{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,10,3,12],[3,10,3,12],[3,10,3,12],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,4,12],[4,11,4,12],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入决算表"]
[{"$nulls":12},"财决03表"]
["编制单位：四川省司法警察训练总队（四川司法警官职业学院）",{"$nulls":6},"2014年度",{"$nulls":4},"金额单位：元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入","",""]
["支出功能分类科目编码","","","科目名称","","","","","","","小计","其中：",""]
["","","","","","","","","","","","本级横向财政拨款","非本级财政拨款"]
["","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9"]
["","","","合计",{"v":67010197.39,"d":"67,010,197.39"},{"v":48470770.37,"d":"48,470,770.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18539427.02,"d":"18,539,427.02"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"}]
["204","","","公共安全支出",{"v":22191453.38,"d":"22,191,453.38"},{"v":21778512.61,"d":"21,778,512.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":412940.77,"d":"412,940.77"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"}]
["20407","","","监狱",{"v":15217214.33,"d":"15,217,214.33"},{"v":15194273.56,"d":"15,194,273.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22940.77,"d":"22,940.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040701","","","  行政运行",{"v":15217214.33,"d":"15,217,214.33"},{"v":15194273.56,"d":"15,194,273.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22940.77,"d":"22,940.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20499","","","其他公共安全支出",{"v":6974239.05,"d":"6,974,239.05"},{"v":6584239.05,"d":"6,584,239.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"}]
["2049901","","","  其他公共安全支出",{"v":6974239.05,"d":"6,974,239.05"},{"v":6584239.05,"d":"6,584,239.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"}]
["205","","","教育支出",{"v":36784499.16,"d":"36,784,499.16"},{"v":18666952.21,"d":"18,666,952.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18117546.95,"d":"18,117,546.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":36784499.16,"d":"36,784,499.16"},{"v":18666952.21,"d":"18,666,952.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18117546.95,"d":"18,117,546.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":36679499.16,"d":"36,679,499.16"},{"v":18561952.21,"d":"18,561,952.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18117546.95,"d":"18,117,546.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050399","","","  其他职业教育支出",{"v":105000,"d":"105,000.00"},{"v":105000,"d":"105,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":4963251.46,"d":"4,963,251.46"},{"v":4954312.16,"d":"4,954,312.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8939.3,"d":"8,939.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":4837451.46,"d":"4,837,451.46"},{"v":4828512.16,"d":"4,828,512.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8939.3,"d":"8,939.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080504","","","  未归口管理的行政单位离退休",{"v":4837451.46,"d":"4,837,451.46"},{"v":4828512.16,"d":"4,828,512.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8939.3,"d":"8,939.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20807","","","就业补助",{"v":28800,"d":"28,800.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080713","","","  求职补贴",{"v":28800,"d":"28,800.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20808","","","抚恤",{"v":97000,"d":"97,000.00"},{"v":97000,"d":"97,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080801","","","  死亡抚恤",{"v":97000,"d":"97,000.00"},{"v":97000,"d":"97,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":1358493.39,"d":"1,358,493.39"},{"v":1358493.39,"d":"1,358,493.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":1358493.39,"d":"1,358,493.39"},{"v":1358493.39,"d":"1,358,493.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","","","  行政单位医疗",{"v":1126693.39,"d":"1,126,693.39"},{"v":1126693.39,"d":"1,126,693.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100503","","","  公务员医疗补助",{"v":231800,"d":"231,800.00"},{"v":231800,"d":"231,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":1712500,"d":"1,712,500.00"},{"v":1712500,"d":"1,712,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":1712500,"d":"1,712,500.00"},{"v":1712500,"d":"1,712,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":1712500,"d":"1,712,500.00"},{"v":1712500,"d":"1,712,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":7},"—3.%d —"]