{"text_format":"3","workbook":"xls","n_sheets":7,"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"],"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],[1,0,1,1],[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：西安市阎良区人口和计划生育局汇总",{"$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",735.94,"一、一般公共服务支出",null,"一、基本支出",337.74]
["　　其中：政府性基金预算财政拨款",null,"二、外交支出",null,"    人员经费",223.57]
["二、上级补助收入",null,"三、国防支出",null,"    日常公用经费",114.17]
["三、事业收入",null,"四、公共安全支出",null,"二、项目支出",302.08]
["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",302.08]
["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",735.94,"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",639.82]
["",null,"十三、交通运输支出",null,"    工资福利支出",196.66]
["",null,"十四、资源勘探信息等支出",null,"    商品和服务支出",186.51]
["",null,"十五、商业服务业等支出",null,"    对个人和家庭的补助",256.65]
["",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"]
["",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",735.94,"本年支出合计",null,"",639.82]
["    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,"",96.12]
["",null,"      经营结余",null,""]
["总计",735.94,"总计",null,"",735.94]

{"sheet":"公开02表","index":1,"n_rows":10,"n_cols":10,"rows_kept":10,"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：西安市阎良区人口和计划生育局汇总",{"$nulls":8},"公开02表"]
[{"$nulls":3},"2015年度",{"$nulls":5},"金额单位：万元"]
["单位编码","单位名称","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,"","","","",""]
["**","**","1","2","3","4","5","6",7,8]
[null,"合计",735.94,735.94]
["015001","西安市阎良区人口和计划生育局",735.94,735.94]

{"sheet":"公开03表","index":2,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["支出决算总表"]
["编制单位：西安市阎良区人口和计划生育局汇总",{"$nulls":6},"公开03表"]
[{"$nulls":3},"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","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"]
["**","**","1","2","3","4","5","6"]
[null,"合计",{"v":639.8199999999999,"d":"639.82"},337.74,302.08,"","",""]
["015001","西安市阎良区人口和计划生育局",{"v":639.8199999999999,"d":"639.82"},337.74,302.08,"","",""]

{"sheet":"公开04表","index":3,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,2],[5,0,5,1]],"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：西安市阎良区人口和计划生育局汇总",{"$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"]
["**","**",1,2,3,"**"]
["合计",null,639.82,337.74,302.08]
["210","医疗卫生与计划生育支出",639.82,337.74,302.08]
[21007,"计划生育事务",639.82,337.74,302.08]
[2100716,"  计划生育机构",132.41,132.41]
[2100117,"  计划生育服务",290.39,2.31,288.08]
["2100199","  其他计划生育事务支出",217.02,203.02,{"v":14,"d":"14.00"}]

{"sheet":"公开05表","index":4,"n_rows":34,"n_cols":5,"rows_kept":34,"merged":[[0,0,0,4],[1,0,1,1],[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：西安市阎良区人口和计划生育局汇总",{"$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"]
["**","**",1,2,3]
[null,"合计",{"v":639.8199999999999,"d":"639.82"},{"v":337.73999999999995,"d":"337.74"},{"v":302.08000000000004,"d":"302.08"}]
["301","工资福利支出 ",196.67,196.67]
["  30101","基本工资",60.91,60.91]
["  30102","津贴补贴",{"v":74.8,"d":"74.80"},{"v":74.8,"d":"74.80"}]
["  30103","奖金",21.95,21.95]
["  30104","社会保障缴费",20.61,20.61]
["  30107","绩效工资",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"}]
["302","商品和服务支出",186.51,114.17,72.34]
["  30201","办公费",17.46,9.27,8.19]
["  30202","印刷费",27.52,2.46,25.06]
["  30205","水费",0.48,0.48]
["  30206","电费",{"v":3.1799999999999997,"d":"3.18"},3.03,0.15]
["  30207","邮电费",5.01,3.52,1.49]
["  30209","物业管理费",{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"}]
["  30211","差旅费",3.88,2.04,1.84]
["  30213","维修(护）费",10.14,2.29,7.85]
["  30216","培训费",0.22,0.22]
["  30217","公务接待费",0.73,0.73]
["  30218","专用材料费",34.56,20.56,{"v":14,"d":"14.00"}]
["  30226","劳务费",{"v":62.510000000000005,"d":"62.51"},50.09,12.42]
["  30228","工会经费",1.71,1.71]
["  30231","公务用车运行维护费",3.83,3.83]
["  30239","其他交通费用",4.44,4.44]
["  30299","其他商品和服务支出",1.34,null,1.34]
["303","对个人和家庭的补助",256.64,{"v":26.9,"d":"26.90"},229.74]
["  30305","生活补助",{"v":69,"d":"69.00"},null,{"v":69,"d":"69.00"}]
["  30307","医疗费",72.74,null,72.74]
["  30309","奖励金",{"v":88,"d":"88.00"},null,{"v":88,"d":"88.00"}]
["  30311","住房公积金",{"v":26.9,"d":"26.90"},{"v":26.9,"d":"26.90"}]

{"sheet":"公开06表","index":5,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,1],[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：西安市阎良区人口和计划生育局汇总",{"$nulls":3},"公开06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",4.15,1.64,2.51]
["货物","2",4.15,1.64,2.51]
["工程","3"]
["服务","4"]

{"sheet":"公开07表","index":6,"n_rows":9,"n_cols":8,"rows_kept":9,"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：西安市阎良区人口和计划生育局汇总",{"$nulls":6},"公开07表"]
[null,"",null,"2015年度",{"$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"]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":4.5600000000000005,"d":"4.56"},null,0.73,3.83,null,3.83]
["015001","西安市阎良区人口和计划生育局",{"v":4.5600000000000005,"d":"4.56"},null,0.73,3.83,null,3.83]