{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2.部门收入总表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2.部门收入总表","index":0,"n_rows":46,"n_cols":14,"rows_kept":46,"merged":[[0,0,0,12],[1,0,1,13],[2,0,2,12],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"部门公开表2"]
["部门收入总表"]
[{"$nulls":13},"单位：万元"]
["科目",null,"合计","上年结转","小计","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,"事业单位经营收入","上级补助收入","下级单位上缴收入","其他收入","使用非财政拨款结余"]
["科目编码","科目名称",{"$nulls":5},"金额","其中：教育收费"]
["202","外交支出",{"v":2576,"d":"2,576.00"},{"v":560,"d":"560.00"},{"v":2016,"d":"2,016.00"},{"v":2016,"d":"2,016.00"},{"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"}]
["20203","  对外援助",{"v":578,"d":"578.00"},{"v":0,"d":"0.00"},{"v":578,"d":"578.00"},{"v":578,"d":"578.00"},{"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"}]
["2020306","     对外援助",{"v":578,"d":"578.00"},{"v":0,"d":"0.00"},{"v":578,"d":"578.00"},{"v":578,"d":"578.00"},{"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",{"v":1998,"d":"1,998.00"},{"v":560,"d":"560.00"},{"v":1438,"d":"1,438.00"},{"v":1438,"d":"1,438.00"},{"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"},{"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"},{"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":1984,"d":"1,984.00"},{"v":560,"d":"560.00"},{"v":1424,"d":"1,424.00"},{"v":1424,"d":"1,424.00"},{"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"}]
["206","科学技术支出",{"v":156455.71,"d":"156,455.71"},{"v":77499.81,"d":"77,499.81"},{"v":78955.9,"d":"78,955.90"},{"v":42199.43,"d":"42,199.43"},{"v":0,"d":"0.00"},{"v":35438.63,"d":"35,438.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1317.84,"d":"1,317.84"},{"v":0,"d":"0.00"}]
["20603","  应用研究",{"v":149203.67,"d":"149,203.67"},{"v":76607.27,"d":"76,607.27"},{"v":72596.4,"d":"72,596.40"},{"v":35839.93,"d":"35,839.93"},{"v":0,"d":"0.00"},{"v":35438.63,"d":"35,438.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1317.84,"d":"1,317.84"},{"v":0,"d":"0.00"}]
["2060301","     机构运行",{"v":132329.45,"d":"132,329.45"},{"v":75863.13,"d":"75,863.13"},{"v":56466.32,"d":"56,466.32"},{"v":19709.85,"d":"19,709.85"},{"v":0,"d":"0.00"},{"v":35438.63,"d":"35,438.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1317.84,"d":"1,317.84"},{"v":0,"d":"0.00"}]
["2060302","     社会公益研究",{"v":13759.74,"d":"13,759.74"},744.14,{"v":13015.6,"d":"13,015.60"},{"v":13015.6,"d":"13,015.60"},{"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"}]
["2060399","     其他应用研究支出",{"v":3114.48,"d":"3,114.48"},{"v":0,"d":"0.00"},{"v":3114.48,"d":"3,114.48"},{"v":3114.48,"d":"3,114.48"},{"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"}]
["20605","  科技条件与服务",{"v":7201.36,"d":"7,201.36"},841.86,{"v":6359.5,"d":"6,359.50"},{"v":6359.5,"d":"6,359.50"},{"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":7201.36,"d":"7,201.36"},841.86,{"v":6359.5,"d":"6,359.50"},{"v":6359.5,"d":"6,359.50"},{"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"}]
["20699","  其他科学技术支出",50.68,50.68,{"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"}]
["2069999","     其他科学技术支出",50.68,50.68,{"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"}]
["207","文化旅游体育与传媒支出",{"v":991.4,"d":"991.40"},{"v":51.4,"d":"51.40"},{"v":940,"d":"940.00"},{"v":940,"d":"940.00"},{"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","  文化和旅游",{"v":991.4,"d":"991.40"},{"v":51.4,"d":"51.40"},{"v":940,"d":"940.00"},{"v":940,"d":"940.00"},{"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":991.4,"d":"991.40"},{"v":51.4,"d":"51.40"},{"v":940,"d":"940.00"},{"v":940,"d":"940.00"},{"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"}]
["208","社会保障和就业支出",{"v":40264.46,"d":"40,264.46"},{"v":2758.74,"d":"2,758.74"},{"v":37505.72,"d":"37,505.72"},{"v":8053.02,"d":"8,053.02"},{"v":0,"d":"0.00"},{"v":29452.7,"d":"29,452.70"},{"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","  行政事业单位养老支出",{"v":40264.46,"d":"40,264.46"},{"v":2758.74,"d":"2,758.74"},{"v":37505.72,"d":"37,505.72"},{"v":8053.02,"d":"8,053.02"},{"v":0,"d":"0.00"},{"v":29452.7,"d":"29,452.70"},{"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","     行政单位离退休",133.03,92.05,40.98,40.98,{"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"}]
["2080502","     事业单位离退休",{"v":5144.35,"d":"5,144.35"},3.83,{"v":5140.52,"d":"5,140.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5140.52,"d":"5,140.52"},{"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"}]
["2080503","     离退休人员管理机构",129.74,77.31,52.43,52.43,{"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"}]
["2080505","     机关事业单位基本养老保险缴费支出",{"v":25844.17,"d":"25,844.17"},{"v":1551.95,"d":"1,551.95"},{"v":24292.22,"d":"24,292.22"},{"v":7190.46,"d":"7,190.46"},{"v":0,"d":"0.00"},{"v":17101.76,"d":"17,101.76"},{"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"}]
["2080506","     机关事业单位职业年金缴费支出",{"v":9013.17,"d":"9,013.17"},{"v":1033.6,"d":"1,033.60"},{"v":7979.57,"d":"7,979.57"},769.15,{"v":0,"d":"0.00"},{"v":7210.42,"d":"7,210.42"},{"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":0,"d":"0.00"}]
["210","卫生健康支出",{"v":860225.84,"d":"860,225.84"},{"v":8835.22,"d":"8,835.22"},{"v":851390.62,"d":"851,390.62"},{"v":82875.58,"d":"82,875.58"},{"v":0,"d":"0.00"},{"v":642433.09,"d":"642,433.09"},{"v":1284.6,"d":"1,284.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15204.73,"d":"15,204.73"},{"v":110877.22,"d":"110,877.22"}]
["21001","  卫生健康管理事务",{"v":5376.79,"d":"5,376.79"},604.69,{"v":4772.1,"d":"4,772.10"},{"v":2702.1,"d":"2,702.10"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1670,"d":"1,670.00"},{"v":0,"d":"0.00"}]
["2100101","     行政运行",{"v":2620.87,"d":"2,620.87"},{"v":434.7,"d":"434.70"},{"v":2186.17,"d":"2,186.17"},{"v":2186.17,"d":"2,186.17"},{"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"}]
["2100102","     一般行政管理事务",612.04,169.99,442.05,442.05,{"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"}]
["2100103","     机关服务",{"v":2143.88,"d":"2,143.88"},{"v":0,"d":"0.00"},{"v":2143.88,"d":"2,143.88"},73.88,{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1670,"d":"1,670.00"},{"v":0,"d":"0.00"}]
["21002","  公立医院",{"v":800375.18,"d":"800,375.18"},{"v":3806.16,"d":"3,806.16"},{"v":796569.02,"d":"796,569.02"},{"v":40806.31,"d":"40,806.31"},{"v":0,"d":"0.00"},{"v":631732.76,"d":"631,732.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13152.73,"d":"13,152.73"},{"v":110877.22,"d":"110,877.22"}]
["2100202","     中医（民族）医院",{"v":800375.18,"d":"800,375.18"},{"v":3806.16,"d":"3,806.16"},{"v":796569.02,"d":"796,569.02"},{"v":40806.31,"d":"40,806.31"},{"v":0,"d":"0.00"},{"v":631732.76,"d":"631,732.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13152.73,"d":"13,152.73"},{"v":110877.22,"d":"110,877.22"}]
["21006","  中医药",{"v":54473.87,"d":"54,473.87"},{"v":4424.37,"d":"4,424.37"},{"v":50049.5,"d":"50,049.50"},{"v":39367.17,"d":"39,367.17"},{"v":0,"d":"0.00"},{"v":10300.33,"d":"10,300.33"},{"v":1284.6,"d":"1,284.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":382,"d":"382.00"},{"v":0,"d":"0.00"}]
["2100601","     中医（民族医）药专项",{"v":17864.04,"d":"17,864.04"},{"v":1535.98,"d":"1,535.98"},{"v":16328.06,"d":"16,328.06"},{"v":16328.06,"d":"16,328.06"},{"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"}]
["2100699","     其他中医药支出",{"v":36609.83,"d":"36,609.83"},{"v":2888.39,"d":"2,888.39"},{"v":33721.44,"d":"33,721.44"},{"v":23039.11,"d":"23,039.11"},{"v":0,"d":"0.00"},{"v":10300.33,"d":"10,300.33"},{"v":1284.6,"d":"1,284.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":382,"d":"382.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":28917.42,"d":"28,917.42"},{"v":90,"d":"90.00"},{"v":28827.42,"d":"28,827.42"},{"v":15170,"d":"15,170.00"},{"v":0,"d":"0.00"},{"v":13568.98,"d":"13,568.98"},{"v":16.4,"d":"16.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.44,{"v":0,"d":"0.00"}]
["22102","  住房改革支出",{"v":28917.42,"d":"28,917.42"},{"v":90,"d":"90.00"},{"v":28827.42,"d":"28,827.42"},{"v":15170,"d":"15,170.00"},{"v":0,"d":"0.00"},{"v":13568.98,"d":"13,568.98"},{"v":16.4,"d":"16.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.44,{"v":0,"d":"0.00"}]
["2210201","     住房公积金",{"v":22164.3,"d":"22,164.30"},{"v":45,"d":"45.00"},{"v":22119.3,"d":"22,119.30"},{"v":8650,"d":"8,650.00"},{"v":0,"d":"0.00"},{"v":13455.82,"d":"13,455.82"},{"v":16.4,"d":"16.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.48,{"v":0,"d":"0.00"}]
["2210202","     提租补贴",{"v":1040.18,"d":"1,040.18"},{"v":7,"d":"7.00"},{"v":1033.18,"d":"1,033.18"},{"v":970,"d":"970.00"},{"v":0,"d":"0.00"},63.18,{"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"}]
["2210203","     购房补贴",{"v":5712.94,"d":"5,712.94"},{"v":38,"d":"38.00"},{"v":5674.94,"d":"5,674.94"},{"v":5550,"d":"5,550.00"},{"v":0,"d":"0.00"},49.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.96,{"v":0,"d":"0.00"}]
[null,"合   计",{"v":1089430.83,"d":"1,089,430.83"},{"v":89795.17,"d":"89,795.17"},{"v":999635.66,"d":"999,635.66"},{"v":151254.03,"d":"151,254.03"},{"v":0,"d":"0.00"},{"v":720893.4,"d":"720,893.40"},{"v":1301,"d":"1,301.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16611.01,"d":"16,611.01"},{"v":110877.22,"d":"110,877.22"}]