{"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":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,5,3,14],[29,5,29,10],[30,5,30,10],[31,5,31,10],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10],[37,5,37,10],[38,5,38,10],[39,5,39,10],[40,5,40,10],[41,5,41,10],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：河南林业职业学院",{"$nulls":6},"2017年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":37118000,"d":"37,118,000.00"},{"v":49601066.7,"d":"49,601,066.70"},{"v":48943377.46,"d":"48,943,377.46"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、基本支出","60",{"v":25509000,"d":"25,509,000.00"},{"v":28618966.7,"d":"28,618,966.70"},{"v":27921277.46,"d":"27,921,277.46"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":19090000,"d":"19,090,000.00"},{"v":22199966.7,"d":"22,199,966.70"},{"v":21502277.46,"d":"21,502,277.46"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":72500,"d":"72,500.00"},{"v":72500,"d":"72,500.00"},"    日常公用经费","62",{"v":6419000,"d":"6,419,000.00"},{"v":6419000,"d":"6,419,000.00"},{"v":6419000,"d":"6,419,000.00"}]
["三、事业收入","4",{"v":17070000,"d":"17,070,000.00"},{"v":17070000,"d":"17,070,000.00"},{"v":18669573.28,"d":"18,669,573.28"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":29410000,"d":"29,410,000.00"},{"v":40792927.78,"d":"40,792,927.78"},{"v":46258095.92,"d":"46,258,095.92"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":48130000,"d":"48,130,000.00"},{"v":56149337.28,"d":"56,149,337.28"},{"v":62835224.36,"d":"62,835,224.36"},"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":190000,"d":"190,000.00"},{"v":230000,"d":"230,000.00"},{"v":117923.83,"d":"117,923.83"},"    行政事业类项目","65",{"v":29410000,"d":"29,410,000.00"},{"v":40792927.78,"d":"40,792,927.78"},{"v":46258095.92,"d":"46,258,095.92"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1065442.94,"d":"1,065,442.94"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":3247000,"d":"3,247,000.00"},{"v":6318466.7,"d":"6,318,466.70"},{"v":6318466.7,"d":"6,318,466.70"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":124000,"d":"124,000.00"},{"v":164000,"d":"164,000.00"},{"v":164000,"d":"164,000.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":1581000,"d":"1,581,000.00"},{"v":4830590.5,"d":"4,830,590.50"},{"v":3024258.49,"d":"3,024,258.49"},"基本支出和项目支出合计","71","—","—",{"v":74179373.38,"d":"74,179,373.38"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":34145720.72,"d":"34,145,720.72"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","73","—","—",{"v":18328301.04,"d":"18,328,301.04"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—","—",{"v":10890049.1,"d":"10,890,049.10"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":2756448,"d":"2,756,448.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":1647000,"d":"1,647,000.00"},{"v":1647000,"d":"1,647,000.00"},{"v":1647000,"d":"1,647,000.00"},"    其他资本性支出","78","—","—",{"v":8058854.52,"d":"8,058,854.52"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":54188000,"d":"54,188,000.00"},{"v":66671066.7,"d":"66,671,066.70"},{"v":68678393.68,"d":"68,678,393.68"},"本年支出合计","","","","","","83",{"v":54919000,"d":"54,919,000.00"},{"v":69411894.48,"d":"69,411,894.48"},{"v":74179373.38,"d":"74,179,373.38"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1473915.14,"d":"1,473,915.14"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26",{"v":731000,"d":"731,000.00"},{"v":2740827.78,"d":"2,740,827.78"},{"v":6943179.08,"d":"6,943,179.08"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":0,"d":"0.00"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":6943179.08,"d":"6,943,179.08"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":0,"d":"0.00"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2916114.52,"d":"2,916,114.52"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":0,"d":"0.00"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":2916114.52,"d":"2,916,114.52"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":54919000,"d":"54,919,000.00"},{"v":69411894.48,"d":"69,411,894.48"},{"v":77095487.9,"d":"77,095,487.90"},"总计","","","","","","95",{"v":54919000,"d":"54,919,000.00"},{"v":69411894.48,"d":"69,411,894.48"},{"v":77095487.9,"d":"77,095,487.90"}]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 1 —"]

{"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"]}