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

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":12,"rows_kept":45,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[29,4,29,8],[29,4,29,8],[29,4,29,8],[29,4,29,8],[29,4,29,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[42,0,42,3],[42,0,42,3],[42,0,42,3],[42,0,42,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"收入支出决算总表"]
[{"$nulls":11},"财决01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）",{"$nulls":3},"2014年度",{"$nulls":6},"金额单位：元"]
["收入","","","","支出","","","","","","",""]
["项目","行次","年初预算数","决算数","项目(按功能分类)","行次","年初预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","决算数"]
["栏次","","1","2","栏次","","3","4","栏次","","5","6"]
["一、财政拨款收入","1",{"v":35776800,"d":"35,776,800.00"},{"v":48470770.37,"d":"48,470,770.37"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、基本支出","60",{"v":24991000,"d":"24,991,000.00"},{"v":28160453.88,"d":"28,160,453.88"}]
["　　其中：政府性基金","2",{"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"},"    人员经费","61",{"v":20409000,"d":"20,409,000.00"},{"v":23691345.35,"d":"23,691,345.35"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":4582000,"d":"4,582,000.00"},{"v":4469108.53,"d":"4,469,108.53"}]
["三、事业收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","40",{"v":19967124.95,"d":"19,967,124.95"},{"v":28431978.33,"d":"28,431,978.33"},"二、项目支出","63",{"v":61496991.03,"d":"61,496,991.03"},{"v":49148450.01,"d":"49,148,450.01"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":59864966.08,"d":"59,864,966.08"},{"v":40842680.71,"d":"40,842,680.71"},"    基本建设类项目","64",{"v":8521900,"d":"8,521,900.00"},{"v":4405900,"d":"4,405,900.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":52975091.03,"d":"52,975,091.03"},{"v":44742550.01,"d":"44,742,550.01"}]
["六、其他收入","7",{"v":28879500,"d":"28,879,500.00"},{"v":18539427.02,"d":"18,539,427.02"},"七、文化体育与传媒支出","43",{"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"}]
["","8","","","八、社会保障和就业支出","44",{"v":3882200,"d":"3,882,200.00"},{"v":4963251.46,"d":"4,963,251.46"},"四、经营支出","67",{"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":1061200,"d":"1,061,200.00"},{"v":1358493.39,"d":"1,358,493.39"},"五、对附属单位补助支出","68",{"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"},"","69","",""]
["","11","","","十一、城乡社区支出","47",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—",{"v":77308903.89,"d":"77,308,903.89"}]
["","13","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  工资福利支出","72","—",{"v":16746200.23,"d":"16,746,200.23"}]
["","14","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  商品和服务支出","73","—",{"v":26305060.31,"d":"26,305,060.31"}]
["","15","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  对个人和家庭的补助","74","—",{"v":12493285.12,"d":"12,493,285.12"}]
["","16","","","十六、金融支出","52",{"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"},"  赠与","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"},"  债务利息支出","77","—",{"v":0,"d":"0.00"}]
["","19","","","十九、住房保障支出","55",{"v":1712500,"d":"1,712,500.00"},{"v":1712500,"d":"1,712,500.00"},"  基本建设支出","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"},"  其他资本性支出","79","—",{"v":21764358.23,"d":"21,764,358.23"}]
["","21","","","二十一、国债还本付息支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  贷款转贷及产权参股","80","—",{"v":0,"d":"0.00"}]
["","22","","","二十二、其他支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  其他支出","81","—",{"v":0,"d":"0.00"}]
["","23","","","","59","","","","82","",""]
["本年收入合计","24",{"v":64656300,"d":"64,656,300.00"},{"v":67010197.39,"d":"67,010,197.39"},"本年支出合计","","","","","83",{"v":86487991.03,"d":"86,487,991.03"},{"v":77308903.89,"d":"77,308,903.89"}]
["    用事业基金弥补收支差额","25",{"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":21831691.03,"d":"21,831,691.03"},{"v":21831691.03,"d":"21,831,691.03"},"      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":21831691.03,"d":"21,831,691.03"},"      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":11532984.53,"d":"11,532,984.53"}]
["","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":11532984.53,"d":"11,532,984.53"}]
["","33","","","      经营结余","","","","","92","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","93","",""]
["","35","","","","","","","","94","",""]
["总计","36",{"v":86487991.03,"d":"86,487,991.03"},{"v":88841888.42,"d":"88,841,888.42"},"总计","","","","","95",{"v":86487991.03,"d":"86,487,991.03"},{"v":88841888.42,"d":"88,841,888.42"}]
["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":4},"— 1 —"]