{"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":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"]
["全国妇联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":57354.53999999999,"d":"57354.54"},{"v":7380.6,"d":"7380.60"},3303.66,46670.28,{"v":45888.03999999999,"d":"45888.04"},7227.66,3387.64,35272.74,{"v":11466.500000000002,"d":"11466.50"},{"v":152.9400000000005,"d":"152.94"},{"v":-83.98000000000002,"d":"-83.98"},11397.54]
[201,"一般公共服务支出",{"v":24454.5,"d":"24454.50"},2609.26,2471.23,{"v":19374.010000000002,"d":"19374.01"},15576.96,{"v":2502.7,"d":"2502.70"},2577.78,10496.48,{"v":8877.540000000003,"d":"8877.54"},{"v":106.5600000000004,"d":"106.56"},{"v":-106.55000000000018,"d":"-106.55"},{"v":8877.530000000002,"d":"8877.53"}]
[202,"外交支出",2178.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2178.65,1843.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1843.21,{"v":335.44000000000005,"d":"335.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":335.44000000000005,"d":"335.44"}]
[205,"教育支出",451.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},451.51,335.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},335.28,{"v":116.23000000000002,"d":"116.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116.23000000000002,"d":"116.23"}]
[206,"科学技术支出",{"v":418.34000000000003,"d":"418.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":418.34000000000003,"d":"418.34"},418.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},418.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,"文化体育与传媒支出",{"v":7777.0599999999995,"d":"7777.06"},350.38,247.25,{"v":7179.429999999999,"d":"7179.43"},7777.06,{"v":369.7,"d":"369.70"},227.93,7179.43,{"v":0,"d":"0.00"},{"v":-19.319999999999993,"d":"-19.32"},{"v":19.319999999999993,"d":"19.32"},{"v":0,"d":"0.00"}]
[208,"社会保障和就业支出",4334.96,{"v":3749.7799999999997,"d":"3749.78"},{"v":585.1800000000001,"d":"585.18"},{"v":0,"d":"0.00"},4334.96,3753.03,581.93,{"v":0,"d":"0.00"},{"v":-3.410605131648481e-13,"d":"-0.00"},{"v":-3.2500000000004547,"d":"-3.25"},{"v":3.2500000000001137,"d":"3.25"},{"v":0,"d":"0.00"}]
[221,"住房保障支出",671.18,671.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},602.23,602.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68.94999999999993,"d":"68.95"},{"v":68.94999999999993,"d":"68.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[229,"其他支出",17068.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17068.34,{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},2068.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2068.34]