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

{"sheet":"Sheet1","index":0,"n_rows":39,"n_cols":15,"rows_kept":39,"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],[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],[36,0,36,4],[36,0,36,4],[36,0,36,4],[36,0,36,4],[36,0,36,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：湘乡市月山镇人民政府",{"$nulls":6},"2019年度",{"$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、一般公共预算财政拨款收入","1",{"v":27559709.07,"d":"27,559,709.07"},{"v":27559709.07,"d":"27,559,709.07"},{"v":27559709.07,"d":"27,559,709.07"},"一、一般公共服务支出","31",{"v":6705392.81,"d":"6,705,392.81"},{"v":6705392.81,"d":"6,705,392.81"},{"v":6705392.81,"d":"6,705,392.81"},"一、基本支出","56",{"v":29419247.32,"d":"29,419,247.32"},{"v":29419247.32,"d":"29,419,247.32"},{"v":29419247.32,"d":"29,419,247.32"}]
["二、政府性基金预算财政拨款收入","2","","","","二、外交支出","32","","","","      人员经费","57",{"v":28361433.32,"d":"28,361,433.32"},{"v":28361433.32,"d":"28,361,433.32"},{"v":28361433.32,"d":"28,361,433.32"}]
["三、上级补助收入","3","","","","三、国防支出","33","","","","      日常公用经费","58",{"v":1057814,"d":"1,057,814.00"},{"v":1057814,"d":"1,057,814.00"},{"v":1057814,"d":"1,057,814.00"}]
["四、事业收入","4","","","","四、公共安全支出","34","","","","二、项目支出","59","","",""]
["五、经营收入","5","","","","五、教育支出","35","","","","    其中：基本建设类项目","60","","",""]
["六、附属单位上缴收入","6","","","","六、科学技术支出","36","","","","三、上缴上级支出","61","","",""]
["七、其他收入","7","","","","七、文化旅游体育与传媒支出","37",{"v":337798.13,"d":"337,798.13"},{"v":337798.13,"d":"337,798.13"},{"v":337798.13,"d":"337,798.13"},"四、经营支出","62","","",""]
["","8","","","","八、社会保障和就业支出","38",{"v":3134940.08,"d":"3,134,940.08"},{"v":3134940.08,"d":"3,134,940.08"},{"v":3134940.08,"d":"3,134,940.08"},"五、对附属单位补助支出","63","","",""]
["","9","","","","九、卫生健康支出","39",{"v":1468667.94,"d":"1,468,667.94"},{"v":1468667.94,"d":"1,468,667.94"},{"v":1468667.94,"d":"1,468,667.94"},"","64","","",""]
["","10","","","","十、节能环保支出","40","","","","","65","","",""]
["","11","","","","十一、城乡社区支出","41",{"v":2087529.07,"d":"2,087,529.07"},{"v":2087529.07,"d":"2,087,529.07"},{"v":2087529.07,"d":"2,087,529.07"},"经济分类支出合计","66","—","—",{"v":29419247.32,"d":"29,419,247.32"}]
["","12","","","","十二、农林水支出","42",{"v":15459616.69,"d":"15,459,616.69"},{"v":15459616.69,"d":"15,459,616.69"},{"v":15459616.69,"d":"15,459,616.69"},"一、工资福利支出","67","—","—",{"v":25823061.8,"d":"25,823,061.80"}]
["","13","","","","十三、交通运输支出","43",{"v":103000,"d":"103,000.00"},{"v":103000,"d":"103,000.00"},{"v":103000,"d":"103,000.00"},"二、商品和服务支出","68","—","—",{"v":978861,"d":"978,861.00"}]
["","14","","","","十四、资源勘探信息等支出","44",{"v":122302.6,"d":"122,302.60"},{"v":122302.6,"d":"122,302.60"},{"v":122302.6,"d":"122,302.60"},"三、对个人和家庭的补助","69","—","—",{"v":2538371.52,"d":"2,538,371.52"}]
["","15","","","","十五、商业服务业等支出","45","","","","四、债务利息及费用支出","70","—","—",""]
["","16","","","","十六、金融支出","46","","","","五、资本性支出（基本建设）","71","—","—",""]
["","17","","","","十七、援助其他地区支出","47","","","","六、资本性支出","72","—","—",{"v":78953,"d":"78,953.00"}]
["","18","","","","十八、自然资源海洋气象等支出","48","","","","七、对企业补助（基本建设）","73","—","—",""]
["","19","","","","十九、住房保障支出","49","","","","八、对企业补助","74","—","—",""]
["","20","","","","二十、粮油物资储备支出","50","","","","九、对社会保障基金补助","75","—","—",""]
["","21","","","","二十一、灾害防治及应急管理支出","51","","","","十、其他支出","76","—","—",""]
["","22","","","","二十二、其他支出","52","","","","","77","","",""]
["","23","","","","二十三、债务还本支出","53","","","","","78","","",""]
["","24","","","","二十四、债务付息支出","54","","","","","79","","",""]
["","25","","","","","55","","","","","80","","",""]
["本年收入合计","26",{"v":27459709.07,"d":"27,459,709.07"},{"v":27459709.07,"d":"27,459,709.07"},{"v":27459709.07,"d":"27,459,709.07"},"本年支出合计","","","","","","81",{"v":29419247.32,"d":"29,419,247.32"},{"v":29419247.32,"d":"29,419,247.32"},{"v":29419247.32,"d":"29,419,247.32"}]
["    用事业基金弥补收支差额","27","","","","    结余分配","","","","","","82","—","—",""]
["    年初结转和结余","28",{"v":11490010.01,"d":"11,490,010.01"},{"v":11490010.01,"d":"11,490,010.01"},{"v":11490010.01,"d":"11,490,010.01"},"    年末结转和结余","104","","","","　　其中：交纳所得税","83",{"v":9630471.76,"d":"9,630,471.76"},{"v":9630471.76,"d":"9,630,471.76"},{"v":9630471.76,"d":"9,630,471.76"}]
["","29","","","","","105","","","","　　　　　提取职工福利基金","84","","",""]
["总计","30",{"v":38949719.08,"d":"38,949,719.08"},{"v":38949719.08,"d":"38,949,719.08"},{"v":38949719.08,"d":"38,949,719.08"},"总计","","","","","","85",{"v":38949719.08,"d":"38,949,719.08"},{"v":38949719.08,"d":"38,949,719.08"},{"v":38949719.08,"d":"38,949,719.08"}]
["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 —"]