{"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":15,"n_cols":14,"rows_kept":15,"merged":[[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"]
["发展改革委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,{"v":131961.72999999998,"d":"131961.73"},38435.04,{"v":12899.630000000001,"d":"12899.63"},{"v":80627.06000000001,"d":"80627.06"},{"v":103611.10999999999,"d":"103611.11"},{"v":35591.67999999999,"d":"35591.68"},{"v":12009.039999999999,"d":"12009.04"},{"v":56010.39000000001,"d":"56010.39"},28350.62,{"v":2843.3600000000006,"d":"2843.36"},{"v":890.590000000001,"d":"890.59"},{"v":24616.669999999995,"d":"24616.67"}]
[201,"一般公共服务支出",73426.62,13078.02,8814.68,51533.92,61586.91,13126.23,8766.47,39694.21,11839.71,{"v":-48.2099999999991,"d":"-48.21"},{"v":48.210000000001,"d":"48.21"},11839.71]
[202,"外交支出",{"v":20100.4,"d":"20100.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20100.4,"d":"20100.40"},7742.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7742.55,12357.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12357.85]
[203,"国防支出",{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":290,"d":"290.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":290,"d":"290.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
[206,"科学技术支出",12433.25,6678.47,2529.04,3225.74,11584.12,6427.26,2288.13,2868.73,{"v":849.130000000001,"d":"849.13"},251.21,240.91,357.01]
[207,"文化体育与传媒支出",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"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",17245.71,{"v":15689.8,"d":"15689.80"},1555.91,{"v":0,"d":"0.00"},14069.04,{"v":13114.6,"d":"13114.60"},954.44,{"v":0,"d":"0.00"},3176.67,{"v":2575.2,"d":"2575.20"},601.47,{"v":0,"d":"0.00"}]
[211,"节能环保支出",{"v":3617,"d":"3617.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3617,"d":"3617.00"},{"v":3614.9,"d":"3614.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3614.9,"d":"3614.90"},{"v":2.09999999999991,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.09999999999991,"d":"2.10"}]
[221,"住房保障支出",2988.75,2988.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2923.59,2923.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65.1599999999999,"d":"65.16"},{"v":65.1599999999999,"d":"65.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]