{"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":[[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"]
["人力资源社会保障部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,409423.33,23537.93,16510.97,369374.43,323465.44,{"v":24467.079999999998,"d":"24467.08"},9653.93,{"v":289344.43000000005,"d":"289344.43"},85957.89,{"v":-929.1499999999999,"d":"-929.15"},6857.04,{"v":80030,"d":"80030.00"}]
["201","一般公共服务支出",{"v":224545.77000000002,"d":"224545.77"},{"v":0,"d":"0.00"},{"v":282.1,"d":"282.10"},224263.67,189108.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},189108.82,35436.95,{"v":0,"d":"0.00"},{"v":282.1,"d":"282.10"},35154.85]
["202","外交支出",14621.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14621.15,13416.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13416.61,1204.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1204.54]
["205","教育支出",1028.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1028.62,823.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},823.39,205.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},205.23]
["206","科学技术支出",71893.36,2977.56,6743.54,62172.26,65757.33,{"v":3167.6,"d":"3167.60"},3647.65,58942.08,6136.03,-190.04,3095.89,3230.18]
["207","文化体育与传媒支出",{"v":1680,"d":"1680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680,"d":"1680.00"},{"v":1605,"d":"1605.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1605,"d":"1605.00"},{"v":75,"d":"75.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"}]
["208","社会保障和就业支出",86375.63,17708.57,9485.33,59181.73,{"v":50155.479999999996,"d":"50155.48"},18700.67,6006.28,25448.53,{"v":36220.149999999994,"d":"36220.15"},{"v":-992.1,"d":"-992.10"},3479.05,{"v":33733.2,"d":"33733.20"}]
["211","节能环保支出",{"v":6427,"d":"6427.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6427,"d":"6427.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6427,"d":"6427.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6427,"d":"6427.00"}]
["221","住房保障支出",{"v":2851.8,"d":"2851.80"},{"v":2851.8,"d":"2851.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2598.81,2598.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":252.99000000000024,"d":"252.99"},{"v":252.99000000000024,"d":"252.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]