{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["3-1"],"not_rendered":{"macros":1,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"3-1","index":0,"n_rows":59,"n_cols":13,"rows_kept":59,"merged":[[1,0,1,12],[3,0,5,0],[3,1,3,4],[3,5,3,8],[3,9,3,12],[4,1,5,1],[4,2,4,3],[4,4,5,4],[4,5,5,5],[4,6,4,7],[4,8,5,8],[4,9,5,9],[4,10,4,11],[4,12,5,12],[24,0,24,12],[26,0,28,0],[26,1,26,4],[26,5,26,8],[26,9,26,12],[27,1,28,1],[27,2,27,3],[27,4,28,4],[27,5,28,5],[27,6,27,7],[27,8,28,8],[27,9,28,9],[27,10,27,11],[27,12,28,12],[48,0,48,12],[50,0,52,0],[50,1,50,4],[50,5,50,8],[50,9,50,12],[51,1,52,1],[51,2,51,3],[51,4,52,4],[51,5,52,5],[51,6,51,7],[51,8,52,8],[51,9,52,9],[51,10,51,11],[51,12,52,12],[58,0,58,12]],"flags":["formulas_cached_only"]}
["附表1"]
["教育部2010年度预算执行总体情况表"]
[{"$nulls":12},"单位：万元"]
["科目名称","预算额",{"$nulls":3},"预算执行额",{"$nulls":3},"预算与执行的差异额"]
[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"]
[null,null,"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",10649806.29,4254312.19,2147494.81,4247999.29,{"v":9475622.287329,"d":"9475622.29"},{"v":3926579.137269,"d":"3926579.14"},{"v":2056383.5467700001,"d":"2056383.55"},{"v":3492659.60329,"d":"3492659.60"},{"v":1174184.0026709996,"d":"1174184.00"},{"v":327733.05273100035,"d":"327733.05"},{"v":91111.26322999992,"d":"91111.26"},{"v":755339.68671,"d":"755339.69"}]
["外交(202)",74953.77,{"v":4693,"d":"4693.00"},40182.37,{"v":30078.4,"d":"30078.40"},{"v":28105.678211000002,"d":"28105.68"},{"v":4821.867072,"d":"4821.87"},{"v":5918.4109260000005,"d":"5918.41"},{"v":17365.400213,"d":"17365.40"},{"v":46848.091789,"d":"46848.09"},{"v":-128.867072,"d":"-128.87"},{"v":34263.959074,"d":"34263.96"},{"v":12712.999787,"d":"12713.00"}]
["    驻外机构(20202)",63722.62,{"v":4693,"d":"4693.00"},40182.37,18847.25,{"v":19053.920954,"d":"19053.92"},{"v":4821.867072,"d":"4821.87"},{"v":5918.4109260000005,"d":"5918.41"},{"v":8313.642956,"d":"8313.64"},{"v":44668.699046,"d":"44668.70"},{"v":-128.867072,"d":"-128.87"},{"v":34263.959074,"d":"34263.96"},{"v":10533.607044,"d":"10533.61"}]
["    对外援助(20203)",1695.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1695.08,{"v":1005.440866,"d":"1005.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1005.440866,"d":"1005.44"},{"v":689.6391339999999,"d":"689.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":689.6391339999999,"d":"689.64"}]
["    国际组织(20204)",9155.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9155.07,{"v":7790.386791,"d":"7790.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7790.386791,"d":"7790.39"},{"v":1364.6832089999998,"d":"1364.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1364.6832089999998,"d":"1364.68"}]
["    其他外交支出(20299)",{"v":381,"d":"381.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":381,"d":"381.00"},{"v":255.9296,"d":"255.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255.9296,"d":"255.93"},{"v":125.0704,"d":"125.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125.0704,"d":"125.07"}]
["教育(205)",9059706.55,3385716.44,2078556.14,3595433.97,{"v":8109065.072523999,"d":"8109065.07"},{"v":3051209.287691,"d":"3051209.29"},{"v":2024947.0964550003,"d":"2024947.10"},{"v":3032908.688378,"d":"3032908.69"},{"v":950641.4774760017,"d":"950641.48"},{"v":334507.152309,"d":"334507.15"},{"v":53609.04354499956,"d":"53609.04"},{"v":562525.281622,"d":"562525.28"}]
["    教育管理事务(20501)",26388.18,{"v":4988.9,"d":"4988.90"},3763.19,17636.09,{"v":16573.698712999998,"d":"16573.70"},{"v":4990.61511,"d":"4990.62"},{"v":3515.106260999999,"d":"3515.11"},{"v":8067.977342,"d":"8067.98"},{"v":9814.481287000002,"d":"9814.48"},{"v":-1.7151100000000952,"d":"-1.72"},{"v":248.08373900000106,"d":"248.08"},{"v":9568.112658,"d":"9568.11"}]
["    普通教育(20502)",{"v":8359943.859999999,"d":"8359943.86"},3207168.92,1980483.82,3172291.12,{"v":7589041.824560001,"d":"7589041.82"},{"v":2997726.4706180003,"d":"2997726.47"},{"v":1896262.209702,"d":"1896262.21"},{"v":2695053.1442400003,"d":"2695053.14"},{"v":770902.0354399988,"d":"770902.04"},{"v":209442.44938199967,"d":"209442.45"},{"v":84221.61029800004,"d":"84221.61"},{"v":477237.9757599998,"d":"477237.98"}]
["    高等职业教育(20503)",{"v":7000,"d":"7000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7000.00"},{"v":7000,"d":"7000.00"},{"v":0,"d":"0.00"},{"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"}]
["    广播电视教育(20505)",52568.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52568.01,{"v":26365.399956,"d":"26365.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26365.399956,"d":"26365.40"},{"v":26202.610044,"d":"26202.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26202.610044,"d":"26202.61"}]
["    留学教育(20506)",185898.55,{"v":160147,"d":"160147.00"},25751.55,{"v":0,"d":"0.00"},{"v":112990.14748800002,"d":"112990.15"},{"v":37016.027004,"d":"37016.03"},{"v":75974.12048400001,"d":"75974.12"},{"v":0,"d":"0.00"},{"v":72908.40251199997,"d":"72908.40"},{"v":123130.972996,"d":"123130.97"},{"v":-50222.57048400001,"d":"-50222.57"},{"v":0,"d":"0.00"}]
["    其他教育支出(20599)",427907.95,13411.62,68557.58,345938.75,{"v":357094.001807,"d":"357094.00"},{"v":11476.174959,"d":"11476.17"},{"v":49195.660008000006,"d":"49195.66"},{"v":296422.16684,"d":"296422.17"},{"v":70813.94819299999,"d":"70813.95"},{"v":1935.4450410000009,"d":"1935.45"},{"v":19361.919991999996,"d":"19361.92"},{"v":49516.58315999998,"d":"49516.58"}]
["科学技术(206)",493543.49,31842.39,27112.02,434589.08,{"v":352805.94363600004,"d":"352805.94"},{"v":34758.714975,"d":"34758.71"},{"v":24018.463203999996,"d":"24018.46"},{"v":294028.76545700006,"d":"294028.77"},{"v":140737.54636399995,"d":"140737.55"},{"v":-2916.324975000003,"d":"-2916.32"},{"v":3093.5567960000044,"d":"3093.56"},{"v":140560.31454299996,"d":"140560.31"}]
["    基础研究(20602)",386303.41,31842.39,27112.02,{"v":327349,"d":"327349.00"},{"v":277883.513461,"d":"277883.51"},{"v":34758.714975,"d":"34758.71"},{"v":24018.463203999996,"d":"24018.46"},{"v":219106.33528200001,"d":"219106.34"},{"v":108419.89653899998,"d":"108419.90"},{"v":-2916.324975000003,"d":"-2916.32"},{"v":3093.5567960000044,"d":"3093.56"},{"v":108242.66471799999,"d":"108242.66"}]
["    应用研究(20603)",53572.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},53572.08,{"v":36210.750388,"d":"36210.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36210.750388,"d":"36210.75"},{"v":17361.329612,"d":"17361.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17361.329612,"d":"17361.33"}]
["    技术研究与开发(20604)",{"v":17786.5,"d":"17786.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17786.5,"d":"17786.50"},{"v":14468.464445,"d":"14468.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14468.464445,"d":"14468.46"},{"v":3318.0355550000004,"d":"3318.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3318.0355550000004,"d":"3318.04"}]
["    科技条件与服务(20605)",3092.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3092.82,{"v":1887.9864530000002,"d":"1887.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1887.9864530000002,"d":"1887.99"},{"v":1204.833547,"d":"1204.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1204.833547,"d":"1204.83"}]
["教育部2010年度预算执行总体情况表（续）"]
[{"$nulls":12},"单位：万元"]
["科目名称","预算额",{"$nulls":3},"预算执行额",{"$nulls":3},"预算与执行的差异额"]
[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"]
[null,null,"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"]
["    科技重大专项(20609)",5949.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5949.43,{"v":3718.2636030000003,"d":"3718.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3718.2636030000003,"d":"3718.26"},{"v":2231.166397,"d":"2231.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2231.166397,"d":"2231.17"}]
["    其他科学技术支出(20699)",26839.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},26839.25,{"v":18636.965286000002,"d":"18636.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18636.965286000002,"d":"18636.97"},{"v":8202.284713999998,"d":"8202.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8202.284713999998,"d":"8202.28"}]
["文化体育与传媒(207)",24700.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24700.41,{"v":22682.885229,"d":"22682.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22682.885229,"d":"22682.89"},{"v":2017.5247710000003,"d":"2017.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2017.5247710000003,"d":"2017.52"}]
["    其他文化体育与传媒支出(20799)",24700.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24700.41,{"v":22682.885229,"d":"22682.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22682.885229,"d":"22682.89"},{"v":2017.5247710000003,"d":"2017.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2017.5247710000003,"d":"2017.52"}]
["社会保障和就业(208)",12507.54,10958.26,1549.28,{"v":0,"d":"0.00"},{"v":10473.737407999999,"d":"10473.74"},{"v":10287.561223,"d":"10287.56"},{"v":186.1761849999994,"d":"186.18"},{"v":0,"d":"0.00"},{"v":2033.8025920000018,"d":"2033.80"},{"v":670.6987769999996,"d":"670.70"},{"v":1363.1038150000006,"d":"1363.10"},{"v":0,"d":"0.00"}]
["    行政事业单位离退休(20805)",12507.54,10958.26,1549.28,{"v":0,"d":"0.00"},{"v":10473.737407999999,"d":"10473.74"},{"v":10287.561223,"d":"10287.56"},{"v":186.1761849999994,"d":"186.18"},{"v":0,"d":"0.00"},{"v":2033.8025920000018,"d":"2033.80"},{"v":670.6987769999996,"d":"670.70"},{"v":1363.1038150000006,"d":"1363.10"},{"v":0,"d":"0.00"}]
["医疗卫生(210)",{"v":2023,"d":"2023.00"},{"v":1928,"d":"1928.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":2023,"d":"2023.00"},{"v":709.6,"d":"709.60"},{"v":1313.4,"d":"1313.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1218.4,"d":"1218.40"},{"v":-1218.4,"d":"-1218.40"},{"v":0,"d":"0.00"}]
["    公立医院(21002)",{"v":2023,"d":"2023.00"},{"v":1928,"d":"1928.00"},{"v":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":2023,"d":"2023.00"},{"v":709.6,"d":"709.60"},{"v":1313.4,"d":"1313.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1218.4,"d":"1218.40"},{"v":-1218.4,"d":"-1218.40"},{"v":0,"d":"0.00"}]
["环境保护(211)",7455.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7455.29,{"v":3083.2907440000004,"d":"3083.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3083.2907440000004,"d":"3083.29"},{"v":4371.999255999999,"d":"4372.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4371.999255999999,"d":"4372.00"}]
["    能源节约利用(21110)",5685.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5685.29,{"v":3069.887644,"d":"3069.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3069.887644,"d":"3069.89"},{"v":2615.402356,"d":"2615.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2615.402356,"d":"2615.40"}]
["    可再生能源(21112)",{"v":1770,"d":"1770.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1770,"d":"1770.00"},{"v":13.4031,"d":"13.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.4031,"d":"13.40"},{"v":1756.5969,"d":"1756.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1756.5969,"d":"1756.60"}]
["农林水事务(213)",1949.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1949.18,{"v":1168.184496,"d":"1168.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1168.184496,"d":"1168.18"},{"v":780.995504,"d":"781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780.995504,"d":"781.00"}]
["    农业(21301)",1949.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1949.18,{"v":1168.184496,"d":"1168.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1168.184496,"d":"1168.18"},{"v":780.995504,"d":"781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780.995504,"d":"781.00"}]
["资源勘探电力信息等事务(215)",6554.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6554.13,{"v":2724.239109,"d":"2724.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2724.239109,"d":"2724.24"},{"v":3829.890891,"d":"3829.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3829.890891,"d":"3829.89"}]
["    制造业(21502)",4748.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4748.89,{"v":1146.217509,"d":"1146.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1146.217509,"d":"1146.22"},{"v":3602.6724910000003,"d":"3602.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3602.6724910000003,"d":"3602.67"}]
["    安全生产监管(21506)",1805.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1805.24,{"v":1578.0216,"d":"1578.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1578.0216,"d":"1578.02"},{"v":227.21839999999997,"d":"227.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":227.21839999999997,"d":"227.22"}]
["地震灾后恢复重建支出(218)",54532.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},54532.43,{"v":41398.143421,"d":"41398.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41398.143421,"d":"41398.14"},{"v":13134.286579,"d":"13134.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13134.286579,"d":"13134.29"}]
["    公益服务设施恢复重建(21803)",54532.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},54532.43,{"v":41398.143421,"d":"41398.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41398.143421,"d":"41398.14"},{"v":13134.286579,"d":"13134.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13134.286579,"d":"13134.29"}]
["国土资源气象等事务(220)",30396.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30396.94,{"v":15216.782243000001,"d":"15216.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15216.782243000001,"d":"15216.78"},{"v":15180.157756999997,"d":"15180.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15180.157756999997,"d":"15180.16"}]
["教育部2010年度预算执行总体情况表（续）"]
[{"$nulls":12},"单位：万元"]
["科目名称","预算额",{"$nulls":3},"预算执行额",{"$nulls":3},"预算与执行的差异额"]
[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"]
[null,null,"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"]
["    国土资源事务(22001)",30396.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30396.94,{"v":15216.782243000001,"d":"15216.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15216.782243000001,"d":"15216.78"},{"v":15180.157756999997,"d":"15180.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15180.157756999997,"d":"15180.16"}]
["住房保障支出(221)",{"v":819174.1,"d":"819174.10"},{"v":819174.1,"d":"819174.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":824792.106308,"d":"824792.11"},{"v":824792.106308,"d":"824792.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5618.006308000069,"d":"-5618.01"},{"v":-5618.006308000069,"d":"-5618.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    住房改革支出(22102)",{"v":819174.1,"d":"819174.10"},{"v":819174.1,"d":"819174.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":824792.106308,"d":"824792.11"},{"v":824792.106308,"d":"824792.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5618.006308000069,"d":"-5618.01"},{"v":-5618.006308000069,"d":"-5618.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他支出(229)",62309.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},62309.46,{"v":62083.224,"d":"62083.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62083.224,"d":"62083.22"},{"v":226.23599999999715,"d":"226.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":226.23599999999715,"d":"226.24"}]
["    彩票事务(22908)",62309.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},62309.46,{"v":62083.224,"d":"62083.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62083.224,"d":"62083.22"},{"v":226.23599999999715,"d":"226.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":226.23599999999715,"d":"226.24"}]
["       据教育部提供的说明，2010年度教育部预算执行差异额为117.42亿元，其中：“普通教育”、“留学教育”、“基础研究”、“其他科学技术支出”、“公益服务设施恢复重建”等25个款级科目因动用上年结转和结余资金安排本年支出的规模较大，加之部分项目预算细化较晚、追加较晚等因素影响造成当年预算未执行完毕形成差异额107.80亿元，“住房改革支出”款级科目因所属单位使用售房收入安排支出形成超支额0.56亿元，“普通教育”和“其他教育支出”等2个款级科目按现行会计制度规定对部分预算外资金收支结余进行分配转入事业基金10.18亿元。"]