{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["3-2"],"not_rendered":{"external_links":9,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"3-2","index":0,"n_rows":43,"n_cols":16,"rows_kept":43,"merged":[[1,0,1,15],[2,0,2,15],[3,0,6,0],[3,1,3,4],[3,5,3,11],[3,12,3,15],[4,1,6,1],[4,2,5,3],[4,4,6,4],[4,5,4,8],[4,9,4,11],[4,12,6,12],[4,13,5,14],[4,15,6,15],[5,5,6,5],[5,6,5,7],[5,8,6,8],[5,9,5,10],[5,11,6,11],[42,0,42,15]],"flags":["formulas_cached_only"]}
["附件2"]
["教育部2011年度重点审计单位和资金预算执行情况表"]
["单位：万元"]
["科目名称","预算额",{"$nulls":3},"预算执行额",{"$nulls":6},"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",{"$nulls":3},"其中：审计调整影响",null,null,"小计","基本支出",null,"项目支出"]
[{"$nulls":5},"小计","基本支出",null,"项目支出","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,"人员经费","公用经费",null,null,"人员经费","公用经费"]
["部门合计",3229022.58,{"v":924938.182156,"d":"924938.18"},{"v":618037.987844,"d":"618037.99"},1686046.41,{"v":2741498.363748,"d":"2741498.36"},{"v":711262.136763,"d":"711262.14"},{"v":654655.034101,"d":"654655.03"},{"v":1375581.192884,"d":"1375581.19"},{"v":0,"d":"0.00"},2406.74,-2406.74,{"v":487524.216252,"d":"487524.22"},{"v":213676.045393,"d":"213676.05"},{"v":-36617.046257,"d":"-36617.05"},{"v":310465.217116,"d":"310465.22"}]
["本级",998910.93,253575.45,{"v":205125,"d":"205125.00"},540210.48,{"v":757194.293748,"d":"757194.29"},{"v":92014.164607,"d":"92014.16"},{"v":283238.026257,"d":"283238.03"},{"v":381942.102884,"d":"381942.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":241716.636252,"d":"241716.64"},{"v":161561.285393,"d":"161561.29"},{"v":-78113.026257,"d":"-78113.03"},{"v":158268.377116,"d":"158268.38"}]
["驻外机构(20202)",55396.68,{"v":4693,"d":"4693.00"},40170.07,10533.61,12167.17,{"v":4761.774607,"d":"4761.77"},{"v":6958.971612,"d":"6958.97"},{"v":446.423781,"d":"446.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},43229.51,{"v":-68.7746070000003,"d":"-68.77"},{"v":33211.098388,"d":"33211.10"},{"v":10087.186219,"d":"10087.19"}]
["对外援助(20203)",1689.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1689.64,{"v":1116.711994,"d":"1116.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1116.711994,"d":"1116.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":572.928006,"d":"572.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":572.928006,"d":"572.93"}]
["国际组织(20204)",9509.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9509.88,{"v":7860.854406,"d":"7860.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7860.854406,"d":"7860.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1649.025594,"d":"1649.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1649.025594,"d":"1649.03"}]
["其他外交支出(20299)",305.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},305.07,{"v":202,"d":"202.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":202,"d":"202.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103.07]
["教育管理事务(20501)",26312.98,{"v":5158.5,"d":"5158.50"},4060.49,17093.99,{"v":17647.548393,"d":"17647.55"},5739.59,3292.79,{"v":8615.168393,"d":"8615.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8665.431607,"d":"8665.43"},-581.09,{"v":767.7,"d":"767.70"},{"v":8478.821607,"d":"8478.82"}]
["普通教育(20502)",480092.01,{"v":0,"d":"0.00"},{"v":139127,"d":"139127.00"},340965.01,{"v":388934.476144,"d":"388934.48"},{"v":0,"d":"0.00"},138947.13,{"v":249987.346144,"d":"249987.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91157.533856,"d":"91157.53"},{"v":0,"d":"0.00"},{"v":179.869999999995,"d":"179.87"},{"v":90977.663856,"d":"90977.66"}]
["职业教育(20503)",{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"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"}]
["留学教育(20506)",{"v":244448.4,"d":"244448.40"},{"v":234448.4,"d":"234448.40"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":192772.809181,"d":"192772.81"},74045.23,{"v":111343.079718,"d":"111343.08"},{"v":7384.499463,"d":"7384.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51675.590819,"d":"51675.59"},160403.17,{"v":-111343.079718,"d":"-111343.08"},{"v":2615.500537,"d":"2615.50"}]
["其他教育支出(20599)",118739.68,{"v":1940.2,"d":"1940.20"},586.14,116213.34,{"v":80685.26012,"d":"80685.26"},{"v":0,"d":"0.00"},{"v":2575.46042,"d":"2575.46"},{"v":78109.7997,"d":"78109.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38054.41988,"d":"38054.42"},{"v":1940.2,"d":"1940.20"},{"v":-1989.32042,"d":"-1989.32"},{"v":38103.5403,"d":"38103.54"}]
["基础研究(20602)",24260.83,{"v":0,"d":"0.00"},19890.54,{"v":4370.28999999999,"d":"4370.29"},{"v":19612.534507,"d":"19612.53"},{"v":0,"d":"0.00"},{"v":19612.534507,"d":"19612.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4648.295493,"d":"4648.30"},{"v":0,"d":"0.00"},{"v":278.005493000001,"d":"278.01"},{"v":4370.28999999999,"d":"4370.29"}]
["技术研究与开发(20604)",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"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"}]
["其他科学技术支出(20699)",{"v":653.6,"d":"653.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":653.6,"d":"653.60"},{"v":456,"d":"456.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":456,"d":"456.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197.6,"d":"197.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197.6,"d":"197.60"}]
["其他文化体育与传媒支出(20799)",20264.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20264.57,{"v":19298,"d":"19298.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19298,"d":"19298.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},966.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},966.57]
["行政事业单位离退休(20805)",7136.94,5846.18,1290.76,{"v":0,"d":"0.00"},6689.67,6181.61,508.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},447.27,{"v":-335.429999999999,"d":"-335.43"},{"v":782.7,"d":"782.70"},{"v":0,"d":"0.00"}]
["制造业(21502)",2785.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2785.24,{"v":2785.235003,"d":"2785.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2785.235003,"d":"2785.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.00499699999954828,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.00499699999954828,"d":"0.00"}]
["住房改革支出(22102)",1489.17,1489.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1285.96,1285.96,{"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"},203.21,203.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["彩票公益金安排的支出(22960)",{"v":226.240000000005,"d":"226.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":226.240000000005,"d":"226.24"},{"v":80.0639999999985,"d":"80.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80.0639999999985,"d":"80.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146.176000000007,"d":"146.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146.176000000007,"d":"146.18"}]
["所属单位",2230111.65,{"v":671362.732156,"d":"671362.73"},{"v":412912.987844,"d":"412912.99"},1145835.93,1984304.07,{"v":619247.972156,"d":"619247.97"},{"v":371417.007844,"d":"371417.01"},993639.09,{"v":0,"d":"0.00"},2406.74,-2406.74,{"v":245807.579999999,"d":"245807.58"},{"v":52114.7599999999,"d":"52114.76"},41495.98,152196.84]
["对外援助(20203)",290.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},290.43,124.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},124.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},165.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},165.76]
["教育管理事务(20501)",557.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},557.82,237.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},237.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},320.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},320.79]
["普通教育(20502)",1993181.01,585911.27,402217.36,1005052.38,1790881.39,534949.37,359965.12,{"v":895966.9,"d":"895966.90"},{"v":0,"d":"0.00"},2406.74,-2406.74,202299.62,{"v":50961.9,"d":"50961.90"},42252.24,109085.48]
["留学教育(20506)",9944.64,{"v":4704.802156,"d":"4704.80"},{"v":4873.377844,"d":"4873.38"},366.46,9944.64,{"v":4704.802156,"d":"4704.80"},{"v":4873.377844,"d":"4873.38"},366.46,{"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"}]
["其他教育支出(20599)",21286.92,{"v":1012.7,"d":"1012.70"},{"v":2724.4,"d":"2724.40"},17549.82,16152.03,{"v":1078,"d":"1078.00"},2838.18,12235.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5134.89,{"v":-65.3,"d":"-65.30"},-113.78,5313.97]
["基础研究(20602)",97720.89,{"v":6811.8,"d":"6811.80"},2997.85,87911.24,{"v":74451.5,"d":"74451.50"},7237.42,2572.23,64641.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23269.39,-425.62,425.62,23269.39]
["应用研究(20603)",8947.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8947.82,7124.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7124.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1823.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1823.17]
["技术研究与开发(20604)",1999.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1999.93,754.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},754.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1245.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1245.17]
["其他科学技术支出(20699)",2787.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2787.91,317.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},317.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2470.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2470.55]
["行政事业单位离退休(20805)",2004.06,2004.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2004.06,2004.06,{"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"}]
["公立医院(21002)",{"v":2028,"d":"2028.00"},{"v":1928,"d":"1928.00"},{"v":100,"d":"100.00"},null,{"v":2028,"d":"2028.00"},{"v":859.9,"d":"859.90"},{"v":1168.1,"d":"1168.10"},{"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":1068.1,"d":"1068.10"},{"v":-1068.1,"d":"-1068.10"},{"v":0,"d":"0.00"}]
["能源节约利用(21110)",570.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},570.94,70.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},70.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["制造业(21502)",3678.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3678.51,3179.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3179.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},498.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},498.68]
["国土资源事务(22001)",16122.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16122.67,8618.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8618.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7503.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7503.88]
["住房改革支出(22102)",{"v":68990.1,"d":"68990.10"},{"v":68990.1,"d":"68990.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},68414.42,68414.42,{"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":575.680000000008,"d":"575.68"},{"v":575.680000000008,"d":"575.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        从审计情况看，2011年度教育部预算与执行的差异额为48.75亿元。一是预算管理不规范、执行不到位形成的差异为40.77亿元，差异原因与教育部提供的原因分析相同；二是“普通教育”和“住房改革支出”科目使用教育收费收入安排的支出预算比实际实现的教育收费收入多2.03亿元，“普通教育”科目按现行会计制度规定对教育收费收支结余进行分配转入事业基金5.95亿元。"]