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

{"sheet":"Sheet1","index":0,"n_rows":33,"n_cols":22,"rows_kept":33,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,5],[3,4,3,5],[3,6,3,8],[3,6,3,8],[3,6,3,8],[3,9,3,11],[3,9,3,11],[3,9,3,11],[3,12,3,14],[3,12,3,14],[3,12,3,14],[3,15,3,17],[3,15,3,17],[3,15,3,17],[3,18,3,20],[3,18,3,20],[3,18,3,20],[3,21,6,21],[3,21,6,21],[3,21,6,21],[3,21,6,21],[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],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[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],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[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],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[28,0,28,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[29,0,29,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21],[30,0,30,21]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":11},"财政预算内“三公”经费及会议、培训费预算完成情况表",{"$nulls":9},"财决省补03表"]
["编制单位：陕西省西安市高陵区通远镇部门决算（汇总）",{"$nulls":10},"2016年度",{"$nulls":9},"金额单位：元"]
["项  目","","","","“三公”经费支出","","因公出国（境）支出","","","公务用车购置及运行维护费支出","","","公务接待费支出","","","会议费支出","","","培训费支出","","","备注"]
["支出功能分类科目编码","","","科目名称","年初预算数","财政拨款实际支出","年初预算数","财政拨款实际支出","预算结余","年初预算数","财政拨款实际支出","预算结余","年初预算数","财政拨款实际支出","预算结余","年初预算数","财政拨款实际支出","预算结余","年初预算数","财政拨款实际支出","预算结余",""]
["","","","","","","","","预算结余","","","","","","","","","","","","","其中：当年预算财政拨款支出"]
["","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18"]
["合计","","","合计",{"v":217038,"d":"217,038.00"},{"v":94889.84,"d":"94,889.84"},"","","",{"v":141000,"d":"141,000.00"},{"v":94406.84,"d":"94,406.84"},{"v":46593.16,"d":"46,593.16"},{"v":76038,"d":"76,038.00"},{"v":483,"d":"483.00"},{"v":75555,"d":"75,555.00"},{"v":49000,"d":"49,000.00"},"",{"v":49000,"d":"49,000.00"},{"v":35000,"d":"35,000.00"},{"v":22106,"d":"22,106.00"},{"v":12894,"d":"12,894.00"},""]
["201","","","一般公共服务支出",{"v":201038,"d":"201,038.00"},{"v":66784.23,"d":"66,784.23"},"","","",{"v":128000,"d":"128,000.00"},{"v":66301.23,"d":"66,301.23"},{"v":61698.77,"d":"61,698.77"},{"v":73038,"d":"73,038.00"},{"v":483,"d":"483.00"},{"v":72555,"d":"72,555.00"},{"v":27000,"d":"27,000.00"},"",{"v":27000,"d":"27,000.00"},{"v":35000,"d":"35,000.00"},{"v":21076,"d":"21,076.00"},{"v":13924,"d":"13,924.00"},""]
["20103","","","政府办公厅（室）及相关机构事务",{"v":185038,"d":"185,038.00"},{"v":57933.23,"d":"57,933.23"},"","","",{"v":118000,"d":"118,000.00"},{"v":57450.23,"d":"57,450.23"},{"v":60549.77,"d":"60,549.77"},{"v":67038,"d":"67,038.00"},{"v":483,"d":"483.00"},{"v":66555,"d":"66,555.00"},{"v":15000,"d":"15,000.00"},"",{"v":15000,"d":"15,000.00"},{"v":35000,"d":"35,000.00"},{"v":20006,"d":"20,006.00"},{"v":14994,"d":"14,994.00"},""]
["2010301","","","  行政运行",{"v":57038,"d":"57,038.00"},{"v":43512.23,"d":"43,512.23"},"","","",{"v":40000,"d":"40,000.00"},{"v":43029.23,"d":"43,029.23"},{"v":-3029.23,"d":"-3,029.23"},{"v":17038,"d":"17,038.00"},{"v":483,"d":"483.00"},{"v":16555,"d":"16,555.00"},{"v":5000,"d":"5,000.00"},"",{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"v":11278,"d":"11,278.00"},{"v":3722,"d":"3,722.00"},""]
["2010302","","","  一般行政管理事务",{"v":128000,"d":"128,000.00"},{"v":14421,"d":"14,421.00"},"","","",{"v":78000,"d":"78,000.00"},{"v":14421,"d":"14,421.00"},{"v":63579,"d":"63,579.00"},{"v":50000,"d":"50,000.00"},"",{"v":50000,"d":"50,000.00"},{"v":10000,"d":"10,000.00"},"",{"v":10000,"d":"10,000.00"},{"v":20000,"d":"20,000.00"},{"v":8728,"d":"8,728.00"},{"v":11272,"d":"11,272.00"},""]
["20106","","","财政事务",{"v":16000,"d":"16,000.00"},{"v":8851,"d":"8,851.00"},"","","",{"v":10000,"d":"10,000.00"},{"v":8851,"d":"8,851.00"},{"v":1149,"d":"1,149.00"},{"v":6000,"d":"6,000.00"},"",{"v":6000,"d":"6,000.00"},{"v":12000,"d":"12,000.00"},"",{"v":12000,"d":"12,000.00"},"",{"v":1070,"d":"1,070.00"},{"v":-1070,"d":"-1,070.00"},""]
["2010602","","","  一般行政管理事务","","","","","","","","","","","",{"v":10000,"d":"10,000.00"},"",{"v":10000,"d":"10,000.00"},"",{"v":1070,"d":"1,070.00"},{"v":-1070,"d":"-1,070.00"},""]
["2010650","","","  事业运行",{"v":16000,"d":"16,000.00"},{"v":8851,"d":"8,851.00"},"","","",{"v":10000,"d":"10,000.00"},{"v":8851,"d":"8,851.00"},{"v":1149,"d":"1,149.00"},{"v":6000,"d":"6,000.00"},"",{"v":6000,"d":"6,000.00"},{"v":2000,"d":"2,000.00"},"",{"v":2000,"d":"2,000.00"},"","","",""]
["211","","","节能环保支出",{"v":10000,"d":"10,000.00"},{"v":515,"d":"515.00"},"","","",{"v":10000,"d":"10,000.00"},{"v":515,"d":"515.00"},{"v":9485,"d":"9,485.00"},"","","",{"v":20000,"d":"20,000.00"},"",{"v":20000,"d":"20,000.00"},"",{"v":1030,"d":"1,030.00"},{"v":-1030,"d":"-1,030.00"},""]
["21103","","","污染防治",{"v":10000,"d":"10,000.00"},{"v":515,"d":"515.00"},"","","",{"v":10000,"d":"10,000.00"},{"v":515,"d":"515.00"},{"v":9485,"d":"9,485.00"},"","","",{"v":20000,"d":"20,000.00"},"",{"v":20000,"d":"20,000.00"},"",{"v":1030,"d":"1,030.00"},{"v":-1030,"d":"-1,030.00"},""]
["2110399","","","  其他污染防治支出",{"v":10000,"d":"10,000.00"},{"v":515,"d":"515.00"},"","","",{"v":10000,"d":"10,000.00"},{"v":515,"d":"515.00"},{"v":9485,"d":"9,485.00"},"","","",{"v":20000,"d":"20,000.00"},"",{"v":20000,"d":"20,000.00"},"",{"v":1030,"d":"1,030.00"},{"v":-1030,"d":"-1,030.00"},""]
["212","","","城乡社区支出","",{"v":25678.61,"d":"25,678.61"},"","","","",{"v":25678.61,"d":"25,678.61"},{"v":-25678.61,"d":"-25,678.61"},"","","","","","","","","",""]
["21205","","","城乡社区环境卫生","",{"v":25678.61,"d":"25,678.61"},"","","","",{"v":25678.61,"d":"25,678.61"},{"v":-25678.61,"d":"-25,678.61"},"","","","","","","","","",""]
["2120501","","","  城乡社区环境卫生","",{"v":25678.61,"d":"25,678.61"},"","","","",{"v":25678.61,"d":"25,678.61"},{"v":-25678.61,"d":"-25,678.61"},"","","","","","","","","",""]
["213","","","农林水支出",{"v":6000,"d":"6,000.00"},{"v":1912,"d":"1,912.00"},"","","",{"v":3000,"d":"3,000.00"},{"v":1912,"d":"1,912.00"},{"v":1088,"d":"1,088.00"},{"v":3000,"d":"3,000.00"},"",{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},"",{"v":2000,"d":"2,000.00"},"","","",""]
["21301","","","农业",{"v":4000,"d":"4,000.00"},{"v":1912,"d":"1,912.00"},"","","",{"v":2000,"d":"2,000.00"},{"v":1912,"d":"1,912.00"},{"v":88,"d":"88.00"},{"v":2000,"d":"2,000.00"},"",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},"",{"v":2000,"d":"2,000.00"},"","","",""]
["2130104","","","  事业运行",{"v":4000,"d":"4,000.00"},"","","","",{"v":2000,"d":"2,000.00"},"",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},"",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},"",{"v":2000,"d":"2,000.00"},"","","",""]
["2130109","","","  农产品质量安全","",{"v":1912,"d":"1,912.00"},"","","","",{"v":1912,"d":"1,912.00"},{"v":-1912,"d":"-1,912.00"},"","","","","","","","","",""]
["21303","","","水利",{"v":2000,"d":"2,000.00"},"","","","",{"v":1000,"d":"1,000.00"},"",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},"",{"v":1000,"d":"1,000.00"},"","","","","","",""]
["2130304","","","  水利行业业务管理",{"v":2000,"d":"2,000.00"},"","","","",{"v":1000,"d":"1,000.00"},"",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},"",{"v":1000,"d":"1,000.00"},"","","","","","",""]
["注：1.年初预算数指2016年年初部门预算；省本级即指陕财办预[2016]6号下达预算。","","","","","","","","","","","","","","","","","","","","",""]
["    2.财政拨款实际支出指单位本年度使用公共预算财政拨款形成的支出数；本表对应Z08表支出明细。","","","","","","","","","","","","","","","","","","","","",""]
["    3.预算结余为负需进行详细说明，并经财政部门审核。","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":11},"— SAB03.%d —"]