{"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,"merged":[[0,0,0,14],[3,0,3,4],[3,5,3,14],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：玉山县气象局",{"$nulls":6},"2021年度",{"$nulls":6},"金额单位：元"]
["收入",null,"","","","支出",null,"","","","","","","",""]
["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":1199300,"d":"1,199,300.00"},{"v":1199300,"d":"1,199,300.00"},{"v":1199300,"d":"1,199,300.00"},"一、一般公共服务支出","32",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、基本支出","58",{"v":2482900,"d":"2,482,900.00"},{"v":2482900,"d":"2,482,900.00"},{"v":1847916.37,"d":"1,847,916.37"}]
["二、政府性基金预算财政拨款收入","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","33",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      人员经费","59",{"v":2237200,"d":"2,237,200.00"},{"v":2237200,"d":"2,237,200.00"},{"v":1575099.76,"d":"1,575,099.76"}]
["三、国有资本经营预算财政拨款收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","34",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      公用经费","60",{"v":245700,"d":"245,700.00"},{"v":245700,"d":"245,700.00"},{"v":272816.61,"d":"272,816.61"}]
["四、上级补助收入","4",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":151000,"d":"151,000.00"},"四、公共安全支出","35",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","61",{"v":131500,"d":"131,500.00"},{"v":131500,"d":"131,500.00"},{"v":121500,"d":"121,500.00"}]
["五、事业收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","36",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其中：基本建设类项目","62",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、经营收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","37",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","63",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、附属单位上缴收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、经营支出","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["八、其他收入","8",{"v":1384100,"d":"1,384,100.00"},{"v":1384100,"d":"1,384,100.00"},{"v":612655.72,"d":"612,655.72"},"八、社会保障和就业支出","39",{"v":404000,"d":"404,000.00"},{"v":404000,"d":"404,000.00"},{"v":230085.37,"d":"230,085.37"},"五、对附属单位补助支出","65",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、卫生健康支出","40",{"v":83200,"d":"83,200.00"},{"v":83200,"d":"83,200.00"},{"v":85145.81,"d":"85,145.81"},"","66","","",""]
["","10","","","","十、节能环保支出","41",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","67","","",""]
["","11","","","","十一、城乡社区支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"经济分类支出合计","68","—","—",{"v":1969416.37,"d":"1,969,416.37"}]
["","12","","","","十二、农林水支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、工资福利支出","69","—","—",{"v":1529245.43,"d":"1,529,245.43"}]
["","13","","","","十三、交通运输支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、商品和服务支出","70","—","—",{"v":391462.61,"d":"391,462.61"}]
["","14","","","","十四、资源勘探工业信息等支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、对个人和家庭的补助","71","—","—",{"v":45854.33,"d":"45,854.33"}]
["","15","","","","十五、商业服务业等支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、债务利息及费用支出","72","—","—",{"v":0,"d":"0.00"}]
["","16","","","","十六、金融支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、资本性支出（基本建设）","73","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、资本性支出","74","—","—",{"v":2854,"d":"2,854.00"}]
["","18","","","","十八、自然资源海洋气象等支出","49",{"v":1984200,"d":"1,984,200.00"},{"v":1984200,"d":"1,984,200.00"},{"v":1532225.19,"d":"1,532,225.19"},"七、对企业补助（基本建设）","75","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","50",{"v":133000,"d":"133,000.00"},{"v":133000,"d":"133,000.00"},{"v":121960,"d":"121,960.00"},"八、对企业补助","76","—","—",{"v":0,"d":"0.00"}]
["","20","","","","二十、粮油物资储备支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"九、对社会保障基金补助","77","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、国有资本经营预算支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"十、其他支出","78","—","—",{"v":0,"d":"0.00"}]
["","22","","","","二十二、灾害防治及应急管理支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","79","","",""]
["","23","","","","二十三、其他支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","80","","",""]
["","24","","","","二十四、债务还本支出","55",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","25","","","","二十五、债务付息支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["","26","","","","二十六、抗疫特别国债安排的支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","83","","",""]
["本年收入合计","27",{"v":2588400,"d":"2,588,400.00"},{"v":2588400,"d":"2,588,400.00"},{"v":1962955.72,"d":"1,962,955.72"},"本年支出合计",null,"","","","","84",{"v":2614400,"d":"2,614,400.00"},{"v":2614400,"d":"2,614,400.00"},{"v":1969416.37,"d":"1,969,416.37"}]
["    使用非财政拨款结余","28",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33273.78,"d":"33,273.78"},"    结余分配",null,"","","","","85","—","—",{"v":52813.13,"d":"52,813.13"}]
["    年初结转和结余","29",{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"},"    年末结转和结余",null,"","","","　　其中：交纳所得税","86",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","30","","","","",null,"","","","　　　　　提取职工福利基金","87","","",""]
["总计","31",{"v":2614400,"d":"2,614,400.00"},{"v":2614400,"d":"2,614,400.00"},{"v":2022229.5,"d":"2,022,229.50"},"总计",null,"","","","","88",{"v":2614400,"d":"2,614,400.00"},{"v":2614400,"d":"2,614,400.00"},{"v":2022229.5,"d":"2,022,229.50"}]

{"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"]}