{"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":17,"n_cols":14,"rows_kept":17,"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"]
["水利部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,1220254.63,324886.17,71070.61,824297.85,{"v":1077280.8,"d":"1077280.80"},324827.81,70815.52,681637.47,142973.83,{"v":58.359999999986,"d":"58.36"},{"v":255.089999999997,"d":"255.09"},142660.38]
["201","一般公共服务支出",648.74,373.15,230.59,{"v":45,"d":"45.00"},648.74,373.15,230.59,{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["202","外交支出",{"v":270.4,"d":"270.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270.4,"d":"270.40"},230.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},230.76,39.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},39.64]
["205","教育支出",4205.69,815.31,352.85,3037.53,4159.55,815.31,352.85,2991.39,{"v":46.1400000000003,"d":"46.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46.1400000000003,"d":"46.14"}]
["206","科学技术支出",107031.48,{"v":43836.4,"d":"43836.40"},{"v":10515.3,"d":"10515.30"},52679.78,104087.75,{"v":43836.4,"d":"43836.40"},10315.11,49936.24,2943.73,{"v":0,"d":"0.00"},{"v":200.189999999999,"d":"200.19"},2743.54]
["207","文化体育与传媒支出",4352.63,860.27,899.75,2592.61,{"v":3367.4,"d":"3367.40"},860.27,899.75,1607.38,985.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},985.23]
["208","社会保障和就业支出",{"v":123438.9,"d":"123438.90"},120274.93,2563.97,{"v":600,"d":"600.00"},123431.33,120274.93,{"v":2556.4,"d":"2556.40"},{"v":600,"d":"600.00"},{"v":7.57000000000699,"d":"7.57"},{"v":0,"d":"0.00"},{"v":7.57000000000016,"d":"7.57"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",1054.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1054.78,{"v":703.7,"d":"703.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":703.7,"d":"703.70"},351.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},351.08]
["213","农林水支出",943786.45,128820.55,56508.15,758457.75,805338.14,128820.55,56460.82,620056.77,138448.31,{"v":0,"d":"0.00"},{"v":47.3300000000017,"d":"47.33"},138400.98]
["214","交通运输支出",{"v":5560,"d":"5560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5560,"d":"5560.00"},5466.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5466.23,{"v":93.7700000000004,"d":"93.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93.7700000000004,"d":"93.77"}]
["221","住房保障支出",29905.56,29905.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29847.2,"d":"29847.20"},{"v":29847.2,"d":"29847.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58.3600000000006,"d":"58.36"},{"v":58.3600000000006,"d":"58.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]