{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["收入支出决算总表","收入决算表","支出决算表","一般公共预算财政拨款支出决算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入支出决算总表","index":0,"n_rows":41,"n_cols":15,"rows_kept":41,"merged":[[2,0,2,4],[2,0,2,4],[2,0,2,4],[2,0,2,4],[2,0,2,4],[2,5,2,14],[2,5,2,14],[2,5,2,14],[2,5,2,14],[2,5,2,14],[2,5,2,14],[2,5,2,14],[2,5,2,14],[2,5,2,14],[2,5,2,14],[28,5,28,10],[28,5,28,10],[28,5,28,10],[28,5,28,10],[28,5,28,10],[28,5,28,10],[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]],"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},"2016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":342524600,"d":"342,524,600.00"},{"v":480884203.8,"d":"480,884,203.80"},{"v":469967571.53,"d":"469,967,571.53"},"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":359690700,"d":"359,690,700.00"},{"v":395141637.98,"d":"395,141,637.98"},{"v":349568574.21,"d":"349,568,574.21"}]
["　　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":302624400,"d":"302,624,400.00"},{"v":325392350,"d":"325,392,350.00"},{"v":305654016.92,"d":"305,654,016.92"}]
["二、上级补助收入","3",{"v":300000,"d":"300,000.00"},{"v":1761000,"d":"1,761,000.00"},{"v":1761000,"d":"1,761,000.00"},"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":57066300,"d":"57,066,300.00"},{"v":69749287.98,"d":"69,749,287.98"},{"v":43914557.29,"d":"43,914,557.29"}]
["三、事业收入","4",{"v":87475000,"d":"87,475,000.00"},{"v":12792346.2,"d":"12,792,346.20"},{"v":2969888.67,"d":"2,969,888.67"},"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":107453300,"d":"107,453,300.00"},{"v":117921600,"d":"117,921,600.00"},{"v":69149722.94,"d":"69,149,722.94"}]
["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":433798800,"d":"433,798,800.00"},{"v":460408937.98,"d":"460,408,937.98"},{"v":369221054,"d":"369,221,054.00"},"    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":107453300,"d":"107,453,300.00"},{"v":117921600,"d":"117,921,600.00"},{"v":69149722.94,"d":"69,149,722.94"}]
["六、其他收入","7",{"v":1100000,"d":"1,100,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":797607.36,"d":"797,607.36"},"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":95200,"d":"95,200.00"},{"v":20354300,"d":"20,354,300.00"},{"v":19955200,"d":"19,955,200.00"},"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":16150000,"d":"16,150,000.00"},{"v":15200000,"d":"15,200,000.00"},{"v":14564753.15,"d":"14,564,753.15"},"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":418718297.15,"d":"418,718,297.15"}]
["","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":276343019.14,"d":"276,343,019.14"}]
["","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":64850121.23,"d":"64,850,121.23"}]
["","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":45478797.78,"d":"45,478,797.78"}]
["","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":4000000,"d":"4,000,000.00"}]
["","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"},"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":17100000,"d":"17,100,000.00"},{"v":17100000,"d":"17,100,000.00"},{"v":14977290,"d":"14,977,290.00"},"    其他资本性支出","78","—","—",{"v":28046359,"d":"28,046,359.00"}]
["","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"},"    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","","",""]
["本年收入合计","24",{"v":431399600,"d":"431,399,600.00"},{"v":496537550,"d":"496,537,550.00"},{"v":475496067.56,"d":"475,496,067.56"},"本年支出合计","","","","","","83",{"v":467144000,"d":"467,144,000.00"},{"v":513063237.98,"d":"513,063,237.98"},{"v":418718297.15,"d":"418,718,297.15"}]
["    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":5528496.03,"d":"5,528,496.03"}]
["    年初结转和结余","26",{"v":35744400,"d":"35,744,400.00"},{"v":16525687.98,"d":"16,525,687.98"},{"v":16525687.98,"d":"16,525,687.98"},"      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":16066432.04,"d":"16,066,432.04"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":2211398.41,"d":"2,211,398.41"}]
["      项目支出结转和结余","28","—","—",{"v":513700,"d":"513,700.00"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":3317097.62,"d":"3,317,097.62"}]
["      经营结余","29","—","—",{"v":-54444.06,"d":"-54,444.06"},"      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":67774962.36,"d":"67,774,962.36"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":32025657.83,"d":"32,025,657.83"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":35803748.59,"d":"35,803,748.59"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":-54444.06,"d":"-54,444.06"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":467144000,"d":"467,144,000.00"},{"v":513063237.98,"d":"513,063,237.98"},{"v":492021755.54,"d":"492,021,755.54"},"总计","","","","","","95",{"v":467144000,"d":"467,144,000.00"},{"v":513063237.98,"d":"513,063,237.98"},{"v":492021755.54,"d":"492,021,755.54"}]

{"sheet":"收入决算表","index":1,"n_rows":30,"n_cols":11,"rows_kept":30,"merged":[[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,4,5,4],[2,4,5,4],[2,4,5,4],[2,4,5,4],[2,5,5,5],[2,5,5,5],[2,5,5,5],[2,5,5,5],[2,6,5,6],[2,6,5,6],[2,6,5,6],[2,6,5,6],[2,7,5,7],[2,7,5,7],[2,7,5,7],[2,7,5,7],[2,8,5,8],[2,8,5,8],[2,8,5,8],[2,8,5,8],[2,9,5,9],[2,9,5,9],[2,9,5,9],[2,9,5,9],[2,10,5,10],[2,10,5,10],[2,10,5,10],[2,10,5,10],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[6,0,7,0],[6,0,7,0],[6,1,7,1],[6,1,7,1],[6,2,7,2],[6,2,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[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],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
["编制单位：四川音乐学院",{"$nulls":5},"2016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":475496067.56,"d":"475,496,067.56"},{"v":469967571.53,"d":"469,967,571.53"},{"v":1761000,"d":"1,761,000.00"},{"v":2969888.67,"d":"2,969,888.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":797607.36,"d":"797,607.36"}]
["205","","","教育支出",{"v":422841767.56,"d":"422,841,767.56"},{"v":417313271.53,"d":"417,313,271.53"},{"v":1761000,"d":"1,761,000.00"},{"v":2969888.67,"d":"2,969,888.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":797607.36,"d":"797,607.36"}]
["20502","","","普通教育",{"v":413726667.56,"d":"413,726,667.56"},{"v":408198171.53,"d":"408,198,171.53"},{"v":1761000,"d":"1,761,000.00"},{"v":2969888.67,"d":"2,969,888.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":797607.36,"d":"797,607.36"}]
["2050201","","","  学前教育",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"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"}]
["2050205","","","  高等教育",{"v":412726667.56,"d":"412,726,667.56"},{"v":407198171.53,"d":"407,198,171.53"},{"v":1761000,"d":"1,761,000.00"},{"v":2969888.67,"d":"2,969,888.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":797607.36,"d":"797,607.36"}]
["20503","","","职业教育",{"v":8665500,"d":"8,665,500.00"},{"v":8665500,"d":"8,665,500.00"},{"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"}]
["2050302","","","  中专教育",{"v":8665500,"d":"8,665,500.00"},{"v":8665500,"d":"8,665,500.00"},{"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"}]
["20599","","","其他教育支出",{"v":449600,"d":"449,600.00"},{"v":449600,"d":"449,600.00"},{"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"}]
["2059999","","","  其他教育支出",{"v":449600,"d":"449,600.00"},{"v":449600,"d":"449,600.00"},{"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"}]
["208","","","社会保障和就业支出",{"v":20354300,"d":"20,354,300.00"},{"v":20354300,"d":"20,354,300.00"},{"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":19860000,"d":"19,860,000.00"},{"v":19860000,"d":"19,860,000.00"},{"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"}]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":10710800,"d":"10,710,800.00"},{"v":10710800,"d":"10,710,800.00"},{"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"}]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":9149200,"d":"9,149,200.00"},{"v":9149200,"d":"9,149,200.00"},{"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"}]
["20807","","","就业补助",{"v":95200,"d":"95,200.00"},{"v":95200,"d":"95,200.00"},{"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"}]
["2080713","","","  求职创业补贴",{"v":95200,"d":"95,200.00"},{"v":95200,"d":"95,200.00"},{"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"}]
["20899","","","其他社会保障和就业支出",{"v":399100,"d":"399,100.00"},{"v":399100,"d":"399,100.00"},{"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":399100,"d":"399,100.00"},{"v":399100,"d":"399,100.00"},{"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"}]
["210","","","医疗卫生与计划生育支出",{"v":15200000,"d":"15,200,000.00"},{"v":15200000,"d":"15,200,000.00"},{"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"}]
["21005","","","医疗保障",{"v":15200000,"d":"15,200,000.00"},{"v":15200000,"d":"15,200,000.00"},{"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"}]
["2100502","","","  事业单位医疗",{"v":15200000,"d":"15,200,000.00"},{"v":15200000,"d":"15,200,000.00"},{"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"}]
["221","","","住房保障支出",{"v":17100000,"d":"17,100,000.00"},{"v":17100000,"d":"17,100,000.00"},{"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"}]
["22102","","","住房改革支出",{"v":17100000,"d":"17,100,000.00"},{"v":17100000,"d":"17,100,000.00"},{"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"}]
["2210201","","","  住房公积金",{"v":17100000,"d":"17,100,000.00"},{"v":17100000,"d":"17,100,000.00"},{"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"}]

{"sheet":"支出决算表","index":2,"n_rows":28,"n_cols":10,"rows_kept":28,"merged":[[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,4,5,4],[2,4,5,4],[2,4,5,4],[2,4,5,4],[2,5,5,5],[2,5,5,5],[2,5,5,5],[2,5,5,5],[2,6,5,6],[2,6,5,6],[2,6,5,6],[2,6,5,6],[2,7,5,7],[2,7,5,7],[2,7,5,7],[2,7,5,7],[2,8,5,8],[2,8,5,8],[2,8,5,8],[2,8,5,8],[2,9,5,9],[2,9,5,9],[2,9,5,9],[2,9,5,9],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[6,0,7,0],[6,0,7,0],[6,1,7,1],[6,1,7,1],[6,2,7,2],[6,2,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[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],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
["编制单位：四川音乐学院",{"$nulls":4},"2016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":418718297.15,"d":"418,718,297.15"},{"v":349568574.21,"d":"349,568,574.21"},{"v":69149722.94,"d":"69,149,722.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":369221054,"d":"369,221,054.00"},{"v":300166531.06,"d":"300,166,531.06"},{"v":69054522.94,"d":"69,054,522.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":360735954,"d":"360,735,954.00"},{"v":293666531.06,"d":"293,666,531.06"},{"v":67069422.94,"d":"67,069,422.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050201","","","  学前教育",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":359735954,"d":"359,735,954.00"},{"v":293666531.06,"d":"293,666,531.06"},{"v":66069422.94,"d":"66,069,422.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":8035500,"d":"8,035,500.00"},{"v":6500000,"d":"6,500,000.00"},{"v":1535500,"d":"1,535,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":8035500,"d":"8,035,500.00"},{"v":6500000,"d":"6,500,000.00"},{"v":1535500,"d":"1,535,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20599","","","其他教育支出",{"v":449600,"d":"449,600.00"},{"v":0,"d":"0.00"},{"v":449600,"d":"449,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2059999","","","  其他教育支出",{"v":449600,"d":"449,600.00"},{"v":0,"d":"0.00"},{"v":449600,"d":"449,600.00"},{"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":19955200,"d":"19,955,200.00"},{"v":19860000,"d":"19,860,000.00"},{"v":95200,"d":"95,200.00"},{"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":19860000,"d":"19,860,000.00"},{"v":19860000,"d":"19,860,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":10710800,"d":"10,710,800.00"},{"v":10710800,"d":"10,710,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":9149200,"d":"9,149,200.00"},{"v":9149200,"d":"9,149,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20807","","","就业补助",{"v":95200,"d":"95,200.00"},{"v":0,"d":"0.00"},{"v":95200,"d":"95,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080713","","","  求职创业补贴",{"v":95200,"d":"95,200.00"},{"v":0,"d":"0.00"},{"v":95200,"d":"95,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100502","","","  事业单位医疗",{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算财政拨款支出决算表","index":3,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[0,0,0,8],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,8],[3,4,3,8],[3,4,3,8],[3,4,3,8],[3,4,3,8],[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],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,4,7],[4,5,4,7],[4,5,4,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[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],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算表"]
[]
["编制单位：四川音乐学院",{"$nulls":3},"2016年度"]
["项目","","","","本年支出","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出","","","项目支出"]
["","","","","","小计","人员经费","日常公用经费","小计"]
["","","","","","","","",""]
["类","款","项","栏次",1,2,3,4,5]
["","","","合计",{"v":418718297.15,"d":"418,718,297.15"},{"v":349568574.21,"d":"349,568,574.21"},{"v":305654016.92,"d":"305,654,016.92"},{"v":43914557.29,"d":"43,914,557.29"},{"v":69149722.94,"d":"69,149,722.94"}]
["205","","","教育支出",{"v":369221054,"d":"369,221,054.00"},{"v":300166531.06,"d":"300,166,531.06"},{"v":256251973.77,"d":"256,251,973.77"},{"v":43914557.29,"d":"43,914,557.29"},{"v":69054522.94,"d":"69,054,522.94"}]
["20502","","","普通教育",{"v":360735954,"d":"360,735,954.00"},{"v":293666531.06,"d":"293,666,531.06"},{"v":253526973.77,"d":"253,526,973.77"},{"v":40139557.29,"d":"40,139,557.29"},{"v":67069422.94,"d":"67,069,422.94"}]
["2050201","","","  学前教育",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["2050205","","","  高等教育",{"v":359735954,"d":"359,735,954.00"},{"v":293666531.06,"d":"293,666,531.06"},{"v":253526973.77,"d":"253,526,973.77"},{"v":40139557.29,"d":"40,139,557.29"},{"v":66069422.94,"d":"66,069,422.94"}]
["20503","","","职业教育",{"v":8035500,"d":"8,035,500.00"},{"v":6500000,"d":"6,500,000.00"},{"v":2725000,"d":"2,725,000.00"},{"v":3775000,"d":"3,775,000.00"},{"v":1535500,"d":"1,535,500.00"}]
["2050302","","","  中专教育",{"v":8035500,"d":"8,035,500.00"},{"v":6500000,"d":"6,500,000.00"},{"v":2725000,"d":"2,725,000.00"},{"v":3775000,"d":"3,775,000.00"},{"v":1535500,"d":"1,535,500.00"}]
["20599","","","其他教育支出",{"v":449600,"d":"449,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":449600,"d":"449,600.00"}]
["2059999","","","  其他教育支出",{"v":449600,"d":"449,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":449600,"d":"449,600.00"}]
["208","","","社会保障和就业支出",{"v":19955200,"d":"19,955,200.00"},{"v":19860000,"d":"19,860,000.00"},{"v":19860000,"d":"19,860,000.00"},{"v":0,"d":"0.00"},{"v":95200,"d":"95,200.00"}]
["20805","","","行政事业单位离退休",{"v":19860000,"d":"19,860,000.00"},{"v":19860000,"d":"19,860,000.00"},{"v":19860000,"d":"19,860,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":10710800,"d":"10,710,800.00"},{"v":10710800,"d":"10,710,800.00"},{"v":10710800,"d":"10,710,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":9149200,"d":"9,149,200.00"},{"v":9149200,"d":"9,149,200.00"},{"v":9149200,"d":"9,149,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20807","","","就业补助",{"v":95200,"d":"95,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95200,"d":"95,200.00"}]
["2080713","","","  求职创业补贴",{"v":95200,"d":"95,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95200,"d":"95,200.00"}]
["20899","","","其他社会保障和就业支出",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100502","","","  事业单位医疗",{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":14564753.15,"d":"14,564,753.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":14977290,"d":"14,977,290.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]