{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Z01 收入支出决算总表(财决01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：湖南外贸职业学院",{"$nulls":6},"2018年度",{"$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":59687300,"d":"59,687,300.00"},{"v":200521100,"d":"200,521,100.00"},{"v":200521100,"d":"200,521,100.00"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":1002000,"d":"1,002,000.00"},{"v":0,"d":"0.00"},"一、基本支出","60",{"v":95457600,"d":"95,457,600.00"},{"v":136265910.49,"d":"136,265,910.49"},{"v":129360308.62,"d":"129,360,308.62"}]
["　　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":81364100,"d":"81,364,100.00"},{"v":89275400,"d":"89,275,400.00"},{"v":85436446.19,"d":"85,436,446.19"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42470340.43,"d":"42,470,340.43"},"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":14093500,"d":"14,093,500.00"},{"v":46990510.49,"d":"46,990,510.49"},{"v":43923862.43,"d":"43,923,862.43"}]
["三、事业收入","4",{"v":44570300,"d":"44,570,300.00"},{"v":44570300,"d":"44,570,300.00"},{"v":43400110,"d":"43,400,110.00"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":8800000,"d":"8,800,000.00"},{"v":129925319,"d":"129,925,319.00"},{"v":9001891.55,"d":"9,001,891.55"}]
["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":90001200,"d":"90,001,200.00"},{"v":246876010.49,"d":"246,876,010.49"},{"v":164744371.35,"d":"164,744,371.35"},"    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":1848870.57,"d":"1,848,870.57"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":104062.5,"d":"104,062.50"},{"v":104053.59,"d":"104,053.59"},"    行政事业类项目","65",{"v":8800000,"d":"8,800,000.00"},{"v":129925319,"d":"129,925,319.00"},{"v":9001891.55,"d":"9,001,891.55"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3371279.86,"d":"3,371,279.86"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":54000,"d":"54,000.00"},{"v":53944,"d":"53,944.00"},"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":8775800,"d":"8,775,800.00"},{"v":8947800,"d":"8,947,800.00"},{"v":8906022,"d":"8,906,022.00"},"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":43817340.43,"d":"43,817,340.43"}]
["","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":138362200.17,"d":"138,362,200.17"}]
["","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":74346489.84,"d":"74,346,489.84"}]
["","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":35368067.8,"d":"35,368,067.80"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":3726756.5,"d":"3,726,756.50"},{"v":2890549.66,"d":"2,890,549.66"},"    对个人和家庭的补助","74","—","—",{"v":11089956.35,"d":"11,089,956.35"}]
["","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":13259952.18,"d":"13,259,952.18"}]
["","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":4297734,"d":"4,297,734.00"}]
["","19","","","","十九、住房保障支出","55",{"v":5480600,"d":"5,480,600.00"},{"v":5480600,"d":"5,480,600.00"},{"v":5480600,"d":"5,480,600.00"},"    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":104257600,"d":"104,257,600.00"},{"v":245091400,"d":"245,091,400.00"},{"v":291611700.86,"d":"291,611,700.86"},"本年支出合计","","","","","","83",{"v":104257600,"d":"104,257,600.00"},{"v":266191229.49,"d":"266,191,229.49"},{"v":182179540.6,"d":"182,179,540.60"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13160001.16,"d":"13,160,001.16"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26",{"v":0,"d":"0.00"},{"v":21099829.49,"d":"21,099,829.49"},{"v":20029908.49,"d":"20,029,908.49"},"      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":776364.65,"d":"776,364.65"},"      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":19253543.84,"d":"19,253,543.84"},"      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":142622069.91,"d":"142,622,069.91"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":3623212.32,"d":"3,623,212.32"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":138998857.59,"d":"138,998,857.59"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":104257600,"d":"104,257,600.00"},{"v":266191229.49,"d":"266,191,229.49"},{"v":324801610.51,"d":"324,801,610.51"},"总计","","","","","","95",{"v":104257600,"d":"104,257,600.00"},{"v":266191229.49,"d":"266,191,229.49"},{"v":324801610.51,"d":"324,801,610.51"}]
["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 —"]