{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[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],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：陕西省西安市高陵区通远镇部门决算（汇总）",{"$nulls":6},"2016年度",{"$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":14745901,"d":"14,745,901.00"},{"v":35671919.83,"d":"35,671,919.83"},{"v":35671919.83,"d":"35,671,919.83"},"一、一般公共服务支出","37",{"v":9066418,"d":"9,066,418.00"},{"v":10764469.8,"d":"10,764,469.80"},{"v":10754469.8,"d":"10,754,469.80"},"一、基本支出","60",{"v":9512689,"d":"9,512,689.00"},{"v":16190543.48,"d":"16,190,543.48"},{"v":16190543.48,"d":"16,190,543.48"}]
["　　其中：政府性基金预算财政拨款","2","",{"v":3234100,"d":"3,234,100.00"},{"v":3234100,"d":"3,234,100.00"},"二、外交支出","38","","","","    人员经费","61",{"v":8944689,"d":"8,944,689.00"},{"v":14807744.39,"d":"14,807,744.39"},{"v":14807744.39,"d":"14,807,744.39"}]
["二、上级补助收入","3","","","","三、国防支出","39","","","","    日常公用经费","62",{"v":568000,"d":"568,000.00"},{"v":1382799.09,"d":"1,382,799.09"},{"v":1382799.09,"d":"1,382,799.09"}]
["三、事业收入","4","","","","四、公共安全支出","40","","","","二、项目支出","63",{"v":5233212,"d":"5,233,212.00"},{"v":25092234.35,"d":"25,092,234.35"},{"v":20532234.35,"d":"20,532,234.35"}]
["四、经营收入","5","","","","五、教育支出","41","","","","    基本建设类项目","64","","",""]
["五、附属单位上缴收入","6","","","","六、科学技术支出","42","","","","    行政事业类项目","65",{"v":5233212,"d":"5,233,212.00"},{"v":25092234.35,"d":"25,092,234.35"},{"v":20532234.35,"d":"20,532,234.35"}]
["六、其他收入","7","",{"v":5610858,"d":"5,610,858.00"},{"v":5610858,"d":"5,610,858.00"},"七、文化体育与传媒支出","43","","","","三、上缴上级支出","66","","",""]
["","8","","","","八、社会保障和就业支出","44","","","","四、经营支出","67","","",""]
["","9","","","","九、医疗卫生与计划生育支出","45","","","","五、对附属单位补助支出","68","","",""]
["","10","","","","十、节能环保支出","46",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":939674,"d":"939,674.00"},{"v":14394729.23,"d":"14,394,729.23"},{"v":14394729.23,"d":"14,394,729.23"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":3977060,"d":"3,977,060.00"},{"v":15231688,"d":"15,231,688.00"},{"v":10681688,"d":"10,681,688.00"},"基本支出和项目支出合计","71","—","—",{"v":36722777.83,"d":"36,722,777.83"}]
["","13","","","","十三、交通运输支出","49","","","","    工资福利支出","72","—","—",{"v":10005042.78,"d":"10,005,042.78"}]
["","14","","","","十四、资源勘探信息等支出","50","","","","    商品和服务支出","73","—","—",{"v":2609407.22,"d":"2,609,407.22"}]
["","15","","","","十五、商业服务业等支出","51","","","","    对个人和家庭的补助","74","—","—",{"v":4802701.61,"d":"4,802,701.61"}]
["","16","","","","十六、金融支出","52","","","","    对企事业单位的补贴","75","—","—",""]
["","17","","","","十七、援助其他地区支出","53","","","","    债务利息支出","76","—","—",""]
["","18","","","","十八、国土海洋气象等支出","54","","","","    基本建设支出","77","—","—",""]
["","19","","","","十九、住房保障支出","55",{"v":702749,"d":"702,749.00"},{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},"    其他资本性支出","78","—","—",{"v":19305626.22,"d":"19,305,626.22"}]
["","20","","","","二十、粮油物资储备支出","56","","","","    其他支出","79","—","—",""]
["","21","","","","二十一、其他支出","57","",{"v":115060,"d":"115,060.00"},{"v":115060,"d":"115,060.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58","","","","","81","","",""]
["","23","","","","二十三、债务付息支出","59","","","","","82","","",""]
["本年收入合计","24",{"v":14745901,"d":"14,745,901.00"},{"v":41282777.83,"d":"41,282,777.83"},{"v":41282777.83,"d":"41,282,777.83"},"本年支出合计","","","","","","83",{"v":14745901,"d":"14,745,901.00"},{"v":41282777.83,"d":"41,282,777.83"},{"v":36722777.83,"d":"36,722,777.83"}]
["    用事业基金弥补收支差额","25","","","","    结余分配","","","","","","84","—","—",""]
["    年初结转和结余","26","","","","      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",""]
["      基本支出结转","27","—","—","","      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",""]
["      项目支出结转和结余","28","—","—","","      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",""]
["      经营结余","29","—","—","","      其他","107","","","","　　　　　其他","88","—","—",""]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89","","",{"v":4560000,"d":"4,560,000.00"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",""]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":4560000,"d":"4,560,000.00"}]
["","33","","","","      经营结余","","","","","","92","—","—",""]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":14745901,"d":"14,745,901.00"},{"v":41282777.83,"d":"41,282,777.83"},{"v":41282777.83,"d":"41,282,777.83"},"总计","","","","","","95",{"v":14745901,"d":"14,745,901.00"},{"v":41282777.83,"d":"41,282,777.83"},{"v":41282777.83,"d":"41,282,777.83"}]
["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":7},"— 1 —"]