{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2-一般公共预算支出表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2-一般公共预算支出表","index":0,"n_rows":52,"n_cols":12,"rows_kept":52,"merged":[[1,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,3,3],[3,4,3,7],[3,8,3,9],[3,10,3,11],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"部门公开表2"]
["一般公共预算支出表"]
[{"$nulls":11},"单位：万元"]
["科目编码","科目名称","2017年执行数",null,"2018年预算数",{"$nulls":3},"2018年预算数比2017年执行数",null,"2018年预算数比2017年执行数（扣除发改委基建）"]
[null,null,"执行数","扣除发改委基建后执行数","年初预算数",null,null,"扣除发改委基建后预算数","增减额","增减%","增减额","增减%"]
[{"$nulls":3},{"v":8,"d":"8.00"},"小计","基本支出","项目支出",10,"13=10-8","14=13/8","13=10-8","14=13/8"]
[202,"    外交支出",{"v":809,"d":"809.00"},{"v":809,"d":"809.00"},{"v":864,"d":"864.00"},{"v":0,"d":"0.00"},{"v":864,"d":"864.00"},{"v":864,"d":"864.00"},{"v":55,"d":"55.00"},{"v":0.068,"d":"6.80%"},{"v":55,"d":"55.00"},{"v":0.068,"d":"6.80%"}]
[20204,"        国际组织",{"v":654,"d":"654.00"},{"v":654,"d":"654.00"},{"v":864,"d":"864.00"},{"v":0,"d":"0.00"},{"v":864,"d":"864.00"},{"v":864,"d":"864.00"},{"v":210,"d":"210.00"},{"v":0.3211,"d":"32.11%"},{"v":210,"d":"210.00"},{"v":0.3211,"d":"32.11%"}]
[2020401,"国际组织会费",{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[2020402,"国际组织捐赠",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":210,"d":"210.00"},{"v":0.3281,"d":"32.81%"},{"v":210,"d":"210.00"},{"v":0.3281,"d":"32.81%"}]
["20299","        其他外交支出",{"v":155,"d":"155.00"},{"v":155,"d":"155.00"},{"$nulls":4},{"v":-155,"d":"-155.00"},{"v":-1,"d":"-100.00%"},{"v":-155,"d":"-155.00"},{"v":-1,"d":"-100.00%"}]
["2029901","其他外交支出",{"v":155,"d":"155.00"},{"v":155,"d":"155.00"},{"$nulls":4},{"v":-155,"d":"-155.00"},{"v":-1,"d":"-100.00%"},{"v":-155,"d":"-155.00"},{"v":-1,"d":"-100.00%"}]
[206,"    科学技术支出",{"v":53168.34,"d":"53,168.34"},{"v":53168.34,"d":"53,168.34"},{"v":48198.3,"d":"48,198.30"},{"v":20586.77,"d":"20,586.77"},{"v":27611.53,"d":"27,611.53"},{"v":48198.3,"d":"48,198.30"},{"v":-4970.04,"d":"-4,970.04"},{"v":-0.0935,"d":"-9.35%"},{"v":-4970.04,"d":"-4,970.04"},{"v":-0.0935,"d":"-9.35%"}]
[20603,"        应用研究",{"v":41773.34,"d":"41,773.34"},{"v":41773.34,"d":"41,773.34"},{"v":36623.3,"d":"36,623.30"},{"v":20586.77,"d":"20,586.77"},{"v":16036.53,"d":"16,036.53"},{"v":36623.3,"d":"36,623.30"},{"v":-5150.04,"d":"-5,150.04"},{"v":-0.1233,"d":"-12.33%"},{"v":-5150.04,"d":"-5,150.04"},{"v":-0.1233,"d":"-12.33%"}]
["2060301","机构运行",{"v":20642.66,"d":"20,642.66"},{"v":20642.66,"d":"20,642.66"},{"v":20586.77,"d":"20,586.77"},{"v":20586.77,"d":"20,586.77"},"",{"v":20586.77,"d":"20,586.77"},-55.89,{"v":-0.0027,"d":"-0.27%"},-55.89,{"v":-0.0027,"d":"-0.27%"}]
[2060302,"社会公益研究",{"v":19365.38,"d":"19,365.38"},{"v":19365.38,"d":"19,365.38"},{"v":14103.38,"d":"14,103.38"},{"v":0,"d":"0.00"},{"v":14103.38,"d":"14,103.38"},{"v":14103.38,"d":"14,103.38"},{"v":-5262,"d":"-5,262.00"},{"v":-0.2717,"d":"-27.17%"},{"v":-5262,"d":"-5,262.00"},{"v":-0.2717,"d":"-27.17%"}]
[2060399,"其他应用研究支出",{"v":1765.3,"d":"1,765.30"},{"v":1765.3,"d":"1,765.30"},{"v":1933.15,"d":"1,933.15"},{"v":0,"d":"0.00"},{"v":1933.15,"d":"1,933.15"},{"v":1933.15,"d":"1,933.15"},167.85,{"v":0.0951,"d":"9.51%"},167.85,{"v":0.0951,"d":"9.51%"}]
["20605","        科技条件与服务",{"v":11195,"d":"11,195.00"},{"v":11195,"d":"11,195.00"},{"v":11375,"d":"11,375.00"},{"v":0,"d":"0.00"},{"v":11375,"d":"11,375.00"},{"v":11375,"d":"11,375.00"},{"v":180,"d":"180.00"},{"v":0.0161,"d":"1.61%"},{"v":180,"d":"180.00"},{"v":0.0161,"d":"1.61%"}]
[2060503,"科技条件专项",{"v":11195,"d":"11,195.00"},{"v":11195,"d":"11,195.00"},{"v":11375,"d":"11,375.00"},{"v":0,"d":"0.00"},{"v":11375,"d":"11,375.00"},{"v":11375,"d":"11,375.00"},{"v":180,"d":"180.00"},{"v":0.0161,"d":"1.61%"},{"v":180,"d":"180.00"},{"v":0.0161,"d":"1.61%"}]
[20699,"        其他科学技术支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[2069999,"其他科学技术支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["207","    文化体育与传媒支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":2290,"d":"2,290.00"},{"v":0,"d":"0.00"},{"v":2290,"d":"2,290.00"},{"v":2290,"d":"2,290.00"},{"v":2090,"d":"2,090.00"},{"v":10.45,"d":"1045.00%"},{"v":2090,"d":"2,090.00"},{"v":10.45,"d":"1045.00%"}]
[20701,"        文化",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090,"d":"1,090.00"},{"v":0,"d":"0.00"},{"v":1090,"d":"1,090.00"},{"v":1090,"d":"1,090.00"},{"v":1090,"d":"1,090.00"},null,{"v":1090,"d":"1,090.00"}]
[2070111,"文化创作与保护",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090,"d":"1,090.00"},{"v":0,"d":"0.00"},{"v":1090,"d":"1,090.00"},{"v":1090,"d":"1,090.00"},{"v":1090,"d":"1,090.00"},null,{"v":1090,"d":"1,090.00"}]
[20799,"        其他文化体育与传媒支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1000,"d":"1,000.00"},{"v":5,"d":"500.00%"},{"v":1000,"d":"1,000.00"},{"v":5,"d":"500.00%"}]
[2079903,"文化产业发展专项支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1000,"d":"1,000.00"},{"v":5,"d":"500.00%"},{"v":1000,"d":"1,000.00"},{"v":5,"d":"500.00%"}]
[208,"    社会保障和就业支出",{"v":14806.57,"d":"14,806.57"},{"v":14806.57,"d":"14,806.57"},{"v":13397.37,"d":"13,397.37"},{"v":13397.37,"d":"13,397.37"},{"v":0,"d":"0.00"},{"v":13397.37,"d":"13,397.37"},{"v":-1409.2,"d":"-1,409.20"},{"v":-0.0952,"d":"-9.52%"},{"v":-1409.2,"d":"-1,409.20"},{"v":-0.0952,"d":"-9.52%"}]
[20805,"        行政事业单位离退休",{"v":14806.57,"d":"14,806.57"},{"v":14806.57,"d":"14,806.57"},{"v":13397.37,"d":"13,397.37"},{"v":13397.37,"d":"13,397.37"},{"v":0,"d":"0.00"},{"v":13397.37,"d":"13,397.37"},{"v":-1409.2,"d":"-1,409.20"},{"v":-0.0952,"d":"-9.52%"},{"v":-1409.2,"d":"-1,409.20"},{"v":-0.0952,"d":"-9.52%"}]
[2080501,"归口管理的行政单位离退休",{"v":1036.34,"d":"1,036.34"},{"v":1036.34,"d":"1,036.34"},949.13,949.13,"",949.13,-87.21,{"v":-0.0842,"d":"-8.42%"},-87.21,{"v":-0.0842,"d":"-8.42%"}]
[2080502,"事业单位离退休",{"v":13720.48,"d":"13,720.48"},{"v":13720.48,"d":"13,720.48"},{"v":12400.03,"d":"12,400.03"},{"v":12400.03,"d":"12,400.03"},"",{"v":12400.03,"d":"12,400.03"},{"v":-1320.45,"d":"-1,320.45"},{"v":-0.0962,"d":"-9.62%"},{"v":-1320.45,"d":"-1,320.45"},{"v":-0.0962,"d":"-9.62%"}]
[2080503,"离退休人员管理机构",49.75,49.75,48.21,48.21,"",48.21,-1.54,{"v":-0.031,"d":"-3.10%"},-1.54,{"v":-0.031,"d":"-3.10%"}]
[210,"    医疗卫生与计划生育支出",{"v":61539.03,"d":"61,539.03"},{"v":56660.03,"d":"56,660.03"},{"v":58465.4,"d":"58,465.40"},{"v":10363.43,"d":"10,363.43"},{"v":48101.97,"d":"48,101.97"},{"v":54965.4,"d":"54,965.40"},{"v":-3073.63,"d":"-3,073.63"},{"v":-0.0499,"d":"-4.99%"},{"v":-1694.63,"d":"-1,694.63"},{"v":-0.0299,"d":"-2.99%"}]
[21001,"        医疗卫生与计划生育管理事务",{"v":2664.34,"d":"2,664.34"},{"v":2664.34,"d":"2,664.34"},{"v":2975.1,"d":"2,975.10"},{"v":2136.95,"d":"2,136.95"},838.15,{"v":2975.1,"d":"2,975.10"},310.76,{"v":0.1166,"d":"11.66%"},310.76,{"v":0.1166,"d":"11.66%"}]
[2100101,"行政运行",{"v":1908.5,"d":"1,908.50"},{"v":1908.5,"d":"1,908.50"},{"v":2082.11,"d":"2,082.11"},{"v":2082.11,"d":"2,082.11"},"",{"v":2082.11,"d":"2,082.11"},173.61,{"v":0.091,"d":"9.10%"},173.61,{"v":0.091,"d":"9.10%"}]
[2100102,"一般行政管理事务",{"v":701,"d":"701.00"},{"v":701,"d":"701.00"},838.15,{"v":0,"d":"0.00"},838.15,838.15,137.15,{"v":0.1956,"d":"19.56%"},137.15,{"v":0.1956,"d":"19.56%"}]
[2100103,"机关服务",54.84,54.84,54.84,54.84,"",54.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[21002,"        公立医院",{"v":31821.14,"d":"31,821.14"},{"v":29071.14,"d":"29,071.14"},{"v":32371.14,"d":"32,371.14"},{"v":7917.96,"d":"7,917.96"},{"v":24453.18,"d":"24,453.18"},{"v":28871.14,"d":"28,871.14"},{"v":550,"d":"550.00"},{"v":0.0173,"d":"1.73%"},{"v":-200,"d":"-200.00"},{"v":-0.0069,"d":"-0.69%"}]
[2100202,"中医（民族）医院",{"v":31821.14,"d":"31,821.14"},{"v":29071.14,"d":"29,071.14"},{"v":32371.14,"d":"32,371.14"},{"v":7917.96,"d":"7,917.96"},{"v":24453.18,"d":"24,453.18"},{"v":28871.14,"d":"28,871.14"},{"v":550,"d":"550.00"},{"v":0.0173,"d":"1.73%"},{"v":-200,"d":"-200.00"},{"v":-0.0069,"d":"-0.69%"}]
[21006,"        中医药",{"v":27053.55,"d":"27,053.55"},{"v":24924.55,"d":"24,924.55"},{"v":23119.16,"d":"23,119.16"},308.52,{"v":22810.64,"d":"22,810.64"},{"v":23119.16,"d":"23,119.16"},{"v":-3934.39,"d":"-3,934.39"},{"v":-0.1454,"d":"-14.54%"},{"v":-1805.39,"d":"-1,805.39"},{"v":-0.0724,"d":"-7.24%"}]
[2100601,"中医（民族医）药专项",{"v":10416.03,"d":"10,416.03"},{"v":10416.03,"d":"10,416.03"},{"v":13103.64,"d":"13,103.64"},{"v":0,"d":"0.00"},{"v":13103.64,"d":"13,103.64"},{"v":13103.64,"d":"13,103.64"},{"v":2687.61,"d":"2,687.61"},{"v":0.258,"d":"25.80%"},{"v":2687.61,"d":"2,687.61"},{"v":0.258,"d":"25.80%"}]
[2100699,"其他中医药支出",{"v":16637.52,"d":"16,637.52"},{"v":14508.52,"d":"14,508.52"},{"v":10015.52,"d":"10,015.52"},308.52,{"v":9707,"d":"9,707.00"},{"v":10015.52,"d":"10,015.52"},{"v":-6622,"d":"-6,622.00"},{"v":-0.398,"d":"-39.80%"},{"v":-4493,"d":"-4,493.00"},{"v":-0.3097,"d":"-30.97%"}]
["215","     资源勘探信息等支出",{"v":1270,"d":"1,270.00"},{"v":270,"d":"270.00"},{"$nulls":4},{"v":-1270,"d":"-1,270.00"},{"v":-1,"d":"-100.00%"},{"v":-270,"d":"-270.00"},{"v":-1,"d":"-100.00%"}]
["21502","        制造业",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"$nulls":4},{"v":-270,"d":"-270.00"},{"v":-1,"d":"-100.00%"},{"v":-270,"d":"-270.00"},{"v":-1,"d":"-100.00%"}]
["2150299","其他制造业支出",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"$nulls":4},{"v":-270,"d":"-270.00"},{"v":-1,"d":"-100.00%"},{"v":-270,"d":"-270.00"},{"v":-1,"d":"-100.00%"}]
["21599","     其他资源勘探信息等支出",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":-1000,"d":"-1,000.00"},{"v":-1,"d":"-100.00%"},{"v":0,"d":"0.00"}]
["2159905","中药材扶持资金支出",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":-1000,"d":"-1,000.00"},{"v":-1,"d":"-100.00%"},{"v":0,"d":"0.00"}]
[221,"    住房保障支出",{"v":10100,"d":"10,100.00"},{"v":10100,"d":"10,100.00"},{"v":11115,"d":"11,115.00"},{"v":11115,"d":"11,115.00"},{"v":0,"d":"0.00"},{"v":11115,"d":"11,115.00"},{"v":1015,"d":"1,015.00"},{"v":0.1005,"d":"10.05%"},{"v":1015,"d":"1,015.00"},{"v":0.1005,"d":"10.05%"}]
["22102","        住房改革支出",{"v":10100,"d":"10,100.00"},{"v":10100,"d":"10,100.00"},{"v":11115,"d":"11,115.00"},{"v":11115,"d":"11,115.00"},{"v":0,"d":"0.00"},{"v":11115,"d":"11,115.00"},{"v":1015,"d":"1,015.00"},{"v":0.1005,"d":"10.05%"},{"v":1015,"d":"1,015.00"},{"v":0.1005,"d":"10.05%"}]
[2210201,"住房公积金",{"v":4950,"d":"4,950.00"},{"v":4950,"d":"4,950.00"},{"v":5550,"d":"5,550.00"},{"v":5550,"d":"5,550.00"},"",{"v":5550,"d":"5,550.00"},{"v":600,"d":"600.00"},{"v":0.1212,"d":"12.12%"},{"v":600,"d":"600.00"},{"v":0.1212,"d":"12.12%"}]
[2210202,"提租补贴",{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":915,"d":"915.00"},{"v":915,"d":"915.00"},"",{"v":915,"d":"915.00"},{"v":65,"d":"65.00"},{"v":0.0765,"d":"7.65%"},{"v":65,"d":"65.00"},{"v":0.0765,"d":"7.65%"}]
[2210203,"购房补贴",{"v":4300,"d":"4,300.00"},{"v":4300,"d":"4,300.00"},{"v":4650,"d":"4,650.00"},{"v":4650,"d":"4,650.00"},"",{"v":4650,"d":"4,650.00"},{"v":350,"d":"350.00"},{"v":0.0814,"d":"8.14%"},{"v":350,"d":"350.00"},{"v":0.0814,"d":"8.14%"}]
["","合    计",{"v":141892.94,"d":"141,892.94"},{"v":136013.94,"d":"136,013.94"},{"v":134330.07,"d":"134,330.07"},{"v":55462.57,"d":"55,462.57"},{"v":78867.5,"d":"78,867.50"},{"v":130830.07,"d":"130,830.07"},{"v":-7562.87,"d":"-7,562.87"},{"v":-0.0533,"d":"-5.33%"},{"v":-5183.87,"d":"-5,183.87"},{"v":-0.0381,"d":"-3.81%"}]