{"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":15,"n_cols":14,"rows_kept":15,"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"]
["侨办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":285406.7,"d":"285406.70"},{"v":125635.12999999999,"d":"125635.13"},{"v":40973.4,"d":"40973.40"},118798.17,258597.71,{"v":127654.14000000001,"d":"127654.14"},35919.65,95023.92,{"v":26808.989999999998,"d":"26808.99"},{"v":-2019.01000000001,"d":"-2019.01"},5053.75,23774.25]
[201,"一般公共服务支出",12070.91,1871.25,2382.37,7817.29,8415.82,2382.74,1187.77,4845.31,3655.09,-511.49,{"v":1194.6,"d":"1194.60"},2971.98]
[202,"外交支出",{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[205,"教育支出",225231.52,107152.18,36861.89,81217.45,209957.19,108541.74,33366.61,68048.84,15274.33,{"v":-1389.56000000001,"d":"-1389.56"},3495.28,13168.61]
[206,"科学技术支出",1066.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1066.66,997.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},997.08,69.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},69.58]
[207,"文化体育与传媒支出",34334.06,4533.95,1283.34,28516.77,26769.19,4533.95,1282.55,20952.69,7564.87,{"v":0,"d":"0.00"},{"v":0.789999999999964,"d":"0.79"},7564.08]
[208,"社会保障和就业支出",3197.32,2751.52,{"v":445.8,"d":"445.80"},{"v":0,"d":"0.00"},3119.27,3036.55,82.72,{"v":0,"d":"0.00"},{"v":78.0499999999998,"d":"78.05"},-285.03,363.08,{"v":0,"d":"0.00"}]
[221,"住房保障支出",9326.23,9326.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9159.16,9159.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},167.07,167.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null," "]