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

{"sheet":"Sheet1","index":0,"n_rows":41,"n_cols":15,"rows_kept":41,"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],[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],[37,0,37,4],[37,0,37,4],[37,0,37,4],[37,0,37,4],[37,0,37,4],[38,0,38,4],[38,0,38,4],[38,0,38,4],[38,0,38,4],[38,0,38,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"环市街2020收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：江门市蓬江区环市街道办事处（本级）",{"$nulls":6},"2020年度",{"$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、一般公共预算财政拨款收入","1",{"v":68367265.09,"d":"68,367,265.09"},{"v":74777159.66,"d":"74,777,159.66"},{"v":74777159.66,"d":"74,777,159.66"},"一、一般公共服务支出","32",{"v":39176400,"d":"39,176,400.00"},{"v":32886127.39,"d":"32,886,127.39"},{"v":32886127.39,"d":"32,886,127.39"},"一、基本支出","58",{"v":25585900,"d":"25,585,900.00"},{"v":23148710.05,"d":"23,148,710.05"},{"v":23148710.05,"d":"23,148,710.05"}]
["二、政府性基金预算财政拨款收入","2",{"v":0,"d":"0.00"},{"v":604433478.94,"d":"604,433,478.94"},{"v":604433478.94,"d":"604,433,478.94"},"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":22622900,"d":"22,622,900.00"},{"v":20522611.45,"d":"20,522,611.45"},{"v":20522611.45,"d":"20,522,611.45"}]
["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":225000,"d":"225,000.00"},{"v":156299.86,"d":"156,299.86"},{"v":156299.86,"d":"156,299.86"},"      公用经费","60",{"v":2963000,"d":"2,963,000.00"},{"v":2626098.6,"d":"2,626,098.60"},{"v":2626098.6,"d":"2,626,098.60"}]
["四、上级补助收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","35",{"v":1250000,"d":"1,250,000.00"},{"v":665512.68,"d":"665,512.68"},{"v":665512.68,"d":"665,512.68"},"二、项目支出","61",{"v":42070800,"d":"42,070,800.00"},{"v":657418964.71,"d":"657,418,964.71"},{"v":657418964.71,"d":"657,418,964.71"}]
["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":1100000,"d":"1,100,000.00"},{"v":1024000,"d":"1,024,000.00"},{"v":1024000,"d":"1,024,000.00"},"    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":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"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":1407400,"d":"1,407,400.00"},{"v":7942802.7,"d":"7,942,802.70"},{"v":7942802.7,"d":"7,942,802.70"},"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"八、社会保障和就业支出","39",{"v":5943000,"d":"5,943,000.00"},{"v":8080994.72,"d":"8,080,994.72"},{"v":8080994.72,"d":"8,080,994.72"},"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":2588300,"d":"2,588,300.00"},{"v":2002345.14,"d":"2,002,345.14"},{"v":2002345.14,"d":"2,002,345.14"},"","66","","",""]
["","10","","","","十、节能环保支出","41",{"v":30000,"d":"30,000.00"},{"v":1511188.07,"d":"1,511,188.07"},{"v":1511188.07,"d":"1,511,188.07"},"","67","","",""]
["","11","","","","十一、城乡社区支出","42",{"v":7710100,"d":"7,710,100.00"},{"v":608419926.08,"d":"608,419,926.08"},{"v":608419926.08,"d":"608,419,926.08"},"经济分类支出合计","68","—","—",{"v":680567674.76,"d":"680,567,674.76"}]
["","12","","","","十二、农林水支出","43",{"v":5145600,"d":"5,145,600.00"},{"v":13175573.99,"d":"13,175,573.99"},{"v":13175573.99,"d":"13,175,573.99"},"一、工资福利支出","69","—","—",{"v":43589065.7,"d":"43,589,065.70"}]
["","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":34917637.82,"d":"34,917,637.82"}]
["","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":7358677.03,"d":"7,358,677.03"}]
["","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":594411694.21,"d":"594,411,694.21"}]
["","18","","","","十八、自然资源海洋气象等支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"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":2160900,"d":"2,160,900.00"},{"v":1918316,"d":"1,918,316.00"},{"v":1918316,"d":"1,918,316.00"},"八、对企业补助","76","—","—",{"v":290600,"d":"290,600.00"}]
["","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":900000,"d":"900,000.00"},{"v":711689.33,"d":"711,689.33"},{"v":711689.33,"d":"711,689.33"},"","79","","",""]
["","23","","","","二十三、其他支出","54",{"v":0,"d":"0.00"},{"v":2072898.8,"d":"2,072,898.80"},{"v":2072898.8,"d":"2,072,898.80"},"","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":68367265.09,"d":"68,367,265.09"},{"v":679210638.6,"d":"679,210,638.60"},{"v":679210638.6,"d":"679,210,638.60"},"本年支出合计","","","","","","84",{"v":67656700,"d":"67,656,700.00"},{"v":680567674.76,"d":"680,567,674.76"},{"v":680567674.76,"d":"680,567,674.76"}]
["    使用非财政拨款结余","28",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","85","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","29",{"v":0,"d":"0.00"},{"v":1451864.77,"d":"1,451,864.77"},{"v":1451864.77,"d":"1,451,864.77"},"    年末结转和结余","104","","","","　　其中：交纳所得税","86",{"v":710565.09,"d":"710,565.09"},{"v":94828.61,"d":"94,828.61"},{"v":94828.61,"d":"94,828.61"}]
["","30","","","","","105","","","","　　　　　提取职工福利基金","87","","",""]
["总计","31",{"v":68367265.09,"d":"68,367,265.09"},{"v":680662503.37,"d":"680,662,503.37"},{"v":680662503.37,"d":"680,662,503.37"},"总计","","","","","","88",{"v":68367265.09,"d":"68,367,265.09"},{"v":680662503.37,"d":"680,662,503.37"},{"v":680662503.37,"d":"680,662,503.37"}]
["备注：本套报表金额单位转换时可能存在尾数误差。","","","","","","","","","","","","","",""]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 1 —"]