{"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":17,"n_cols":14,"rows_kept":17,"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]],"flags":["formulas_cached_only"]}
["附表1"]
["科技部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",{"$nulls":3},"差异数"]
[null,null,"合计","基本支出",null,"项目支出","合计","基本支出",null,"项目支出","合计","基本支出",null,"项目支出"]
[{"$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",3532995.48,28036.23,10689.06,3494270.19,{"v":3257300.3799999994,"d":"3257300.38"},29811.53,{"v":7376.070000000001,"d":"7376.07"},{"v":3220112.7799999993,"d":"3220112.78"},{"v":275695.10000000056,"d":"275695.10"},{"v":-1775.2999999999993,"d":"-1775.30"},{"v":3312.989999999999,"d":"3312.99"},{"v":274157.4100000006,"d":"274157.41"}]
[201,"一般公共服务支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[202,"外交支出",14116.89,272.56,786.51,13057.82,12557.48,211.26,728.22,{"v":11618,"d":"11618.00"},{"v":1559.4099999999999,"d":"1559.41"},{"v":61.30000000000001,"d":"61.30"},{"v":58.289999999999964,"d":"58.29"},{"v":1439.8199999999997,"d":"1439.82"}]
[205,"教育支出",841.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},841.38,783.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},783.88,{"v":57.5,"d":"57.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57.5,"d":"57.50"}]
[206,"科学技术支出",3204875.73,20075.95,9535.55,3175264.23,3062807.95,22061.04,6342.13,3034404.78,{"v":142067.7799999998,"d":"142067.78"},{"v":-1985.0900000000001,"d":"-1985.09"},{"v":3193.419999999999,"d":"3193.42"},{"v":140859.4500000002,"d":"140859.45"}]
[207,"文化体育与传媒支出",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"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",4156.74,3834.74,{"v":322,"d":"322.00"},{"v":0,"d":"0.00"},4106.95,3801.22,305.72,{"v":0,"d":"0.00"},{"v":49.789999999999964,"d":"49.79"},{"v":33.51999999999998,"d":"33.52"},{"v":16.279999999999973,"d":"16.28"},{"v":0,"d":"0.00"}]
[211,"节能环保支出",14436.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14436.03,7176.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7176.42,{"v":7259.610000000001,"d":"7259.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7259.610000000001,"d":"7259.61"}]
[213,"农林水支出",97.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},97.21,97.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},97.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,"资源勘探信息等支出",289878.52,{"v":90,"d":"90.00"},{"v":45,"d":"45.00"},289743.52,165337.49,{"v":135,"d":"135.00"},{"v":0,"d":"0.00"},165202.49,{"v":124541.03000000003,"d":"124541.03"},{"v":-45,"d":"-45.00"},{"v":45,"d":"45.00"},{"v":124541.03000000003,"d":"124541.03"}]
[221,"住房保障支出",3762.98,3762.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3603.01,3603.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":159.9699999999998,"d":"159.97"},{"v":159.9699999999998,"d":"159.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]