{"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":16,"n_cols":14,"rows_kept":16,"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"]
["海关总署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,2159401.45,{"v":773860.3099999999,"d":"773860.31"},{"v":279766.27999999997,"d":"279766.28"},{"v":1105774.8599999999,"d":"1105774.86"},{"v":1849938.5799999998,"d":"1849938.58"},{"v":742216.2,"d":"742216.20"},241437.64,{"v":866284.7399999999,"d":"866284.74"},{"v":309462.87000000005,"d":"309462.87"},{"v":31644.110000000015,"d":"31644.11"},38328.64,{"v":239490.11999999997,"d":"239490.12"}]
["201","一般公共服务支出",1732592.07,{"v":502213.5,"d":"502213.50"},226357.07,{"v":1004021.5,"d":"1004021.50"},1476364.99,477824.92,{"v":194040.2,"d":"194040.20"},804499.87,{"v":256227.08000000007,"d":"256227.08"},{"v":24388.580000000016,"d":"24388.58"},32316.87,199521.63]
["202","外交支出",1756.93,273.73,275.23,1207.97,{"v":1226.0900000000001,"d":"1226.09"},153.36,191.09,881.64,{"v":530.8399999999999,"d":"530.84"},120.37,84.14,{"v":326.33000000000004,"d":"326.33"}]
["204","公共安全支出",{"v":228497.27999999997,"d":"228497.28"},99396.62,50534.46,{"v":78566.2,"d":"78566.20"},190593.18,96790.27,44990.84,48812.07,{"v":37904.09999999998,"d":"37904.10"},2606.35,5543.62,{"v":29754.129999999997,"d":"29754.13"}]
["205","教育支出",23466.09,3835.45,1727.85,17902.79,16823.26,3835.45,1727.85,11259.96,{"v":6642.830000000002,"d":"6642.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6642.830000000002,"d":"6642.83"}]
["207","文化体育与传媒支出",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":120.2,"d":"120.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120.2,"d":"120.20"},{"v":679.8,"d":"679.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":679.8,"d":"679.80"}]
["208","社会保障和就业支出",85392.22,84520.55,871.67,{"v":0,"d":"0.00"},80722.67,80235.01,487.66,{"v":0,"d":"0.00"},{"v":4669.550000000003,"d":"4669.55"},4285.54,384.01,{"v":0,"d":"0.00"}]
[211,"节能环保支出",{"v":1176.4,"d":"1176.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1176.4,"d":"1176.40"},{"v":711,"d":"711.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":711,"d":"711.00"},{"v":465.4000000000001,"d":"465.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":465.4000000000001,"d":"465.40"}]
["215","资源勘探信息等支出",{"v":2100,"d":"2100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100,"d":"2100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100,"d":"2100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100,"d":"2100.00"}]
["221","住房保障支出",83620.46,83620.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83377.19,83377.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":243.27000000000407,"d":"243.27"},243.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]