{"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":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[2,12,2,13],[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"]
["社保基金会2015年度财政拨款预算执行总体情况"]
[{"$nulls":12},"单位：万元"]
["科目\n编码","科目名称","预算数",{"$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,16236.64,6567.52,3425.23,6243.89,12983.86,6541.07,1895.03,4547.76,3252.78,26.45,{"v":1530.2,"d":"1530.20"},1696.13]
[217,"金融支出",15821.93,6152.81,3425.23,6243.89,{"v":12595.6,"d":"12595.60"},6152.81,1895.03,4547.76,3226.33,{"v":0,"d":"0.00"},{"v":1530.2,"d":"1530.20"},1696.13]
[221,"住房保障支出",414.71,414.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},388.26,388.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},26.45,26.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]