{"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":16,"n_cols":14,"rows_kept":16,"merged":[[0,0,0,1],[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"]
["财政部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"]
["合计",null,1318299.39,48848.41,35218.34,1234232.64,1274787.06,48551.58,26074.77,1200160.71,{"v":43512.3299999998,"d":"43512.33"},{"v":296.830000000016,"d":"296.83"},9143.57,{"v":34071.9299999999,"d":"34071.93"}]
["201","一般公共服务支出",164551.57,31545.96,29767.71,{"v":103237.9,"d":"103237.90"},138383.65,{"v":32278.4,"d":"32278.40"},20790.96,85314.29,26167.92,{"v":-732.439999999981,"d":"-732.44"},8976.75,17923.61]
["202","外交支出",{"v":1098315.3,"d":"1098315.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1098315.3,"d":"1098315.30"},1093297.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1093297.63,{"v":5017.67000000016,"d":"5017.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5017.67000000016,"d":"5017.67"}]
["205","教育支出",33358.23,2184.06,3676.57,{"v":27497.6,"d":"27497.60"},{"v":22872,"d":"22872.00"},2184.06,{"v":3619.2,"d":"3619.20"},17068.74,10486.23,{"v":0,"d":"0.00"},{"v":57.3700000000004,"d":"57.37"},10428.86]
["206","科学技术支出",21.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21.21,{"v":13.4,"d":"13.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.4,"d":"13.40"},7.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7.81]
["207","文化体育与传媒支出",5421.99,217.92,961.67,{"v":4242.4,"d":"4242.40"},4980.26,278.92,891.53,3809.81,441.73,{"v":-61,"d":"-61.00"},70.14,432.59]
["208","社会保障和就业支出",10038.98,9316.59,722.39,{"v":0,"d":"0.00"},9257.62,8561.94,695.68,{"v":0,"d":"0.00"},{"v":781.359999999999,"d":"781.36"},754.65,26.71,{"v":0,"d":"0.00"}]
["213","农林水支出",1216.68,208.45,{"v":90,"d":"90.00"},918.23,942.69,208.45,{"v":77.4,"d":"77.40"},656.84,273.99,{"v":0,"d":"0.00"},{"v":12.6,"d":"12.60"},261.39]
["221","住房保障支出",5375.43,5375.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5039.81,5039.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},335.62,335.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null," "]