{"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":21,"n_cols":14,"rows_kept":21,"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"]
["教育部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,{"v":13009464.2,"d":"13009464.20"},4605291.02,2274630.42,6129542.76,{"v":12506423.7,"d":"12506423.70"},{"v":4584676.1,"d":"4584676.10"},{"v":2248366.9,"d":"2248366.90"},{"v":5673380.7,"d":"5673380.70"},{"v":503040.5,"d":"503040.50"},20614.92,26263.52,456162.06]
[201,"一般公共服务支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[202,"外交支出",{"v":53965.2,"d":"53965.20"},{"v":4774,"d":"4774.00"},25355.98,23835.22,{"v":28014.6,"d":"28014.60"},{"v":5046.1,"d":"5046.10"},{"v":6051.3,"d":"6051.30"},{"v":16917.2,"d":"16917.20"},{"v":25950.6,"d":"25950.60"},{"v":-272.1,"d":"-272.10"},19304.68,6918.02]
[205,"教育支出",11563333.66,4089074.06,{"v":2220139.8,"d":"2220139.80"},{"v":5254119.8,"d":"5254119.80"},{"v":11265693,"d":"11265693.00"},{"v":4065692.8,"d":"4065692.80"},{"v":2220139.8,"d":"2220139.80"},{"v":4979860.4,"d":"4979860.40"},297640.66,23381.26,{"v":0,"d":"0.00"},{"v":274259.4,"d":"274259.40"}]
[206,"科学技术支出",705806.14,34477.99,27814.44,643513.71,{"v":573467.1,"d":"573467.10"},{"v":38653.4,"d":"38653.40"},{"v":21018,"d":"21018.00"},{"v":513795.7,"d":"513795.70"},132339.04,-4175.41,6796.44,129718.01]
[207,"文化体育与传媒支出",67966.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67966.48,{"v":51593.4,"d":"51593.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51593.4,"d":"51593.40"},16373.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16373.08]
[208,"社会保障和就业支出",15029.25,13809.05,{"v":1220.2,"d":"1220.20"},{"v":0,"d":"0.00"},{"v":14053.1,"d":"14053.10"},{"v":13464.5,"d":"13464.50"},{"v":588.6,"d":"588.60"},{"v":0,"d":"0.00"},976.15,344.55,{"v":631.6,"d":"631.60"},{"v":0,"d":"0.00"}]
[210,"医疗卫生与计划生育支出",{"v":2028,"d":"2028.00"},{"v":1928,"d":"1928.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":2028,"d":"2028.00"},{"v":1458.8,"d":"1458.80"},{"v":569.2,"d":"569.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":469.2,"d":"469.20"},{"v":-469.2,"d":"-469.20"},{"v":0,"d":"0.00"}]
[211,"节能环保支出",22039.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22039.13,{"v":9564.2,"d":"9564.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9564.2,"d":"9564.20"},12474.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12474.93]
[213,"农林水支出",3343.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3343.63,{"v":1157.7,"d":"1157.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1157.7,"d":"1157.70"},2185.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2185.93]
[214,"交通运输支出",{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4000.00"},{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,"资源勘探信息等支出",8812.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8812.22,{"v":5336.6,"d":"5336.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5336.6,"d":"5336.60"},3475.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3475.62]
[220,"国土海洋气象等支出",25637.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25637.51,{"v":15483.3,"d":"15483.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15483.3,"d":"15483.30"},10154.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10154.21]
[221,"住房保障支出",461227.92,461227.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460360.5,"d":"460360.50"},{"v":460360.5,"d":"460360.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},867.42,867.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[229,"其他支出",76225.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},76225.06,{"v":75672.2,"d":"75672.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75672.2,"d":"75672.20"},552.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},552.86]