{"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":26,"rows_kept":40,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,4,3,14],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[3,15,3,25],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,4,8],[4,6,4,8],[4,6,4,8],[4,9,4,11],[4,9,4,11],[4,9,4,11],[4,12,4,14],[4,12,4,14],[4,12,4,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16],[4,17,4,19],[4,17,4,19],[4,17,4,19],[4,20,4,22],[4,20,4,22],[4,20,4,22],[4,23,4,25],[4,23,4,25],[4,23,4,25],[37,0,37,4],[37,0,37,4],[37,0,37,4],[37,0,37,4],[37,0,37,4],[37,0,37,4]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"财政拨款收入支出决算总表"]
[{"$nulls":25},"财决01-1表"]
["编制单位：诸暨市白塔湖生态湿地保护办（本级）",{"$nulls":11},"2015年度",{"$nulls":12},"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","","","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","",""]
["","","","","","","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","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","3","栏    次","","4","5","6","7","8","9","10","11","12","栏    次","","13","14","15","16","17","18","19","20","21"]
["一、一般公共预算财政拨款","1",{"v":4154920,"d":"4,154,920.00"},{"v":4011840.34,"d":"4,011,840.34"},"一、一般公共服务支出","31",{"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"},"一、基本支出","54",{"v":152920,"d":"152,920.00"},{"v":152920,"d":"152,920.00"},{"v":0,"d":"0.00"},{"v":1452265.28,"d":"1,452,265.28"},{"v":1378529.28,"d":"1,378,529.28"},{"v":73736,"d":"73,736.00"},{"v":1452265.28,"d":"1,452,265.28"},{"v":1378529.28,"d":"1,378,529.28"},{"v":73736,"d":"73,736.00"}]
["二、政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":723736,"d":"723,736.00"},"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","55",{"v":48920,"d":"48,920.00"},{"v":48920,"d":"48,920.00"},{"v":0,"d":"0.00"},{"v":768447.35,"d":"768,447.35"},{"v":768447.35,"d":"768,447.35"},{"v":0,"d":"0.00"},{"v":768447.35,"d":"768,447.35"},{"v":768447.35,"d":"768,447.35"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","56",{"v":104000,"d":"104,000.00"},{"v":104000,"d":"104,000.00"},{"v":0,"d":"0.00"},{"v":683817.93,"d":"683,817.93"},{"v":610081.93,"d":"610,081.93"},{"v":73736,"d":"73,736.00"},{"v":683817.93,"d":"683,817.93"},{"v":610081.93,"d":"610,081.93"},{"v":73736,"d":"73,736.00"}]
["","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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","57",{"v":4002000,"d":"4,002,000.00"},{"v":4002000,"d":"4,002,000.00"},{"v":0,"d":"0.00"},{"v":3283311.06,"d":"3,283,311.06"},{"v":2633311.06,"d":"2,633,311.06"},{"v":650000,"d":"650,000.00"},{"v":3283311.06,"d":"3,283,311.06"},{"v":2633311.06,"d":"2,633,311.06"},{"v":650000,"d":"650,000.00"}]
["","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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设类项目","58",{"v":660000,"d":"660,000.00"},{"v":660000,"d":"660,000.00"},{"v":0,"d":"0.00"},{"v":507981.06,"d":"507,981.06"},{"v":507981.06,"d":"507,981.06"},{"v":0,"d":"0.00"},{"v":507981.06,"d":"507,981.06"},{"v":507981.06,"d":"507,981.06"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","59",{"v":3342000,"d":"3,342,000.00"},{"v":3342000,"d":"3,342,000.00"},{"v":0,"d":"0.00"},{"v":2775330,"d":"2,775,330.00"},{"v":2125330,"d":"2,125,330.00"},{"v":650000,"d":"650,000.00"},{"v":2775330,"d":"2,775,330.00"},{"v":2125330,"d":"2,125,330.00"},{"v":650000,"d":"650,000.00"}]
["","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"},{"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":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"},"","61","","","","","","","","",""]
["","9","","","九、医疗卫生与计划生育支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2855.07,"d":"2,855.07"},{"v":2855.07,"d":"2,855.07"},{"v":0,"d":"0.00"},{"v":2855.07,"d":"2,855.07"},{"v":2855.07,"d":"2,855.07"},{"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"},{"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"},{"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":4154920,"d":"4,154,920.00"},{"v":4154920,"d":"4,154,920.00"},{"v":0,"d":"0.00"},{"v":3993929.27,"d":"3,993,929.27"},{"v":3993929.27,"d":"3,993,929.27"},{"v":0,"d":"0.00"},{"v":3993929.27,"d":"3,993,929.27"},{"v":3993929.27,"d":"3,993,929.27"},{"v":0,"d":"0.00"},"    工资福利支出","65","—","—","—","—","—","—",{"v":710943.35,"d":"710,943.35"},{"v":710943.35,"d":"710,943.35"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","66","—","—","—","—","—","—",{"v":2505310.93,"d":"2,505,310.93"},{"v":2431574.93,"d":"2,431,574.93"},{"v":73736,"d":"73,736.00"}]
["","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"},{"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":57504,"d":"57,504.00"},{"v":57504,"d":"57,504.00"},{"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":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","68","—","—","—","—","—","—",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","70","—","—","—","—","—","—",{"v":507981.06,"d":"507,981.06"},{"v":507981.06,"d":"507,981.06"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他资本性支出","71","—","—","—","—","—","—",{"v":953837,"d":"953,837.00"},{"v":303837,"d":"303,837.00"},{"v":650000,"d":"650,000.00"}]
["","19","","","十九、住房保障支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5056,"d":"5,056.00"},{"v":5056,"d":"5,056.00"},{"v":0,"d":"0.00"},{"v":5056,"d":"5,056.00"},{"v":5056,"d":"5,056.00"},{"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"},{"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":723736,"d":"723,736.00"},{"v":0,"d":"0.00"},{"v":723736,"d":"723,736.00"},{"v":723736,"d":"723,736.00"},{"v":0,"d":"0.00"},{"v":723736,"d":"723,736.00"},"","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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","76","","","","","","","","",""]
["本年收入合计","24",{"v":4154920,"d":"4,154,920.00"},{"v":4735576.34,"d":"4,735,576.34"},"本年支出合计","77",{"v":4154920,"d":"4,154,920.00"},{"v":4154920,"d":"4,154,920.00"},{"v":0,"d":"0.00"},{"v":4735576.34,"d":"4,735,576.34"},{"v":4011840.34,"d":"4,011,840.34"},{"v":723736,"d":"723,736.00"},{"v":4735576.34,"d":"4,735,576.34"},{"v":4011840.34,"d":"4,011,840.34"},{"v":723736,"d":"723,736.00"},"本年支出合计","77",{"v":4154920,"d":"4,154,920.00"},{"v":4154920,"d":"4,154,920.00"},{"v":0,"d":"0.00"},{"v":4735576.34,"d":"4,735,576.34"},{"v":4011840.34,"d":"4,011,840.34"},{"v":723736,"d":"723,736.00"},{"v":4735576.34,"d":"4,735,576.34"},{"v":4011840.34,"d":"4,011,840.34"},{"v":723736,"d":"723,736.00"}]
["","25","","","","78","","","","","","","","","","","78","","","","","","","","",""]
["年初财政拨款结转和结余","26",{"v":0,"d":"0.00"},{"v":37072.58,"d":"37,072.58"},"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"},{"v":37072.58,"d":"37,072.58"},{"v":37072.58,"d":"37,072.58"},{"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"},{"v":37072.58,"d":"37,072.58"},{"v":37072.58,"d":"37,072.58"},{"v":0,"d":"0.00"}]
["一、一般公共预算财政拨款","27",{"v":0,"d":"0.00"},{"v":37072.58,"d":"37,072.58"},"    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"},{"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"},{"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"},"    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"},{"v":37072.58,"d":"37,072.58"},{"v":37072.58,"d":"37,072.58"},{"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"},{"v":37072.58,"d":"37,072.58"},{"v":37072.58,"d":"37,072.58"},{"v":0,"d":"0.00"}]
["","29","","","","82","","","","","","","","","","","82","","","","","","","","",""]
["总计","30",{"v":4154920,"d":"4,154,920.00"},{"v":4772648.92,"d":"4,772,648.92"},"总计","83",{"v":4154920,"d":"4,154,920.00"},{"v":4154920,"d":"4,154,920.00"},{"v":0,"d":"0.00"},{"v":4735576.34,"d":"4,735,576.34"},{"v":4011840.34,"d":"4,011,840.34"},{"v":723736,"d":"723,736.00"},{"v":4772648.92,"d":"4,772,648.92"},{"v":4048912.92,"d":"4,048,912.92"},{"v":723736,"d":"723,736.00"},"支出总计","83",{"v":4154920,"d":"4,154,920.00"},{"v":4154920,"d":"4,154,920.00"},{"v":0,"d":"0.00"},{"v":4735576.34,"d":"4,735,576.34"},{"v":4011840.34,"d":"4,011,840.34"},{"v":723736,"d":"723,736.00"},{"v":4772648.92,"d":"4,772,648.92"},{"v":4048912.92,"d":"4,048,912.92"},{"v":723736,"d":"723,736.00"}]
["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":12},"—2.%d —"]