{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["7-部门收入总表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"7-部门收入总表","index":0,"n_rows":49,"n_cols":13,"rows_kept":49,"merged":[[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"部门公开表7"]
["部门收入总表"]
[{"$nulls":12},"单位：万元"]
["科目",null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位\n经营收入","上级补助收入","下级单位\n上缴收入","其他收入","用事业基金弥补收支差额"]
["科目编码","科目名称",{"$nulls":4},"金额","其中:教育收费"]
[202,"    外交支出",891.63,27.63,{"v":864,"d":"864.00"},{"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"}]
[20204,"        国际组织",891.63,27.63,{"v":864,"d":"864.00"},{"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"}]
[2020401,"国际组织会费",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"},"","","","","","","",""]
[2020402,"国际组织捐赠",877.63,27.63,{"v":850,"d":"850.00"},"","","","","","","",""]
[206,"    科学技术支出",{"v":83152.36,"d":"83,152.36"},{"v":5484.75,"d":"5,484.75"},{"v":48198.3,"d":"48,198.30"},{"v":0,"d":"0.00"},{"v":19474.44,"d":"19,474.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9994.87,"d":"9,994.87"},{"v":0,"d":"0.00"}]
[20603,"        应用研究",{"v":67256.73,"d":"67,256.73"},{"v":1164.12,"d":"1,164.12"},{"v":36623.3,"d":"36,623.30"},{"v":0,"d":"0.00"},{"v":19474.44,"d":"19,474.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9994.87,"d":"9,994.87"},{"v":0,"d":"0.00"}]
[2060301,"机构运行",{"v":50824.85,"d":"50,824.85"},768.77,{"v":20586.77,"d":"20,586.77"},"",{"v":19474.44,"d":"19,474.44"},"","","","",{"v":9994.87,"d":"9,994.87"},""]
[2060302,"社会公益研究",{"v":14498.73,"d":"14,498.73"},395.35,{"v":14103.38,"d":"14,103.38"},"","","","","","","",""]
[2060399,"其他应用研究支出",{"v":1933.15,"d":"1,933.15"},{"v":0,"d":"0.00"},{"v":1933.15,"d":"1,933.15"},"","","","","","","",""]
[20605,"        科技条件与服务",{"v":15686.19,"d":"15,686.19"},{"v":4311.19,"d":"4,311.19"},{"v":11375,"d":"11,375.00"},{"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"}]
[2060503,"科技条件专项",{"v":15686.19,"d":"15,686.19"},{"v":4311.19,"d":"4,311.19"},{"v":11375,"d":"11,375.00"},"","","","","","","",""]
[20699,"        其他科学技术支出",209.44,9.44,{"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"},{"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",209.44,9.44,{"v":200,"d":"200.00"},"","","","","","","",""]
[207,"    文化体育与传媒支出",{"v":2290,"d":"2,290.00"},{"v":0,"d":"0.00"},{"v":2290,"d":"2,290.00"},{"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"}]
[20701,"        文化",{"v":1090,"d":"1,090.00"},{"v":0,"d":"0.00"},{"v":1090,"d":"1,090.00"},{"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"}]
[2070111,"文化创作与保护",{"v":1090,"d":"1,090.00"},{"v":0,"d":"0.00"},{"v":1090,"d":"1,090.00"},"","","","","","","",""]
[20799,"        其他文化体育与传媒支出",{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},{"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"}]
[2079903,"文化产业发展专项支出",{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},"","","","","","","",""]
[208,"    社会保障和就业支出",{"v":24704.78,"d":"24,704.78"},616.46,{"v":13397.37,"d":"13,397.37"},{"v":0,"d":"0.00"},{"v":10690.95,"d":"10,690.95"},{"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"}]
[20805,"        行政事业单位离退休",{"v":24704.78,"d":"24,704.78"},616.46,{"v":13397.37,"d":"13,397.37"},{"v":0,"d":"0.00"},{"v":10690.95,"d":"10,690.95"},{"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"}]
[2080501,"归口管理的行政单位离退休",986.41,37.28,949.13,"","","","","","","",""]
[2080502,"事业单位离退休",{"v":23656.92,"d":"23,656.92"},565.94,{"v":12400.03,"d":"12,400.03"},"",{"v":10690.95,"d":"10,690.95"},"","","","","",""]
[2080503,"离退休人员管理机构",61.45,13.24,48.21,"","","","","","","",""]
[210,"    医疗卫生与计划生育支出",{"v":881772.08,"d":"881,772.08"},{"v":15973.17,"d":"15,973.17"},{"v":58465.4,"d":"58,465.40"},{"v":0,"d":"0.00"},{"v":790549.99,"d":"790,549.99"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14996.52,"d":"14,996.52"},{"v":1787,"d":"1,787.00"}]
[21001,"        医疗卫生与计划生育管理事务",{"v":5028.34,"d":"5,028.34"},302.24,{"v":2975.1,"d":"2,975.10"},{"v":0,"d":"0.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1391,"d":"1,391.00"},{"v":0,"d":"0.00"}]
[2100101,"行政运行",{"v":2082.54,"d":"2,082.54"},0.43,{"v":2082.11,"d":"2,082.11"},"","","","","","","",""]
[2100102,"一般行政管理事务",{"v":1139.96,"d":"1,139.96"},301.81,838.15,"","","","","","","",""]
[2100103,"机关服务",{"v":1805.84,"d":"1,805.84"},{"v":0,"d":"0.00"},54.84,"",{"v":360,"d":"360.00"},"","","","",{"v":1391,"d":"1,391.00"},""]
[21002,"        公立医院",{"v":836288.58,"d":"836,288.58"},{"v":7726.35,"d":"7,726.35"},{"v":32371.14,"d":"32,371.14"},{"v":0,"d":"0.00"},{"v":781934.27,"d":"781,934.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12469.82,"d":"12,469.82"},{"v":1787,"d":"1,787.00"}]
[2100202,"中医（民族）医院",{"v":836288.58,"d":"836,288.58"},{"v":7726.35,"d":"7,726.35"},{"v":32371.14,"d":"32,371.14"},"",{"v":781934.27,"d":"781,934.27"},"","","","",{"v":12469.82,"d":"12,469.82"},{"v":1787,"d":"1,787.00"}]
[21006,"        中医药",{"v":40455.16,"d":"40,455.16"},{"v":7944.58,"d":"7,944.58"},{"v":23119.16,"d":"23,119.16"},{"v":0,"d":"0.00"},{"v":8255.72,"d":"8,255.72"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1135.7,"d":"1,135.70"},{"v":0,"d":"0.00"}]
[2100601,"中医（民族医）药专项",{"v":14604.22,"d":"14,604.22"},{"v":1500.58,"d":"1,500.58"},{"v":13103.64,"d":"13,103.64"},"","","","","","","",""]
[2100699,"其他中医药支出",{"v":25850.94,"d":"25,850.94"},{"v":6444,"d":"6,444.00"},{"v":10015.52,"d":"10,015.52"},"",{"v":8255.72,"d":"8,255.72"},{"v":800,"d":"800.00"},"","","",{"v":1135.7,"d":"1,135.70"},""]
[215,"    资源勘探信息等支出",{"v":1270,"d":"1,270.00"},{"v":1270,"d":"1,270.00"},{"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"}]
[21502,"        制造业",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"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"}]
[2150299,"其他制造业支出",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},"","","","","","","","",""]
[21599,"        其他资源勘探信息等支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"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"}]
[2159905,"中药材扶持资金支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},"","","","","","","","",""]
[221,"    住房保障支出",{"v":24580.64,"d":"24,580.64"},{"v":194,"d":"194.00"},{"v":11115,"d":"11,115.00"},{"v":0,"d":"0.00"},{"v":13242.94,"d":"13,242.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28.7,"d":"28.70"},{"v":0,"d":"0.00"}]
[22102,"        住房改革支出",{"v":24580.64,"d":"24,580.64"},{"v":194,"d":"194.00"},{"v":11115,"d":"11,115.00"},{"v":0,"d":"0.00"},{"v":13242.94,"d":"13,242.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28.7,"d":"28.70"},{"v":0,"d":"0.00"}]
[2210201,"住房公积金",{"v":18413.84,"d":"18,413.84"},{"v":13,"d":"13.00"},{"v":5550,"d":"5,550.00"},"",{"v":12841.32,"d":"12,841.32"},"","","","",9.52,""]
[2210202,"提租补贴",973.33,{"v":22,"d":"22.00"},{"v":915,"d":"915.00"},"",36.33,"","","","","",""]
[2210203,"购房补贴",{"v":5193.47,"d":"5,193.47"},{"v":159,"d":"159.00"},{"v":4650,"d":"4,650.00"},"",365.29,"","","","",19.18,""]
["","合    计",{"v":1018661.49,"d":"1,018,661.49"},{"v":23566.01,"d":"23,566.01"},{"v":134330.07,"d":"134,330.07"},{"v":0,"d":"0.00"},{"v":833958.32,"d":"833,958.32"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25020.09,"d":"25,020.09"},{"v":1787,"d":"1,787.00"}]