{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["公开01表","公开02表","公开03表","公开04表","公开05表","公开06表","公开07表","公开08表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公开01表","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[0,0,0,5],[2,0,2,1],[3,0,3,1],[3,2,3,5],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
["编制单位：中国共产主义青年团西安市阎良区委",{"$nulls":4},"公开01表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、财政拨款收入",{"v":66,"d":"66.00"},"一、一般公共服务支出",{"v":66,"d":"66.00"},"一、基本支出",34.11]
["　　其中：政府性基金预算财政拨款",null,"二、外交支出",null,"    人员经费",26.41]
["二、上级补助收入",null,"三、国防支出",null,"    日常公用经费",{"v":7.7,"d":"7.70"}]
["三、事业收入",null,"四、公共安全支出",null,"二、项目支出",31.89]
["四、经营收入",null,"五、教育支出",null,"    基本建设类项目"]
["五、附属单位上缴收入",null,"六、科学技术支出",null,"    行政事业类项目",31.89]
["六、其他收入",null,"七、文化体育与传媒支出",null,"三、上缴上级支出"]
["",null,"八、社会保障和就业支出",null,"四、经营支出"]
["",null,"九、医疗卫生与计划生育支出",null,"五、对附属单位补助支出"]
["",null,"十、节能环保支出",null,""]
["",null,"十一、城乡社区支出",null,"支出经济分类"]
["",null,"十二、农林水支出",null,"基本支出和项目支出合计",{"v":66,"d":"66.00"}]
["",null,"十三、交通运输支出",null,"    工资福利支出",23.43]
["",null,"十四、资源勘探信息等支出",null,"    商品和服务支出",38.99]
["",null,"十五、商业服务业等支出",null,"    对个人和家庭的补助",2.98]
["",null,"十六、金融支出",null,"    对企事业单位的补贴"]
["",null,"十七、援助其他地区支出",null,"    债务利息支出"]
["",null,"十八、国土海洋气象等支出",null,"    基本建设支出"]
["",null,"十九、住房保障支出",null,"    其他资本性支出",{"v":0.6,"d":"0.60"}]
["",null,"二十、粮油物资储备支出",null,"    其他支出"]
["",null,"二十一、其他支出",null,""]
["",null,"二十二、债务还本支出",null,""]
["",null,"二十三、债务付息支出",null,""]
["本年收入合计",{"v":66,"d":"66.00"},"本年支出合计",null,"",{"v":66,"d":"66.00"}]
["    用事业基金弥补收支差额",null,"    结余分配",null,""]
["    年初结转和结余",null,"      交纳所得税",null,"　　其中：交纳所得税"]
["      基本支出结转",null,"      提取职工福利基金",null,"　　　　　提取职工福利基金"]
["      项目支出结转和结余",null,"      转入事业基金",null,"　　　　　转入事业基金"]
["      经营结余",null,"      其他",null,"　　　　　其他"]
["",null,"    年末结转和结余",null,"　　年末结余"]
["",null,"      基本支出结转",null,""]
["",null,"      项目支出结转和结余",null,""]
["",null,"      经营结余",null,""]
["总计",{"v":66,"d":"66.00"},"总计",null,"",{"v":66,"d":"66.00"}]

{"sheet":"公开02表","index":1,"n_rows":13,"n_cols":10,"rows_kept":13,"merged":[[0,0,0,9],[1,0,1,2],[2,0,2,2],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9]],"flags":["formulas_cached_only"]}
["收入决算总表"]
["编制单位：中国共产主义青年团西安市阎良区委",{"$nulls":8},"公开02表"]
[{"$nulls":3},"2015年度",{"$nulls":5},"金额单位：万元"]
["单位编码","科目名称","合计","一般公共预算拨款","政府性基金拨款","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
[null,null,"","",null,"","","","","小计"]
[null,null,"","",null,"","","","",""]
[null,null,"","",null,"","","","",""]
[null,"合计",{"v":66,"d":"66.00"},{"v":66,"d":"66.00"}]
[201,"一般公共服务支出",{"v":66,"d":"66.00"},{"v":66,"d":"66.00"}]
[20129,"群众团体事务",{"v":66,"d":"66.00"},{"v":66,"d":"66.00"}]
[2012901,"  行政运行",34.11,34.11]
[2012902,"  一般行政管理事务",{"v":31.6,"d":"31.60"},{"v":31.6,"d":"31.60"}]
[2012903,"  机关服务",0.29,0.29]

{"sheet":"公开03表","index":2,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,0,7],[1,1,1,2]],"flags":["formulas_cached_only"]}
["支出决算总表"]
["编制单位：","中国共产主义青年团西安市阎良区委",{"$nulls":5},"公开03表"]
[{"$nulls":3},"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","科目名称","合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
[null,"合计",{"v":66,"d":"66.00"},34.11,31.89,"","",""]
["201","一般公共服务支出",{"v":66,"d":"66.00"},34.11,31.89,null,null,""]
["20129","群众团体事务",{"v":66,"d":"66.00"},34.11,31.89,null,null,""]
["2012901","  行政运行",34.11,34.11,{"$nulls":3},""]
["2012902","  一般行政管理事务",{"v":31.6,"d":"31.60"},null,{"v":31.6,"d":"31.60"}]
["2012903","  机关服务",0.29,null,0.29,null,null,""]
[]
[]
[]
[]
[]
[]
[{"$nulls":5},"","",""]
[]
[{"$nulls":5},"","",""]

{"sheet":"公开04表","index":3,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[4,0,4,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表（按支出功能分类）"]
["编制单位：中国共产主义青年团西安市阎良区委",{"$nulls":4},"公开04表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出","项目支出","备注"]
["合计",null,{"v":66,"d":"66.00"},34.11,31.89]
[201,"一般公共服务支出",{"v":66,"d":"66.00"},34.11,31.89]
[20129,"群众团体事务",{"v":66,"d":"66.00"},34.11,31.89]
[2012901,"  行政运行",34.11,34.11]
[2012902,"  一般行政管理事务",{"v":31.6,"d":"31.60"},null,{"v":31.6,"d":"31.60"}]
[2012903,"  机关服务",0.29,null,0.29]

{"sheet":"公开05表","index":4,"n_rows":52,"n_cols":5,"rows_kept":52,"merged":[[0,0,0,4],[2,0,2,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表(按支出经济分类）"]
["编制单位：中国共产主义青年团西安市阎良区委",{"$nulls":3},"公开05表"]
[null,null,"2015年度",null,"金额单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出","项目支出"]
[null,"合计",{"v":66,"d":"66.00"},34.11,31.89]
["301","工资福利支出 ",23.43,{"v":23.429999999999996,"d":"23.43"}]
["  30101","基本工资",6.86,6.86]
["  30102","津贴补贴",12.02,12.02]
["  30103","奖金",4.22,4.22]
["  30104","社会保障缴费",0.33,0.33]
["  30107","绩效工资"]
["  30199","其他工资福利支出 "]
["302","商品和服务支出",{"v":39,"d":"39.00"},{"v":7.7,"d":"7.70"},{"v":31.3,"d":"31.30"}]
["  30201","办公费",27.92,{"v":3,"d":"3.00"},24.92]
["  30202","印刷费",1.29,1.29]
["  30203","咨询费"]
["  30204","手续费"]
["  30205","水费"]
["  30206","电费"]
["  30207","邮电费"]
["  30208","取暖费"]
["  30209","物业管理费"]
["  30211","差旅费",3.38,3.38]
["  30212","因公出国（境）费用"]
["  30213","维修(护）费"]
["  30214","租赁费"]
["  30215","会议费",5.12,null,5.12]
["  30216","培训费",1.26,null,1.26]
["  30217","公务接待费",0.03,0.03]
["  30226","劳务费"]
["  30227","委托业务费"]
["  30228","工会经费"]
["  30229","福利费"]
["  30231","公务用车运行维护费"]
["  30239","其他交通费用"]
["  30240","税金及附加费用"]
["  30299","其他商品和服务支出"]
["303","对个人和家庭的补助",2.98,2.98]
["  30301","离休费"]
["  30302","退休费"]
["  30304","抚恤金"]
["  30305","生活补助"]
["  30307","医疗费"]
["  30309","奖励金"]
["  30311","住房公积金",2.98,2.98]
["  30399","其他对个人和家庭的补助"]
["310","其他资本性支出",0.59,null,0.59]
["  31002","办公设备购置",0.59,null,0.59]
["  31003","专用设备购置"]
["  31006","大型修缮"]
["  31007","信息网络及软件购置更新"]
["  31099","其他资本性支出"]

{"sheet":"公开06表","index":5,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[3,0,3,1],[3,2,3,5],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4]],"flags":["formulas_cached_only"]}
["政府性基金收支表"]
["编制单位：中国共产主义青年团西安市阎良区委",{"$nulls":4},"公开06表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、政府性基金拨款","无","一、科学技术支出",null,"一、基本支出"]
[null,null,"二、文化体育与传媒支出",null,"    人员经费"]
[null,null,"三、社会保障和就业支出",null,"    日常公用经费"]
[null,null,"四、节能环保支出",null,"二、项目支出"]
[null,null,"五、城乡社区支出",null,"    基本建设类项目"]
[null,null,"六、农林水支出",null,"    行政事业类项目"]
[null,null,"七、交通运输支出"]
[null,null,"八、资源勘探信息等支出"]
["",null,"九、商业服务业等支出"]
["",null,"十二、金融支出"]
["",null,"十三、其他支出",null,"支出经济分类"]
["",null,"十四、债务还本支出",null,"基本支出和项目支出合计"]
["",null,"十五、债务付息支出",null,"    工资福利支出"]
["",null,"十六、债务发行费用支出",null,"    商品和服务支出"]
["",{"$nulls":3},"    对个人和家庭的补助"]
["",{"$nulls":3},"    对企事业单位的补贴"]
["",{"$nulls":3},"    债务利息支出"]
["",{"$nulls":3},"    基本建设支出"]
["",{"$nulls":3},"    其他资本性支出"]
["",{"$nulls":3},"    其他支出"]
["",{"$nulls":3},""]
["本年收入合计","无","本年支出合计",null,"","无"]
["    年初结转和结余",null,"    年末结转和结余",null,"　　年末结余"]
["      基本支出结转",null,"      基本支出结转",null,""]
["      项目支出结转和结余",null,"      项目支出结转和结余",null,""]
["      经营结余"]
["总计","无","总计",null,"","无"]

{"sheet":"公开07表","index":6,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["政府采购情况表"]
["编制单位：中国共产主义青年团西安市阎良区委",{"$nulls":3},"公开07表"]
[null,null,"2015年度",null,"金额单位：万元"]
["项目","行次","采购金额","",""]
["","","总计","财政性资金","其他资金"]
["**","**",1,2,3]
["合      计","1","无","无","无"]
["货物","2"]
["工程","3"]
["服务","4"]

{"sheet":"公开08表","index":7,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,0,0,7],[1,0,1,2],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算拨款“三公”经费支出表"]
["编制单位：中国共产主义青年团西安市阎良区委",{"$nulls":6},"公开08表"]
[null,"",null,"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","一般公共预算拨款安排的“三公”经费"]
[null,null,"合计","因公出国（境）支出","公务接待费支出","公务用车购置及运行维护费支出"]
[{"$nulls":5},"小计","公务用车购置支出","公务用车运行维护支出"]
[null,"合计",2.09,{"v":0,"d":"0.00"},null,2.06,{"v":0,"d":"0.00"},2.06]
["**","中国共产主义青年团西安市阎良区委",2.09,{"v":0,"d":"0.00"},0.03,2.06,{"v":0,"d":"0.00"},2.06]