":1099500,"d":"1,099,500.00"},{"v":1100675.5,"d":"1,100,675.50"},{"v":830361.53,"d":"830,361.53"},{"v":270313.97,"d":"270,313.97"},{"v":0.7544108413424302,"d":"75.44%"}]
[9,"招生就业办",{"v":244500,"d":"244,500.00"},{"v":1104500,"d":"1,104,500.00"},{"v":1349000,"d":"1,349,000.00"},{"v":804911.9,"d":"804,911.90"},{"v":544088.1,"d":"544,088.10"},{"v":0.5966730170496665,"d":"59.67%"}]
[10,"保卫处",{"v":2920.03,"d":"2,920.03"},{"v":1078250,"d":"1,078,250.00"},{"v":1081170.03,"d":"1,081,170.03"},{"v":927119.65,"d":"927,119.65"},{"v":154050.38,"d":"154,050.38"},{"v":0.8575151218351844,"d":"85.75%"}]
[11,"团委",{"v":1895.88,"d":"1,895.88"},{"v":834500,"d":"834,500.00"},{"v":836395.88,"d":"836,395.88"},{"v":484355.25,"d":"484,355.25"},{"v":352040.63,"d":"352,040.63"},{"v":0.579098082118721,"d":"57.91%"}]
[12,"学生党总支",{"v":8416.25,"d":"8,416.25"},{"v":76500,"d":"76,500.00"},{"v":84916.25,"d":"84,916.25"},{"v":476,"d":"476.00"},{"v":84440.25,"d":"84,440.25"},{"v":0.005605523088925853,"d":"0.56%"}]
[13,"清远综合办",{"v":26802.7,"d":"26,802.70"},{"v":6198500,"d":"6,198,500.00"},{"v":6225302.7,"d":"6,225,302.70"},{"v":5371324.050000001,"d":"5,371,324.05"},{"v":853978.65,"d":"853,978.65"},{"v":0.8628213452174784,"d":"86.28%"}]
[14,"纪检审计室",{"v":6113.62,"d":"6,113.62"},{"v":140000,"d":"140,000.00"},{"v":146113.62,"d":"146,113.62"},{"v":9927.25,"d":"9,927.25"},{"v":136186.37,"d":"136,186.37"},{"v":0.0679419892546636,"d":"6.79%"}]
[15,"信息中心",{"v":18817.54,"d":"18,817.54"},{"v":1192385.2,"d":"1,192,385.20"},{"v":1211202.74,"d":"1,211,202.74"},{"v":339548.3,"d":"339,548.30"},{"v":871654.44,"d":"871,654.44"},{"v":0.28033977201867954,"d":"28.03%"}]
[16,"黄埔综合办",{"v":14189.77,"d":"14,189.77"},{"v":1115512,"d":"1,115,512.00"},{"v":1129701.77,"d":"1,129,701.77"},{"v":995161.64,"d":"995,161.64"},{"v":134540.13,"d":"134,540.13"},{"v":0.8809065068562298,"d":"88.09%"}]
[17,"图书馆",{"v":20778.6,"d":"20,778.60"},{"v":1236000,"d":"1,236,000.00"},{"v":1256778.6,"d":"1,256,778.60"},{"v":1092749.17,"d":"1,092,749.17"},{"v":164029.43,"d":"164,029.43"},{"v":0.8694842273730631,"d":"86.95%"}]
[18,"科研处",{"v":499098.76,"d":"499,098.76"},{"v":478000,"d":"478,000.00"},{"v":977098.76,"d":"977,098.76"},{"v":176883.52,"d":"176,883.52"},{"v":800215.24,"d":"800,215.24"},{"v":0.1810293158083631,"d":"18.10%"}]
[19,"学报编辑部",{"v":7755.7,"d":"7,755.70"},{"v":188000,"d":"188,000.00"},{"v":195755.7,"d":"195,755.70"},{"v":70843.6,"d":"70,843.60"},{"v":124912.1,"d":"124,912.10"},{"v":0.3618980188060935,"d":"36.19%"}]
[20,"高教研究室",{"v":4,"d":"4.00"},{"v":80000,"d":"80,000.00"},{"v":80004,"d":"80,004.00"},{"v":9338.8,"d":"9,338.80"},{"v":70665.2,"d":"70,665.20"},{"v":0.1167291635418229,"d":"11.67%"}]
[21,"法律公共系",{"v":0,"d":"0.00"},{"v":49684.13,"d":"49,684.13"},{"v":49684.13,"d":"49,684.13"},{"v":49481,"d":"49,481.00"},203.13,{"v":0.9959115717634586,"d":"99.59%"}]
[22,"财金学院",{"v":0,"d":"0.00"},{"v":181878.84,"d":"181,878.84"},{"v":181878.84,"d":"181,878.84"},{"v":179239.5,"d":"179,239.50"},{"v":2639.34,"d":"2,639.34"},{"v":0.9854884713361929,"d":"98.55%"}]
[23,"外语外贸学院",{"v":0,"d":"0.00"},{"v":1135840.43,"d":"1,135,840.43"},{"v":1135840.43,"d":"1,135,840.43"},{"v":447205.98,"d":"447,205.98"},{"v":688634.45,"d":"688,634.45"},{"v":0.3937225407621738,"d":"39.37%"}]
[24,"旅游系",{"v":0,"d":"0.00"},{"v":317188.69,"d":"317,188.69"},{"v":317188.69,"d":"317,188.69"},{"v":284066.42,"d":"284,066.42"},{"v":33122.27,"d":"33,122.27"},{"v":0.8955755011315188,"d":"89.56%"}]
[25,"信商学院",{"v":0,"d":"0.00"},{"v":330564.74,"d":"330,564.74"},{"v":330564.74,"d":"330,564.74"},{"v":253673.64,"d":"253,673.64"},{"v":76891.1,"d":"76,891.10"},{"v":0.7673947318156196,"d":"76.74%"}]
[26,"建艺学院",{"v":0,"d":"0.00"},{"v":139267.82,"d":"139,267.82"},{"v":139267.82,"d":"139,267.82"},{"v":129912.49,"d":"129,912.49"},{"v":9355.33,"d":"9,355.33"},{"v":0.9328248980992163,"d":"93.28%"}]
[27,"思政部",{"v":0,"d":"0.00"},{"v":115504.12,"d":"115,504.12"},{"v":115504.12,"d":"115,504.12"},{"v":19409.07,"d":"19,409.07"},{"v":96095.05,"d":"96,095.05"},{"v":0.16803790202462043,"d":"16.80%"}]
[28,"体艺部",{"v":0,"d":"0.00"},{"v":44875.66,"d":"44,875.66"},{"v":44875.66,"d":"44,875.66"},{"v":32336.24,"d":"32,336.24"},{"v":12539.42,"d":"12,539.42"},{"v":0.7205741375168633,"d":"72.06%"}]
[29,"工会",{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":350000,"d":"350,000.00"},{"v":239850,"d":"239,850.00"},{"v":110150,"d":"110,150.00"},{"v":0.6852857142857143,"d":"68.53%"}]
[30,"成人继续教育学院",{"v":0,"d":"0.00"},{"v":1160000,"d":"1,160,000.00"},{"v":1160000,"d":"1,160,000.00"},{"v":675745,"d":"675,745.00"},{"v":484255,"d":"484,255.00"},{"v":0.5825387931034482,"d":"58.25%"}]
[31,"劳动关系研究所",{"v":3205.5,"d":"3,205.50"},{"v":71000,"d":"71,000.00"},{"v":74205.5,"d":"74,205.50"},{"v":8554.7,"d":"8,554.70"},{"v":65650.8,"d":"65,650.80"},{"v":0.1152839075270701,"d":"11.53%"}]
["合计",null,{"v":935668.86,"d":"935,668.86"},{"v":134965592.24,"d":"134,965,592.24"},{"v":135901261.1,"d":"135,901,261.10"},{"v":105235615.88,"d":"105,235,615.88"},{"v":30665645.219999995,"d":"30,665,645.22"},{"v":0.7743534903812603,"d":"77.44%"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

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