{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["收支预算总表","收入预算表","支出预算表","财政拨款支出预算表."],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[2,1,2,4],[4,1,4,2],[4,3,4,4],[6,0,36,0]],"flags":["formulas_cached_only"]}
[]
[]
[null,"四川音乐学院2022年收支预算总表"]
[null,"制表单位：四川音乐学院",null,"2022-12-31","金额单位：万元"]
[null,"收    入",null,"支    出"]
[null,"项    目","预算数","项    目","预算数"]
[null,"一、一般公共预算拨款收入 ",{"v":27577.2,"d":"27,577.20"},"一、一般公共服务支出"]
[null,"二、政府性基金预算拨款收入 ",null,"二、外交支出"]
[null,"三、国有资本经营预算拨款收入 ",null,"三、国防支出"]
[null,"四、事业收入 ",{"v":25241.81,"d":"25,241.81"},"四、公共安全支出"]
[null,"五、事业单位经营收入 ",null,"五、教育支出",{"v":76063.57,"d":"76,063.57"}]
[null,"六、其他收入 ",{"v":17982.73,"d":"17,982.73"},"六、科学技术支出",34.39]
[null,"",null,"七、文化旅游体育与传媒支出",{"v":13,"d":"13.00"}]
[null,"",null,"八、社会保障和就业支出"]
[null,"",null,"九、社会保险基金支出"]
[null,"",null,"十、卫生健康支出"]
[null,"",null,"十一、节能环保支出"]
[null,"",null,"十二、城乡社区支出"]
[null,"",null,"十三、农林水支出"]
[null,"",null,"十四、交通运输支出"]
[null,"",null,"十五、资源勘探工业信息等支出"]
[null,"",null,"十六、商业服务业等支出"]
[null,"",null,"十七、金融支出"]
[null,"",null,"十八、援助其他地区支出"]
[null,"",null,"十九、自然资源海洋气象等支出"]
[null,"",null,"二十、住房保障支出"]
[null,"",null,"二十一、粮油物资储备支出"]
[null,"",null,"二十二、国有资本经营预算支出"]
[null,"",null,"二十三、灾害防治及应急管理支出"]
[null,"",null,"二十四、预备费"]
[null,"",null,"二十五、其他支出"]
[null,"",null,"二十六、转移性支出"]
[null,"",null,"二十七、债务还本支出"]
[null,"",null,"二十八、债务付息支出",{"v":200,"d":"200.00"}]
[null,"",null,"二十九、债务发行费用支出"]
[null,"",null,"三十、抗疫特别国债安排的支出"]
[null,"",null,"三十一、国库拨款专用"]
[null,"本 年 收 入 合 计",{"v":70801.74,"d":"70,801.74"},"本 年 支 出 合 计",{"v":76310.96,"d":"76,310.96"}]
[null,"七、用事业基金弥补收支差额",null,"三十一、事业单位结余分配 "]
[null,"八、上年结转",{"v":5509.22,"d":"5,509.22"},"    其中：转入事业基金"]
[{"$nulls":3},"三十二、结转下年"]
[null,"收  入  总  计",{"v":76310.96,"d":"76,310.96"},"支  出  总  计",{"v":76310.96,"d":"76,310.96"}]

{"sheet":"收入预算表","index":1,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[2,1,2,13],[3,1,3,2],[4,1,4,2],[4,3,6,3],[4,4,6,4],[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],[5,1,6,1],[5,2,6,2]],"flags":["formulas_cached_only"]}
[]
[]
[null,"四川音乐学院2022年收入预算总表",{"$nulls":12}," "]
[null,"制表单位：四川音乐学院",{"$nulls":4},"2022-12-31",{"$nulls":6},"金额单位：万元"]
[null,"项    目",null,"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","事业单位经营收入 ","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
[null,"单位代码","单位名称（科目）"]
[]
[null,null,"合    计",{"v":76310.96,"d":"76,310.96"},{"v":5509.22,"d":"5,509.22"},{"v":27577.2,"d":"27,577.20"},null,null,{"v":25241.81,"d":"25,241.81"},null,{"v":17982.73,"d":"17,982.73"}]
[null,"304919","四川音乐学院",{"v":76310.96,"d":"76,310.96"},{"v":5509.22,"d":"5,509.22"},{"v":27577.2,"d":"27,577.20"},null,null,{"v":25241.81,"d":"25,241.81"},null,{"v":17982.73,"d":"17,982.73"}]

{"sheet":"支出预算表","index":2,"n_rows":15,"n_cols":12,"rows_kept":15,"merged":[[1,1,1,3],[2,1,2,10],[3,1,3,5],[4,1,4,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[5,1,5,3],[5,4,6,4],[5,5,6,5],[8,0,14,0]],"flags":["formulas_cached_only"]}
[]
[]
[null,"四川音乐学院2022年支出预算总表",{"$nulls":9}," "]
[null,"制表单位：四川音乐学院",{"$nulls":4},"2022-12-31",{"$nulls":3},"金额单位：万元"]
[null,"项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
[null,"科目编码",null,null,"单位代码","单位名称（科目）"]
[null,"类","款","项"]
[{"$nulls":5},"合    计",{"v":76310.96,"d":"76,310.96"},{"v":52775.74,"d":"52,775.74"},{"v":23535.22,"d":"23,535.22"}]
[null,"205","02","01","304919","学前教育",154.03,40.33,{"v":113.7,"d":"113.70"}]
[null,"205","02","05","304919","高等教育",{"v":74127.27,"d":"74,127.27"},{"v":50994.95,"d":"50,994.95"},{"v":23132.32,"d":"23,132.32"}]
[null,"205","03","02","304919","中等职业教育",{"v":1782.28,"d":"1,782.28"},{"v":1740.46,"d":"1,740.46"},41.82]
[null,"206","02","06","304919","专项基础科研",4.33,null,4.33]
[null,"206","99","99","304919","其他科学技术支出",30.06,null,30.06]
[null,"207","99","02","304919","宣传文化发展专项支出",{"v":13,"d":"13.00"},null,{"v":13,"d":"13.00"}]
[null,"232","03","99","304919","地方政府其他一般债务付息支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]

{"sheet":"财政拨款支出预算表.","index":3,"n_rows":52,"n_cols":40,"rows_kept":52,"merged":[[1,1,1,3],[2,1,2,39],[3,1,3,5],[3,38,3,39],[4,1,4,5],[4,6,6,6],[4,7,4,16],[4,17,4,26],[4,27,4,39],[5,1,6,1],[5,2,5,3],[5,4,6,4],[5,5,6,5],[5,7,6,7],[5,8,5,10],[5,11,5,13],[5,14,5,16],[5,17,6,17],[5,18,5,20],[5,21,5,23],[5,24,5,26],[5,27,6,27],[5,28,5,30],[5,31,5,33],[5,34,5,36],[5,37,5,39]],"flags":["formulas_cached_only"]}
[]
[]
[null,"四川音乐学院2022年财政拨款支出预算表（部门经济分类科目）"]
[null,"制表单位：四川音乐学院",{"$nulls":16},"2022-12-31",{"$nulls":19},"金额单位：万元"]
[null,"项    目",{"$nulls":4},"总计","省级当年财政拨款安排",{"$nulls":9},"中央提前通知专项转移支付等",{"$nulls":9},"上年结转安排"]
[null,null,"科目编码",null,"单位代码","单位名称（科目）",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度结转"]
[null,null,"类","款",{"$nulls":4},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
[{"$nulls":5},"合    计",{"v":33086.42,"d":"33,086.42"},{"v":27577.2,"d":"27,577.20"},{"v":27577.2,"d":"27,577.20"},{"v":21177,"d":"21,177.00"},{"v":6400.2,"d":"6,400.20"},{"$nulls":16},{"v":5509.22,"d":"5,509.22"},{"v":5509.22,"d":"5,509.22"},null,{"v":5509.22,"d":"5,509.22"}]
[null,"301","","301",null,"工资福利支出",{"v":22055,"d":"22,055.00"},{"v":22049.5,"d":"22,049.50"},{"v":22049.5,"d":"22,049.50"},{"v":19249.5,"d":"19,249.50"},{"v":2800,"d":"2,800.00"},{"$nulls":16},{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
[null,"30101","301","01","304919"," 基本工资",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[null,"30102","301","02","304919"," 津贴补贴",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[null,"3010201","301","02","304919","  国家出台津贴补贴",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[null,"30107","301","07","304919"," 绩效工资",{"v":5745,"d":"5,745.00"},{"v":5739.5,"d":"5,739.50"},{"v":5739.5,"d":"5,739.50"},{"v":5739.5,"d":"5,739.50"},{"$nulls":17},{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
[null,"30108","301","08","304919"," 机关事业单位基本养老保险缴费",{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"}]
[null,"30109","301","09","304919"," 职业年金缴费",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
[null,"30110","301","10","304919"," 职工基本医疗保险缴费",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
[null,"30112","301","12","304919"," 其他社会保障缴费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[null,"3011209","301","12","304919","  其他社会保险费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[null,"30113","301","13","304919"," 住房公积金",{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"}]
[null,"30199","301","99","304919"," 其他工资福利支出",{"v":4600,"d":"4,600.00"},{"v":4600,"d":"4,600.00"},{"v":4600,"d":"4,600.00"},{"v":1800,"d":"1,800.00"},{"v":2800,"d":"2,800.00"}]
[null,"3019999","301","99","304919","  其他工资福利支出",{"v":4600,"d":"4,600.00"},{"v":4600,"d":"4,600.00"},{"v":4600,"d":"4,600.00"},{"v":1800,"d":"1,800.00"},{"v":2800,"d":"2,800.00"}]
[null,"302","","302",null,"商品和服务支出",{"v":2392.1,"d":"2,392.10"},{"v":2349.5,"d":"2,349.50"},{"v":2349.5,"d":"2,349.50"},{"v":1185.5,"d":"1,185.50"},{"v":1164,"d":"1,164.00"},{"$nulls":16},{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"},null,{"v":42.6,"d":"42.60"}]
[null,"30201","302","01","304919"," 办公费",377.31,{"v":376,"d":"376.00"},{"v":376,"d":"376.00"},{"v":370,"d":"370.00"},{"v":6,"d":"6.00"},{"$nulls":16},1.31,1.31,null,1.31]
[null,"30202","302","02","304919"," 印刷费",41.06,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"$nulls":17},1.06,1.06,null,1.06]
[null,"30203","302","03","304919"," 咨询费",{"v":4,"d":"4.00"},{"$nulls":20},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
[null,"30205","302","05","304919"," 水费",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[null,"30206","302","06","304919"," 电费",{"v":320,"d":"320.00"},{"v":320,"d":"320.00"},{"v":320,"d":"320.00"},{"v":220,"d":"220.00"},{"v":100,"d":"100.00"}]
[null,"30207","302","07","304919"," 邮电费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[null,"30211","302","11","304919"," 差旅费",4.41,{"$nulls":20},4.41,4.41,null,4.41]
[null,"30213","302","13","304919"," 维修（护）费",{"v":220,"d":"220.00"},{"v":220,"d":"220.00"},{"v":220,"d":"220.00"},null,{"v":220,"d":"220.00"}]
[null,"30214","302","14","304919"," 租赁费",60.09,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":17},0.09,0.09,null,0.09]
[null,"30215","302","15","304919"," 会议费",2.01,{"$nulls":20},2.01,2.01,null,2.01]
[null,"30218","302","18","304919"," 专用材料费",203.88,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"$nulls":16},3.88,3.88,null,3.88]
[null,"30226","302","26","304919"," 劳务费",8.67,{"$nulls":20},8.67,8.67,null,8.67]
[null,"30227","302","27","304919"," 委托业务费",656.74,{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":190,"d":"190.00"},{"v":450,"d":"450.00"},{"$nulls":16},16.74,16.74,null,16.74]
[null,"30229","302","29","304919"," 福利费",{"v":175.5,"d":"175.50"},{"v":175.5,"d":"175.50"},{"v":175.5,"d":"175.50"},{"v":175.5,"d":"175.50"}]
[null,"30299","302","99","304919"," 其他商品和服务支出",188.42,{"v":188,"d":"188.00"},{"v":188,"d":"188.00"},null,{"v":188,"d":"188.00"},{"$nulls":16},0.42,0.42,null,0.42]
[null,"3029909","302","99","304919","  其他商品和服务支出",188.42,{"v":188,"d":"188.00"},{"v":188,"d":"188.00"},null,{"v":188,"d":"188.00"},{"$nulls":16},0.42,0.42,null,0.42]
[null,"303","","303",null,"对个人和家庭的补助",{"v":2343.71,"d":"2,343.71"},{"v":2343.2,"d":"2,343.20"},{"v":2343.2,"d":"2,343.20"},{"v":742,"d":"742.00"},{"v":1601.2,"d":"1,601.20"},{"$nulls":16},0.51,0.51,null,0.51]
[null,"30301","303","01","304919"," 离休费",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"}]
[null,"3030101","303","01","304919","  基本离休费",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"}]
[null,"30304","303","04","304919"," 抚恤金",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,"30308","303","08","304919"," 助学金",{"v":1594.51,"d":"1,594.51"},{"v":1594,"d":"1,594.00"},{"v":1594,"d":"1,594.00"},null,{"v":1594,"d":"1,594.00"},{"$nulls":16},0.51,0.51,null,0.51]
[null,"30399","303","99","304919"," 其他对个人和家庭的补助",{"v":657.2,"d":"657.20"},{"v":657.2,"d":"657.20"},{"v":657.2,"d":"657.20"},{"v":650,"d":"650.00"},{"v":7.2,"d":"7.20"}]
[null,"307","","307",null,"债务利息及费用支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
[null,"30701","307","01","304919"," 国内债务付息",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
[null,"309","","309",null,"资本性支出（基本建设）",{"v":5000,"d":"5,000.00"},{"$nulls":20},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
[null,"30999","309","99","304919"," 其他基本建设支出",{"v":5000,"d":"5,000.00"},{"$nulls":20},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
[null,"310","","310",null,"资本性支出",{"v":1095.61,"d":"1,095.61"},{"v":635,"d":"635.00"},{"v":635,"d":"635.00"},null,{"v":635,"d":"635.00"},{"$nulls":16},460.61,460.61,null,460.61]
[null,"31003","310","03","304919"," 专用设备购置",460.09,{"$nulls":20},460.09,460.09,null,460.09]
[null,"31007","310","07","304919"," 信息网络及软件购置更新",380.52,{"v":380,"d":"380.00"},{"v":380,"d":"380.00"},null,{"v":380,"d":"380.00"},{"$nulls":16},0.52,0.52,null,0.52]
[null,"31099","310","99","304919"," 其他资本性支出",{"v":255,"d":"255.00"},{"v":255,"d":"255.00"},{"v":255,"d":"255.00"},null,{"v":255,"d":"255.00"}]