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

{"sheet":"Sheet1","index":0,"n_rows":40,"n_cols":21,"rows_kept":40,"merged":[[3,0,3,4],[3,5,3,12],[3,13,3,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,9],[4,10,4,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,18,4,20],[37,0,37,5]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"财政拨款收支决算总表"]
[]
["编制单位：诸暨市经济和信息化局（汇总）",{"$nulls":9},"2015年度",{"$nulls":9},"金额单位：万元"]
["收     入","","","","","支     出","","","","","","","","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","","","决算数","","","项目(按支出性质和经济分类)","行次","年初预算数","","","决算数","",""]
["","","","","","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次","","1","2","3","栏    次","","4","5","6","10","11","12","栏    次","","13","14","15","19","20","21"]
["一、一般公共预算财政拨款","1",{"v":1278.19262,"d":"1278.19"},1905.33,1905.33,"一、一般公共服务支出","31",{"v":773.982489,"d":"773.98"},{"v":773.982489,"d":"773.98"},{"v":0,"d":"0.00"},{"v":1217.1939619999998,"d":"1217.19"},{"v":1217.1939619999998,"d":"1217.19"},{"v":0,"d":"0.00"},"一、基本支出","54",{"v":1089.666944,"d":"1089.67"},{"v":1007.6926199999999,"d":"1007.69"},{"v":81.974324,"d":"81.97"},{"v":1347.8923810000001,"d":"1347.89"},{"v":1250.5590849999999,"d":"1250.56"},{"v":97.33329599999999,"d":"97.33"}]
["二、政府性基金预算财政拨款","2",{"v":3827.7795520000004,"d":"3827.78"},{"v":2649.7001210000003,"d":"2649.70"},{"v":2649.7001210000003,"d":"2649.70"},"二、外交支出","32",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","55",{"v":1024.336544,"d":"1024.34"},{"v":948.5926199999999,"d":"948.59"},{"v":75.74392399999999,"d":"75.74"},{"v":1284.015465,"d":"1284.02"},{"v":1193.722569,"d":"1193.72"},{"v":90.292896,"d":"90.29"}]
["","3","","","","三、国防支出","33",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","56",{"v":65.3304,"d":"65.33"},{"v":59.1,"d":"59.10"},{"v":6.2304,"d":"6.23"},{"v":63.876916,"d":"63.88"},{"v":56.836516,"d":"56.84"},{"v":7.0404,"d":"7.04"}]
["","4","","","","四、公共安全支出","34",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","57",{"v":4016.305228,"d":"4016.31"},{"v":270.5,"d":"270.50"},{"v":3745.805228,"d":"3745.81"},{"v":3207.137591,"d":"3207.14"},{"v":654.770766,"d":"654.77"},{"v":2552.366825,"d":"2552.37"}]
["","5","","","","五、教育支出","35",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设类项目","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","6","","","","六、科学技术支出","36",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","59",{"v":4016.305228,"d":"4016.31"},{"v":270.5,"d":"270.50"},{"v":3745.805228,"d":"3745.81"},{"v":3207.137591,"d":"3207.14"},{"v":654.770766,"d":"654.77"},{"v":2552.366825,"d":"2552.37"}]
["","7","","","","七、文化体育与传媒支出","37",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","60","","","","","",""]
["","8","","","","八、社会保障和就业支出","38",{"v":337.971058,"d":"337.97"},{"v":337.971058,"d":"337.97"},{"v":0,"d":"0.00"},{"v":527.186358,"d":"527.19"},{"v":527.186358,"d":"527.19"},{"v":0,"d":"0.00"},"","61","","","","","",""]
["","9","","","","九、医疗卫生与计划生育支出","39",{"v":39.611073,"d":"39.61"},{"v":39.611073,"d":"39.61"},{"v":0,"d":"0.00"},{"v":38.530673,"d":"38.53"},{"v":38.530673,"d":"38.53"},{"v":0,"d":"0.00"},"","62","","","","","",""]
["","10","","","","十、节能环保支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","63","","","","","",""]
["","11","","","","十一、城乡社区支出","41",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","64","—","—","—","—","—","—"]
["","12","","","","十二、农林水支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","65","—","—","—",{"v":870.027577,"d":"870.03"},{"v":785.548669,"d":"785.55"},{"v":84.47890799999999,"d":"84.48"}]
["","13","","","","十三、交通运输支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","66","—","—","—",{"v":641.1242070000001,"d":"641.12"},{"v":594.874982,"d":"594.87"},{"v":46.249225,"d":"46.25"}]
["","14","","","","十四、资源勘探信息等支出","44",{"v":3886.9609520000004,"d":"3886.96"},{"v":59.1814,"d":"59.18"},{"v":3827.7795520000004,"d":"3827.78"},{"v":2705.476079,"d":"2705.48"},{"v":55.775957999999996,"d":"55.78"},{"v":2649.7001210000003,"d":"2649.70"},"    对个人和家庭的补助","67","—","—","—",{"v":496.493188,"d":"496.49"},{"v":490.6792,"d":"490.68"},{"v":5.813988,"d":"5.81"}]
["","15","","","","十五、商业服务业等支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","68","—","—","—",{"v":2531.648,"d":"2531.65"},{"v":21.3,"d":"21.30"},{"v":2510.348,"d":"2510.35"}]
["","16","","","","十六、金融支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","69","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","70","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他资本性支出","71","—","—","—",{"v":15.737,"d":"15.74"},{"v":12.927,"d":"12.93"},2.81]
["","19","","","","十九、住房保障支出","49",{"v":67.4466,"d":"67.45"},{"v":67.4466,"d":"67.45"},{"v":0,"d":"0.00"},{"v":66.6429,"d":"66.64"},{"v":66.6429,"d":"66.64"},{"v":0,"d":"0.00"},"    其他支出","72","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","20","","","","二十、粮油物资储备支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","73","","","","","",""]
["","21","","","","二十一、其他支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","74","","","","","",""]
["","22","","","","二十二、债务还本支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","75","","","","","",""]
["","23","","","","二十三、债务付息支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","76","","","","","",""]
["本年收入合计","24",{"v":5105.972172,"d":"5105.97"},{"v":4555.029972,"d":"4555.03"},{"v":4555.029972,"d":"4555.03"},"本年支出合计","77",{"v":5105.972172,"d":"5105.97"},{"v":1278.19262,"d":"1278.19"},{"v":3827.7795520000004,"d":"3827.78"},{"v":4555.029972,"d":"4555.03"},{"v":1905.3298510000002,"d":"1905.33"},{"v":2649.7001210000003,"d":"2649.70"},"本年支出合计","77",{"v":5105.972172,"d":"5105.97"},{"v":1278.19262,"d":"1278.19"},{"v":3827.7795520000004,"d":"3827.78"},{"v":4555.029972,"d":"4555.03"},{"v":1905.3298510000002,"d":"1905.33"},{"v":2649.7001210000003,"d":"2649.70"}]
["","25","","","","","78","","","","","","","","78","","","","","",""]
["年初财政拨款结转和结余","26",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"年末财政拨款结转和结余","79",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"年末财政拨款结转和结余","79",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一、一般公共预算财政拨款","27",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本支出结转","80",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本支出结转","80",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款","28",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    项目支出结转和结余","81",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    项目支出结转和结余","81",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","29","","","","","82","","","","","","","","82","","","","","",""]
["总计","30",{"v":5105.972172,"d":"5105.97"},{"v":4555.029972,"d":"4555.03"},{"v":4555.029972,"d":"4555.03"},"总计","83",{"v":5105.972172,"d":"5105.97"},{"v":1278.19262,"d":"1278.19"},{"v":3827.7795520000004,"d":"3827.78"},{"v":4555.029972,"d":"4555.03"},{"v":1905.3298510000002,"d":"1905.33"},{"v":2649.7001210000003,"d":"2649.70"},"支出总计","83",{"v":5105.972172,"d":"5105.97"},{"v":1278.19262,"d":"1278.19"},{"v":3827.7795520000004,"d":"3827.78"},{"v":4555.029972,"d":"4555.03"},{"v":1905.3298510000002,"d":"1905.33"},{"v":2649.7001210000003,"d":"2649.70"}]
["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":10},"—2.%d —"]