{"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":18,"n_cols":14,"rows_kept":18,"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"]
["国土资源部2015年度财政拨款预算执行总体情况"]
[{"$nulls":13},"单位：万元"]
["科目\n编码\n","科目名称","预算数",{"$nulls":3},"执行数",{"$nulls":3},"差异数"]
[null,null,"小计","基本支出\t\n",null,"项目支出","小计","基本支出",null,"项目支出","小计","基本支出",null,"项目支出"]
[{"$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,1224538.41,{"v":114648.26999999999,"d":"114648.27"},26392.29,{"v":1083497.8499999999,"d":"1083497.85"},1006948.21,112912.57,22851.35,871184.29,{"v":217590.2,"d":"217590.20"},{"v":1735.6999999999998,"d":"1735.70"},3540.94,212313.56]
["202","外交支出",1649.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1649.88,497.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},497.92,1151.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1151.96]
["205","教育支出",533.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},533.17,533.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},533.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","科学技术支出",94628.66,29295.89,{"v":6510.1,"d":"6510.10"},58822.67,81610.37,29137.73,6494.26,45978.38,13018.29,158.16,15.84,12844.29]
["207","文化体育与传媒支出",{"v":1200,"d":"1200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1200.00"},{"v":1200,"d":"1200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1200.00"},{"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",37912.81,37296.81,{"v":616,"d":"616.00"},{"v":0,"d":"0.00"},35985.86,35135.94,849.92,{"v":0,"d":"0.00"},1926.95,2160.87,-233.92,{"v":0,"d":"0.00"}]
["212","城乡社区支出",11804.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11804.51,6015.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6015.57,5788.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5788.94]
["213","农林水支出",{"v":12249.9,"d":"12249.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12249.9,"d":"12249.90"},10753.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10753.46,1496.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1496.44]
["215","资源勘探信息等支出",{"v":2520,"d":"2520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2520,"d":"2520.00"},1676.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1676.14,843.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},843.86]
["220","国土海洋气象等支出",1047112.82,34379.13,19266.19,{"v":993467.5,"d":"993467.50"},854643.78,35857.18,15507.17,803279.43,192469.04,-1478.05,3759.02,190188.07]
["221","住房保障支出",13676.44,13676.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12781.72,12781.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},894.72,894.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229","其他支出",1250.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1250.22,1250.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1250.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]