{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["总体情况表"],"not_rendered":{"external_links":2,"defined_names":2},"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":[[1,0,1,13],[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]],"flags":["formulas_cached_only"]}
["附表1"]
["外交部2015年度财政拨款预算执行总体情况"]
[{"$nulls":13},"单位：万元"]
["科目\n编码","科目名称","预算数",{"$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"]
[null,"合计",1269726.67,{"v":241659.58000000002,"d":"241659.58"},{"v":153627.7,"d":"153627.70"},874439.39,{"v":1212804.3,"d":"1212804.30"},238893.13,{"v":152078.94999999998,"d":"152078.95"},821832.22,{"v":56922.36999999991,"d":"56922.37"},{"v":2766.450000000006,"d":"2766.45"},{"v":1548.750000000022,"d":"1548.75"},{"v":52607.170000000086,"d":"52607.17"}]
[201,"一般公共服务支出",{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"},44.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.76,{"v":0.240000000000002,"d":"0.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.240000000000002,"d":"0.24"}]
[202,"外交支出",1189250.44,185756.79,149018.98,854474.67,1142938.29,183337.66,147958.55,811642.08,{"v":46312.14999999991,"d":"46312.15"},{"v":2419.1300000000047,"d":"2419.13"},{"v":1060.4300000000221,"d":"1060.43"},{"v":42832.590000000084,"d":"42832.59"}]
[205,"教育支出",27934.97,6669.63,2335.62,18929.72,{"v":18160.629999999997,"d":"18160.63"},6669.63,2335.62,9155.38,{"v":9774.340000000004,"d":"9774.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9774.340000000002,"d":"9774.34"}]
[207,"文化体育与传媒支出",{"v":990,"d":"990.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":990,"d":"990.00"},{"v":990,"d":"990.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":990,"d":"990.00"},{"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":38867.6,"d":"38867.60"},{"v":36594.5,"d":"36594.50"},{"v":2273.1,"d":"2273.10"},{"v":0,"d":"0.00"},38225.81,36441.03,1784.78,{"v":0,"d":"0.00"},{"v":641.7900000000009,"d":"641.79"},{"v":153.47000000000116,"d":"153.47"},{"v":488.31999999999994,"d":"488.32"},{"v":0,"d":"0.00"}]
[221,"住房保障支出",12638.66,12638.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12444.81,12444.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":193.85000000000036,"d":"193.85"},{"v":193.85000000000036,"d":"193.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null," "]