{"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":12,"rows_kept":45,"merged":[[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"]}
[{"$nulls":4},"收入支出决算总表"]
[{"$nulls":11},"财决01表"]
["编制单位：陕西省西安市蓝田县小寨镇人民政府",{"$nulls":3},"2014年度",{"$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":1568211,"d":"1,568,211.00"},{"v":1568211,"d":"1,568,211.00"},"一、一般公共服务支出","37",{"v":1523211,"d":"1,523,211.00"},{"v":1641895.31,"d":"1,641,895.31"},"一、基本支出","60",{"v":1523211,"d":"1,523,211.00"},{"v":1641895.31,"d":"1,641,895.31"}]
["　　其中：政府性基金","2","","","二、外交支出","38","","","    人员经费","61",{"v":1193540,"d":"1,193,540.00"},{"v":1193540,"d":"1,193,540.00"}]
["二、上级补助收入","3","","","三、国防支出","39","","","    日常公用经费","62",{"v":329671,"d":"329,671.00"},{"v":448355.31,"d":"448,355.31"}]
["三、事业收入","4","","","四、公共安全支出","40","","","二、项目支出","63",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["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":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["六、其他收入","7","","","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","","","","69","",""]
["","11","","","十一、城乡社区支出","47","","","支出经济分类","70","—","—"]
["","12","","","十二、农林水支出","48",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},"基本支出和项目支出合计","71","—",{"v":1686895.31,"d":"1,686,895.31"}]
["","13","","","十三、交通运输支出","49","","","  工资福利支出","72","—",{"v":1127740,"d":"1,127,740.00"}]
["","14","","","十四、资源勘探信息等支出","50","","","  商品和服务支出","73","—",{"v":493355.31,"d":"493,355.31"}]
["","15","","","十五、商业服务业等支出","51","","","  对个人和家庭的补助","74","—",{"v":65800,"d":"65,800.00"}]
["","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","","","  赠与","76","—",""]
["","18","","","十八、国土海洋气象等支出","54","","","  债务利息支出","77","—",""]
["","19","","","十九、住房保障支出","55","","","  基本建设支出","78","—",""]
["","20","","","二十、粮油物资储备支出","56","","","  其他资本性支出","79","—",""]
["","21","","","二十一、国债还本付息支出","57","","","  贷款转贷及产权参股","80","—",""]
["","22","","","二十二、其他支出","58","","","  其他支出","81","—",""]
["","23","","","","59","","","","82","",""]
["本年收入合计","24",{"v":1568211,"d":"1,568,211.00"},{"v":1568211,"d":"1,568,211.00"},"本年支出合计","","","","","83",{"v":1568211,"d":"1,568,211.00"},{"v":1686895.31,"d":"1,686,895.31"}]
["    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","",{"v":118684.31,"d":"118,684.31"},"      交纳所得税","104","","","　　其中：交纳所得税","85","—",""]
["      基本支出结转","27","—",{"v":118684.31,"d":"118,684.31"},"      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","",""]
["","31","","","      基本支出结转","","","","","90","—",""]
["","32","","","      项目支出结转和结余","","","","","91","—",""]
["","33","","","      经营结余","","","","","92","—",""]
["","34","","","","","","","","93","",""]
["","35","","","","","","","","94","",""]
["总计","36",{"v":1568211,"d":"1,568,211.00"},{"v":1686895.31,"d":"1,686,895.31"},"总计","","","","","95",{"v":1568211,"d":"1,568,211.00"},{"v":1686895.31,"d":"1,686,895.31"}]
["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":4},"— 1 —"]