{"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],[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：西安市阎良区人民政府金融工作办公室",{"$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",3317.26,"一、一般公共服务支出",{"v":120,"d":"120.00"},"一、基本支出",116.33]
["　　其中：政府性基金预算财政拨款"," ","二、外交支出",null,"    人员经费",64.89]
["二、上级补助收入",null,"三、国防支出",null,"    日常公用经费",51.44]
["三、事业收入",null,"四、公共安全支出",null,"二、项目支出",{"v":3200.2,"d":"3200.20"}]
["四、经营收入",null,"五、教育支出",446.52,"    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",3200.23]
["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",{"v":900,"d":"900.00"},"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",{"v":1472,"d":"1472.00"},"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",3316.56]
["",null,"十三、交通运输支出",null,"    工资福利支出",56.44]
["",null,"十四、资源勘探信息等支出",39.44,"    商品和服务支出",51.44]
["",null,"十五、商业服务业等支出",null,"    对个人和家庭的补助",8.45]
["",null,"十六、金融支出",{"v":170.6,"d":"170.60"},"    对企事业单位的补贴",54.27]
["",null,"十七、援助其他地区支出",null,"    债务利息支出",{"v":168,"d":"168.00"}]
["",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",2977.96]
["",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",{"v":168,"d":"168.00"},""]
["本年收入合计",3317.26,"本年支出合计",null,"",3316.56]
["    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",{"v":0.7,"d":"0.70"}]
["",null,"      基本支出结转",null,""]
["",null,"      项目支出结转和结余",null,"",{"v":0.7,"d":"0.70"}]
["",null,"      经营结余",null,""]
["总计",3317.26,"总计",null,"",3317.26]

{"sheet":"公开02表","index":1,"n_rows":34,"n_cols":10,"rows_kept":34,"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：西安市阎良区人民政府金融工作办公室",{"$nulls":8},"公开02表"]
[{"$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,"","","","",""]
[53001,"西安市阎良区人民政府金融工作办公室","1","2","3","4","5","6",7,8]
[null,"合计",3317.26,3317.26]
[null,"一般公共服务支出",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[null,"其他一般公共服务支出",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[null,"  其他一般公共服务支出",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[null,"教育支出",446.52,446.52]
[null,"普通教育",446.52,446.52]
[null,"  高中教育",{"v":446.5,"d":"446.50"},446.52]
[null,"医疗卫生与计划生育支出",{"v":900,"d":"900.00"},{"v":900,"d":"900.00"}]
[null,"公立医院",{"v":900,"d":"900.00"},{"v":900,"d":"900.00"}]
[null,"  综合医院",{"v":900,"d":"900.00"},{"v":900,"d":"900.00"}]
[null,"城乡社区支出",{"v":1472,"d":"1472.00"},{"v":1472,"d":"1472.00"}]
[null,"城乡社区公共设施",{"v":1472,"d":"1472.00"},{"v":1472,"d":"1472.00"}]
[null,"  其他城乡社区公共设施支出",{"v":1472,"d":"1472.00"},{"v":1472,"d":"1472.00"}]
[null,"资源勘探信息等支出",{"v":39.4,"d":"39.40"},39.44]
[null,"支持中小企业发展和管理支出",{"v":39.4,"d":"39.40"},39.44]
[null,"  其他支持中小企业发展和管理支出",{"v":39.4,"d":"39.40"},39.44]
[null,"金融支出",{"v":171.3,"d":"171.30"},{"v":171.3,"d":"171.30"}]
[null,"金融部门行政支出",{"v":170.6,"d":"170.60"},{"v":170.6,"d":"170.60"}]
[null,"  行政运行",38.05,38.05]
[null,"  一般行政管理事务",54.27,54.27]
[null,"  事业运行",78.28,78.28]
[null,"其他金融支出",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
[null,"  其他金融支出",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
[null,"债务付息支出",{"v":168,"d":"168.00"},{"v":168,"d":"168.00"}]
[null,"地方政府债务付息支出",{"v":168,"d":"168.00"},{"v":168,"d":"168.00"}]
[null,"  一般债务付息支出",{"v":168,"d":"168.00"},{"v":168,"d":"168.00"}]

{"sheet":"公开03表","index":2,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["支出决算总表"]
["编制单位：","西安市阎良区人民政府金融工作办公室",{"$nulls":5},"公开03表"]
[{"$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"]
[53001,"西安市阎良区人民政府金融工作办公室","1","2","3","4","5","6"]
[null,"合计",3316.56,116.33,3200.23,"","",""]
[null,"一般公共服务支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"},"","",""]
[null,"其他一般公共服务支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"},"","",""]
[null,"  其他一般公共服务支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"},"","",""]
[null,"教育支出",446.52,null,446.52]
[null,"普通教育",446.52,null,446.52,"","",""]
[null,"  高中教育",446.52,null,446.52]
[null,"医疗卫生与计划生育支出",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
[null,"公立医院",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
[null,"  综合医院",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
[null,"城乡社区支出",{"v":1472,"d":"1472.00"},null,{"v":1472,"d":"1472.00"}]
[null,"城乡社区公共设施",{"v":1472,"d":"1472.00"},null,{"v":1472,"d":"1472.00"}]
[null,"  其他城乡社区公共设施支出",{"v":1472,"d":"1472.00"},null,{"v":1472,"d":"1472.00"},"","",""]
[null,"资源勘探信息等支出",39.44,null,39.44]
[null,"支持中小企业发展和管理支出",39.44,null,39.44,"","",""]
[null,"  其他支持中小企业发展和管理支出",39.44,null,39.44]
[null,"金融支出",{"v":170.6,"d":"170.60"},{"v":116.332,"d":"116.33"},54.27]
[null,"金融部门行政支出",{"v":170.6,"d":"170.60"},116.33,54.27]
[null,"  行政运行",38.05,38.05]
[null,"  一般行政管理事务",54.27,null,54.27]
[null,"  事业运行",78.28,78.28]
[null,"债务付息支出",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]
[null,"地方政府债务付息支出",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]
[null,"  一般债务付息支出",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]

{"sheet":"公开04表","index":3,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[0,0,0,5],[1,0,1,2]],"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：西安市阎良区人民政府金融工作办公室",{"$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,"**"]
[null,"合计",3316.56,116.33,3200.23]
[201,"一般公共服务支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
[20199,"其他一般公共服务支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
[2019999,"  其他一般公共服务支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
[205,"教育支出",446.52,null,446.52]
[20502,"普通教育",446.52,null,446.52]
[2050204,"  高中教育",446.52,null,446.52]
[210,"医疗卫生与计划生育支出",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
[21002,"公立医院",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
[2100201,"  综合医院",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
[212,"城乡社区支出",{"v":1472,"d":"1472.00"},null,{"v":1472,"d":"1472.00"}]
[21203,"城乡社区公共设施",{"v":1472,"d":"1472.00"},null,{"v":1472,"d":"1472.00"}]
[2120399,"  其他城乡社区公共设施支出",{"v":1472,"d":"1472.00"},null,{"v":1472,"d":"1472.00"}]
[215,"资源勘探信息等支出",39.44,null,39.44]
[21508,"支持中小企业发展和管理支出",39.44,null,39.44]
[2150899,"  其他支持中小企业发展和管理支出",39.44,null,39.44]
[217,"金融支出",{"v":170.6,"d":"170.60"},{"v":116.332,"d":"116.33"},54.27]
[21701,"金融部门行政支出",{"v":170.6,"d":"170.60"},116.33,54.27]
[2170101,"  行政运行",38.05,38.05]
[2170102,"  一般行政管理事务",54.27,null,54.27]
[2170150,"  事业运行",78.28,78.28]
[232,"债务付息支出",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]
[23202,"地方政府债务付息支出",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]
[2320201,"  一般债务付息支出",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]

{"sheet":"公开05表","index":4,"n_rows":36,"n_cols":5,"rows_kept":36,"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：西安市阎良区人民政府金融工作办公室",{"$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",3316.56,116.33,3200.23]
["301","工资福利支出 ",56.44,56.44]
["  30101","基本工资",14.96,14.96]
["  30102","津贴补贴",34.29,34.29]
["  30103","奖金",3.22,3.22]
["  30104","社会保障缴费",3.97,3.97]
["  30107","绩效工资"]
["  30199","其他工资福利支出 "]
["302","商品和服务支出",51.44,51.44]
["  30201","办公费",8.65,8.65]
["  30202","印刷费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]
["  30206","电费",0.91,0.91]
["  30209","物业管理费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["  30211","差旅费",1.59,1.59]
["  30212","因公出国（境）费用"]
["  30213","维修(护）费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["  30214","租赁费"]
["  30215","会议费"]
["  30216","培训费",0.07,0.07]
["  30217","公务接待费",0.57,0.57]
["  30226","劳务费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["  30227","委托业务费",{"v":9.1,"d":"9.10"},{"v":9.1,"d":"9.10"}]
["  30231","公务用车运行维护费",8.55,8.55]
["303","对个人和家庭的补助",8.45,8.45]
["  30311","住房公积金",8.45,8.45]
["310","其他资本性支出",2977.96,null,2977.96]
["  31005","基础设施建设",2977.96,null,2977.96]
["304","企事业单位补贴",54.27,null,54.27]
["  30401","企业政策性补贴",54.27,null,54.27]
[307,"债务利息支出",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]
["  30701","国内债务付息",{"v":168,"d":"168.00"},null,{"v":168,"d":"168.00"}]

{"sheet":"公开06表","index":5,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,1],[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：西安市阎良区人民政府金融工作办公室",{"$nulls":4},"公开06表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、政府性基金拨款",{"v":0,"d":"0.00"},"一、科学技术支出",null,"一、基本支出",{"v":0,"d":"0.00"}]
[null,null,"二、文化体育与传媒支出",null,"    人员经费"]
[null,null,"三、社会保障和就业支出",null,"    日常公用经费"]
[null,null,"四、节能环保支出",null,"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"五、城乡社区支出",null,"    基本建设类项目"]
[null,null,"六、农林水支出",null,"    行政事业类项目"]
[null,null,"七、交通运输支出"]
[null,null,"八、资源勘探信息等支出"]
["",null,"九、商业服务业等支出"]
["",null,"十二、金融支出"]
["",null,"十三、其他支出",null,"支出经济分类"]
["",null,"十四、债务还本支出",null,"基本支出和项目支出合计",{"v":0,"d":"0.00"}]
["",null,"十五、债务付息支出",null,"    工资福利支出"]
["",null,"十六、债务发行费用支出",null,"    商品和服务支出"]
["",{"$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",{"v":0,"d":"0.00"},"本年支出合计",null,"",{"v":0,"d":"0.00"}]
["    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",{"v":0,"d":"0.00"},"总计",null,"",{"v":0,"d":"0.00"}]

{"sheet":"公开07表","index":6,"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：西安市阎良区人民政府金融工作办公室",{"$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",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["货物","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["工程","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["服务","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"公开08表","index":7,"n_rows":11,"n_cols":8,"rows_kept":11,"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：西安市阎良区人民政府金融工作办公室",{"$nulls":6},"公开08表"]
[null,"",null,"2015年度",{"$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"]
[53001,"西安市阎良区人民政府金融工作办公室",1,2,3,4,5,6]
[null,"合计",{"v":91200,"d":"91,200.0"},null,{"v":5700,"d":"5,700.0"},{"v":85500,"d":"85,500.0"},null,{"v":85500,"d":"85,500.0"}]
[null,"金融支出",{"v":91200,"d":"91,200.0"},null,{"v":5700,"d":"5,700.0"},{"v":85500,"d":"85,500.0"},null,{"v":85500,"d":"85,500.0"}]
[null,"金融部门行政支出",{"v":91200,"d":"91,200.0"},null,{"v":5700,"d":"5,700.0"},{"v":85500,"d":"85,500.0"},null,{"v":85500,"d":"85,500.0"}]
[null,"行政运行(金融部门行政支出)",{"v":91200,"d":"91,200.0"},null,{"v":5700,"d":"5,700.0"},{"v":85500,"d":"85,500.0"},null,{"v":85500,"d":"85,500.0"}]