{"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":16,"n_cols":14,"rows_kept":16,"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"]
["卫生计生委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,{"v":1607091.2933589998,"d":"1607091.29"},{"v":508253.083359,"d":"508253.08"},{"v":41530.130000000005,"d":"41530.13"},1057308.08,1468508.26,{"v":497309.36000000004,"d":"497309.36"},{"v":37488.149999999994,"d":"37488.15"},933710.75,{"v":138583.03335899994,"d":"138583.03"},{"v":10943.723358999996,"d":"10943.72"},{"v":4041.9800000000005,"d":"4041.98"},123597.33]
["202","外交支出",99002.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99002.41,71900.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},71900.63,27101.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27101.78]
["205","教育支出",{"v":45477.270000000004,"d":"45477.27"},10565.93,15319.68,19591.66,44768.08,10565.93,15319.68,18882.47,{"v":709.1900000000023,"d":"709.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":709.1899999999987,"d":"709.19"}]
["206","科学技术支出",{"v":385525.25999999995,"d":"385525.26"},35713.92,10372.29,339439.05,362105.96,34231.97,8922.99,{"v":318951,"d":"318951.00"},{"v":23419.29999999993,"d":"23419.30"},{"v":1481.949999999997,"d":"1481.95"},{"v":1449.300000000001,"d":"1449.30"},{"v":20488.04999999999,"d":"20488.05"}]
["207","文化体育与传媒支出",8206.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8206.32,5219.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5219.63,{"v":2986.6899999999996,"d":"2986.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2986.6899999999996,"d":"2986.69"}]
["208","社会保障和就业支出",{"v":144959.128,"d":"144959.13"},{"v":143756.948,"d":"143756.95"},1202.18,{"v":0,"d":"0.00"},{"v":141052.47999999998,"d":"141052.48"},140436.93,615.55,{"v":0,"d":"0.00"},{"v":3906.6480000000156,"d":"3906.65"},{"v":3320.018000000011,"d":"3320.02"},{"v":586.6300000000001,"d":"586.63"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":754886.055359,"d":"754886.06"},{"v":193676.845359,"d":"193676.85"},14635.98,546573.23,680841.97,192520.07,12629.93,475691.97,{"v":74044.08535900002,"d":"74044.09"},{"v":1156.775358999992,"d":"1156.78"},{"v":2006.0499999999993,"d":"2006.05"},{"v":70881.26000000001,"d":"70881.26"}]
["211","节能环保支出",26495.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},26495.41,25125.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25125.05,{"v":1370.3600000000006,"d":"1370.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1370.3600000000006,"d":"1370.36"}]
["221","住房保障支出",124539.44,124539.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},119554.46,119554.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4984.979999999996,"d":"4984.98"},{"v":4984.979999999996,"d":"4984.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[229,"其他支出",{"v":18000,"d":"18000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18000.00"},{"v":17940,"d":"17940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17940,"d":"17940.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]