{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["部门收支预算总表","部门收入预算总表","部门支出预算总表","一般公共预算支出总表"],"not_rendered":{"external_links":1,"defined_names":24},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支预算总表","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["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","2017年预算数","项              目","2017年预算数"]
["一、一般公共预算拨款收入",40137.14,"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",4821.23,"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",45463.86]
["六、其他收入",{"v":530,"d":"530.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"七、文化体育与传媒支出",{"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、医疗卫生与计划生育支出",{"v":1530,"d":"1530.00"}]
[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":1800,"d":"1800.00"}]
[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,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本  年  收  入  合  计",{"v":45488.369999999995,"d":"45488.37"},"本  年  支  出  合  计",48793.86]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"二十九、事业单位结余分配 ",{"v":0,"d":"0.00"}]
["八、上年结转",3305.49,"    其中：转入事业基金",{"v":0,"d":"0.00"},null,null," "]
[null,null,"三十、结转下年",{"v":0,"d":"0.00"}]
[]
["收      入      总      计",{"v":48793.85999999999,"d":"48793.86"},"支      出      总      计",48793.86]

{"sheet":"部门收入预算总表","index":1,"n_rows":14,"n_cols":20,"rows_kept":14,"merged":[[1,0,1,19],[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],[3,18,5,18],[3,19,5,19],[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"]}
[{"$nulls":19},"表1-1"]
["部门收入预算总表"]
["四川音乐学院",{"$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）",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
[{"$nulls":4},"合计",48793.86,3305.49,40137.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4821.23,4821.23,{"v":0,"d":"0.00"},{"v":285,"d":"285.00"},{"v":285,"d":"285.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245,"d":"245.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"普通高校（在蓉）",48793.86,3305.49,40137.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4821.23,4821.23,{"v":0,"d":"0.00"},{"v":285,"d":"285.00"},{"v":285,"d":"285.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245,"d":"245.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"  四川音乐学院",48793.86,3305.49,40137.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4821.23,4821.23,{"v":0,"d":"0.00"},{"v":285,"d":"285.00"},{"v":285,"d":"285.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245,"d":"245.00"},{"v":0,"d":"0.00"}]
["205","02","01","304919","    学前教育",{"v":151.2,"d":"151.20"},{"v":0,"d":"0.00"},{"v":151.2,"d":"151.20"},{"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"}]
["205","02","05","304919","    高等教育",44632.04,3242.49,36528.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4381.23,4381.23,{"v":0,"d":"0.00"},{"v":235,"d":"235.00"},{"v":235,"d":"235.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245,"d":"245.00"},{"v":0,"d":"0.00"}]
["205","03","02","304919","    中专教育",680.62,{"v":63,"d":"63.00"},617.62,{"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"}]
["210","11","02","304919","    事业单位医疗",{"v":1530,"d":"1530.00"},{"v":0,"d":"0.00"},{"v":1240,"d":"1240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"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","02","01","304919","    住房公积金",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出预算总表","index":2,"n_rows":15,"n_cols":16,"rows_kept":15,"merged":[[4,0,4,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[5,3,6,3],[5,4,6,4]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":15},"附表1"]
["部门支出预算总表"]
["四川音乐学院",{"$nulls":14},"单位：万元"]
["项    目",{"$nulls":4},"总计","工资福利支出","商品和服务支出","对个人和家庭补助","对企事业单位补贴","转移性支出","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
["科目编码",null,null,"单位代码","单位名称  （科目）"]
["类","款","项"]
[{"$nulls":4},"合计",48793.86,28007.16,{"v":7546.6,"d":"7546.60"},5041.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780.5,"d":"780.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7417.77,{"v":0,"d":"0.00"}]
[{"$nulls":4},"普通高校（在蓉）",48793.86,28007.16,{"v":7546.6,"d":"7546.60"},5041.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780.5,"d":"780.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7417.77,{"v":0,"d":"0.00"}]
[{"$nulls":4},"  四川音乐学院",48793.86,28007.16,{"v":7546.6,"d":"7546.60"},5041.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780.5,"d":"780.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7417.77,{"v":0,"d":"0.00"}]
["205","02","01","304919","    学前教育",{"v":151.2,"d":"151.20"},{"v":0,"d":"0.00"},{"v":151.2,"d":"151.20"},{"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",44632.04,26331.04,{"v":7060.4,"d":"7060.40"},3105.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780.5,"d":"780.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7354.77,{"v":0,"d":"0.00"}]
["205","03","02","304919","    中专教育",680.62,256.12,{"v":335,"d":"335.00"},{"v":26.5,"d":"26.50"},{"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":63,"d":"63.00"},{"v":0,"d":"0.00"}]
["210","11","02","304919","    事业单位医疗",{"v":1530,"d":"1530.00"},{"v":1420,"d":"1420.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"},{"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"}]
["221","02","01","304919","    住房公积金",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"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":"一般公共预算支出总表","index":3,"n_rows":14,"n_cols":16,"rows_kept":14,"merged":[[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],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"表3"]
["一般公共预算支出总表"]
["四川音乐学院",{"$nulls":14},"单位：万元"]
["项    目",{"$nulls":4},"总计","工资福利支出","商品和服务支出","对个人和家庭补助","对企事业单位补贴","转移性支出","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
["科目编码",null,null,"单位代码","单位名称  （科目）"]
["类","款","项"]
[{"$nulls":4},"合计",40137.14,25501.74,6109.29,3885.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4040.7,"d":"4040.70"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"普通高校（在蓉）",40137.14,25501.74,6109.29,3885.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4040.7,"d":"4040.70"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"  四川音乐学院",40137.14,25501.74,6109.29,3885.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4040.7,"d":"4040.70"},{"v":0,"d":"0.00"}]
["205","02","01","304919","    学前教育",{"v":151.2,"d":"151.20"},{"v":0,"d":"0.00"},{"v":151.2,"d":"151.20"},{"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",36528.32,24025.62,5623.09,2238.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4040.7,"d":"4040.70"},{"v":0,"d":"0.00"}]
["205","03","02","304919","    中专教育",617.62,256.12,{"v":335,"d":"335.00"},{"v":26.5,"d":"26.50"},{"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"}]
["210","11","02","304919","    事业单位医疗",{"v":1240,"d":"1240.00"},{"v":1220,"d":"1220.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"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"}]
["221","02","01","304919","    住房公积金",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"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"}]