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

{"sheet":"总体情况","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],[6,0,6,1]],"flags":["formulas_cached_only"]}
["附表1"]
["国家民委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"]
["合计",null,511307.65,{"v":225521.87000000002,"d":"225521.87"},113737.25,{"v":172048.53000000003,"d":"172048.53"},{"v":467349.50299999997,"d":"467349.50"},{"v":227119.128,"d":"227119.13"},{"v":104796.096,"d":"104796.10"},{"v":135434.27899999998,"d":"135434.28"},{"v":43958.14700000007,"d":"43958.15"},{"v":-1597.2579999999725,"d":"-1597.26"},{"v":8941.153999999995,"d":"8941.15"},{"v":36614.25100000005,"d":"36614.25"}]
[201,"一般公共服务支出",20353.06,2657.82,1938.98,15756.26,18685.22,2573.32,1938.99,14172.91,{"v":1667.8400000000004,"d":"1667.84"},{"v":84.5,"d":"84.50"},{"v":-0.009999999999990905,"d":"-0.01"},{"v":1583.3500000000004,"d":"1583.35"}]
[205,"教育支出",436475.38,190641.19,108568.44,137265.75,397308.98,192122.86,100114.86,105071.26,{"v":39166.40000000002,"d":"39166.40"},{"v":-1481.6699999999837,"d":"-1481.67"},{"v":8453.580000000002,"d":"8453.58"},{"v":32194.490000000005,"d":"32194.49"}]
[206,"科学技术支出",7.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7.98,7.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,"文化体育与传媒支出",27181.68,8195.81,{"v":2968.3300000000004,"d":"2968.33"},16017.54,{"v":26168.353000000003,"d":"26168.35"},{"v":8461.788,"d":"8461.79"},{"v":2544.306,"d":"2544.31"},{"v":15162.259,"d":"15162.26"},{"v":1013.3270000000002,"d":"1013.33"},{"v":-265.978000000001,"d":"-265.98"},{"v":424.02400000000034,"d":"424.02"},{"v":855.2810000000009,"d":"855.28"}]
[208,"社会保障和就业支出",{"v":4612.700000000001,"d":"4612.70"},{"v":4351.200000000001,"d":"4351.20"},{"v":261.5,"d":"261.50"},{"v":0,"d":"0.00"},4579.32,4381.38,197.94,{"v":0,"d":"0.00"},{"v":33.38000000000062,"d":"33.38"},{"v":-30.17999999999938,"d":"-30.18"},63.56,{"v":0,"d":"0.00"}]
[211,"节能环保支出",{"v":3001,"d":"3001.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3001,"d":"3001.00"},1019.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1019.87,1981.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1981.13]
[221,"住房保障支出",{"v":19675.850000000002,"d":"19675.85"},{"v":19675.850000000002,"d":"19675.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19579.78,19579.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96.07000000000335,"d":"96.07"},{"v":96.07000000000335,"d":"96.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]