{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["四川音乐学院2019年部门收支预算总表","四川音乐学院2019年部门收入预算总表","四川音乐学院2019年部门支出预算总表","四川音乐学院2019年一般公共预算支出总表"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"四川音乐学院2019年部门收支预算总表","index":0,"n_rows":41,"n_cols":4,"rows_kept":41,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["四川音乐学院2019年部门收支预算总表"]
["四川音乐学院",null,null,"单位：万元"]
["收          入",null,"支             出"]
["项              目","2019年预算数","项              目","2019年预算数"]
["一、一般公共预算拨款收入",26283.75,"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["四、事业收入",23526.55,"四、公共安全支出",{"v":0,"d":"0.00"}]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"五、教育支出",55048.16]
["六、其他收入",{"v":1220,"d":"1220.00"},"六、科学技术支出",96.11]
[null,null,"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
["",null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本  年  收  入  合  计",{"v":51030.3,"d":"51030.30"},"本  年  支  出  合  计",{"v":55144.270000000004,"d":"55144.27"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"三十、事业单位结余分配 ",{"v":0,"d":"0.00"}]
["八、上年结转",4113.97,"    其中：转入事业基金",{"v":0,"d":"0.00"}]
[null,null,"三十、结转下年",{"v":0,"d":"0.00"}]
[]
["收      入      总      计",{"v":55144.270000000004,"d":"55144.27"},"支      出      总      计",{"v":55144.270000000004,"d":"55144.27"}]

{"sheet":"四川音乐学院2019年部门收入预算总表","index":1,"n_rows":15,"n_cols":20,"rows_kept":15,"merged":[[1,0,1,19],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[3,12,5,12],[3,13,3,17],[3,18,5,18],[3,19,5,19],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,10,5,10],[4,11,5,11],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[]
["四川音乐学院2019年部门收入预算总表"]
["四川音乐学院",{"$nulls":18},"单位：万元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称  （科目）",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
["","","","","合计",55144.27,4113.97,26283.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23526.55,23526.55,{"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":1220,"d":"1220.00"},{"v":0,"d":"0.00"}]
["","","","","普通高校（在蓉）",55144.27,4113.97,26283.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23526.55,23526.55,{"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":1220,"d":"1220.00"},{"v":0,"d":"0.00"}]
["","","","","  四川音乐学院",55144.27,4113.97,26283.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23526.55,23526.55,{"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":1220,"d":"1220.00"},{"v":0,"d":"0.00"}]
["205","02","01","304919","    学前教育",{"v":129.6,"d":"129.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":129.6,"d":"129.60"},{"v":129.6,"d":"129.60"},{"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"}]
["205","02","05","304919","    高等教育",52229.28,3145.86,25671.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22191.47,22191.47,{"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":1220,"d":"1220.00"},{"v":0,"d":"0.00"}]
["205","03","02","304919","    中专教育",2689.28,{"v":885,"d":"885.00"},{"v":598.8,"d":"598.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1205.48,1205.48,{"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"}]
["206","02","06","304919","    专项基础科研",16.17,8.17,{"v":8,"d":"8.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","04","02","304919","    应用技术研究与开发",8.37,8.37,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","99","99","304919","    其他科学技术支出",71.57,66.57,{"v":5,"d":"5.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"四川音乐学院2019年部门支出预算总表","index":2,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[1,0,1,9],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,0,4,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[]
["四川音乐学院2019年部门支出预算总表"]
["四川音乐学院",{"$nulls":8},"单位：万元"]
["项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["","","","","合计",{"v":55144.270000000004,"d":"55144.27"},{"v":43071.8,"d":"43071.80"},12072.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","普通高校（在蓉）",{"v":55144.270000000004,"d":"55144.27"},{"v":43071.8,"d":"43071.80"},12072.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","  四川音乐学院",{"v":55144.270000000004,"d":"55144.27"},{"v":43071.8,"d":"43071.80"},12072.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","01","304919","    学前教育",{"v":129.6,"d":"129.60"},{"v":0,"d":"0.00"},{"v":129.6,"d":"129.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","05","304919","    高等教育",52229.28,41267.52,10961.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","02","304919","    中专教育",{"v":2689.2799999999997,"d":"2689.28"},1804.28,{"v":885,"d":"885.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","02","06","304919","    专项基础科研",16.17,{"v":0,"d":"0.00"},16.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","04","02","304919","    应用技术研究与开发",8.37,{"v":0,"d":"0.00"},8.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","99","99","304919","    其他科学技术支出",71.57,{"v":0,"d":"0.00"},71.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"四川音乐学院2019年一般公共预算支出总表","index":3,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[1,0,1,15],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,4,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[]
["四川音乐学院2019年一般公共预算支出总表"]
["四川音乐学院",{"$nulls":14},"单位：万元"]
["项    目",{"$nulls":4},"总计","工资福利支出","商品和服务支出","对个人和家庭补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
["科目编码",null,null,"单位代码","单位名称  （科目）"]
["类","款","项"]
["","","","","合计",{"v":26283.750000000004,"d":"26,283.75"},{"v":18422.86,"d":"18,422.86"},{"v":3016.15,"d":"3,016.15"},{"v":1505.2,"d":"1,505.20"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":3289.54,"d":"3,289.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","普通高校（在蓉）",{"v":26283.750000000004,"d":"26,283.75"},{"v":18422.86,"d":"18,422.86"},{"v":3016.15,"d":"3,016.15"},{"v":1505.2,"d":"1,505.20"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":3289.54,"d":"3,289.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","  四川音乐学院",{"v":26283.750000000004,"d":"26,283.75"},{"v":18422.86,"d":"18,422.86"},{"v":3016.15,"d":"3,016.15"},{"v":1505.2,"d":"1,505.20"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":3289.54,"d":"3,289.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","05","304919","    高等教育",{"v":25671.95,"d":"25,671.95"},{"v":18103.8,"d":"18,103.80"},{"v":2728.41,"d":"2,728.41"},{"v":1505.2,"d":"1,505.20"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":3284.54,"d":"3,284.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","02","304919","    中专教育",{"v":598.8,"d":"598.80"},317.56,281.24,{"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"}]
["206","02","06","304919","    专项基础科研",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","99","99","304919","    其他科学技术支出",{"v":5,"d":"5.00"},{"v":1.5,"d":"1.50"},{"v":3.5,"d":"3.50"},{"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"}]