{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["全国总工会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":"全国总工会2009年度重点审计的单位和资金预算执行情况表","index":0,"n_rows":15,"n_cols":17,"rows_kept":15,"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]],"flags":["formulas_cached_only"]}
["附表2"]
["全国总工会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",19020.77,6731.97,{"v":1445.9,"d":"1445.90"},{"v":10842.9,"d":"10842.90"},19070.77,6731.97,{"v":1445.9,"d":"1445.90"},{"v":10892.9,"d":"10892.90"},{"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"}]
["本级",9524.99,2524.99,{"v":0,"d":"0.00"},{"v":7000,"d":"7000.00"},9524.99,2524.99,{"v":0,"d":"0.00"},{"v":7000,"d":"7000.00"},{"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"}]
["一般公共服务（201）",9494.99,2524.99,{"v":0,"d":"0.00"},{"v":6970,"d":"6970.00"},9494.99,2524.99,{"v":0,"d":"0.00"},{"v":6970,"d":"6970.00"},{"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"}]
["外交（202）",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"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"}]
["所属单位",9495.78,4206.98,{"v":1445.9,"d":"1445.90"},{"v":3842.9,"d":"3842.90"},9545.78,4206.98,{"v":1445.9,"d":"1445.90"},{"v":3892.9,"d":"3892.90"},{"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"}]
["一般公共服务（201）",833.22,833.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},833.22,833.22,{"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"}]
["教育（205）",7531.56,3373.76,{"v":1445.9,"d":"1445.90"},{"v":2711.9,"d":"2711.90"},7581.56,3373.76,{"v":1445.9,"d":"1445.90"},{"v":2761.9,"d":"2761.90"},{"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"}]
["文化体育与传媒（207）",{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1131,"d":"1131.00"},{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1131,"d":"1131.00"},{"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"}]