{"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",{"$nulls":6},"2018年度",{"$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":54136000,"d":"54,136,000.00"},{"v":70212100,"d":"70,212,100.00"},{"v":70212100,"d":"70,212,100.00"},"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":31167000,"d":"31,167,000.00"},{"v":57100486.28,"d":"57,100,486.28"},{"v":57100486.28,"d":"57,100,486.28"}]
["　　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":24083000,"d":"24,083,000.00"},{"v":47563965.84,"d":"47,563,965.84"},{"v":47563965.84,"d":"47,563,965.84"}]
["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":185000,"d":"185,000.00"},{"v":185000,"d":"185,000.00"},{"v":185000,"d":"185,000.00"},"    日常公用经费","62",{"v":7084000,"d":"7,084,000.00"},{"v":9536520.44,"d":"9,536,520.44"},{"v":9536520.44,"d":"9,536,520.44"}]
["三、事业收入","4",{"v":28098000,"d":"28,098,000.00"},{"v":28612902.95,"d":"28,612,902.95"},{"v":28612902.95,"d":"28,612,902.95"},"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":52985408.18,"d":"52,985,408.18"},{"v":36534427.11,"d":"36,534,427.11"},{"v":36534427.11,"d":"36,534,427.11"}]
["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":75512000,"d":"75,512,000.00"},{"v":85354668.01,"d":"85,354,668.01"},{"v":85354668.01,"d":"85,354,668.01"},"    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":542076.17,"d":"542,076.17"},{"v":270254.47,"d":"270,254.47"},{"v":270254.47,"d":"270,254.47"},"    行政事业类项目","65",{"v":52985408.18,"d":"52,985,408.18"},{"v":36534427.11,"d":"36,534,427.11"},{"v":36534427.11,"d":"36,534,427.11"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":669083.33,"d":"669,083.33"},{"v":669083.33,"d":"669,083.33"},"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":1553000,"d":"1,553,000.00"},{"v":1566700,"d":"1,566,700.00"},{"v":1566700,"d":"1,566,700.00"},"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":2000000,"d":"2,000,000.00"},{"v":2040000,"d":"2,040,000.00"},{"v":2040000,"d":"2,040,000.00"},"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":2206332.01,"d":"2,206,332.01"},{"v":2064290.91,"d":"2,064,290.91"},{"v":2064290.91,"d":"2,064,290.91"},"基本支出和项目支出合计","71","—","—",{"v":93634913.39,"d":"93,634,913.39"}]
["","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":40839591.51,"d":"40,839,591.51"}]
["","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":27931596.96,"d":"27,931,596.96"}]
["","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":6904874.33,"d":"6,904,874.33"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息及费用支出","75","—","—",{"v":2900000,"d":"2,900,000.00"}]
["","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"},"    资本性支出（基本建设）","76","—","—",{"v":0,"d":"0.00"}]
["","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"},"    资本性支出","77","—","—",{"v":15058850.59,"d":"15,058,850.59"}]
["","19","","","","十九、住房保障支出","55",{"v":2154000,"d":"2,154,000.00"},{"v":2154000,"d":"2,154,000.00"},{"v":2154000,"d":"2,154,000.00"},"    对企业补助（基本建设）","78","—","—",{"v":0,"d":"0.00"}]
["","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"},"    对企业补助","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"},"    对社会保障基金补助","80","—","—",{"v":0,"d":"0.00"}]
["","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"},"    其他支出","81","—","—",{"v":0,"d":"0.00"}]
["","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":82234000,"d":"82,234,000.00"},{"v":99494086.28,"d":"99,494,086.28"},{"v":99494086.28,"d":"99,494,086.28"},"本年支出合计","","","","","","83",{"v":84152408.18,"d":"84,152,408.18"},{"v":93634913.39,"d":"93,634,913.39"},{"v":93634913.39,"d":"93,634,913.39"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26",{"v":1918408.18,"d":"1,918,408.18"},{"v":2916114.52,"d":"2,916,114.52"},{"v":2916114.52,"d":"2,916,114.52"},"      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":2916114.52,"d":"2,916,114.52"},"      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":8775287.41,"d":"8,775,287.41"},{"v":8775287.41,"d":"8,775,287.41"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":149400,"d":"149,400.00"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":8625887.41,"d":"8,625,887.41"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":84152408.18,"d":"84,152,408.18"},{"v":102410200.8,"d":"102,410,200.80"},{"v":102410200.8,"d":"102,410,200.80"},"总计","","","","","","95",{"v":84152408.18,"d":"84,152,408.18"},{"v":102410200.8,"d":"102,410,200.80"},{"v":102410200.8,"d":"102,410,200.80"}]
["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"]}