{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Z01 收入支出决算总表(财决01表)","Z01_1 财政拨款收入支出决算总表(财决01-1表)","Z03 收入决算表(财决03表)","Z04 支出决算表(财决04表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4],[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：四川司法警官职业学院",{"$nulls":6},"2018年度",{"$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":49821500,"d":"49,821,500.00"},{"v":62048200,"d":"62,048,200.00"},{"v":61626305.31,"d":"61,626,305.31"},"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":45514600,"d":"45,514,600.00"},{"v":54316000,"d":"54,316,000.00"},{"v":49003255.52,"d":"49,003,255.52"}]
["　　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":34350800,"d":"34,350,800.00"},{"v":43152200,"d":"43,152,200.00"},{"v":40327374.08,"d":"40,327,374.08"}]
["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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":11163800,"d":"11,163,800.00"},{"v":11163800,"d":"11,163,800.00"},{"v":8675881.44,"d":"8,675,881.44"}]
["三、事业收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","40",{"v":2950000,"d":"2,950,000.00"},{"v":3720000,"d":"3,720,000.00"},{"v":2523816,"d":"2,523,816.00"},"二、项目支出","63",{"v":42076900,"d":"42,076,900.00"},{"v":45502200,"d":"45,502,200.00"},{"v":32078254.2,"d":"32,078,254.20"}]
["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":84641500,"d":"84,641,500.00"},{"v":93674500,"d":"93,674,500.00"},{"v":76133993.72,"d":"76,133,993.72"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":42076900,"d":"42,076,900.00"},{"v":45502200,"d":"45,502,200.00"},{"v":32078254.2,"d":"32,078,254.20"}]
["六、其他收入","7",{"v":31250000,"d":"31,250,000.00"},{"v":31250000,"d":"31,250,000.00"},{"v":19455204.41,"d":"19,455,204.41"},"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":0,"d":"0.00"},{"v":2423700,"d":"2,423,700.00"},{"v":2423700,"d":"2,423,700.00"},"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—","—",{"v":81081509.72,"d":"81,081,509.72"}]
["","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":36896469.95,"d":"36,896,469.95"}]
["","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":28239060.42,"d":"28,239,060.42"}]
["","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":8692604.13,"d":"8,692,604.13"}]
["","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":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"},{"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":7253375.22,"d":"7,253,375.22"}]
["","19","","","","十九、住房保障支出","55",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":81071500,"d":"81,071,500.00"},{"v":93298200,"d":"93,298,200.00"},{"v":81081509.72,"d":"81,081,509.72"},"本年支出合计","","","","","","83",{"v":87591500,"d":"87,591,500.00"},{"v":99818200,"d":"99,818,200.00"},{"v":81081509.72,"d":"81,081,509.72"}]
["    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":6520000,"d":"6,520,000.00"},{"v":6520000,"d":"6,520,000.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","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":0,"d":"0.00"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":87591500,"d":"87,591,500.00"},{"v":99818200,"d":"99,818,200.00"},{"v":81081509.72,"d":"81,081,509.72"},"总计","","","","","","95",{"v":87591500,"d":"87,591,500.00"},{"v":99818200,"d":"99,818,200.00"},{"v":81081509.72,"d":"81,081,509.72"}]
["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":"Z01_1 财政拨款收入支出决算总表(财决01-1表)","index":1,"n_rows":40,"n_cols":27,"rows_kept":40,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[3,16,3,26],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,4,9],[4,7,4,9],[4,7,4,9],[4,10,4,12],[4,10,4,12],[4,10,4,12],[4,13,4,15],[4,13,4,15],[4,13,4,15],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,4,20],[4,18,4,20],[4,18,4,20],[4,21,4,23],[4,21,4,23],[4,21,4,23],[4,24,4,26],[4,24,4,26],[4,24,4,26],[37,0,37,5],[37,0,37,5],[37,0,37,5],[37,0,37,5],[37,0,37,5],[37,0,37,5]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"财政拨款收入支出决算总表"]
[{"$nulls":26},"财决01-1表"]
["编制单位：四川司法警官职业学院",{"$nulls":12},"2018年度",{"$nulls":12},"金额单位：元"]
["收     入","","","","","支     出","","","","","","","","","","","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","",""]
["","","","","","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次","","1","2","3","栏    次","","4","5","6","7","8","9","10","11","12","栏    次","","13","14","15","16","17","18","19","20","21"]
["一、一般公共预算财政拨款","1",{"v":49821500,"d":"49,821,500.00"},{"v":62048200,"d":"62,048,200.00"},{"v":61626305.31,"d":"61,626,305.31"},"一、一般公共服务支出","31",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、基本支出","54",{"v":37404600,"d":"37,404,600.00"},{"v":37404600,"d":"37,404,600.00"},{"v":0,"d":"0.00"},{"v":46206000,"d":"46,206,000.00"},{"v":46206000,"d":"46,206,000.00"},{"v":0,"d":"0.00"},{"v":42815951.28,"d":"42,815,951.28"},{"v":42815951.28,"d":"42,815,951.28"},{"v":0,"d":"0.00"}]
["二、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","32",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","55",{"v":33170800,"d":"33,170,800.00"},{"v":33170800,"d":"33,170,800.00"},{"v":0,"d":"0.00"},{"v":41972200,"d":"41,972,200.00"},{"v":41972200,"d":"41,972,200.00"},{"v":0,"d":"0.00"},{"v":38587774.35,"d":"38,587,774.35"},{"v":38587774.35,"d":"38,587,774.35"},{"v":0,"d":"0.00"}]
["","3","","","","三、国防支出","33",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","56",{"v":4233800,"d":"4,233,800.00"},{"v":4233800,"d":"4,233,800.00"},{"v":0,"d":"0.00"},{"v":4233800,"d":"4,233,800.00"},{"v":4233800,"d":"4,233,800.00"},{"v":0,"d":"0.00"},{"v":4228176.93,"d":"4,228,176.93"},{"v":4228176.93,"d":"4,228,176.93"},{"v":0,"d":"0.00"}]
["","4","","","","四、公共安全支出","34",{"v":2950000,"d":"2,950,000.00"},{"v":2950000,"d":"2,950,000.00"},{"v":0,"d":"0.00"},{"v":3720000,"d":"3,720,000.00"},{"v":3720000,"d":"3,720,000.00"},{"v":0,"d":"0.00"},{"v":2523816,"d":"2,523,816.00"},{"v":2523816,"d":"2,523,816.00"},{"v":0,"d":"0.00"},"二、项目支出","57",{"v":15966900,"d":"15,966,900.00"},{"v":15966900,"d":"15,966,900.00"},{"v":0,"d":"0.00"},{"v":19392200,"d":"19,392,200.00"},{"v":19392200,"d":"19,392,200.00"},{"v":0,"d":"0.00"},{"v":18810354.03,"d":"18,810,354.03"},{"v":18810354.03,"d":"18,810,354.03"},{"v":0,"d":"0.00"}]
["","5","","","","五、教育支出","35",{"v":50421500,"d":"50,421,500.00"},{"v":50421500,"d":"50,421,500.00"},{"v":0,"d":"0.00"},{"v":59454500,"d":"59,454,500.00"},{"v":59454500,"d":"59,454,500.00"},{"v":0,"d":"0.00"},{"v":56678789.31,"d":"56,678,789.31"},{"v":56678789.31,"d":"56,678,789.31"},{"v":0,"d":"0.00"},"    基本建设类项目","58",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","6","","","","六、科学技术支出","36",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","59",{"v":15966900,"d":"15,966,900.00"},{"v":15966900,"d":"15,966,900.00"},{"v":0,"d":"0.00"},{"v":19392200,"d":"19,392,200.00"},{"v":19392200,"d":"19,392,200.00"},{"v":0,"d":"0.00"},{"v":18810354.03,"d":"18,810,354.03"},{"v":18810354.03,"d":"18,810,354.03"},{"v":0,"d":"0.00"}]
["","7","","","","七、文化体育与传媒支出","37",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","60","","","","","","","","",""]
["","8","","","","八、社会保障和就业支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2423700,"d":"2,423,700.00"},{"v":2423700,"d":"2,423,700.00"},{"v":0,"d":"0.00"},{"v":2423700,"d":"2,423,700.00"},{"v":2423700,"d":"2,423,700.00"},{"v":0,"d":"0.00"},"","61","","","","","","","","",""]
["","9","","","","九、医疗卫生与计划生育支出","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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","62","","","","","","","","",""]
["","10","","","","十、节能环保支出","40",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","63","","","","","","","","",""]
["","11","","","","十一、城乡社区支出","41",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","64","—","—","—","—","—","—","—","—","—"]
["","12","","","","十二、农林水支出","42",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","65","—","—","—","—","—","—",{"v":35181131.75,"d":"35,181,131.75"},{"v":35181131.75,"d":"35,181,131.75"},{"v":0,"d":"0.00"}]
["","13","","","","十三、交通运输支出","43",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","66","—","—","—","—","—","—",{"v":15108962.96,"d":"15,108,962.96"},{"v":15108962.96,"d":"15,108,962.96"},{"v":0,"d":"0.00"}]
["","14","","","","十四、资源勘探信息等支出","44",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","67","—","—","—","—","—","—",{"v":8142742.6,"d":"8,142,742.60"},{"v":8142742.6,"d":"8,142,742.60"},{"v":0,"d":"0.00"}]
["","15","","","","十五、商业服务业等支出","45",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息及费用支出","68","—","—","—","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","16","","","","十六、金融支出","46",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    资本性支出（基本建设）","69","—","—","—","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","47",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    资本性支出","70","—","—","—","—","—","—",{"v":3193468,"d":"3,193,468.00"},{"v":3193468,"d":"3,193,468.00"},{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","48",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企业补助（基本建设）","71","—","—","—","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","49",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企业补助","72","—","—","—","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","20","","","","二十、粮油物资储备支出","50",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对社会保障基金补助","73","—","—","—","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","51",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","74","—","—","—","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","22","","","","二十二、债务还本支出","52",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","75","","","","","","","","",""]
["","23","","","","二十三、债务付息支出","53",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","76","","","","","","","","",""]
["本年收入合计","24",{"v":49821500,"d":"49,821,500.00"},{"v":62048200,"d":"62,048,200.00"},{"v":61626305.31,"d":"61,626,305.31"},"本年支出合计","77",{"v":53371500,"d":"53,371,500.00"},{"v":53371500,"d":"53,371,500.00"},{"v":0,"d":"0.00"},{"v":65598200,"d":"65,598,200.00"},{"v":65598200,"d":"65,598,200.00"},{"v":0,"d":"0.00"},{"v":61626305.31,"d":"61,626,305.31"},{"v":61626305.31,"d":"61,626,305.31"},{"v":0,"d":"0.00"},"本年支出合计","77",{"v":53371500,"d":"53,371,500.00"},{"v":53371500,"d":"53,371,500.00"},{"v":0,"d":"0.00"},{"v":65598200,"d":"65,598,200.00"},{"v":65598200,"d":"65,598,200.00"},{"v":0,"d":"0.00"},{"v":61626305.31,"d":"61,626,305.31"},{"v":61626305.31,"d":"61,626,305.31"},{"v":0,"d":"0.00"}]
["","25","","","","","78","","","","","","","","","","","78","","","","","","","","",""]
["年初财政拨款结转和结余","26",{"v":3550000,"d":"3,550,000.00"},{"v":3550000,"d":"3,550,000.00"},{"v":0,"d":"0.00"},"年末财政拨款结转和结余","79",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"年末财政拨款结转和结余","79",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一、一般公共预算财政拨款","27",{"v":3550000,"d":"3,550,000.00"},{"v":3550000,"d":"3,550,000.00"},{"v":0,"d":"0.00"},"    基本支出结转","80",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本支出结转","80",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款","28",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    项目支出结转和结余","81",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    项目支出结转和结余","81",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","29","","","","","82","","","","","","","","","","","82","","","","","","","","",""]
["总计","30",{"v":53371500,"d":"53,371,500.00"},{"v":65598200,"d":"65,598,200.00"},{"v":61626305.31,"d":"61,626,305.31"},"总计","83",{"v":53371500,"d":"53,371,500.00"},{"v":53371500,"d":"53,371,500.00"},{"v":0,"d":"0.00"},{"v":65598200,"d":"65,598,200.00"},{"v":65598200,"d":"65,598,200.00"},{"v":0,"d":"0.00"},{"v":61626305.31,"d":"61,626,305.31"},{"v":61626305.31,"d":"61,626,305.31"},{"v":0,"d":"0.00"},"总计","83",{"v":53371500,"d":"53,371,500.00"},{"v":53371500,"d":"53,371,500.00"},{"v":0,"d":"0.00"},{"v":65598200,"d":"65,598,200.00"},{"v":65598200,"d":"65,598,200.00"},{"v":0,"d":"0.00"},{"v":61626305.31,"d":"61,626,305.31"},{"v":61626305.31,"d":"61,626,305.31"},{"v":0,"d":"0.00"}]
["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":13},"—2.%d —"]

{"sheet":"Z03 收入决算表(财决03表)","index":2,"n_rows":25,"n_cols":11,"rows_kept":25,"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],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[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],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"财决03表"]
["编制单位：四川司法警官职业学院",{"$nulls":5},"2018年度",{"$nulls":3},"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"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["","","","合计",{"v":81081509.72,"d":"81,081,509.72"},{"v":61626305.31,"d":"61,626,305.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19455204.41,"d":"19,455,204.41"}]
["204","","","公共安全支出",{"v":2523816,"d":"2,523,816.00"},{"v":2523816,"d":"2,523,816.00"},{"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"}]
["20499","","","其他公共安全支出",{"v":2523816,"d":"2,523,816.00"},{"v":2523816,"d":"2,523,816.00"},{"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"}]
["2049901","","","  其他公共安全支出",{"v":2523816,"d":"2,523,816.00"},{"v":2523816,"d":"2,523,816.00"},{"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"}]
["205","","","教育支出",{"v":76133993.72,"d":"76,133,993.72"},{"v":56678789.31,"d":"56,678,789.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19455204.41,"d":"19,455,204.41"}]
["20503","","","职业教育",{"v":76133993.72,"d":"76,133,993.72"},{"v":56678789.31,"d":"56,678,789.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19455204.41,"d":"19,455,204.41"}]
["2050305","","","  高等职业教育",{"v":76133993.72,"d":"76,133,993.72"},{"v":56678789.31,"d":"56,678,789.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19455204.41,"d":"19,455,204.41"}]
["208","","","社会保障和就业支出",{"v":2423700,"d":"2,423,700.00"},{"v":2423700,"d":"2,423,700.00"},{"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"}]
["20805","","","行政事业单位离退休",{"v":2402500,"d":"2,402,500.00"},{"v":2402500,"d":"2,402,500.00"},{"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"}]
["2080504","","","  未归口管理的行政单位离退休",{"v":2402500,"d":"2,402,500.00"},{"v":2402500,"d":"2,402,500.00"},{"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"}]
["20808","","","抚恤",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"}]
["2080801","","","  死亡抚恤",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"}]
["20899","","","其他社会保障和就业支出",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"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"}]
["2089901","","","  其他社会保障和就业支出",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"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":6},"—4.%d —"]

{"sheet":"Z04 支出决算表(财决04表)","index":3,"n_rows":25,"n_cols":10,"rows_kept":25,"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],[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],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
[{"$nulls":9},"财决04表"]
["编制单位：四川司法警官职业学院",{"$nulls":4},"2018年度",{"$nulls":3},"金额单位：元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":81081509.72,"d":"81,081,509.72"},{"v":49003255.52,"d":"49,003,255.52"},{"v":32078254.2,"d":"32,078,254.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204","","","公共安全支出",{"v":2523816,"d":"2,523,816.00"},{"v":0,"d":"0.00"},{"v":2523816,"d":"2,523,816.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20499","","","其他公共安全支出",{"v":2523816,"d":"2,523,816.00"},{"v":0,"d":"0.00"},{"v":2523816,"d":"2,523,816.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2049901","","","  其他公共安全支出",{"v":2523816,"d":"2,523,816.00"},{"v":0,"d":"0.00"},{"v":2523816,"d":"2,523,816.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":76133993.72,"d":"76,133,993.72"},{"v":46599555.52,"d":"46,599,555.52"},{"v":29534438.2,"d":"29,534,438.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":76133993.72,"d":"76,133,993.72"},{"v":46599555.52,"d":"46,599,555.52"},{"v":29534438.2,"d":"29,534,438.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":76133993.72,"d":"76,133,993.72"},{"v":46599555.52,"d":"46,599,555.52"},{"v":29534438.2,"d":"29,534,438.20"},{"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":2423700,"d":"2,423,700.00"},{"v":2403700,"d":"2,403,700.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":2402500,"d":"2,402,500.00"},{"v":2402500,"d":"2,402,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":2402500,"d":"2,402,500.00"},{"v":2402500,"d":"2,402,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20808","","","抚恤",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080801","","","  死亡抚恤",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20899","","","其他社会保障和就业支出",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2089901","","","  其他社会保障和就业支出",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","",""]
[]
[{"$nulls":5},"— 4.%d —"]