{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":37,"n_cols":15,"rows_kept":37,"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",{"$nulls":6},"2020年度",{"$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":40630471.76,"d":"40,630,471.76"},{"v":31098923.48,"d":"31,098,923.48"},{"v":31098923.48,"d":"31,098,923.48"},"一、一般公共服务支出","32",{"v":4443471.31,"d":"4,443,471.31"},{"v":4358071.31,"d":"4,358,071.31"},{"v":4358071.31,"d":"4,358,071.31"},"一、基本支出","58",{"v":40630471.76,"d":"40,630,471.76"},{"v":40729395.24,"d":"40,729,395.24"},{"v":34870366.33,"d":"34,870,366.33"}]
["二、政府性基金预算财政拨款收入","2","","","","二、外交支出","33","","","","      人员经费","59",{"v":26415600,"d":"26,415,600.00"},{"v":26501038.58,"d":"26,501,038.58"},{"v":26501038.58,"d":"26,501,038.58"}]
["三、国有资本经营预算财政拨款收入","3","","","","三、国防支出","34","","","","      公用经费","60",{"v":14214871.76,"d":"14,214,871.76"},{"v":14228356.66,"d":"14,228,356.66"},{"v":8369327.75,"d":"8,369,327.75"}]
["四、上级补助收入","4","","","","四、公共安全支出","35",{"v":176240,"d":"176,240.00"},{"v":176240,"d":"176,240.00"},{"v":176240,"d":"176,240.00"},"二、项目支出","61","","",""]
["五、事业收入","5","","","","五、教育支出","36","","","","    其中：基本建设类项目","62","","",""]
["六、经营收入","6","","","","六、科学技术支出","37","","","","三、上缴上级支出","63","","",""]
["七、附属单位上缴收入","7","","","","七、文化旅游体育与传媒支出","38","","","","四、经营支出","64","","",""]
["八、其他收入","8","",{"v":9630471.76,"d":"9,630,471.76"},"","八、社会保障和就业支出","39",{"v":1113831.42,"d":"1,113,831.42"},{"v":1113831.42,"d":"1,113,831.42"},{"v":1113831.42,"d":"1,113,831.42"},"五、对附属单位补助支出","65","","",""]
["","9","","","","九、卫生健康支出","40",{"v":1713278.57,"d":"1,713,278.57"},{"v":1713278.57,"d":"1,713,278.57"},{"v":1713278.57,"d":"1,713,278.57"},"","66","","",""]
["","10","","","","十、节能环保支出","41",{"v":946860.45,"d":"946,860.45"},{"v":946860.45,"d":"946,860.45"},{"v":946860.45,"d":"946,860.45"},"","67","","",""]
["","11","","","","十一、城乡社区支出","42","","","","经济分类支出合计","68","—","—",{"v":34870366.33,"d":"34,870,366.33"}]
["","12","","","","十二、农林水支出","43",{"v":30616462.52,"d":"30,616,462.52"},{"v":30800786,"d":"30,800,786.00"},{"v":24941757.09,"d":"24,941,757.09"},"一、工资福利支出","69","—","—",{"v":26283147.58,"d":"26,283,147.58"}]
["","13","","","","十三、交通运输支出","44","","","","二、商品和服务支出","70","—","—",{"v":8242301.75,"d":"8,242,301.75"}]
["","14","","","","十四、资源勘探工业信息等支出","45","","","","三、对个人和家庭的补助","71","—","—",{"v":217891,"d":"217,891.00"}]
["","15","","","","十五、商业服务业等支出","46","","","","四、债务利息及费用支出","72","—","—",""]
["","16","","","","十六、金融支出","47","","","","五、资本性支出（基本建设）","73","—","—",""]
["","17","","","","十七、援助其他地区支出","48","","","","六、资本性支出","74","—","—",{"v":127026,"d":"127,026.00"}]
["","18","","","","十八、自然资源海洋气象等支出","49",{"v":770672.77,"d":"770,672.77"},{"v":770672.77,"d":"770,672.77"},{"v":770672.77,"d":"770,672.77"},"七、对企业补助（基本建设）","75","—","—",""]
["","19","","","","十九、住房保障支出","50","","","","八、对企业补助","76","—","—",""]
["","20","","","","二十、粮油物资储备支出","51","","","","九、对社会保障基金补助","77","—","—",""]
["","21","","","","二十一、国有资本经营预算支出","52","","","","十、其他支出","78","—","—",""]
["","22","","","","二十二、灾害防治及应急管理支出","53",{"v":849654.72,"d":"849,654.72"},{"v":849654.72,"d":"849,654.72"},{"v":849654.72,"d":"849,654.72"},"","79","","",""]
["","23","","","","二十三、其他支出","54","","","","","80","","",""]
["","24","","","","二十四、债务还本支出","55","","","","","81","","",""]
["","25","","","","二十五、债务付息支出","56","","","","","82","","",""]
["","26","","","","二十六、抗疫特别国债安排的支出","57","","","","","83","","",""]
["本年收入合计","27",{"v":40630471.76,"d":"40,630,471.76"},{"v":40729395.24,"d":"40,729,395.24"},{"v":31098923.48,"d":"31,098,923.48"},"本年支出合计","","","","","","84",{"v":40630471.76,"d":"40,630,471.76"},{"v":40729395.24,"d":"40,729,395.24"},{"v":34870366.33,"d":"34,870,366.33"}]
["    使用非财政拨款结余","28","","","","    结余分配","","","","","","85","—","—",""]
["    年初结转和结余","29","","",{"v":9630471.76,"d":"9,630,471.76"},"    年末结转和结余","104","","","","　　其中：交纳所得税","86","","",{"v":5859028.91,"d":"5,859,028.91"}]
["","30","","","","","105","","","","　　　　　提取职工福利基金","87","","",""]
["总计","31",{"v":40630471.76,"d":"40,630,471.76"},{"v":40729395.24,"d":"40,729,395.24"},{"v":40729395.24,"d":"40,729,395.24"},"总计","","","","","","88",{"v":40630471.76,"d":"40,630,471.76"},{"v":40729395.24,"d":"40,729,395.24"},{"v":40729395.24,"d":"40,729,395.24"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}