{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Z01 收入支出决算总表(财决01表)"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":45,"n_cols":12,"rows_kept":45,"merged":[[0,0,0,11],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[3,4,3,11],[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],[41,4,41,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[41,4,41,8],[42,0,42,3],[42,0,42,3],[42,0,42,3],[42,0,42,3]],"flags":["formulas_cached_only"]}
["四川音乐学院2013年决算收入支出决算总表"]
[{"$nulls":11},"财决01表"]
["编制单位：四川音乐学院",{"$nulls":3},"2013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":196543500,"d":"196,543,500.00"},{"v":215583331.06,"d":"215,583,331.06"},"一、一般公共服务","37",{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},"一、基本支出","60",{"v":287194500,"d":"287,194,500.00"},{"v":266689715.38,"d":"266,689,715.38"}]
["　　其中：政府性基金","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其中：财政拨款","61",{"v":147244500,"d":"147,244,500.00"},{"v":147313000,"d":"147,313,000.00"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},"三、国防","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"       其中：政府性基金","62",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入","4",{"v":232950000,"d":"232,950,000.00"},{"v":214344825.2,"d":"214,344,825.20"},"四、公共安全","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":144510300,"d":"144,510,300.00"},{"v":143233929.52,"d":"143,233,929.52"}]
["    其中:财政专户管理资金","5",{"v":232950000,"d":"232,950,000.00"},{"v":214344825.2,"d":"214,344,825.20"},"五、教育","41",{"v":407874500,"d":"407,874,500.00"},{"v":392025532.08,"d":"392,025,532.08"},"    其中：财政拨款","64",{"v":51310300,"d":"51,310,300.00"},{"v":53356731.06,"d":"53,356,731.06"}]
["四、经营收入","6",{"v":200000,"d":"200,000.00"},{"v":255374,"d":"255,374.00"},"六、科学技术","42",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},"       其中：政府性基金","65",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化体育与传媒","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"}]
["六、其他收入","8",{"v":200000,"d":"200,000.00"},{"v":2454388.76,"d":"2,454,388.76"},"八、社会保障和就业","44",{"v":0,"d":"0.00"},{"v":40800,"d":"40,800.00"},"四、经营支出","67",{"v":200000,"d":"200,000.00"},{"v":57646.38,"d":"57,646.38"}]
["    其中：本级横向财政拨款","9","—",{"v":0,"d":"0.00"},"九、医疗卫生","45",{"v":12002700,"d":"12,002,700.00"},{"v":8050000,"d":"8,050,000.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":174408,"d":"174,408.00"}]
["　　　　  非本级财政拨款","10","—",{"v":0,"d":"0.00"},"十、节能环保","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","",""]
["","11","","","十一、城乡社区事务","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—"]
["","12","","","十二、农林水事务","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—",{"v":409923644.9,"d":"409,923,644.90"}]
["","13","","","十三、交通运输","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—",{"v":140805529,"d":"140,805,529.00"}]
["","14","","","十四、资源勘探电力信息等事务","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","73","—",{"v":92351288.92,"d":"92,351,288.92"}]
["","15","","","十五、商业服务业等事务","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—",{"v":49287043.24,"d":"49,287,043.24"}]
["","16","","","十六、金融监管等事务支出","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、地震灾后恢复重建支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    赠与","76","—",{"v":0,"d":"0.00"}]
["","18","","","十八、援助其他地区支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","77","—",{"v":18500000,"d":"18,500,000.00"}]
["","19","","","十九、国土资源气象等事务","55",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","78","—",{"v":0,"d":"0.00"}]
["","20","","","二十、住房保障支出","56",{"v":12007600,"d":"12,007,600.00"},{"v":9919367.2,"d":"9,919,367.20"},"    其他资本性支出","79","—",{"v":108979783.74,"d":"108,979,783.74"}]
["","21","","","二十一、粮油物资储备事务","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、国债还本付息支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","81","—",{"v":0,"d":"0.00"}]
["","23","","","二十三、其他支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","",""]
["本年收入合计","24",{"v":429893500,"d":"429,893,500.00"},{"v":432937919.02,"d":"432,937,919.02"},"本年支出合计","","","","","83",{"v":431904800,"d":"431,904,800.00"},{"v":410155699.28,"d":"410,155,699.28"}]
["    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":7868619.74,"d":"7,868,619.74"}]
["    上年结转和结余","26",{"v":2011300,"d":"2,011,300.00"},{"v":0,"d":"0.00"},"      交纳所得税","104","","","　　其中：交纳所得税","85","—",{"v":0,"d":"0.00"}]
["      基本支出结转和结余","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":1573723.95,"d":"1,573,723.95"}]
["        其中：财政拨款结转和结余","28","—",{"v":0,"d":"0.00"},"      转入事业基金","106","","","　　　　　转入事业基金","87","—",{"v":6294895.79,"d":"6,294,895.79"}]
["      项目支出结转和结余","29","—",{"v":0,"d":"0.00"},"      其他","107","","","　　　　　其他","88","—",{"v":0,"d":"0.00"}]
["        其中：财政拨款结转和结余","30","—",{"v":0,"d":"0.00"},"    年末结转和结余","108","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":14913600,"d":"14,913,600.00"}]
["      经营结余","31","—",{"v":0,"d":"0.00"},"      基本支出结转和结余","","","","","90","—",{"v":0,"d":"0.00"}]
["","32","","","        其中：财政拨款结转和结余","","","","","91","—",{"v":0,"d":"0.00"}]
["","33","","","      项目支出结转和结余","","","","","92","—",{"v":14913600,"d":"14,913,600.00"}]
["","34","","","        其中：财政拨款结转和结余","","","","","93","—",{"v":14913600,"d":"14,913,600.00"}]
["","35","","","      经营结余","","","","","94","—",{"v":0,"d":"0.00"}]
["合计","36",{"v":431904800,"d":"431,904,800.00"},{"v":432937919.02,"d":"432,937,919.02"},"合计","","","","","95",{"v":431904800,"d":"431,904,800.00"},{"v":432937919.02,"d":"432,937,919.02"}]
[]
[]
[{"$nulls":4},"— 1 —"]