{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支决算总表","一般公共预算基本支出决算表","收入决算总表","支出决算总表","政府性基金预算财政拨款收入支出决算表","一般公共预算财政拨款支出表","财政拨款收入支出决算总表","一般公共预算“三公”经费决算表 "],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支决算总表","index":0,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["2015年度部门收支决算总表"]
[]
["编制单位：诸暨市文化广电新闻出版局(汇总)",{"$nulls":4},"金额单位：元"]
[]
["项目","行次","决算数","项目(按功能分类)","行次","决算数"]
["栏次",null,3,"栏次",null,9]
["一、财政拨款收入",1,{"v":47251833.47,"d":"47,251,833.47"},"一、一般公共服务支出",37,{"v":431200,"d":"431,200.00"}]
["　　其中：政府性基金预算财政拨款",2,0,"二、外交支出",38,0]
["二、上级补助收入",3,{"v":50000,"d":"50,000.00"},"三、国防支出",39,0]
["三、事业收入",4,{"v":4256077.67,"d":"4,256,077.67"},"四、公共安全支出",40,0]
["四、经营收入",5,0,"五、教育支出",41,{"v":157000,"d":"157,000.00"}]
["五、附属单位上缴收入",6,0,"六、科学技术支出",42,0]
["六、其他收入",7,{"v":611388.84,"d":"611,388.84"},"七、文化体育与传媒支出",43,{"v":45287620.42,"d":"45,287,620.42"}]
[null,8,null,"八、社会保障和就业支出",44,{"v":3843886.07,"d":"3,843,886.07"}]
[null,9,null,"九、医疗卫生与计划生育支出",45,{"v":1028693.65,"d":"1,028,693.65"}]
[null,10,null,"十、节能环保支出",46,0]
[null,11,null,"十一、城乡社区支出",47,0]
[null,12,null,"十二、农林水支出",48,0]
[null,13,null,"十三、交通运输支出",49,0]
[null,14,null,"十四、资源勘探信息等支出",50,0]
[null,15,null,"十五、商业服务业等支出",51,0]
[null,16,null,"十六、金融支出",52,0]
[null,17,null,"十七、援助其他地区支出",53,0]
[null,18,null,"十八、国土海洋气象等支出",54,0]
[null,19,null,"十九、住房保障支出",55,{"v":1418811,"d":"1,418,811.00"}]
[null,20,null,"二十、粮油物资储备支出",56,0]
[null,21,null,"二十一、其他支出",57,0]
[null,22,null,"二十二、债务还本支出",58,0]
[null,23,null,"二十三、债务付息支出",59,0]
["本年收入合计",24,{"v":52169299.98,"d":"52,169,299.98"},"本年支出合计",null,{"v":52167211.14,"d":"52,167,211.14"}]
["    用事业基金弥补收支差额",25,0,"    结余分配",null,{"v":1512.8,"d":"1,512.80"}]
["    年初结转和结余",26,{"v":243145.66,"d":"243,145.66"},"      交纳所得税",104,{"v":0,"d":"0.00"}]
["      基本支出结转",27,584.52,"      提取职工福利基金",105,{"v":0,"d":"0.00"}]
["      项目支出结转和结余",28,{"v":242561.14,"d":"242,561.14"},"      转入事业基金",106,{"v":1512.8,"d":"1,512.80"}]
["      经营结余",29,0,"      其他",107,{"v":0,"d":"0.00"}]
[null,30,null,"    年末结转和结余",108,{"v":243721.7,"d":"243,721.70"}]
[null,31,null,"      基本支出结转",null,{"v":1160.56,"d":"1,160.56"}]
[null,32,null,"      项目支出结转和结余",null,{"v":242561.14,"d":"242,561.14"}]
[null,33,null,"      经营结余",null,{"v":0,"d":"0.00"}]
[null,34]
[null,35]
["总计",36,{"v":52412445.64,"d":"52,412,445.64"},"总计",null,{"v":52412445.64,"d":"52,412,445.64"}]

{"sheet":"一般公共预算基本支出决算表","index":1,"n_rows":33,"n_cols":9,"rows_kept":33,"merged":[[0,1,0,8],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
[null,"2015年度部门一般公共预算基本支出决算表"]
[]
["编制单位：诸暨市科学技术协会（本级）","单位：诸暨市文化广电新闻出版局（汇总）",null,null,"",{"$nulls":3},"金额单位：元"]
["经济分类科目","","金额","经济分类科目","","金额","经济分类科目","","金额"]
["科目编码","科目名称","","科目编码","科目名称","","科目编码","科目名称",""]
[301,"工资福利支出",{"v":16652946.59,"d":"16,652,946.59"},302,"商品和服务支出（续）","────",304,"对企事业单位的补贴",{"v":0,"d":"0.00"}]
[{"v":30101,"d":"30,101"},"基本工资",{"v":1830378,"d":"1,830,378.00"},{"v":30224,"d":"30,224"},"被装购置费",{"v":0,"d":"0.00"},{"v":30401,"d":"30,401"},"企业政策性补贴",{"v":0,"d":"0.00"}]
[{"v":30102,"d":"30,102"},"津贴补贴",{"v":6960922.95,"d":"6,960,922.95"},{"v":30225,"d":"30,225"},"专用燃料费",{"v":0,"d":"0.00"},{"v":30402,"d":"30,402"},"事业单位补贴",{"v":0,"d":"0.00"}]
[{"v":30103,"d":"30,103"},"奖金",{"v":3856963.41,"d":"3,856,963.41"},{"v":30226,"d":"30,226"},"劳务费",{"v":132812.81,"d":"132,812.81"},{"v":30403,"d":"30,403"},"财政贴息",{"v":0,"d":"0.00"}]
[{"v":30104,"d":"30,104"},"社会保障缴费",{"v":1527080.39,"d":"1,527,080.39"},{"v":30227,"d":"30,227"},"委托业务费",{"v":198898.41,"d":"198,898.41"},{"v":30499,"d":"30,499"},"其他对企事业单位的补贴",{"v":0,"d":"0.00"}]
[{"v":30106,"d":"30,106"},"伙食补助费",null,{"v":30228,"d":"30,228"},"工会经费",{"v":4684,"d":"4,684.00"},307,"债务利息支出",{"v":0,"d":"0.00"}]
[{"v":30107,"d":"30,107"},"绩效工资",{"v":1821989.35,"d":"1,821,989.35"},{"v":30229,"d":"30,229"},"福利费",{"v":256965.94,"d":"256,965.94"},{"v":30701,"d":"30,701"},"国内债务付息",{"v":0,"d":"0.00"}]
[{"v":30199,"d":"30,199"},"其他工资福利支出",{"v":655612.49,"d":"655,612.49"},{"v":30231,"d":"30,231"},"公务用车运行维护费",{"v":50578.58,"d":"50,578.58"},{"v":30707,"d":"30,707"},"国外债务付息",{"v":0,"d":"0.00"}]
[302,"商品和服务支出",{"v":890221.64,"d":"890,221.64"},{"v":30239,"d":"30,239"},"其他交通费用",{"v":0,"d":"0.00"},310,"其他资本性支出",{"v":6900,"d":"6,900.00"}]
[{"v":30201,"d":"30,201"},"办公费",{"v":37201.1,"d":"37,201.10"},{"v":30240,"d":"30,240"},"税金及附加费用",{"v":0,"d":"0.00"},{"v":31001,"d":"31,001"},"房屋建筑物购建",{"v":0,"d":"0.00"}]
[{"v":30202,"d":"30,202"},"印刷费",{"v":47393,"d":"47,393.00"},{"v":30299,"d":"30,299"},"其他商品和服务支出",null,{"v":31002,"d":"31,002"},"办公设备购置",{"v":6900,"d":"6,900.00"}]
[{"v":30203,"d":"30,203"},"咨询费",{"v":0,"d":"0.00"},303,"对个人和家庭的补助",{"v":5071096,"d":"5,071,096.00"},{"v":31003,"d":"31,003"},"专用设备购置",{"v":0,"d":"0.00"}]
[{"v":30204,"d":"30,204"},"手续费",{"v":3656.6,"d":"3,656.60"},{"v":30301,"d":"30,301"},"离休费",{"v":0,"d":"0.00"},{"v":31005,"d":"31,005"},"基础设施建设",{"v":0,"d":"0.00"}]
[{"v":30205,"d":"30,205"},"水费",{"v":4675.2,"d":"4,675.20"},{"v":30302,"d":"30,302"},"退休费",{"v":3738133,"d":"3,738,133.00"},{"v":31006,"d":"31,006"},"大型修缮",{"v":0,"d":"0.00"}]
[{"v":30206,"d":"30,206"},"电费",{"v":7311.63,"d":"7,311.63"},{"v":30303,"d":"30,303"},"退职（役）费",{"v":0,"d":"0.00"},{"v":31007,"d":"31,007"},"信息网络及软件购置更新",{"v":0,"d":"0.00"}]
[{"v":30207,"d":"30,207"},"邮电费",{"v":43440.45,"d":"43,440.45"},{"v":30304,"d":"30,304"},"抚恤金",{"v":0,"d":"0.00"},{"v":31008,"d":"31,008"},"物资储备",{"v":0,"d":"0.00"}]
[{"v":30208,"d":"30,208"},"取暖费",{"v":0,"d":"0.00"},{"v":30305,"d":"30,305"},"生活补助",{"v":76924,"d":"76,924.00"},{"v":31009,"d":"31,009"},"土地补偿",{"v":0,"d":"0.00"}]
[{"v":30209,"d":"30,209"},"物业管理费",{"v":0,"d":"0.00"},{"v":30306,"d":"30,306"},"救济费",{"v":0,"d":"0.00"},{"v":31010,"d":"31,010"},"安置补助",{"v":0,"d":"0.00"}]
[{"v":30211,"d":"30,211"},"差旅费",668.92,{"v":30307,"d":"30,307"},"医疗费",{"v":7052,"d":"7,052.00"},{"v":31011,"d":"31,011"},"地上附着物和青苗补偿",{"v":0,"d":"0.00"}]
[{"v":30212,"d":"30,212"},"因公出国（境）费用",{"v":0,"d":"0.00"},{"v":30308,"d":"30,308"},"助学金",{"v":0,"d":"0.00"},{"v":31012,"d":"31,012"},"拆迁补偿",{"v":0,"d":"0.00"}]
[{"v":30213,"d":"30,213"},"维修(护)费",{"v":0,"d":"0.00"},{"v":30309,"d":"30,309"},"奖励金",{"v":9400,"d":"9,400.00"},{"v":31013,"d":"31,013"},"公务用车购置",{"v":0,"d":"0.00"}]
[{"v":30214,"d":"30,214"},"租赁费",{"v":5100,"d":"5,100.00"},{"v":30310,"d":"30,310"},"生产补贴",{"v":0,"d":"0.00"},{"v":31019,"d":"31,019"},"其他交通工具购置",{"v":0,"d":"0.00"}]
[{"v":30215,"d":"30,215"},"会议费",{"v":1625,"d":"1,625.00"},{"v":30311,"d":"30,311"},"住房公积金",{"v":1105858,"d":"1,105,858.00"},{"v":31099,"d":"31,099"},"其他资本性支出",{"v":0,"d":"0.00"}]
[{"v":30216,"d":"30,216"},"培训费",{"v":6295.5,"d":"6,295.50"},{"v":30312,"d":"30,312"},"提租补贴",{"v":0,"d":"0.00"},399,"其他支出",{"v":0,"d":"0.00"}]
[{"v":30217,"d":"30,217"},"公务接待费",{"v":88914.5,"d":"88,914.50"},{"v":30313,"d":"30,313"},"购房补贴",{"v":3471,"d":"3,471.00"},{"v":39906,"d":"39,906"},"赠与",{"v":0,"d":"0.00"}]
[{"v":30218,"d":"30,218"},"专用材料费",{"v":0,"d":"0.00"},{"v":30399,"d":"30,399"},"其他对个人和家庭的补助支出",{"v":130258,"d":"130,258.00"},"","","────"]
[]
[{"$nulls":4},"— 3 —"]

{"sheet":"收入决算总表","index":2,"n_rows":16,"n_cols":13,"rows_kept":16,"merged":[[0,0,0,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["2015年度部门收入决算总表"]
[]
["编制单位：诸暨市文化广电新闻出版局（汇总）",{"$nulls":5},"",{"$nulls":5},"金额单位：元"]
["单位名称","总计","上年结转","财政拨款","","","事业单位专户资金","事业收入（不含专户资金）","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业单位基金弥补收支差额"]
["","","","合计","一般公共预算","政府性基金预算","","","","","","",""]
["栏  次","1","2","3","4","5","6","7","8","9","10","11","12"]
["合  计",{"v":52412445.64,"d":"52,412,445.64"},{"v":243145.66,"d":"243,145.66"},{"v":47251833.47,"d":"47,251,833.47"},{"v":47251833.47,"d":"47,251,833.47"},{"v":0,"d":"0.00"},{"v":298361.9,"d":"298,361.90"},{"v":3957715.77,"d":"3,957,715.77"},{"v":0,"d":"0.00"},{"v":611388.84,"d":"611,388.84"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["诸暨市文化广电新闻出版局（本级）",{"v":23142061,"d":"23,142,061.00"},{"v":243145.66,"d":"243,145.66"},{"v":22289039.3,"d":"22,289,039.30"},{"v":22289039.3,"d":"22,289,039.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":609876.04,"d":"609,876.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["诸暨市文化馆",5879974.13,"",5879649.48,5879649.48,"","","","",324.65,"","",""]
["诸暨市图书馆",6404270.38,"",6144139.16,6144139.16,"","",259711.05,"",420.17,"","",""]
["诸暨市文化艺术中心",8343258.28,null,4595101,4595101,null,null,3698004.72,null,152.56,50000]
["诸暨剧院",1244898.3,"",946536.4,946536.4,"",{"v":298361.9,"d":"298,361.90"},"","","","","",""]
["诸暨市博物馆",4911160.98,"",4910754.81,4910754.81,"",null,"","",406.17,"","",""]
["诸暨市文化市场行政执法大队",2486822.54,null,2486613.29,2486613.29,{"$nulls":4},209.25]
[]
[{"$nulls":6},"— 4.%d —"]

{"sheet":"支出决算总表","index":3,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[0,0,0,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["2015年度部门支出决算总表"]
[]
["编制单位：诸暨市文化广电新闻出版局（汇总）",null,null,"",{"$nulls":3},"金额单位：元"]
["单位名称","总计","基本支出","","项目支出","事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["","","人员支出","日常公用支出","","","",""]
["栏  次","1","2","3","4","5","6","7"]
["合  计",{"v":52167211.14,"d":"52,167,211.14"},{"v":24690264.54,"d":"24,690,264.54"},{"v":1906977.36,"d":"1,906,977.36"},{"v":25569969.24,"d":"25,569,969.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["诸暨市文化广电新闻出版局（本级）",{"v":22898339.33,"d":"22,898,339.33"},{"v":3969802.68,"d":"3,969,802.68"},{"v":253106.6,"d":"253,106.60"},{"v":18675430.05,"d":"18,675,430.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["诸暨市文化馆",5879649.48,3765640.18,175178.81,1938830.49,"","",""]
["诸暨市图书馆",6403850.21,4191626.99,164727.51,2047495.71,"","",""]
["诸暨市文化艺术中心",8343105.72,6844750,1009855.72,488500,"","",""]
["诸暨剧院",1244898.3,1044898.3,"",200000,"","",""]
["诸暨市博物馆",4910754.81,2802416.94,118523.78,1989814.09]
["诸暨市文化市场行政执法大队",2486613.29,2071129.45,185584.94,229898.9]
["","","","","","","",""]
[]
[{"$nulls":3},"— 5.%d —"]

{"sheet":"政府性基金预算财政拨款收入支出决算表","index":4,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[0,0,0,13],[3,0,3,3],[3,4,3,7],[3,8,3,13],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,4,7],[4,8,6,8],[4,9,4,11],[4,12,4,13],[5,6,6,6],[5,7,6,7],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2]],"flags":["formulas_cached_only"]}
["2015年度部门政府性基金预算财政拨款收入支出决算表"]
[]
["编制单位：诸暨市文化广电新闻出版局(汇总)",{"$nulls":12},"单位：元"]
["项目","","","","本年收入","","","","本年支出","","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出","项目支出","","合计","基本支出","","","项目支出",""]
["","","","","","","小计","其中：基本建设资金收入","","小计","人员经费","日常公用经费","小计","其中：基本建设资金支出"]
["","","","","","","","","","","","","",""]
["类","款","项","栏次","5","6","7","8","9","10","11","12","13","14"]
["","","","合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 16.%d —"]

{"sheet":"一般公共预算财政拨款支出表","index":5,"n_rows":46,"n_cols":10,"rows_kept":46,"merged":[[0,0,0,9],[3,0,3,3],[3,4,3,9],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,4,7],[4,8,4,9],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2]],"flags":["formulas_cached_only"]}
["2015年度部门一般公共预算财政拨款支出表"]
[]
["编制单位：诸暨市文化广电新闻出版局(汇总)",{"$nulls":8},"单位：元"]
["项目","","","","本年支出","","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出","","","项目支出",""]
["","","","","","小计","人员经费","日常公用经费","小计","其中：基本建设资金支出"]
["","","","","","","","","",""]
["类","款","项","栏次","9","10","11","12","13","14"]
["","","","合计",{"v":47251833.47,"d":"47,251,833.47"},{"v":22621164.23,"d":"22,621,164.23"},{"v":21724042.59,"d":"21,724,042.59"},{"v":897121.64,"d":"897,121.64"},{"v":24630669.24,"d":"24,630,669.24"},{"v":0,"d":"0.00"}]
["201","","","一般公共服务支出",{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"}]
["20133","","","宣传事务",{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"}]
["2013302","","","  一般行政管理事务",{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":157000,"d":"157,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157000,"d":"157,000.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":157000,"d":"157,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157000,"d":"157,000.00"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":157000,"d":"157,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157000,"d":"157,000.00"},{"v":0,"d":"0.00"}]
["207","","","文化体育与传媒支出",{"v":41107160.75,"d":"41,107,160.75"},{"v":17064691.51,"d":"17,064,691.51"},{"v":16209935.87,"d":"16,209,935.87"},{"v":854755.64,"d":"854,755.64"},{"v":24042469.24,"d":"24,042,469.24"},{"v":0,"d":"0.00"}]
["20701","","","文化",{"v":30172332.72,"d":"30,172,332.72"},{"v":14631830.83,"d":"14,631,830.83"},{"v":13895598.97,"d":"13,895,598.97"},{"v":736231.86,"d":"736,231.86"},{"v":15540501.89,"d":"15,540,501.89"},{"v":0,"d":"0.00"}]
["2070101","","","  行政运行",{"v":4906845.13,"d":"4,906,845.13"},{"v":4906845.13,"d":"4,906,845.13"},{"v":4676747.69,"d":"4,676,747.69"},{"v":230097.44,"d":"230,097.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070104","","","  图书馆",{"v":3686708.58,"d":"3,686,708.58"},{"v":2496212.09,"d":"2,496,212.09"},{"v":2331484.58,"d":"2,331,484.58"},{"v":164727.51,"d":"164,727.51"},{"v":1190496.49,"d":"1,190,496.49"},{"v":0,"d":"0.00"}]
["2070106","","","  艺术表演场所",{"v":232180,"d":"232,180.00"},{"v":32180,"d":"32,180.00"},{"v":32180,"d":"32,180.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"}]
["2070107","","","  艺术表演团体",{"v":4476301,"d":"4,476,301.00"},{"v":4317801,"d":"4,317,801.00"},{"v":4317801,"d":"4,317,801.00"},{"v":0,"d":"0.00"},{"v":158500,"d":"158,500.00"},{"v":0,"d":"0.00"}]
["2070109","","","  群众文化",{"v":3735114.88,"d":"3,735,114.88"},{"v":2636027.61,"d":"2,636,027.61"},{"v":2503214.8,"d":"2,503,214.80"},{"v":132812.81,"d":"132,812.81"},{"v":1099087.27,"d":"1,099,087.27"},{"v":0,"d":"0.00"}]
["2070111","","","  文化创作与保护",{"v":357659.12,"d":"357,659.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":357659.12,"d":"357,659.12"},{"v":0,"d":"0.00"}]
["2070112","","","  文化市场管理",{"v":370385.1,"d":"370,385.10"},{"v":118765,"d":"118,765.00"},{"v":34170.9,"d":"34,170.90"},{"v":84594.1,"d":"84,594.10"},{"v":251620.1,"d":"251,620.10"},{"v":0,"d":"0.00"}]
["2070199","","","  其他文化支出",{"v":12407138.91,"d":"12,407,138.91"},{"v":124000,"d":"124,000.00"},{"v":0,"d":"0.00"},{"v":124000,"d":"124,000.00"},{"v":12283138.91,"d":"12,283,138.91"},{"v":0,"d":"0.00"}]
["20702","","","文物",{"v":9059521.81,"d":"9,059,521.81"},{"v":2432860.68,"d":"2,432,860.68"},{"v":2314336.9,"d":"2,314,336.90"},{"v":118523.78,"d":"118,523.78"},{"v":6626661.13,"d":"6,626,661.13"},{"v":0,"d":"0.00"}]
["2070204","","","  文物保护",{"v":2491237.5,"d":"2,491,237.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2491237.5,"d":"2,491,237.50"},{"v":0,"d":"0.00"}]
["2070205","","","  博物馆",{"v":3145203.75,"d":"3,145,203.75"},{"v":2432860.68,"d":"2,432,860.68"},{"v":2314336.9,"d":"2,314,336.90"},{"v":118523.78,"d":"118,523.78"},{"v":712343.07,"d":"712,343.07"},{"v":0,"d":"0.00"}]
["2070206","","","  历史名城与古迹",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"}]
["2070299","","","  其他文物支出",{"v":3223080.56,"d":"3,223,080.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3223080.56,"d":"3,223,080.56"},{"v":0,"d":"0.00"}]
["20705","","","新闻出版",{"v":675,"d":"675.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":675,"d":"675.00"},{"v":0,"d":"0.00"}]
["2070599","","","  其他新闻出版支出",{"v":675,"d":"675.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":675,"d":"675.00"},{"v":0,"d":"0.00"}]
["20799","","","其他文化体育与传媒支出",{"v":1874631.22,"d":"1,874,631.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1874631.22,"d":"1,874,631.22"},{"v":0,"d":"0.00"}]
["2079902","","","  宣传文化发展专项支出",{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"}]
["2079999","","","  其他文化体育与传媒支出",{"v":1624631.22,"d":"1,624,631.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1624631.22,"d":"1,624,631.22"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":3843886.07,"d":"3,843,886.07"},{"v":3843886.07,"d":"3,843,886.07"},{"v":3801520.07,"d":"3,801,520.07"},{"v":42366,"d":"42,366.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":3843886.07,"d":"3,843,886.07"},{"v":3843886.07,"d":"3,843,886.07"},{"v":3801520.07,"d":"3,801,520.07"},{"v":42366,"d":"42,366.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":3168503.47,"d":"3,168,503.47"},{"v":3168503.47,"d":"3,168,503.47"},{"v":3126137.47,"d":"3,126,137.47"},{"v":42366,"d":"42,366.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080504","","","  未归口管理的行政单位离退休",{"v":675382.6,"d":"675,382.60"},{"v":675382.6,"d":"675,382.60"},{"v":675382.6,"d":"675,382.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":689739.65,"d":"689,739.65"},{"v":689739.65,"d":"689,739.65"},{"v":689739.65,"d":"689,739.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":689739.65,"d":"689,739.65"},{"v":689739.65,"d":"689,739.65"},{"v":689739.65,"d":"689,739.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","","","  行政单位医疗",{"v":265502.94,"d":"265,502.94"},{"v":265502.94,"d":"265,502.94"},{"v":265502.94,"d":"265,502.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100502","","","  事业单位医疗",{"v":424236.71,"d":"424,236.71"},{"v":424236.71,"d":"424,236.71"},{"v":424236.71,"d":"424,236.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":1022847,"d":"1,022,847.00"},{"v":1022847,"d":"1,022,847.00"},{"v":1022847,"d":"1,022,847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":1022847,"d":"1,022,847.00"},{"v":1022847,"d":"1,022,847.00"},{"v":1022847,"d":"1,022,847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":1022847,"d":"1,022,847.00"},{"v":1022847,"d":"1,022,847.00"},{"v":1022847,"d":"1,022,847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收入支出决算总表","index":6,"n_rows":40,"n_cols":21,"rows_kept":40,"merged":[[0,0,0,20],[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],[4,6,4,8],[4,9,4,11],[4,12,5,12],[4,13,5,13],[4,14,4,16],[4,17,4,19],[37,0,37,5]],"flags":["formulas_cached_only"]}
["2015年度部门财政拨款收入支出决算总表"]
[{"$nulls":20},"财决01-1表"]
["编制单位：诸暨市文化广电新闻出版局(汇总)",{"$nulls":19},"金额单位：元"]
["收     入","","","","","支     出","","","","","","","","支     出","","","","","","",""]
["项    目","行次","年初预算数","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","9","10","11","12","栏    次","","13","14","18","19","20","21"]
["一、一般公共预算财政拨款","1",{"v":27630124.92,"d":"27,630,124.92"},{"v":47251833.47,"d":"47,251,833.47"},{"v":47251833.47,"d":"47,251,833.47"},"一、一般公共服务支出","31",{"v":431200,"d":"431,200.00"},{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"},{"v":431200,"d":"431,200.00"},{"v":431200,"d":"431,200.00"},{"v":0,"d":"0.00"},"一、基本支出","54",{"v":20384182.38,"d":"20,384,182.38"},{"v":20384182.38,"d":"20,384,182.38"},{"v":0,"d":"0.00"},{"v":22621164.23,"d":"22,621,164.23"},{"v":22621164.23,"d":"22,621,164.23"},{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"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":19486489.55,"d":"19,486,489.55"},{"v":19486489.55,"d":"19,486,489.55"},{"v":0,"d":"0.00"},{"v":21724042.59,"d":"21,724,042.59"},{"v":21724042.59,"d":"21,724,042.59"},{"v":0,"d":"0.00"}]
["","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":897692.83,"d":"897,692.83"},{"v":897692.83,"d":"897,692.83"},{"v":0,"d":"0.00"},{"v":897121.64,"d":"897,121.64"},{"v":897121.64,"d":"897,121.64"},{"v":0,"d":"0.00"}]
["","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":7245942.54,"d":"7,245,942.54"},{"v":7245942.54,"d":"7,245,942.54"},{"v":0,"d":"0.00"},{"v":24630669.24,"d":"24,630,669.24"},{"v":24630669.24,"d":"24,630,669.24"},{"v":0,"d":"0.00"}]
["","5","","","","五、教育支出","35",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157000,"d":"157,000.00"},{"v":157000,"d":"157,000.00"},{"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":7245942.54,"d":"7,245,942.54"},{"v":7245942.54,"d":"7,245,942.54"},{"v":0,"d":"0.00"},{"v":24630669.24,"d":"24,630,669.24"},{"v":24630669.24,"d":"24,630,669.24"},{"v":0,"d":"0.00"}]
["","7","","","","七、文化体育与传媒支出","37",{"v":21829605.94,"d":"21,829,605.94"},{"v":21829605.94,"d":"21,829,605.94"},{"v":0,"d":"0.00"},{"v":41107160.75,"d":"41,107,160.75"},{"v":41107160.75,"d":"41,107,160.75"},{"v":0,"d":"0.00"},"","60","","","","","",""]
["","8","","","","八、社会保障和就业支出","38",{"v":3673594.07,"d":"3,673,594.07"},{"v":3673594.07,"d":"3,673,594.07"},{"v":0,"d":"0.00"},{"v":3843886.07,"d":"3,843,886.07"},{"v":3843886.07,"d":"3,843,886.07"},{"v":0,"d":"0.00"},"","61","","","","","",""]
["","9","","","","九、医疗卫生与计划生育支出","39",{"v":692203.91,"d":"692,203.91"},{"v":692203.91,"d":"692,203.91"},{"v":0,"d":"0.00"},{"v":689739.65,"d":"689,739.65"},{"v":689739.65,"d":"689,739.65"},{"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":16652946.59,"d":"16,652,946.59"},{"v":16652946.59,"d":"16,652,946.59"},{"v":0,"d":"0.00"}]
["","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":16716165.88,"d":"16,716,165.88"},{"v":16716165.88,"d":"16,716,165.88"},{"v":0,"d":"0.00"}]
["","14","","","","十四、资源勘探信息等支出","44",{"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"},"    对个人和家庭的补助","67","—","—","—",{"v":6062796,"d":"6,062,796.00"},{"v":6062796,"d":"6,062,796.00"},{"v":0,"d":"0.00"}]
["","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":5213700,"d":"5,213,700.00"},{"v":5213700,"d":"5,213,700.00"},{"v":0,"d":"0.00"}]
["","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":2606225,"d":"2,606,225.00"},{"v":2606225,"d":"2,606,225.00"},{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","49",{"v":1003521,"d":"1,003,521.00"},{"v":1003521,"d":"1,003,521.00"},{"v":0,"d":"0.00"},{"v":1022847,"d":"1,022,847.00"},{"v":1022847,"d":"1,022,847.00"},{"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":27630124.92,"d":"27,630,124.92"},{"v":47251833.47,"d":"47,251,833.47"},{"v":47251833.47,"d":"47,251,833.47"},"本年支出合计","77",{"v":27630124.92,"d":"27,630,124.92"},{"v":27630124.92,"d":"27,630,124.92"},{"v":0,"d":"0.00"},{"v":47251833.47,"d":"47,251,833.47"},{"v":47251833.47,"d":"47,251,833.47"},{"v":0,"d":"0.00"},"本年支出合计","77",{"v":27630124.92,"d":"27,630,124.92"},{"v":27630124.92,"d":"27,630,124.92"},{"v":0,"d":"0.00"},{"v":47251833.47,"d":"47,251,833.47"},{"v":47251833.47,"d":"47,251,833.47"},{"v":0,"d":"0.00"}]
["","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":240501.22,"d":"240,501.22"},"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":240501.22,"d":"240,501.22"},{"v":240501.22,"d":"240,501.22"},{"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":240501.22,"d":"240,501.22"},{"v":240501.22,"d":"240,501.22"},{"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":240501.22,"d":"240,501.22"},"    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":240501.22,"d":"240,501.22"},{"v":240501.22,"d":"240,501.22"},{"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":240501.22,"d":"240,501.22"},{"v":240501.22,"d":"240,501.22"},{"v":0,"d":"0.00"}]
["","29","","","","","82","","","","","","","","82","","","","","",""]
["总计","30",{"v":27630124.92,"d":"27,630,124.92"},{"v":47251833.47,"d":"47,251,833.47"},{"v":47492334.69,"d":"47,492,334.69"},"总计","83",{"v":27630124.92,"d":"27,630,124.92"},{"v":27630124.92,"d":"27,630,124.92"},{"v":0,"d":"0.00"},{"v":47492334.69,"d":"47,492,334.69"},{"v":47492334.69,"d":"47,492,334.69"},{"v":0,"d":"0.00"},"支出总计","83",{"v":27630124.92,"d":"27,630,124.92"},{"v":27630124.92,"d":"27,630,124.92"},{"v":0,"d":"0.00"},{"v":47492334.69,"d":"47,492,334.69"},{"v":47492334.69,"d":"47,492,334.69"},{"v":0,"d":"0.00"}]
["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 —"]

{"sheet":"一般公共预算“三公”经费决算表 ","index":7,"n_rows":13,"n_cols":2,"rows_kept":13,"merged":[[0,0,0,1],[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
["2015年度部门一般公共预算“三公”经费决算表 \t"]
[]
["编制单位：诸暨市文化广电新闻出版局（汇总）","金额单位：元"]
["项   目","决算数"]
["",""]
["合   计",{"v":620901.7,"d":"620,901.70"}]
["1.因公出国（境）费",{"v":0,"d":"0.00"}]
["2.公务接待费",{"v":346674.21,"d":"346,674.21"}]
["3.公务用车购置及运行费",{"v":274227.49,"d":"274,227.49"}]
["    其中：公务用车购置费",{"v":0,"d":"0.00"}]
["          公务用车运行费",{"v":274227.49,"d":"274,227.49"}]
[]
[null,"— 6 —"]