{"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":15,"n_cols":14,"rows_kept":15,"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"]
["民政部2015年度财政拨款预算执行总体情况"]
[{"$nulls":12},"单位：万元"]
["科目编码","科目名称","预算额",{"$nulls":3},"执行数",{"$nulls":3},"差异数"]
[null,null,"小计","基本支出\t",null,"项目支出","小计","基本支出",null,"项目支出","小计","基本支出",null,"项目支出"]
[{"$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":209530.44999999995,"d":"209530.45"},{"v":19651.100000000002,"d":"19651.10"},6844.15,{"v":183035.19999999995,"d":"183035.20"},155949.31,19420.32,6840.66,{"v":129688.32999999999,"d":"129688.33"},53581.14,230.78,3.49,53346.87]
["202","外交支出",1285.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1285.94,937.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},937.48,348.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},348.46]
["205","教育支出",36455.05,3462.89,{"v":1441,"d":"1441.00"},31551.16,9141.07,3414.89,{"v":1441,"d":"1441.00"},4285.18,27313.98,{"v":48,"d":"48.00"},{"v":0,"d":"0.00"},27265.98]
["206","科学技术支出",14008.17,1350.92,1189.56,11467.69,10942.64,1339.62,1189.56,8413.46,3065.53,{"v":11.3,"d":"11.30"},{"v":0,"d":"0.00"},3054.23]
["208","社会保障和就业支出",119824.58,{"v":12281.7,"d":"12281.70"},4145.59,103397.29,108849.99,12235.22,{"v":4142.1,"d":"4142.10"},92472.67,10974.59,46.48,3.49,10924.62]
["210","医疗卫生与计划生育支出",2550.81,192.44,{"v":68,"d":"68.00"},2290.37,2372.81,192.44,{"v":68,"d":"68.00"},2112.37,{"v":178,"d":"178.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178,"d":"178.00"}]
["215","资源勘探信息等支出",1217.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1217.08,17.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17.08,{"v":1200,"d":"1200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1200.00"}]
["221","住房保障支出",2363.15,2363.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2238.15,2238.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229","其他支出",31825.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31825.67,21450.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21450.09,10375.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10375.58]