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

{"sheet":"总体情况表","index":0,"n_rows":14,"n_cols":14,"rows_kept":14,"merged":[[0,0,0,1],[1,0,1,13],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,3,5],[3,6,3,9],[3,10,3,13],[4,2,5,2],[4,3,4,4],[4,5,5,5],[4,6,5,6],[4,7,4,8],[4,9,5,9],[4,10,5,10],[4,11,4,12],[4,13,5,13],[6,0,6,1]],"flags":["formulas_cached_only"]}
["附表1"]
["审计署2015年度财政拨款预算执行总体情况"]
[{"$nulls":12},"单位：万元"]
["科目\n编码","科目名称","预算数",{"$nulls":3},"执行数",{"$nulls":3},"差异数"]
[null,null,"小计","基本支出",null,"项目支出","小计","基本支出",null,"项目支出","小计","基本支出",null,"项目支出"]
[{"$nulls":3},"人员经费","公用经费",null,null,"人员经费","公用经费",null,null,"人员经费","公用经费"]
["合计",null,172447.48,{"v":50033.06999999999,"d":"50033.07"},18551.15,103863.26,155069.24,48906.75,16315.01,{"v":89847.48000000001,"d":"89847.48"},{"v":17378.239999999998,"d":"17378.24"},{"v":1126.3200000000024,"d":"1126.32"},{"v":2236.1400000000003,"d":"2236.14"},{"v":14015.779999999988,"d":"14015.78"}]
["201","一般公共服务支出",150322.88,34275.43,17837.41,98210.04,135302.01,33812.24,15862.06,85627.71,{"v":15020.869999999995,"d":"15020.87"},{"v":463.1900000000023,"d":"463.19"},{"v":1975.3500000000004,"d":"1975.35"},{"v":12582.329999999987,"d":"12582.33"}]
["202","外交支出",66.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66.28,47.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47.33,{"v":18.950000000000003,"d":"18.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.950000000000003,"d":"18.95"}]
["205","教育支出",4546.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4546.94,3132.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3132.44,{"v":1414.4999999999995,"d":"1414.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1414.4999999999995,"d":"1414.50"}]
["207","文化体育与传媒支出",{"v":1040,"d":"1040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1040,"d":"1040.00"},{"v":1040,"d":"1040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1040,"d":"1040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":9871.9,"d":"9871.90"},9158.16,713.74,{"v":0,"d":"0.00"},9553.27,9100.32,452.95,{"v":0,"d":"0.00"},{"v":318.6299999999992,"d":"318.63"},{"v":57.840000000000146,"d":"57.84"},260.79,{"v":0,"d":"0.00"}]
["221","住房保障支出",6599.48,6599.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5994.19,5994.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},605.29,605.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null," "]