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

{"sheet":"Sheet1","index":0,"n_rows":56,"n_cols":20,"rows_kept":56,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,6],[3,4,3,6],[3,4,3,6],[3,7,3,9],[3,7,3,9],[3,7,3,9],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[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],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,4,13],[4,11,4,13],[4,11,4,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,4,19],[4,17,4,19],[4,17,4,19],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[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],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2],[37,0,37,2],[37,0,37,2],[37,0,37,2],[38,0,38,2],[38,0,38,2],[38,0,38,2],[39,0,39,2],[39,0,39,2],[39,0,39,2],[40,0,40,2],[40,0,40,2],[40,0,40,2],[41,0,41,2],[41,0,41,2],[41,0,41,2],[42,0,42,2],[42,0,42,2],[42,0,42,2],[43,0,43,2],[43,0,43,2],[43,0,43,2],[44,0,44,2],[44,0,44,2],[44,0,44,2],[45,0,45,2],[45,0,45,2],[45,0,45,2],[46,0,46,2],[46,0,46,2],[46,0,46,2],[47,0,47,2],[47,0,47,2],[47,0,47,2],[48,0,48,2],[48,0,48,2],[48,0,48,2],[49,0,49,2],[49,0,49,2],[49,0,49,2],[50,0,50,2],[50,0,50,2],[50,0,50,2],[51,0,51,2],[51,0,51,2],[51,0,51,2],[52,0,52,2],[52,0,52,2],[52,0,52,2],[53,0,53,2],[53,0,53,2],[53,0,53,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"一般公共预算财政拨款收入支出决算表"]
[{"$nulls":19},"财决07表"]
["编制单位：陕西省西安市高陵区通远镇部门决算（汇总）",{"$nulls":9},"2016年度",{"$nulls":8},"金额单位：元"]
["项目","","","","年初结转和结余","","","本年收入","","","本年支出","","","","","年末结转和结余","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","","","项目支出","合计","基本支出结转","项目支出结转和结余","",""]
["","","","","","","小计","","","小计","","小计","人员经费","日常公用经费","小计","","","小计","项目支出结转","项目支出结余"]
["","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计","","","",{"v":32437819.83,"d":"32,437,819.83"},{"v":16190543.48,"d":"16,190,543.48"},{"v":16247276.35,"d":"16,247,276.35"},{"v":27877819.83,"d":"27,877,819.83"},{"v":16190543.48,"d":"16,190,543.48"},{"v":14807744.39,"d":"14,807,744.39"},{"v":1382799.09,"d":"1,382,799.09"},{"v":11687276.35,"d":"11,687,276.35"},{"v":4560000,"d":"4,560,000.00"},"",{"v":4560000,"d":"4,560,000.00"},{"v":4560000,"d":"4,560,000.00"},""]
["201","","","一般公共服务支出","","","",{"v":10034469.8,"d":"10,034,469.80"},{"v":9448051.8,"d":"9,448,051.80"},{"v":586418,"d":"586,418.00"},{"v":10024469.8,"d":"10,024,469.80"},{"v":9448051.8,"d":"9,448,051.80"},{"v":8566361.71,"d":"8,566,361.71"},{"v":881690.09,"d":"881,690.09"},{"v":576418,"d":"576,418.00"},{"v":10000,"d":"10,000.00"},"",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},""]
["20101","","","人大事务","","","",{"v":6000,"d":"6,000.00"},"",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},"","","",{"v":6000,"d":"6,000.00"},"","","","",""]
["2010199","","","  其他人大事务支出","","","",{"v":6000,"d":"6,000.00"},"",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},"","","",{"v":6000,"d":"6,000.00"},"","","","",""]
["20103","","","政府办公厅（室）及相关机构事务","","","",{"v":7845662,"d":"7,845,662.00"},{"v":7305244,"d":"7,305,244.00"},{"v":540418,"d":"540,418.00"},{"v":7835662,"d":"7,835,662.00"},{"v":7305244,"d":"7,305,244.00"},{"v":6471554.54,"d":"6,471,554.54"},{"v":833689.46,"d":"833,689.46"},{"v":530418,"d":"530,418.00"},{"v":10000,"d":"10,000.00"},"",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},""]
["2010301","","","  行政运行","","","",{"v":3264649,"d":"3,264,649.00"},{"v":3264649,"d":"3,264,649.00"},"",{"v":3264649,"d":"3,264,649.00"},{"v":3264649,"d":"3,264,649.00"},{"v":2430959.54,"d":"2,430,959.54"},{"v":833689.46,"d":"833,689.46"},"","","","","",""]
["2010302","","","  一般行政管理事务","","","",{"v":540418,"d":"540,418.00"},"",{"v":540418,"d":"540,418.00"},{"v":530418,"d":"530,418.00"},"","","",{"v":530418,"d":"530,418.00"},{"v":10000,"d":"10,000.00"},"",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},""]
["2010350","","","  事业运行","","","",{"v":4040595,"d":"4,040,595.00"},{"v":4040595,"d":"4,040,595.00"},"",{"v":4040595,"d":"4,040,595.00"},{"v":4040595,"d":"4,040,595.00"},{"v":4040595,"d":"4,040,595.00"},"","","","","","",""]
["2010399","","","  其他政府办公厅（室）及相关机构事务支出","","","","","","","","","","","","","","","",""]
["20106","","","财政事务","","","",{"v":741906,"d":"741,906.00"},{"v":701906,"d":"701,906.00"},{"v":40000,"d":"40,000.00"},{"v":741906,"d":"741,906.00"},{"v":701906,"d":"701,906.00"},{"v":653905.37,"d":"653,905.37"},{"v":48000.63,"d":"48,000.63"},{"v":40000,"d":"40,000.00"},"","","","",""]
["2010601","","","  行政运行","","","",{"v":223750,"d":"223,750.00"},{"v":223750,"d":"223,750.00"},"",{"v":223750,"d":"223,750.00"},{"v":223750,"d":"223,750.00"},{"v":223750,"d":"223,750.00"},"","","","","","",""]
["2010602","","","  一般行政管理事务","","","",{"v":40000,"d":"40,000.00"},"",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},"","","",{"v":40000,"d":"40,000.00"},"","","","",""]
["2010650","","","  事业运行","","","",{"v":478156,"d":"478,156.00"},{"v":478156,"d":"478,156.00"},"",{"v":478156,"d":"478,156.00"},{"v":478156,"d":"478,156.00"},{"v":430155.37,"d":"430,155.37"},{"v":48000.63,"d":"48,000.63"},"","","","","",""]
["20199","","","其他一般公共服务支出","","","",{"v":1440901.8,"d":"1,440,901.80"},{"v":1440901.8,"d":"1,440,901.80"},"",{"v":1440901.8,"d":"1,440,901.80"},{"v":1440901.8,"d":"1,440,901.80"},{"v":1440901.8,"d":"1,440,901.80"},"","","","","","",""]
["2019999","","","  其他一般公共服务支出","","","",{"v":1440901.8,"d":"1,440,901.80"},{"v":1440901.8,"d":"1,440,901.80"},"",{"v":1440901.8,"d":"1,440,901.80"},{"v":1440901.8,"d":"1,440,901.80"},{"v":1440901.8,"d":"1,440,901.80"},"","","","","","",""]
["211","","","节能环保支出","","","",{"v":60000,"d":"60,000.00"},"",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},"","","",{"v":60000,"d":"60,000.00"},"","","","",""]
["21103","","","污染防治","","","",{"v":60000,"d":"60,000.00"},"",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},"","","",{"v":60000,"d":"60,000.00"},"","","","",""]
["2110399","","","  其他污染防治支出","","","",{"v":60000,"d":"60,000.00"},"",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},"","","",{"v":60000,"d":"60,000.00"},"","","","",""]
["212","","","城乡社区支出","","","",{"v":6394831.23,"d":"6,394,831.23"},{"v":2291660.88,"d":"2,291,660.88"},{"v":4103170.35,"d":"4,103,170.35"},{"v":6394831.23,"d":"6,394,831.23"},{"v":2291660.88,"d":"2,291,660.88"},{"v":2192115.88,"d":"2,192,115.88"},{"v":99545,"d":"99,545.00"},{"v":4103170.35,"d":"4,103,170.35"},"","","","",""]
["21201","","","城乡社区管理事务","","","",{"v":867860.88,"d":"867,860.88"},{"v":867860.88,"d":"867,860.88"},"",{"v":867860.88,"d":"867,860.88"},{"v":867860.88,"d":"867,860.88"},{"v":768315.88,"d":"768,315.88"},{"v":99545,"d":"99,545.00"},"","","","","",""]
["2120104","","","  城管执法","","","",{"v":867860.88,"d":"867,860.88"},{"v":867860.88,"d":"867,860.88"},"",{"v":867860.88,"d":"867,860.88"},{"v":867860.88,"d":"867,860.88"},{"v":768315.88,"d":"768,315.88"},{"v":99545,"d":"99,545.00"},"","","","","",""]
["2120199","","","  其他城乡社区管理事务支出","","","","","","","","","","","","","","","",""]
["21203","","","城乡社区公共设施","","","",{"v":70000,"d":"70,000.00"},"",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},"","","",{"v":70000,"d":"70,000.00"},"","","","",""]
["2120303","","","  小城镇基础设施建设","","","",{"v":70000,"d":"70,000.00"},"",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},"","","",{"v":70000,"d":"70,000.00"},"","","","",""]
["21205","","","城乡社区环境卫生","","","",{"v":2004560,"d":"2,004,560.00"},{"v":1423800,"d":"1,423,800.00"},{"v":580760,"d":"580,760.00"},{"v":2004560,"d":"2,004,560.00"},{"v":1423800,"d":"1,423,800.00"},{"v":1423800,"d":"1,423,800.00"},"",{"v":580760,"d":"580,760.00"},"","","","",""]
["2120501","","","  城乡社区环境卫生","","","",{"v":2004560,"d":"2,004,560.00"},{"v":1423800,"d":"1,423,800.00"},{"v":580760,"d":"580,760.00"},{"v":2004560,"d":"2,004,560.00"},{"v":1423800,"d":"1,423,800.00"},{"v":1423800,"d":"1,423,800.00"},"",{"v":580760,"d":"580,760.00"},"","","","",""]
["21299","","","其他城乡社区支出","","","",{"v":3452410.35,"d":"3,452,410.35"},"",{"v":3452410.35,"d":"3,452,410.35"},{"v":3452410.35,"d":"3,452,410.35"},"","","",{"v":3452410.35,"d":"3,452,410.35"},"","","","",""]
["2129999","","","  其他城乡社区支出","","","",{"v":3452410.35,"d":"3,452,410.35"},"",{"v":3452410.35,"d":"3,452,410.35"},{"v":3452410.35,"d":"3,452,410.35"},"","","",{"v":3452410.35,"d":"3,452,410.35"},"","","","",""]
["213","","","农林水支出","","","",{"v":15231688,"d":"15,231,688.00"},{"v":3734000,"d":"3,734,000.00"},{"v":11497688,"d":"11,497,688.00"},{"v":10681688,"d":"10,681,688.00"},{"v":3734000,"d":"3,734,000.00"},{"v":3332436,"d":"3,332,436.00"},{"v":401564,"d":"401,564.00"},{"v":6947688,"d":"6,947,688.00"},{"v":4550000,"d":"4,550,000.00"},"",{"v":4550000,"d":"4,550,000.00"},{"v":4550000,"d":"4,550,000.00"},""]
["21301","","","农业","","","",{"v":400804,"d":"400,804.00"},{"v":300804,"d":"300,804.00"},{"v":100000,"d":"100,000.00"},{"v":400804,"d":"400,804.00"},{"v":300804,"d":"300,804.00"},{"v":283240,"d":"283,240.00"},{"v":17564,"d":"17,564.00"},{"v":100000,"d":"100,000.00"},"","","","",""]
["2130104","","","  事业运行","","","",{"v":300804,"d":"300,804.00"},{"v":300804,"d":"300,804.00"},"",{"v":300804,"d":"300,804.00"},{"v":300804,"d":"300,804.00"},{"v":283240,"d":"283,240.00"},{"v":17564,"d":"17,564.00"},"","","","","",""]
["2130109","","","  农产品质量安全","","","",{"v":100000,"d":"100,000.00"},"",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"","","",{"v":100000,"d":"100,000.00"},"","","","",""]
["21303","","","水利","","","",{"v":58092,"d":"58,092.00"},{"v":58092,"d":"58,092.00"},"",{"v":58092,"d":"58,092.00"},{"v":58092,"d":"58,092.00"},{"v":54092,"d":"54,092.00"},{"v":4000,"d":"4,000.00"},"","","","","",""]
["2130304","","","  水利行业业务管理","","","",{"v":58092,"d":"58,092.00"},{"v":58092,"d":"58,092.00"},"",{"v":58092,"d":"58,092.00"},{"v":58092,"d":"58,092.00"},{"v":54092,"d":"54,092.00"},{"v":4000,"d":"4,000.00"},"","","","","",""]
["21307","","","农村综合改革","","","",{"v":13222792,"d":"13,222,792.00"},{"v":3375104,"d":"3,375,104.00"},{"v":9847688,"d":"9,847,688.00"},{"v":10222792,"d":"10,222,792.00"},{"v":3375104,"d":"3,375,104.00"},{"v":2995104,"d":"2,995,104.00"},{"v":380000,"d":"380,000.00"},{"v":6847688,"d":"6,847,688.00"},{"v":3000000,"d":"3,000,000.00"},"",{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},""]
["2130701","","","  对村级一事一议的补助","","","",{"v":8347688,"d":"8,347,688.00"},"",{"v":8347688,"d":"8,347,688.00"},{"v":5347688,"d":"5,347,688.00"},"","","",{"v":5347688,"d":"5,347,688.00"},{"v":3000000,"d":"3,000,000.00"},"",{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},""]
["2130705","","","  对村民委员会和村党支部的补助","","","",{"v":3375104,"d":"3,375,104.00"},{"v":3375104,"d":"3,375,104.00"},"",{"v":3375104,"d":"3,375,104.00"},{"v":3375104,"d":"3,375,104.00"},{"v":2995104,"d":"2,995,104.00"},{"v":380000,"d":"380,000.00"},"","","","","",""]
["2130706","","","  对村集体经济组织的补助","","","",{"v":1500000,"d":"1,500,000.00"},"",{"v":1500000,"d":"1,500,000.00"},{"v":1500000,"d":"1,500,000.00"},"","","",{"v":1500000,"d":"1,500,000.00"},"","","","",""]
["21399","","","其他农林水支出","","","",{"v":1550000,"d":"1,550,000.00"},"",{"v":1550000,"d":"1,550,000.00"},"","","","","",{"v":1550000,"d":"1,550,000.00"},"",{"v":1550000,"d":"1,550,000.00"},{"v":1550000,"d":"1,550,000.00"},""]
["2139999","","","  其他农林水支出","","","",{"v":1550000,"d":"1,550,000.00"},"",{"v":1550000,"d":"1,550,000.00"},"","","","","",{"v":1550000,"d":"1,550,000.00"},"",{"v":1550000,"d":"1,550,000.00"},{"v":1550000,"d":"1,550,000.00"},""]
["221","","","住房保障支出","","","",{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},"",{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},"","","","","","",""]
["22102","","","住房改革支出","","","",{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},"",{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},"","","","","","",""]
["2210201","","","  住房公积金","","","",{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},"",{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},{"v":716830.8,"d":"716,830.80"},"","","","","","",""]
["229","","","其他支出","","","","","","","","","","","","","","","",""]
["22999","","","其他支出","","","","","","","","","","","","","","","",""]
["2299901","","","  其他支出","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":10},"— 12.%d —"]