{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["财政部2009年度重点审计的单位和资金预算执行情况表"],"not_rendered":{"macros":1,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政部2009年度重点审计的单位和资金预算执行情况表","index":0,"n_rows":27,"n_cols":17,"rows_kept":27,"merged":[[0,0,0,1],[1,0,1,16],[2,0,2,16],[3,0,6,0],[3,1,3,4],[3,5,3,12],[3,13,3,16],[4,1,6,1],[4,2,4,3],[4,4,6,4],[4,5,4,8],[4,9,4,12],[4,13,6,13],[4,14,4,15],[4,16,6,16],[5,2,6,2],[5,3,6,3],[5,5,6,5],[5,6,5,7],[5,8,6,8],[5,9,6,9],[5,10,5,11],[5,12,6,12],[5,14,6,14],[5,15,6,15],[26,0,26,16]],"flags":["formulas_cached_only"]}
["附表2"]
["财政部2009年度重点审计的单位和资金预算执行情况表"]
["金额单位:万元"]
["科目名称","审计部门预算额",{"$nulls":3},"预算执行额",{"$nulls":7},"预算与执行的差异额"]
[null,"小计","基本支出",null,"项目支出","实际执行额",{"$nulls":3},"其中:审计调整影响",{"$nulls":3},"小计","基本支出",null,"项目支出"]
[null,null,"人员经费","公用经费",null,"小计","基本支出",null,"项目支出","小计","基本支出",null,"项目支出",null,"人员经费","公用经费"]
[{"$nulls":6},"人员经费","公用经费",null,null,"人员经费","公用经费"]
["合计",{"v":108987.2,"d":"108987.20"},12743.43,19021.18,77222.59,{"v":85088.4,"d":"85088.40"},{"v":11301.2,"d":"11301.20"},14260.53,59526.67,{"v":-100,"d":"-100.00"},{"v":0,"d":"0.00"},-1015.94,915.94,{"v":23898.8,"d":"23898.80"},1442.23,4760.65,17695.92]
["本级",56468.17,5507.84,8895.44,42064.89,37744.18,{"v":3643.3,"d":"3643.30"},{"v":5706.8,"d":"5706.80"},28394.08,{"v":-100,"d":"-100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-100,"d":"-100.00"},18723.99,1864.54,3188.64,13670.81]
["一般公共服务（201）",35206.14,2641.11,8895.44,23669.59,20583.47,2758.56,{"v":5706.8,"d":"5706.80"},12118.11,{"v":-100,"d":"-100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-100,"d":"-100.00"},14622.67,-117.45,3188.64,11551.48]
["外交（202）",{"v":18035.3,"d":"18035.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18035.3,"d":"18035.30"},16100.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16100.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1934.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1934.99]
["科学技术(206)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文化体育与传媒(207)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["社会保障和就业(208)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农林水事务(213)",{"v":360,"d":"360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360,"d":"360.00"},175.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},175.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},184.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},184.34]
["地震灾后恢复重建支出(218)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他支出（229）",2866.73,2866.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},884.74,884.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1981.99,1981.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["所属单位",52519.03,7235.59,10125.74,{"v":35157.7,"d":"35157.70"},47344.22,{"v":7657.9,"d":"7657.90"},8553.73,31132.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-1015.94,1015.94,5174.81,-422.31,1572.01,4025.11]
["一般公共服务（201）",48699.75,5137.33,{"v":9437.3,"d":"9437.30"},34125.12,43589.88,5208.34,8145.09,30236.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-1015.94,1015.94,5109.87,-71.01,1292.21,3888.67]
["外交（202）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["科学技术(206)",333.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},333.58,341.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},341.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8,"d":"-8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8,"d":"-8.00"}]
["文化体育与传媒(207)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["社会保障和就业(208)",2062.61,1439.37,623.24,{"v":0,"d":"0.00"},1526.47,1172.18,354.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},536.14,267.19,268.95,{"v":0,"d":"0.00"}]
["农林水事务(213)",{"v":900.2,"d":"900.20"},{"v":136,"d":"136.00"},{"v":65.2,"d":"65.20"},{"v":699,"d":"699.00"},755.73,146.82,54.35,554.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},144.47,-10.82,10.85,144.44]
["地震灾后恢复重建支出(218)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他支出（229）",522.89,522.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1130.56,1130.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-607.67,-607.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     从审计情况看,一般公共服务（201）科目基本支出结余4292.39万元，主要原因是预算安排不够科学；项目支出结余15440.15万元，主要原因是部分项目进展缓慢。外交（202）科目结余1934.99万元，主要原因是部分国际会议安排有变化。其他支出（229）科目人员经费结余1374.32万元，主要原因是预算安排动用售房收入，但国管局当年未拨付资金。"]