{"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"]
["文化部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,809648.34,123506.25,38218.39,{"v":647923.7,"d":"647923.70"},560947.82,{"v":124633.19999999998,"d":"124633.20"},{"v":24125.2,"d":"24125.20"},412189.42,248700.52,{"v":-1126.9499999999825,"d":"-1126.95"},{"v":14093.189999999999,"d":"14093.19"},{"v":235734.27999999997,"d":"235734.28"}]
[201,"一般公共服务支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"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",98985.22,3447.23,12326.39,{"v":83211.6,"d":"83211.60"},26343.43,{"v":5114.4,"d":"5114.40"},{"v":3145.3,"d":"3145.30"},18083.73,{"v":72641.79000000001,"d":"72641.79"},{"v":-1667.1699999999996,"d":"-1667.17"},9181.09,{"v":65127.87000000001,"d":"65127.87"}]
[205,"教育支出",{"v":654.8,"d":"654.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":654.8,"d":"654.80"},{"v":654.8,"d":"654.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":654.8,"d":"654.80"},{"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",30997.89,10717.53,5987.26,{"v":14293.1,"d":"14293.10"},26936.59,{"v":10703,"d":"10703.00"},{"v":4265.2,"d":"4265.20"},11968.39,{"v":4061.300000000002,"d":"4061.30"},{"v":14.530000000000655,"d":"14.53"},{"v":1722.0600000000004,"d":"1722.06"},{"v":2324.710000000001,"d":"2324.71"}]
[207,"文化体育与传媒支出",508953.44,{"v":88893,"d":"88893.00"},19142.24,{"v":400918.2,"d":"400918.20"},{"v":438402.6,"d":"438402.60"},{"v":88368.4,"d":"88368.40"},{"v":16302.2,"d":"16302.20"},{"v":333732,"d":"333732.00"},{"v":70550.84000000003,"d":"70550.84"},{"v":524.6000000000058,"d":"524.60"},{"v":2840.040000000001,"d":"2840.04"},{"v":67186.20000000001,"d":"67186.20"}]
[208,"社会保障和就业支出",9667.41,8904.91,{"v":762.5,"d":"762.50"},{"v":0,"d":"0.00"},{"v":9444.4,"d":"9444.40"},{"v":9031.9,"d":"9031.90"},{"v":412.5,"d":"412.50"},{"v":0,"d":"0.00"},{"v":223.01000000000022,"d":"223.01"},{"v":-126.98999999999978,"d":"-126.99"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"}]
[211,"节能环保支出",{"v":6014,"d":"6014.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6014,"d":"6014.00"},{"v":147.9,"d":"147.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147.9,"d":"147.90"},{"v":5866.1,"d":"5866.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5866.1,"d":"5866.10"}]
[221,"住房保障支出",11543.58,11543.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11415.5,"d":"11415.50"},{"v":11415.5,"d":"11415.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":128.07999999999993,"d":"128.08"},{"v":128.07999999999993,"d":"128.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[229,"其他支出",{"v":142782,"d":"142782.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":142782,"d":"142782.00"},{"v":47552.6,"d":"47552.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47552.6,"d":"47552.60"},{"v":95229.4,"d":"95229.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95229.4,"d":"95229.40"}]
[null," "]