{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":42,"n_cols":15,"rows_kept":42,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：湘潭县财政局",{"$nulls":6},"2016年度",{"$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、财政拨款收入","1",null,null,{"v":31750862.22,"d":"31,750,862.22"},"一、一般公共服务支出","37",null,null,{"v":31760874.99,"d":"31,760,874.99"},"一、基本支出","60",null,null,{"v":23354263.99,"d":"23,354,263.99"}]
["　　其中：政府性基金预算财政拨款","2",null,null,{"v":35483.54,"d":"35,483.54"},"二、外交支出","38","","","","    人员经费","61",null,null,{"v":16335342.94,"d":"16,335,342.94"}]
["二、上级补助收入","3",null,null,"","三、国防支出","39","","","","    日常公用经费","62",null,null,{"v":7018921.05,"d":"7,018,921.05"}]
["三、事业收入","4",null,null,"","四、公共安全支出","40","","","","二、项目支出","63",null,null,{"v":10250717.54,"d":"10,250,717.54"}]
["四、经营收入","5",null,null,"","五、教育支出","41","","","","    基本建设类项目","64",null,null,""]
["五、附属单位上缴收入","6",null,null,"","六、科学技术支出","42","","","","    行政事业类项目","65",null,null,{"v":10250717.54,"d":"10,250,717.54"}]
["六、其他收入","7",null,null,{"v":1854119.31,"d":"1,854,119.31"},"七、文化体育与传媒支出","43","","","","三、上缴上级支出","66",null,null,""]
["","8",null,null,"","八、社会保障和就业支出","44","",null,{"v":1709153,"d":"1,709,153.00"},"四、经营支出","67",null,null,""]
["","9",null,null,"","九、医疗卫生与计划生育支出","45","","","","五、对附属单位补助支出","68",null,null,""]
["","10",null,null,"","十、节能环保支出","46","","","","","69",null,null,""]
["","11",null,null,"","十一、城乡社区支出","47","","","","支出经济分类","70",null,null,"—"]
["","12",null,null,"","十二、农林水支出","48","",null,{"v":99470,"d":"99,470.00"},"基本支出和项目支出合计","71",null,null,{"v":33604981.53,"d":"33,604,981.53"}]
["","13",null,null,"","十三、交通运输支出","49","","","","    工资福利支出","72",null,null,{"v":17679162.48,"d":"17,679,162.48"}]
["","14",null,null,"","十四、资源勘探信息等支出","50","","","","    商品和服务支出","73",null,null,{"v":11749487.05,"d":"11,749,487.05"}]
["","15",null,null,"","十五、商业服务业等支出","51","","","","    对个人和家庭的补助","74",null,null,{"v":3128271,"d":"3,128,271.00"}]
["","16",null,null,"","十六、金融支出","52","","","","    对企事业单位的补贴","75",null,null,""]
["","17",null,null,"","十七、援助其他地区支出","53","","","","    债务利息支出","76",null,null,""]
["","18",null,null,"","十八、国土海洋气象等支出","54","","","","    基本建设支出","77",null,null,""]
["","19",null,null,"","十九、住房保障支出","55","","","","    其他资本性支出","78",null,null,{"v":1048061,"d":"1,048,061.00"}]
["","20",null,null,"","二十、粮油物资储备支出","56","","","","    其他支出","79",null,null,""]
["","21",null,null,"","二十一、其他支出","57","",null,{"v":35483.54,"d":"35,483.54"},"","80",null,null,""]
["","22",null,null,"","二十二、债务还本支出","58","","","","","81",null,null,""]
["","23",null,null,"","二十三、债务付息支出","59","","","","","82",null,null,""]
["本年收入合计","24",null,null,{"v":33604981.53,"d":"33,604,981.53"},"本年支出合计","","","","","","83",null,null,{"v":33604981.53,"d":"33,604,981.53"}]
["    用事业基金弥补收支差额","25",null,null,"","    结余分配","","","","","","84",null,null,""]
["    年初结转和结余","26",null,null,"","      交纳所得税","104","","","","　　其中：交纳所得税","85",null,null,""]
["      基本支出结转","27",null,null,"","      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86",null,null,""]
["      项目支出结转和结余","28",null,null,"","      转入事业基金","106","","","","　　　　　转入事业基金","87",null,null,""]
["      经营结余","29",null,null,"","      其他","107","","","","　　　　　其他","88",null,null,""]
["","30",null,null,"","    年末结转和结余","108","","","","　　年末结余","89",null,null,""]
["","31",null,null,"","      基本支出结转","","","","","","90",null,null,""]
["","32",null,null,"","      项目支出结转和结余","","","","","","91",null,null,""]
["","33",null,null,"","      经营结余","","","","","","92",null,null,""]
["","34",null,null,"","","","","","","","93",null,null,""]
["","35",null,null,"","","","","","","","94",null,null,""]
["总计","36",null,null,{"v":33604981.53,"d":"33,604,981.53"},"总计","","","","","","95",null,null,{"v":33604981.53,"d":"33,604,981.53"}]