{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Z01 收入支出决算总表(财决01表)","Z03 收入决算表(财决03表)","Z04 支出决算表(财决04表)","Z07 一般公共预算财政拨款收入支出决算表(财决07表)"],"unopened":[{"sheet":"Z03 收入决算表(财决03表)","index":1,"reason":"part_missing"},{"sheet":"Z04 支出决算表(财决04表)","index":2,"reason":"part_missing"},{"sheet":"Z07 一般公共预算财政拨款收入支出决算表(财决07表)","index":3,"reason":"part_missing"}],"read":"biff_walk_short","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":28,"n_cols":15,"rows_kept":28,"read":"biff_walk_short","flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
["编制单位：四川音乐学院",{"$nulls":6},"2017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":401371400,"d":"401,371,400.00"},{"v":248706481,"d":"248,706,481.00"},{"v":228207078.97,"d":"228,207,078.97"},"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":370084100,"d":"370,084,100.00"},{"v":382697781,"d":"382,697,781.00"},{"v":369712259.85,"d":"369,712,259.85"}]
["　　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":313623100,"d":"313,623,100.00"},{"v":326236781,"d":"326,236,781.00"},{"v":313549829.65,"d":"313,549,829.65"}]
["二、上级补助收入","3",{"v":2850000,"d":"2,850,000.00"},{"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":56461000,"d":"56,461,000.00"},{"v":56461000,"d":"56,461,000.00"},{"v":56162430.2,"d":"56,162,430.20"}]
["三、事业收入","4",{"v":48212300,"d":"48,212,300.00"},{"v":228212300,"d":"228,212,300.00"},{"v":214230682.22,"d":"214,230,682.22"},"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":117854500,"d":"117,854,500.00"},{"v":132575900,"d":"132,575,900.00"},{"v":97315917.37,"d":"97,315,917.37"}]
["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":454638600,"d":"454,638,600.00"},{"v":480374081,"d":"480,374,081.00"},{"v":435124356.47,"d":"435,124,356.47"},"    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":1000000,"d":"1,000,000.00"},{"v":20215.3,"d":"20,215.30"},"    行政事业类项目","65",{"v":117854500,"d":"117,854,500.00"},{"v":132575900,"d":"132,575,900.00"},{"v":97315917.37,"d":"97,315,917.37"}]
["六、其他收入","7",{"v":2450000,"d":"2,450,000.00"},{"v":5300000,"d":"5,300,000.00"},{"v":4469838.12,"d":"4,469,838.12"},"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":599600,"d":"599,600.00"},{"v":597103,"d":"597,103.00"},"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":15300000,"d":"15,300,000.00"},{"v":15300000,"d":"15,300,000.00"},{"v":14568038.37,"d":"14,568,038.37"},"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":467028177.22,"d":"467,028,177.22"}]
["","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":279411414.23,"d":"279,411,414.23"}]
["","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":74245780.65,"d":"74,245,780.65"}]
["","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":51333375.42,"d":"51,333,375.42"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":3450527.76,"d":"3,450,527.76"}]
["","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"},"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":18000000,"d":"18,000,000.00"},{"v":18000000,"d":"18,000,000.00"},{"v":16718464.08,"d":"16,718,464.08"},"    其他资本性支出","78","—","—",{"v":58587079.16,"d":"58,587,079.16"}]
["","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"},"    其他支出","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"},"","80","","",""]
["","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"},"","81","","",""]
["","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","","",""]