{"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","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":44,"n_cols":12,"rows_kept":44,"merged":[[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,4,2,11],[2,4,2,11],[2,4,2,11],[2,4,2,11],[2,4,2,11],[2,4,2,11],[2,4,2,11],[2,4,2,11],[28,4,28,8],[28,4,28,8],[28,4,28,8],[28,4,28,8],[28,4,28,8],[29,4,29,8],[29,4,29,8],[29,4,29,8],[29,4,29,8],[29,4,29,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[30,4,30,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[31,4,31,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[32,4,32,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[33,4,33,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[34,4,34,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[35,4,35,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[36,4,36,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[37,4,37,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[38,4,38,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[39,4,39,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[40,4,40,8],[41,0,41,3],[41,0,41,3],[41,0,41,3],[41,0,41,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"收入支出决算总表"]
["编制单位：四川音乐学院",{"$nulls":3},"2014年度",{"$nulls":6},"金额单位：元"]
["收入","","","","支出","","","","","","",""]
["项目","行次","年初预算数","决算数","项目(按功能分类)","行次","年初预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","决算数"]
["栏次","","1","2","栏次","","3","4","栏次","","5","6"]
["一、财政拨款收入","1",{"v":200403700,"d":"200,403,700.00"},{"v":216093003.77,"d":"216,093,003.77"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、基本支出","60",{"v":309838700,"d":"309,838,700.00"},{"v":283845722.32,"d":"283,845,722.32"}]
["　　其中：政府性基金","2",{"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"},"    人员经费","61",{"v":244018200,"d":"244,018,200.00"},{"v":233200379.67,"d":"233,200,379.67"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":780058,"d":"780,058.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":65820500,"d":"65,820,500.00"},{"v":50645342.65,"d":"50,645,342.65"}]
["三、事业收入","4",{"v":240080000,"d":"240,080,000.00"},{"v":202370849.18,"d":"202,370,849.18"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":150206600,"d":"150,206,600.00"},{"v":126707867.04,"d":"126,707,867.04"}]
["四、经营收入","5",{"v":400000,"d":"400,000.00"},{"v":3105380,"d":"3,105,380.00"},"五、教育支出","41",{"v":433479400,"d":"433,479,400.00"},{"v":395291588.1,"d":"395,291,588.10"},"    基本建设类项目","64",{"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"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},"    行政事业类项目","65",{"v":150206600,"d":"150,206,600.00"},{"v":126707867.04,"d":"126,707,867.04"}]
["六、其他收入","7",{"v":5900000,"d":"5,900,000.00"},{"v":1768774.1,"d":"1,768,774.10"},"七、文化体育与传媒支出","43",{"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"}]
["","8","","","八、社会保障和就业支出","44",{"v":0,"d":"0.00"},{"v":429300,"d":"429,300.00"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":3031493.27,"d":"3,031,493.27"}]
["","9","","","九、医疗卫生与计划生育支出","45",{"v":13982300,"d":"13,982,300.00"},{"v":9209447.34,"d":"9,209,447.34"},"五、对附属单位补助支出","68",{"v":1652000,"d":"1,652,000.00"},{"v":1548297,"d":"1,548,297.00"}]
["","10","","","十、节能环保支出","46",{"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"},"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"},"基本支出和项目支出合计","71","—",{"v":410553589.36,"d":"410,553,589.36"}]
["","13","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  工资福利支出","72","—",{"v":187829403.95,"d":"187,829,403.95"}]
["","14","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  商品和服务支出","73","—",{"v":66445491.58,"d":"66,445,491.58"}]
["","15","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  对个人和家庭的补助","74","—",{"v":60563895.72,"d":"60,563,895.72"}]
["","16","","","十六、金融支出","52",{"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"},"  赠与","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"},"  债务利息支出","77","—",{"v":10488812.52,"d":"10,488,812.52"}]
["","19","","","十九、住房保障支出","55",{"v":14235600,"d":"14,235,600.00"},{"v":10173044.19,"d":"10,173,044.19"},"  基本建设支出","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"},"  其他资本性支出","79","—",{"v":85225985.59,"d":"85,225,985.59"}]
["","21","","","二十一、国债还本付息支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  贷款转贷及产权参股","80","—",{"v":0,"d":"0.00"}]
["","22","","","二十二、其他支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  其他支出","81","—",{"v":0,"d":"0.00"}]
["","23","","","","59","","","","82","",""]
["本年收入合计","24",{"v":446783700,"d":"446,783,700.00"},{"v":424118065.05,"d":"424,118,065.05"},"本年支出合计","","","","","83",{"v":461697300,"d":"461,697,300.00"},{"v":415133379.63,"d":"415,133,379.63"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","84","—",{"v":11932785.42,"d":"11,932,785.42"}]
["    年初结转和结余","26",{"v":14913600,"d":"14,913,600.00"},{"v":14913600,"d":"14,913,600.00"},"      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":0,"d":"0.00"},"      提取职工福利基金","105","","","　　　　　提取职工福利基金","86","—",{"v":4504956,"d":"4,504,956.00"}]
["      项目支出结转和结余","28","—",{"v":14913600,"d":"14,913,600.00"},"      转入事业基金","106","","","　　　　　转入事业基金","87","—",{"v":7427829.42,"d":"7,427,829.42"}]
["      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":11965500,"d":"11,965,500.00"}]
["","31","","","      基本支出结转","","","","","90","—",{"v":0,"d":"0.00"}]
["","32","","","      项目支出结转和结余","","","","","91","—",{"v":11965500,"d":"11,965,500.00"}]
["","33","","","      经营结余","","","","","92","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","93","",""]
["","35","","","","","","","","94","",""]
["总计","36",{"v":461697300,"d":"461,697,300.00"},{"v":439031665.05,"d":"439,031,665.05"},"总计","","","","","95",{"v":461697300,"d":"461,697,300.00"},{"v":439031665.05,"d":"439,031,665.05"}]
["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":4},"— 1 —"]

{"sheet":"收入决算表","index":1,"n_rows":29,"n_cols":13,"rows_kept":29,"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],[2,10,2,12],[2,10,2,12],[2,10,2,12],[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],[3,10,5,10],[3,10,5,10],[3,10,5,10],[3,11,3,12],[3,11,3,12],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入决算表"]
["编制单位：四川音乐学院",{"$nulls":6},"2014年度",{"$nulls":4},"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","其中：",""]
["","","","","","","","","","","","本级横向财政拨款","非本级财政拨款"]
["","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9"]
["","","","合计",{"v":424118065.05,"d":"424,118,065.05"},{"v":216093003.77,"d":"216,093,003.77"},{"v":780058,"d":"780,058.00"},{"v":202370849.18,"d":"202,370,849.18"},{"v":3105380,"d":"3,105,380.00"},{"v":0,"d":"0.00"},{"v":1768774.1,"d":"1,768,774.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":403805720.86,"d":"403,805,720.86"},{"v":212453703.77,"d":"212,453,703.77"},{"v":780058,"d":"780,058.00"},{"v":185697804.99,"d":"185,697,804.99"},{"v":3105380,"d":"3,105,380.00"},{"v":0,"d":"0.00"},{"v":1768774.1,"d":"1,768,774.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":400039054.31,"d":"400,039,054.31"},{"v":212179523.77,"d":"212,179,523.77"},{"v":780058,"d":"780,058.00"},{"v":182205318.44,"d":"182,205,318.44"},{"v":3105380,"d":"3,105,380.00"},{"v":0,"d":"0.00"},{"v":1768774.1,"d":"1,768,774.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":400039054.31,"d":"400,039,054.31"},{"v":212179523.77,"d":"212,179,523.77"},{"v":780058,"d":"780,058.00"},{"v":182205318.44,"d":"182,205,318.44"},{"v":3105380,"d":"3,105,380.00"},{"v":0,"d":"0.00"},{"v":1768774.1,"d":"1,768,774.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":3766666.55,"d":"3,766,666.55"},{"v":274180,"d":"274,180.00"},{"v":0,"d":"0.00"},{"v":3492486.55,"d":"3,492,486.55"},{"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"}]
["2050302","","","  中专教育",{"v":3766666.55,"d":"3,766,666.55"},{"v":274180,"d":"274,180.00"},{"v":0,"d":"0.00"},{"v":3492486.55,"d":"3,492,486.55"},{"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"}]
["206","","","科学技术支出",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":429300,"d":"429,300.00"},{"v":429300,"d":"429,300.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20807","","","就业补助",{"v":27200,"d":"27,200.00"},{"v":27200,"d":"27,200.00"},{"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"}]
["2080713","","","  求职补贴",{"v":27200,"d":"27,200.00"},{"v":27200,"d":"27,200.00"},{"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"}]
["210","","","医疗卫生与计划生育支出",{"v":9680000,"d":"9,680,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":0,"d":"0.00"},{"v":6500000,"d":"6,500,000.00"},{"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":9680000,"d":"9,680,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":0,"d":"0.00"},{"v":6500000,"d":"6,500,000.00"},{"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":9680000,"d":"9,680,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":0,"d":"0.00"},{"v":6500000,"d":"6,500,000.00"},{"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":10173044.19,"d":"10,173,044.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10173044.19,"d":"10,173,044.19"},{"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":10173044.19,"d":"10,173,044.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10173044.19,"d":"10,173,044.19"},{"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":10173044.19,"d":"10,173,044.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10173044.19,"d":"10,173,044.19"},{"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"}]
[]
[{"$nulls":7},"—3.%d —"]

{"sheet":"支出决算表","index":2,"n_rows":29,"n_cols":10,"rows_kept":29,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
["编制单位：四川音乐学院",{"$nulls":4},"2014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":415133379.63,"d":"415,133,379.63"},{"v":283845722.32,"d":"283,845,722.32"},{"v":126707867.04,"d":"126,707,867.04"},{"v":0,"d":"0.00"},{"v":3031493.27,"d":"3,031,493.27"},{"v":1548297,"d":"1,548,297.00"}]
["205","","","教育支出",{"v":395291588.1,"d":"395,291,588.10"},{"v":264061130.79,"d":"264,061,130.79"},{"v":126650667.04,"d":"126,650,667.04"},{"v":0,"d":"0.00"},{"v":3031493.27,"d":"3,031,493.27"},{"v":1548297,"d":"1,548,297.00"}]
["20502","","","普通教育",{"v":391618162.05,"d":"391,618,162.05"},{"v":260768484.74,"d":"260,768,484.74"},{"v":126269887.04,"d":"126,269,887.04"},{"v":0,"d":"0.00"},{"v":3031493.27,"d":"3,031,493.27"},{"v":1548297,"d":"1,548,297.00"}]
["2050205","","","  高等教育",{"v":391618162.05,"d":"391,618,162.05"},{"v":260768484.74,"d":"260,768,484.74"},{"v":126269887.04,"d":"126,269,887.04"},{"v":0,"d":"0.00"},{"v":3031493.27,"d":"3,031,493.27"},{"v":1548297,"d":"1,548,297.00"}]
["20503","","","职业教育",{"v":3673426.05,"d":"3,673,426.05"},{"v":3292646.05,"d":"3,292,646.05"},{"v":380780,"d":"380,780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":3673426.05,"d":"3,673,426.05"},{"v":3292646.05,"d":"3,292,646.05"},{"v":380780,"d":"380,780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"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":429300,"d":"429,300.00"},{"v":402100,"d":"402,100.00"},{"v":27200,"d":"27,200.00"},{"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":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"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":27200,"d":"27,200.00"},{"v":0,"d":"0.00"},{"v":27200,"d":"27,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080713","","","  求职补贴",{"v":27200,"d":"27,200.00"},{"v":0,"d":"0.00"},{"v":27200,"d":"27,200.00"},{"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":9209447.34,"d":"9,209,447.34"},{"v":9209447.34,"d":"9,209,447.34"},{"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":9209447.34,"d":"9,209,447.34"},{"v":9209447.34,"d":"9,209,447.34"},{"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":9209447.34,"d":"9,209,447.34"},{"v":9209447.34,"d":"9,209,447.34"},{"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":10173044.19,"d":"10,173,044.19"},{"v":10173044.19,"d":"10,173,044.19"},{"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":10173044.19,"d":"10,173,044.19"},{"v":10173044.19,"d":"10,173,044.19"},{"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":10173044.19,"d":"10,173,044.19"},{"v":10173044.19,"d":"10,173,044.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":5},"— 4.%d —"]

{"sheet":"公共预算财政拨款支出决算表","index":3,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[0,0,0,9],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,9],[3,4,3,9],[3,4,3,9],[3,4,3,9],[3,4,3,9],[3,4,3,9],[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],[4,8,4,9],[4,8,4,9],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,6,8],[5,8,6,8],[5,9,6,9],[5,9,6,9],[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]],"flags":["formulas_cached_only"]}
["公共预算财政拨款支出决算表"]
[]
["编制单位：四川音乐学院",{"$nulls":8},"金额单位：元"]
["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","其中：基本建设资金支出"]
["","","","","","","","","",""]
["类","款","项","栏次","9","10","11","12","13","14"]
["","","","合计",{"v":219041103.77,"d":"219,041,103.77"},{"v":145571255.17,"d":"145,571,255.17"},{"v":100600800,"d":"100,600,800.00"},{"v":44970455.17,"d":"44,970,455.17"},{"v":73469848.6,"d":"73,469,848.60"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":215401803.77,"d":"215,401,803.77"},{"v":141989155.17,"d":"141,989,155.17"},{"v":97018700,"d":"97,018,700.00"},{"v":44970455.17,"d":"44,970,455.17"},{"v":73412648.6,"d":"73,412,648.60"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":215021023.77,"d":"215,021,023.77"},{"v":141989155.17,"d":"141,989,155.17"},{"v":97018700,"d":"97,018,700.00"},{"v":44970455.17,"d":"44,970,455.17"},{"v":73031868.6,"d":"73,031,868.60"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":215021023.77,"d":"215,021,023.77"},{"v":141989155.17,"d":"141,989,155.17"},{"v":97018700,"d":"97,018,700.00"},{"v":44970455.17,"d":"44,970,455.17"},{"v":73031868.6,"d":"73,031,868.60"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":380780,"d":"380,780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380780,"d":"380,780.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":380780,"d":"380,780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380780,"d":"380,780.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":429300,"d":"429,300.00"},{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"v":0,"d":"0.00"},{"v":27200,"d":"27,200.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"v":402100,"d":"402,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20807","","","就业补助",{"v":27200,"d":"27,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27200,"d":"27,200.00"},{"v":0,"d":"0.00"}]
["2080713","","","  求职补贴",{"v":27200,"d":"27,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27200,"d":"27,200.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":3180000,"d":"3,180,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":3180000,"d":"3,180,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100502","","","  事业单位医疗",{"v":3180000,"d":"3,180,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":3180000,"d":"3,180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]