{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["1.部门收支总表","2.部门收入总表","3.部门支出总表","4.财政拨款收支总表","5.一般公共预算支出表","6.一般公共预算基本支出表","7.一般公共预算三公经费支出表","8.政府性基金预算支出表","9.国有资本经营预算支出表"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.部门收支总表","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表1"]
["部门收支总表"]
[{"$nulls":3},"单位：万元"]
["收      入",null,"支      出"]
["项    目","预算数","项    目","预算数"]
["一、一般公共预算拨款收入",{"v":136044.99,"d":"136,044.99"},"一、外交支出",{"v":1830.87,"d":"1,830.87"}]
["二、政府性基金预算拨款收入",null,"二、科学技术支出",{"v":103854.42,"d":"103,854.42"}]
["三、事业收入",{"v":997002.55,"d":"997,002.55"},"三、文化旅游体育与传媒支出",{"v":723.8,"d":"723.80"}]
["四、事业单位经营收入",null,"四、社会保障和就业支出",{"v":40470.17,"d":"40,470.17"}]
["五、其他收入",{"v":24375.95,"d":"24,375.95"},"五、卫生健康支出",{"v":1085001.75,"d":"1,085,001.75"}]
[null,null,"六、住房保障支出",{"v":31013.94,"d":"31,013.94"}]
[]
[]
["本年收入合计",{"v":1157423.49,"d":"1,157,423.49"},"本年支出合计",{"v":1262894.95,"d":"1,262,894.95"}]
["使用非财政拨款结余",{"v":32267.59,"d":"32,267.59"},"结转下年",{"v":58642.12,"d":"58,642.12"}]
["上年结转",{"v":131845.99,"d":"131,845.99"}]
["收　入　总　计",{"v":1321537.07,"d":"1,321,537.07"},"　　　　 支　出　总　计",{"v":1321537.07,"d":"1,321,537.07"}]

{"sheet":"2.部门收入总表","index":1,"n_rows":47,"n_cols":14,"rows_kept":47,"merged":[[1,0,1,13],[2,0,2,11],[2,12,2,13],[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":12},"单位：万元"]
["科目",null,"合计","上年结转","一般公共预算财政拨款收入","政府性基金预算财政拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位\n经营收入","上级\n补助收入","下级\n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",{"$nulls":5},"金额","其中：\n教育收费"]
["202","　外交支出",{"v":1830.87,"d":"1,830.87"},138.87,{"v":1692,"d":"1,692.00"}]
["20203","　　对外援助",{"v":283,"d":"283.00"},null,{"v":283,"d":"283.00"}]
["2020306","对外援助",{"v":283,"d":"283.00"},null,{"v":283,"d":"283.00"}]
["20204","　　国际组织",{"v":1547.87,"d":"1,547.87"},138.87,{"v":1409,"d":"1,409.00"}]
["2020401","国际组织会费",{"v":28,"d":"28.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
["2020402","国际组织捐赠",{"v":1519.87,"d":"1,519.87"},124.87,{"v":1395,"d":"1,395.00"}]
["206","　科学技术支出",{"v":162386.62,"d":"162,386.62"},{"v":69108.88,"d":"69,108.88"},{"v":58078.4,"d":"58,078.40"},null,null,{"v":33714.88,"d":"33,714.88"},{"$nulls":4},{"v":1484.46,"d":"1,484.46"}]
["20603","　　应用研究",{"v":156135.84,"d":"156,135.84"},{"v":68263.1,"d":"68,263.10"},{"v":52673.4,"d":"52,673.40"},null,null,{"v":33714.88,"d":"33,714.88"},{"$nulls":4},{"v":1484.46,"d":"1,484.46"}]
["2060301","机构运行",{"v":122293.81,"d":"122,293.81"},{"v":67602.13,"d":"67,602.13"},{"v":19492.34,"d":"19,492.34"},null,null,{"v":33714.88,"d":"33,714.88"},{"$nulls":4},{"v":1484.46,"d":"1,484.46"}]
["2060302","社会公益研究",{"v":29987.57,"d":"29,987.57"},660.97,{"v":29326.6,"d":"29,326.60"}]
["2060399","其他应用研究支出",{"v":3854.46,"d":"3,854.46"},null,{"v":3854.46,"d":"3,854.46"}]
["20605","　　科技条件与服务",{"v":6190.78,"d":"6,190.78"},845.78,{"v":5345,"d":"5,345.00"}]
["2060503","科技条件专项",{"v":6190.78,"d":"6,190.78"},845.78,{"v":5345,"d":"5,345.00"}]
["20699","　　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["2069999","其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["207","　文化旅游体育与传媒支出",{"v":723.8,"d":"723.80"},{"v":78.8,"d":"78.80"},{"v":645,"d":"645.00"}]
["20701","　　文化和旅游",{"v":723.8,"d":"723.80"},{"v":78.8,"d":"78.80"},{"v":645,"d":"645.00"}]
["2070111","文化创作与保护",{"v":723.8,"d":"723.80"},{"v":78.8,"d":"78.80"},{"v":645,"d":"645.00"}]
["208","　社会保障和就业支出",{"v":40470.17,"d":"40,470.17"},{"v":2430.36,"d":"2,430.36"},{"v":14448.55,"d":"14,448.55"},null,null,{"v":22982.7,"d":"22,982.70"},{"$nulls":4},608.56]
["20805","　　行政事业单位养老支出",{"v":40470.17,"d":"40,470.17"},{"v":2430.36,"d":"2,430.36"},{"v":14448.55,"d":"14,448.55"},null,null,{"v":22982.7,"d":"22,982.70"},{"$nulls":4},608.56]
["2080501","行政单位离退休",236.04,26.65,209.39]
["2080502","事业单位离退休",{"v":8535.64,"d":"8,535.64"},null,{"v":2565.32,"d":"2,565.32"},null,null,{"v":5970.32,"d":"5,970.32"}]
["2080503","离退休人员管理机构",74.14,30.56,43.58]
["2080505","机关事业单位基本养老保险缴费支出",{"v":22844.87,"d":"22,844.87"},{"v":1220.79,"d":"1,220.79"},{"v":7753.5,"d":"7,753.50"},null,null,{"v":13680.05,"d":"13,680.05"},{"$nulls":4},190.53]
["2080506","机关事业单位职业年金缴费支出",{"v":8779.48,"d":"8,779.48"},{"v":1152.36,"d":"1,152.36"},{"v":3876.76,"d":"3,876.76"},null,null,{"v":3332.33,"d":"3,332.33"},{"$nulls":4},418.03]
["210","　卫生健康支出",{"v":1085111.67,"d":"1,085,111.67"},{"v":59964.08,"d":"59,964.08"},{"v":44836.04,"d":"44,836.04"},null,null,{"v":925827.26,"d":"925,827.26"},{"v":1450,"d":"1,450.00"},{"$nulls":3},{"v":22216.7,"d":"22,216.70"},{"v":32267.59,"d":"32,267.59"}]
["21001","　　卫生健康管理事务",{"v":5942.37,"d":"5,942.37"},394.93,{"v":3435.45,"d":"3,435.45"},null,null,683.99,{"$nulls":4},{"v":1428,"d":"1,428.00"}]
["2100101","行政运行",{"v":2217.86,"d":"2,217.86"},226.56,{"v":1991.3,"d":"1,991.30"}]
["2100102","一般行政管理事务",585.76,168.37,417.39]
["2100103","机关服务",{"v":2081.88,"d":"2,081.88"},null,73.88,null,null,{"v":580,"d":"580.00"},{"$nulls":4},{"v":1428,"d":"1,428.00"}]
["2100199","其他卫生健康管理事务支出",{"v":1056.87,"d":"1,056.87"},null,952.88,null,null,103.99]
["21002","　　公立医院",{"v":1045988.66,"d":"1,045,988.66"},{"v":50230.34,"d":"50,230.34"},{"v":26320.52,"d":"26,320.52"},null,null,{"v":916731.21,"d":"916,731.21"},{"$nulls":4},{"v":20439,"d":"20,439.00"},{"v":32267.59,"d":"32,267.59"}]
["2100202","中医（民族）医院",{"v":1045988.66,"d":"1,045,988.66"},{"v":50230.34,"d":"50,230.34"},{"v":26320.52,"d":"26,320.52"},null,null,{"v":916731.21,"d":"916,731.21"},{"$nulls":4},{"v":20439,"d":"20,439.00"},{"v":32267.59,"d":"32,267.59"}]
["21006","　　中医药",{"v":33180.64,"d":"33,180.64"},{"v":9338.81,"d":"9,338.81"},{"v":15080.07,"d":"15,080.07"},null,null,{"v":8412.06,"d":"8,412.06"},{"v":1450,"d":"1,450.00"},{"$nulls":3},{"v":349.7,"d":"349.70"}]
["2100601","中医（民族医）药专项",{"v":16668.93,"d":"16,668.93"},{"v":7971.27,"d":"7,971.27"},{"v":8617.66,"d":"8,617.66"},null,null,{"v":80,"d":"80.00"}]
["2100699","其他中医药支出",{"v":16511.71,"d":"16,511.71"},{"v":1367.54,"d":"1,367.54"},{"v":6462.41,"d":"6,462.41"},null,null,{"v":8332.06,"d":"8,332.06"},{"v":1450,"d":"1,450.00"},{"$nulls":3},{"v":349.7,"d":"349.70"}]
["221","　住房保障支出",{"v":31013.94,"d":"31,013.94"},{"v":125,"d":"125.00"},{"v":16345,"d":"16,345.00"},null,null,{"v":14477.71,"d":"14,477.71"},{"v":13,"d":"13.00"},{"$nulls":3},66.23]
["22102","　　住房改革支出",{"v":31013.94,"d":"31,013.94"},{"v":125,"d":"125.00"},{"v":16345,"d":"16,345.00"},null,null,{"v":14477.71,"d":"14,477.71"},{"v":13,"d":"13.00"},{"$nulls":3},66.23]
["2210201","住房公积金",{"v":23888.61,"d":"23,888.61"},{"v":28,"d":"28.00"},{"v":9400,"d":"9,400.00"},null,null,{"v":14397.38,"d":"14,397.38"},{"v":13,"d":"13.00"},{"$nulls":3},63.23]
["2210202","提租补贴",{"v":1078.38,"d":"1,078.38"},{"v":36,"d":"36.00"},{"v":995,"d":"995.00"},null,null,47.38]
["2210203","购房补贴",{"v":6046.95,"d":"6,046.95"},{"v":61,"d":"61.00"},{"v":5950,"d":"5,950.00"},null,null,32.95,{"$nulls":4},{"v":3,"d":"3.00"}]
[null,"合  计",{"v":1321537.07,"d":"1,321,537.07"},{"v":131845.99,"d":"131,845.99"},{"v":136044.99,"d":"136,044.99"},null,null,{"v":997002.55,"d":"997,002.55"},{"v":1463,"d":"1,463.00"},{"$nulls":3},{"v":24375.95,"d":"24,375.95"},{"v":32267.59,"d":"32,267.59"}]

{"sheet":"3.部门支出总表","index":2,"n_rows":46,"n_cols":8,"rows_kept":46,"merged":[[1,0,1,7],[2,0,2,6]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表3"]
["部门支出总表"]
[{"$nulls":7},"单位：万元"]
["科目编码","科目名称（单位名称）","合计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对下级单位补助支出"]
["202","　外交支出",{"v":1830.87,"d":"1,830.87"},null,{"v":1830.87,"d":"1,830.87"}]
["20203","　　对外援助",{"v":283,"d":"283.00"},null,{"v":283,"d":"283.00"}]
["2020306","对外援助",{"v":283,"d":"283.00"},null,{"v":283,"d":"283.00"}]
["20204","　　国际组织",{"v":1547.87,"d":"1,547.87"},null,{"v":1547.87,"d":"1,547.87"}]
["2020401","国际组织会费",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["2020402","国际组织捐赠",{"v":1519.87,"d":"1,519.87"},null,{"v":1519.87,"d":"1,519.87"}]
["206","　科学技术支出",{"v":103854.42,"d":"103,854.42"},{"v":63761.61,"d":"63,761.61"},{"v":40092.81,"d":"40,092.81"}]
["20603","　　应用研究",{"v":97603.64,"d":"97,603.64"},{"v":63761.61,"d":"63,761.61"},{"v":33842.03,"d":"33,842.03"}]
["2060301","机构运行",{"v":63761.61,"d":"63,761.61"},{"v":63761.61,"d":"63,761.61"}]
["2060302","社会公益研究",{"v":29987.57,"d":"29,987.57"},null,{"v":29987.57,"d":"29,987.57"}]
["2060399","其他应用研究支出",{"v":3854.46,"d":"3,854.46"},null,{"v":3854.46,"d":"3,854.46"}]
["20605","　　科技条件与服务",{"v":6190.78,"d":"6,190.78"},null,{"v":6190.78,"d":"6,190.78"}]
["2060503","科技条件专项",{"v":6190.78,"d":"6,190.78"},null,{"v":6190.78,"d":"6,190.78"}]
["20699","　　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["2069999","其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["207","　文化旅游体育与传媒支出",{"v":723.8,"d":"723.80"},null,{"v":723.8,"d":"723.80"}]
["20701","　　文化和旅游",{"v":723.8,"d":"723.80"},null,{"v":723.8,"d":"723.80"}]
["2070111","文化创作与保护",{"v":723.8,"d":"723.80"},null,{"v":723.8,"d":"723.80"}]
["208","　社会保障和就业支出",{"v":40470.17,"d":"40,470.17"},{"v":40470.17,"d":"40,470.17"}]
["20805","　　行政事业单位养老支出",{"v":40470.17,"d":"40,470.17"},{"v":40470.17,"d":"40,470.17"}]
["2080501","行政单位离退休",236.04,236.04]
["2080502","事业单位离退休",{"v":8535.64,"d":"8,535.64"},{"v":8535.64,"d":"8,535.64"}]
["2080503","离退休人员管理机构",74.14,74.14]
["2080505","机关事业单位基本养老保险缴费支出",{"v":22844.87,"d":"22,844.87"},{"v":22844.87,"d":"22,844.87"}]
["2080506","机关事业单位职业年金缴费支出",{"v":8779.48,"d":"8,779.48"},{"v":8779.48,"d":"8,779.48"}]
["210","　卫生健康支出",{"v":1085001.75,"d":"1,085,001.75"},{"v":995003.56,"d":"995,003.56"},{"v":89998.19,"d":"89,998.19"}]
["21001","　　卫生健康管理事务",{"v":5942.37,"d":"5,942.37"},{"v":5356.61,"d":"5,356.61"},585.76]
["2100101","行政运行",{"v":2217.86,"d":"2,217.86"},{"v":2217.86,"d":"2,217.86"}]
["2100102","一般行政管理事务",585.76,null,585.76]
["2100103","机关服务",{"v":2081.88,"d":"2,081.88"},{"v":2081.88,"d":"2,081.88"}]
["2100199","其他卫生健康管理事务支出",{"v":1056.87,"d":"1,056.87"},{"v":1056.87,"d":"1,056.87"}]
["21002","　　公立医院",{"v":1045988.66,"d":"1,045,988.66"},{"v":980063.36,"d":"980,063.36"},{"v":65925.3,"d":"65,925.30"}]
["2100202","中医（民族）医院",{"v":1045988.66,"d":"1,045,988.66"},{"v":980063.36,"d":"980,063.36"},{"v":65925.3,"d":"65,925.30"}]
["21006","　　中医药",{"v":33070.72,"d":"33,070.72"},{"v":9583.59,"d":"9,583.59"},{"v":23487.13,"d":"23,487.13"}]
["2100601","中医（民族医）药专项",{"v":16668.93,"d":"16,668.93"},null,{"v":16668.93,"d":"16,668.93"}]
["2100699","其他中医药支出",{"v":16401.79,"d":"16,401.79"},{"v":9583.59,"d":"9,583.59"},{"v":6818.2,"d":"6,818.20"}]
["221","　住房保障支出",{"v":31013.94,"d":"31,013.94"},{"v":31013.94,"d":"31,013.94"}]
["22102","　　住房改革支出",{"v":31013.94,"d":"31,013.94"},{"v":31013.94,"d":"31,013.94"}]
["2210201","住房公积金",{"v":23888.61,"d":"23,888.61"},{"v":23888.61,"d":"23,888.61"}]
["2210202","提租补贴",{"v":1078.38,"d":"1,078.38"},{"v":1078.38,"d":"1,078.38"}]
["2210203","购房补贴",{"v":6046.95,"d":"6,046.95"},{"v":6046.95,"d":"6,046.95"}]
[null,"合  计",{"v":1262894.95,"d":"1,262,894.95"},{"v":1130249.28,"d":"1,130,249.28"},{"v":132645.67,"d":"132,645.67"}]

{"sheet":"4.财政拨款收支总表","index":3,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表4"]
["财政拨款收支总表"]
[{"$nulls":3},"单位：万元"]
["收      入",null,"支      出"]
["项目","预算数","项目","合计"]
["一、本年收入",{"v":136044.99,"d":"136,044.99"},"一、本年支出",{"v":204681.77,"d":"204,681.77"}]
[" (一)一般公共预算财政拨款",{"v":136044.99,"d":"136,044.99"},"  (一)外交支出",{"v":1830.87,"d":"1,830.87"}]
[" (二)政府性基金预算财政拨款",null,"  (二)科学技术支出",{"v":64227.41,"d":"64,227.41"}]
[null,null,"  (三)文化旅游体育与传媒支出",{"v":723.8,"d":"723.80"}]
["二、上年结转",{"v":68636.78,"d":"68,636.78"},"  (四)社会保障和就业支出",{"v":16878.91,"d":"16,878.91"}]
[" (一)一般公共预算财政拨款",{"v":68636.78,"d":"68,636.78"},"  (五)卫生健康支出",{"v":104550.78,"d":"104,550.78"}]
[" (二)政府性基金预算财政拨款",null,"  (六)住房保障支出",{"v":16470,"d":"16,470.00"}]
[]
[]
[]
[null,null,"二、结转下年"]
[]
["　  　　收 入 总 计",{"v":204681.77,"d":"204,681.77"},"　支 出 总 计",{"v":204681.77,"d":"204,681.77"}]

{"sheet":"5.一般公共预算支出表","index":4,"n_rows":51,"n_cols":12,"rows_kept":51,"merged":[[0,0,0,5],[0,10,0,11],[1,0,1,11],[2,0,2,5],[3,0,3,5],[3,10,3,11],[4,0,4,1],[4,2,4,3],[4,4,4,7],[4,8,4,9],[4,10,4,11],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,5,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"部门公开表5"]
["一般公共预算支出表"]
[]
[{"$nulls":10},"单位：万元"]
["功能分类科目",null,"2020年执行数",null,"2021年预算数",{"$nulls":3},"2021年预算数比2020年执行数",null,"2021年预算数比2020年执行数（扣除中央基建投资）"]
["科目编码","科目名称","执行数","扣除中央基建投资后执行数","年初预算数",null,null,"扣除中央基建投资后预算数","增减额","增减(%)","增减额","增减(%)"]
[{"$nulls":4},"小计","基本支出","项目支出"]
["202","外交支出",{"v":2016,"d":"2016.00"},{"v":2016,"d":"2016.00"},{"v":1692,"d":"1692.00"},null,{"v":1692,"d":"1692.00"},{"v":1692,"d":"1692.00"},{"v":-324,"d":"-324.00"},{"v":-0.16071428571428573,"d":"-16.07%"},{"v":-324,"d":"-324.00"},{"v":-0.16071428571428573,"d":"-16.07%"}]
["20203","  对外援助",{"v":578,"d":"578.00"},{"v":578,"d":"578.00"},{"v":283,"d":"283.00"},null,{"v":283,"d":"283.00"},{"v":283,"d":"283.00"},{"v":-295,"d":"-295.00"},{"v":-0.5103806228373703,"d":"-51.04%"},{"v":-295,"d":"-295.00"},{"v":-0.5103806228373703,"d":"-51.04%"}]
["2020306","    对外援助",{"v":578,"d":"578.00"},578,283,null,{"v":283,"d":"283.00"},{"v":283,"d":"283.00"},{"v":-295,"d":"-295.00"},{"v":-0.5103806228373703,"d":"-51.04%"},{"v":-295,"d":"-295.00"},{"v":-0.5103806228373703,"d":"-51.04%"}]
["20204","  国际组织",{"v":1438,"d":"1438.00"},{"v":1438,"d":"1438.00"},{"v":1409,"d":"1409.00"},null,{"v":1409,"d":"1409.00"},{"v":1409,"d":"1409.00"},{"v":-29,"d":"-29.00"},{"v":-0.020166898470097356,"d":"-2.02%"},{"v":-29,"d":"-29.00"},{"v":-0.020166898470097356,"d":"-2.02%"}]
["2020401","    国际组织会费",{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},null,{"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":1424,"d":"1424.00"},{"v":1424,"d":"1424.00"},{"v":1395,"d":"1395.00"},null,{"v":1395,"d":"1395.00"},{"v":1395,"d":"1395.00"},{"v":-29,"d":"-29.00"},{"v":-0.020365168539325844,"d":"-2.04%"},{"v":-29,"d":"-29.00"},{"v":-0.020365168539325844,"d":"-2.04%"}]
["206","科学技术支出",42199.43,42199.43,{"v":58078.399999999994,"d":"58078.40"},19492.34,38586.06,{"v":58078.4,"d":"58078.40"},{"v":15878.969999999994,"d":"15878.97"},{"v":0.3762839924615094,"d":"37.63%"},{"v":15878.970000000001,"d":"15878.97"},{"v":0.37628399246150956,"d":"37.63%"}]
["20603","  应用研究",35839.93,35839.93,{"v":52673.399999999994,"d":"52673.40"},19492.34,33181.06,{"v":52673.4,"d":"52673.40"},{"v":16833.469999999994,"d":"16833.47"},{"v":0.46968479012096265,"d":"46.97%"},16833.47,{"v":0.46968479012096287,"d":"46.97%"}]
["2060301","    机构运行",19709.85,19709.85,19492.34,19492.34,null,19492.34,{"v":-217.5099999999984,"d":"-217.51"},{"v":-0.011035598951793058,"d":"-1.10%"},{"v":-217.5099999999984,"d":"-217.51"},{"v":-0.011035598951793058,"d":"-1.10%"}]
["2060302","    社会公益研究",{"v":13015.6,"d":"13015.60"},{"v":13015.6,"d":"13015.60"},{"v":29326.6,"d":"29326.60"},null,{"v":29326.6,"d":"29326.60"},{"v":29326.6,"d":"29326.60"},{"v":16310.999999999998,"d":"16311.00"},{"v":1.25318848151449,"d":"125.32%"},{"v":16310.999999999998,"d":"16311.00"},{"v":1.25318848151449,"d":"125.32%"}]
["2060399","    其他应用研究支出",3114.48,3114.48,3854.46,null,3854.46,3854.46,739.98,{"v":0.23759343453802884,"d":"23.76%"},739.98,{"v":0.23759343453802884,"d":"23.76%"}]
["20605","  科技条件与服务",{"v":6359.5,"d":"6359.50"},{"v":6359.5,"d":"6359.50"},{"v":5345,"d":"5345.00"},null,{"v":5345,"d":"5345.00"},{"v":5345,"d":"5345.00"},{"v":-1014.5,"d":"-1014.50"},{"v":-0.15952511989936316,"d":"-15.95%"},{"v":-1014.5,"d":"-1014.50"},{"v":-0.15952511989936316,"d":"-15.95%"}]
["2060503","    科技条件专项",{"v":6359.5,"d":"6359.50"},{"v":6359.5,"d":"6359.50"},{"v":5345,"d":"5345.00"},null,{"v":5345,"d":"5345.00"},{"v":5345,"d":"5345.00"},{"v":-1014.5,"d":"-1014.50"},{"v":-0.15952511989936316,"d":"-15.95%"},{"v":-1014.5,"d":"-1014.50"},{"v":-0.15952511989936316,"d":"-15.95%"}]
["20699","  其他科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},0,{"v":60,"d":"60.00"},0]
["2069999","    其他科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},0,{"v":60,"d":"60.00"},0]
["207","文化旅游体育与传媒支出",{"v":940,"d":"940.00"},{"v":940,"d":"940.00"},{"v":645,"d":"645.00"},null,{"v":645,"d":"645.00"},{"v":645,"d":"645.00"},{"v":-295,"d":"-295.00"},{"v":-0.31382978723404253,"d":"-31.38%"},{"v":-295,"d":"-295.00"},{"v":-0.31382978723404253,"d":"-31.38%"}]
["20701","  文化和旅游",{"v":940,"d":"940.00"},{"v":940,"d":"940.00"},{"v":645,"d":"645.00"},null,{"v":645,"d":"645.00"},{"v":645,"d":"645.00"},{"v":-295,"d":"-295.00"},{"v":-0.31382978723404253,"d":"-31.38%"},{"v":-295,"d":"-295.00"},{"v":-0.31382978723404253,"d":"-31.38%"}]
["2070111","    文化创作与保护",{"v":940,"d":"940.00"},{"v":940,"d":"940.00"},{"v":645,"d":"645.00"},null,{"v":645,"d":"645.00"},{"v":645,"d":"645.00"},{"v":-295,"d":"-295.00"},{"v":-0.31382978723404253,"d":"-31.38%"},{"v":-295,"d":"-295.00"},{"v":-0.31382978723404253,"d":"-31.38%"}]
["208","社会保障和就业支出",{"v":8185.219999999999,"d":"8185.22"},{"v":8185.219999999999,"d":"8185.22"},14448.55,14448.55,null,14448.55,6263.33,{"v":0.7651999579730295,"d":"76.52%"},6263.33,{"v":0.7651999579730295,"d":"76.52%"}]
["20805","  行政事业单位养老支出",{"v":8185.219999999999,"d":"8185.22"},{"v":8185.219999999999,"d":"8185.22"},14448.55,14448.55,null,14448.55,6263.33,{"v":0.7651999579730295,"d":"76.52%"},6263.33,{"v":0.7651999579730295,"d":"76.52%"}]
["2080501","    行政单位离退休",173.18,173.18,209.39,209.39,null,209.39,{"v":36.20999999999998,"d":"36.21"},{"v":0.20908880933133145,"d":"20.91%"},{"v":36.20999999999998,"d":"36.21"},{"v":0.20908880933133145,"d":"20.91%"}]
["2080502","    事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2565.32,2565.32,null,2565.32,2565.32,0,2565.32,0]
["2080503","    离退休人员管理机构",52.43,52.43,43.58,43.58,null,43.58,{"v":-8.850000000000001,"d":"-8.85"},{"v":-0.16879649055884038,"d":"-16.88%"},{"v":-8.850000000000001,"d":"-8.85"},{"v":-0.16879649055884038,"d":"-16.88%"}]
["2080505","    机关事业单位基本养老保险缴费支出",7190.46,7190.46,{"v":7753.5,"d":"7753.50"},{"v":7753.5,"d":"7753.50"},null,{"v":7753.5,"d":"7753.50"},563.04,{"v":0.07830375247202542,"d":"7.83%"},563.04,{"v":0.07830375247202542,"d":"7.83%"}]
["2080506","    机关事业单位职业年金缴费支出",769.15,769.15,3876.76,3876.76,null,3876.76,3107.61,{"v":4.040317233309498,"d":"404.03%"},3107.61,{"v":4.040317233309498,"d":"404.03%"}]
["210","卫生健康支出",150610.38,{"v":113213.37999999999,"d":"113213.38"},44836.04,15286.03,29550.01,44836.04,-105774.34,{"v":-0.7023044494011634,"d":"-70.23%"},-68377.34,{"v":-0.6039687181850767,"d":"-60.40%"}]
["21001","  卫生健康管理事务",{"v":2569.9,"d":"2569.90"},{"v":2569.9,"d":"2569.90"},3435.45,3018.06,417.39,3435.45,{"v":865.5499999999997,"d":"865.55"},{"v":0.33680298844312995,"d":"33.68%"},{"v":865.5499999999997,"d":"865.55"},{"v":0.33680298844312995,"d":"33.68%"}]
["2100101","    行政运行",2218.02,2218.02,{"v":1991.3,"d":"1991.30"},{"v":1991.3,"d":"1991.30"},null,{"v":1991.3,"d":"1991.30"},{"v":-226.72000000000003,"d":"-226.72"},{"v":-0.10221729290087557,"d":"-10.22%"},{"v":-226.72000000000003,"d":"-226.72"},{"v":-0.10221729290087557,"d":"-10.22%"}]
["2100102","    一般行政管理事务",{"v":278,"d":"278.00"},{"v":278,"d":"278.00"},417.39,null,417.39,417.39,139.39,{"v":0.5014028776978416,"d":"50.14%"},139.39,{"v":0.5014028776978416,"d":"50.14%"}]
["2100103","    机关服务",73.88,73.88,73.88,73.88,null,73.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["2100199","    其他卫生健康管理事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},952.88,952.88,null,952.88,952.88,0,952.88,0]
["21002","  公立医院",104173.31,84465.31,{"v":26320.519999999997,"d":"26320.52"},11505.56,14814.96,26320.52,{"v":-77852.79000000001,"d":"-77852.79"},{"v":-0.7473391217001746,"d":"-74.73%"},{"v":-58144.78999999999,"d":"-58144.79"},{"v":-0.6883866287828695,"d":"-68.84%"}]
["2100202","    中医（民族）医院",104173.31,84465.31,{"v":26320.519999999997,"d":"26320.52"},11505.56,14814.96,26320.52,{"v":-77852.79000000001,"d":"-77852.79"},{"v":-0.7473391217001746,"d":"-74.73%"},{"v":-58144.78999999999,"d":"-58144.79"},{"v":-0.6883866287828695,"d":"-68.84%"}]
["21004","  公共卫生",{"v":4500,"d":"4500.00"},{"v":4500,"d":"4500.00"},{"$nulls":4},{"v":-4500,"d":"-4500.00"},{"v":-1,"d":"-100.00%"},{"v":-4500,"d":"-4500.00"},{"v":-1,"d":"-100.00%"}]
["2100499","    其他公共卫生支出",{"v":4500,"d":"4500.00"},{"v":4500,"d":"4500.00"},{"$nulls":4},{"v":-4500,"d":"-4500.00"},{"v":-1,"d":"-100.00%"},{"v":-4500,"d":"-4500.00"},{"v":-1,"d":"-100.00%"}]
["21006","  中医药",39367.17,21678.17,15080.07,762.41,14317.66,15080.07,{"v":-24287.1,"d":"-24287.10"},{"v":-0.6169379206074503,"d":"-61.69%"},{"v":-6598.0999999999985,"d":"-6598.10"},{"v":-0.3043660973227906,"d":"-30.44%"}]
["2100601","    中医（民族医）药专项",16328.06,16328.06,8617.66,null,8617.66,8617.66,{"v":-7710.4,"d":"-7710.40"},{"v":-0.47221776500086354,"d":"-47.22%"},{"v":-7710.4,"d":"-7710.40"},{"v":-0.47221776500086354,"d":"-47.22%"}]
["2100699","    其他中医药支出",23039.11,{"v":5350.110000000001,"d":"5350.11"},6462.41,762.41,{"v":5700,"d":"5700.00"},6462.41,{"v":-16576.7,"d":"-16576.70"},{"v":-0.7195026196758468,"d":"-71.95%"},{"v":1112.2999999999993,"d":"1112.30"},{"v":0.2079022674300153,"d":"20.79%"}]
["221","住房保障支出",{"v":15170,"d":"15170.00"},{"v":15170,"d":"15170.00"},{"v":16345,"d":"16345.00"},{"v":16345,"d":"16345.00"},null,{"v":16345,"d":"16345.00"},{"v":1175,"d":"1175.00"},{"v":0.07745550428477257,"d":"7.75%"},{"v":1175,"d":"1175.00"},{"v":0.07745550428477257,"d":"7.75%"}]
["22102","  住房改革支出",{"v":15170,"d":"15170.00"},{"v":15170,"d":"15170.00"},{"v":16345,"d":"16345.00"},{"v":16345,"d":"16345.00"},null,{"v":16345,"d":"16345.00"},{"v":1175,"d":"1175.00"},{"v":0.07745550428477257,"d":"7.75%"},{"v":1175,"d":"1175.00"},{"v":0.07745550428477257,"d":"7.75%"}]
["2210201","    住房公积金",{"v":8650,"d":"8650.00"},{"v":8650,"d":"8650.00"},{"v":9400,"d":"9400.00"},{"v":9400,"d":"9400.00"},null,{"v":9400,"d":"9400.00"},{"v":750,"d":"750.00"},{"v":0.08670520231213873,"d":"8.67%"},{"v":750,"d":"750.00"},{"v":0.08670520231213873,"d":"8.67%"}]
["2210202","    提租补贴",{"v":970,"d":"970.00"},{"v":970,"d":"970.00"},{"v":995,"d":"995.00"},{"v":995,"d":"995.00"},null,{"v":995,"d":"995.00"},{"v":25,"d":"25.00"},{"v":0.02577319587628866,"d":"2.58%"},{"v":25,"d":"25.00"},{"v":0.02577319587628866,"d":"2.58%"}]
["2210203","    购房补贴",{"v":5550,"d":"5550.00"},{"v":5550,"d":"5550.00"},{"v":5950,"d":"5950.00"},{"v":5950,"d":"5950.00"},null,{"v":5950,"d":"5950.00"},{"v":400,"d":"400.00"},{"v":0.07207207207207207,"d":"7.21%"},{"v":400,"d":"400.00"},{"v":0.07207207207207207,"d":"7.21%"}]
["","          合      计",219121.03,{"v":181724.02999999997,"d":"181724.03"},136044.99,65571.92,{"v":70473.06999999999,"d":"70473.07"},136044.99,{"v":-83076.04000000001,"d":"-83076.04"},{"v":-0.37913312108837754,"d":"-37.91%"},{"v":-45679.03999999998,"d":"-45679.04"},{"v":-0.2513648855355012,"d":"-25.14%"}]

{"sheet":"6.一般公共预算基本支出表","index":5,"n_rows":55,"n_cols":5,"rows_kept":55,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表6"]
["一般公共预算基本支出表"]
[{"$nulls":4},"单位：万元"]
["部门预算支出经济分类科目",null,"2021年基本支出"]
["科目编码","科目名称","合计","人员经费","日常公用经费"]
["301","工资福利支出",{"v":56549.01,"d":"56,549.01"},{"v":56549.01,"d":"56,549.01"}]
["30101","　基本工资",{"v":17864.1,"d":"17,864.10"},{"v":17864.1,"d":"17,864.10"}]
["30102","　津贴补贴",{"v":9934.6,"d":"9,934.60"},{"v":9934.6,"d":"9,934.60"}]
["30106","　伙食补助费",447.75,447.75]
["30107","　绩效工资",{"v":6060.27,"d":"6,060.27"},{"v":6060.27,"d":"6,060.27"}]
["30108","　机关事业单位基本养老保险缴费",{"v":8358.87,"d":"8,358.87"},{"v":8358.87,"d":"8,358.87"}]
["30109","　职业年金缴费",{"v":4190.87,"d":"4,190.87"},{"v":4190.87,"d":"4,190.87"}]
["30110","　职工基本医疗保险缴费",37.28,37.28]
["30112","　其他社会保障缴费",93.82,93.82]
["30113","　住房公积金",{"v":9400,"d":"9,400.00"},{"v":9400,"d":"9,400.00"}]
["30114","　医疗费",{"v":21,"d":"21.00"},{"v":21,"d":"21.00"}]
["30199","　其他工资福利支出",140.45,140.45]
["302","商品和服务支出",{"v":4835.34,"d":"4,835.34"},null,{"v":4835.34,"d":"4,835.34"}]
["30201","　办公费",216.39,null,216.39]
["30202","　印刷费",106.32,null,106.32]
["30203","　咨询费",{"v":81.4,"d":"81.40"},null,{"v":81.4,"d":"81.40"}]
["30204","　手续费",{"v":7.1,"d":"7.10"},null,{"v":7.1,"d":"7.10"}]
["30205","　水费",{"v":78,"d":"78.00"},null,{"v":78,"d":"78.00"}]
["30206","　电费",385.58,null,385.58]
["30207","　邮电费",82.16,null,82.16]
["30208","　取暖费",349.55,null,349.55]
["30209","　物业管理费",566.12,null,566.12]
["30211","　差旅费",119.07,null,119.07]
["30212","　因公出国（境）费用",14.07,null,14.07]
["30213","　维修(护)费",{"v":184.1,"d":"184.10"},null,{"v":184.1,"d":"184.10"}]
["30214","　租赁费",7.61,null,7.61]
["30215","　会议费",79.05,null,79.05]
["30216","　培训费",28.25,null,28.25]
["30217","　公务接待费",11.11,null,11.11]
["30218","　专用材料费",{"v":1319.13,"d":"1,319.13"},null,{"v":1319.13,"d":"1,319.13"}]
["30226","　劳务费",119.72,null,119.72]
["30227","　委托业务费",209.78,null,209.78]
["30228","　工会经费",328.11,null,328.11]
["30229","　福利费",127.97,null,127.97]
["30231","　公务用车运行维护费",119.39,null,119.39]
["30239","　其他交通费用",22.91,null,22.91]
["30240","　税金及附加费用",142.22,null,142.22]
["30299","　其他商品和服务支出",130.23,null,130.23]
["303","对个人和家庭的补助",{"v":4036.3,"d":"4,036.30"},{"v":4036.3,"d":"4,036.30"}]
["30301","　离休费",{"v":1018.93,"d":"1,018.93"},{"v":1018.93,"d":"1,018.93"}]
["30302","　退休费",{"v":2660.09,"d":"2,660.09"},{"v":2660.09,"d":"2,660.09"}]
["30304","　抚恤金",{"v":191.6,"d":"191.60"},{"v":191.6,"d":"191.60"}]
["30305","　生活补助",{"v":22,"d":"22.00"},{"v":22,"d":"22.00"}]
["30308","　助学金",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["30309","　奖励金",28.64,28.64]
["30399","　其他对个人和家庭的补助",99.04,99.04]
["310","资本性支出",151.27,null,151.27]
["31002","　办公设备购置",59.84,null,59.84]
["31007","　信息网络及软件购置更新",91.43,null,91.43]
[null,"          合      计",{"v":65571.92,"d":"65,571.92"},{"v":60585.31,"d":"60,585.31"},{"v":4986.61,"d":"4,986.61"}]

{"sheet":"7.一般公共预算三公经费支出表","index":6,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[1,0,1,11],[3,0,3,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"部门公开表7"]
["一般公共预算“三公”经费支出表"]
[{"$nulls":11},"单位：万元"]
["2020年预算数",{"$nulls":5},"2021年预算数"]
["合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车\n购置费","公务用车\n运行费",{"$nulls":3},"小计","公务用车\n购置费","公务用车\n运行费"]
[291.59,{"v":135.4,"d":"135.40"},119.39,null,119.39,{"v":36.8,"d":"36.80"},285.62,{"v":135.4,"d":"135.40"},113.42,null,113.42,{"v":36.8,"d":"36.80"}]

{"sheet":"8.政府性基金预算支出表","index":7,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,3,4],[17,0,17,1],[18,0,18,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表8"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位:万元"]
["科目编码","科目名称","2021年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
{"$rows_empty":12}
["合  计"]
["注：2021年国家中医药管理局无政府性基金预算支出。"]

{"sheet":"9.国有资本经营预算支出表","index":8,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,3,4],[17,0,17,1],[18,0,18,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表9"]
["国有资本经营预算支出表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","2021年国有资本经营预算支出"]
[null,null,"小计","基本支出","项目支出"]
{"$rows_empty":12}
["合   计"]
["注：2021年国家中医药管理局暂无国有资本经营预算支出。"]