{"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":24,"n_cols":20,"rows_kept":24,"merged":[[2,0,2,3],[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[5,7,6,7],[5,8,5,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[7,0,12,0],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算01表"]
["  收  支  预  算  总  表"]
["单位名称：河南林业职业学院",{"$nulls":18},"单位：万元"]
["收                             入",null,null,"支                        出"]
["项              目",null,"金　额","项            目","合计","用事业单位基金弥补收支差额","部门结转资金","本年支出小计"]
[{"$nulls":7},"小计","一般公共预算",{"$nulls":4},"中央专项转移支付","政府性基金","国有资本经营预算","专户管理的教育收费","事业收入（不含教育收费）","经营收入 ","其他收入"]
[{"$nulls":8},"财政拨款","行政事业性收费","专项收入","国有资产资源有偿使用收入","一般债劵资金"]
["一般公共预算","小计",{"v":6561.2,"d":"6,561.2"},"一、基本支出",{"v":3953.7,"d":"3,953.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3953.7,"d":"3,953.7"},{"v":3953.7,"d":"3,953.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"财政拨款",{"v":6533.8,"d":"6,533.8"},"1、工资福利支出",{"v":3113.7,"d":"3,113.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3113.7,"d":"3,113.7"},{"v":3113.7,"d":"3,113.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"行政事业性收费",27.4,"2、商品服务支出",797.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},797.8,797.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"专项收入",{"v":0,"d":"0.0"},"3、对个人和家庭的补助",12.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},12.2,12.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"国有资产资源有偿使用收入",{"v":0,"d":"0.0"},"4、资本性支出",{"v":30,"d":"30.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":30,"d":"30.0"},{"v":30,"d":"30.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"一般债券资金",{"v":0,"d":"0.0"},"二、项目支出",{"v":5985.5,"d":"5,985.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2607.5,"d":"2,607.5"},{"v":2580.1,"d":"2,580.1"},27.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3378,"d":"3,378.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["中央专项转移支付",null,{"v":0,"d":"0.0"},"（一）一般性项目",{"v":3405.4,"d":"3,405.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},27.4,{"v":0,"d":"0.0"},27.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3378,"d":"3,378.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["政府性基金",null,{"v":0,"d":"0.0"},"（二）专项资金",{"v":2580.1,"d":"2,580.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2580.1,"d":"2,580.1"},{"v":2580.1,"d":"2,580.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["国有资本经营预算",null,{"v":0,"d":"0.0"},"1、基本建设支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["专户管理的教育收费",null,{"v":3378,"d":"3,378.0"},"2、事业发展专项支出",{"v":2504.1,"d":"2,504.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2504.1,"d":"2,504.1"},{"v":2504.1,"d":"2,504.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["事业收入（不含教育收费）",null,{"v":0,"d":"0.0"},"3、经济发展支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["经营收入      ",null,{"v":0,"d":"0.0"},"4、债务项目支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["其他收入",null,{"v":0,"d":"0.0"},"5、其他各项支出",{"v":76,"d":"76.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["本   年  收  入  小  计",null,{"v":9939.2,"d":"9,939.2"}]
["加：部门财政性资金结转",null,{"v":0,"d":"0.0"}]
["    用事业单位基金弥补收支差额",null,{"v":0,"d":"0.0"}]
["  收  入  合  计",null,{"v":9939.2,"d":"9,939.2"},"支 出 合 计",{"v":9939.2,"d":"9,939.2"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":6561.2,"d":"6,561.2"},{"v":6533.8,"d":"6,533.8"},27.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3378,"d":"3,378.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"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"]}