{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["批复表1","批复表2","批复表3","批复表7","批复表8","批复表9"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"批复表1","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"批复表1"]
["财政拨款收支总表"]
["单位名称:[160206]国家中医药管理局机关服务局",null,null,"单位：万元"]
["收      入",null,"支      出"]
["项目","预算数","项目","预算数"]
["一、本年收入",144.79,"一、本年支出",144.79]
[" (一)一般公共预算拨款",144.79,"  (一)社会保障和就业支出",24.53]
[" (二)政府性基金预算拨款",null,"  (二)卫生健康支出",73.88]
[" (三)国有资本经营预算拨款",null,"  (三)住房保障支出",46.38]
[]
["二、上年结转"]
[" (一)一般公共预算拨款"]
[" (二)政府性基金预算拨款"]
[" (三)国有资本经营预算拨款"]
[]
[null,null,"二、结转下年"]
[]
[]
["　　　　　　　收 入 总 计",144.79,"　　　　　　　　支 出 总 计",144.79]

{"sheet":"批复表2","index":1,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[1,0,1,6],[2,0,2,5],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,3,6],[4,2,5,2],[4,2,5,2],[4,3,4,5],[4,6,5,6],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"批复表2"]
["一般公共预算支出表"]
["单位名称:[160206]国家中医药管理局机关服务局",{"$nulls":5},"单位：万元"]
["科目编码","科目名称/单位名称","本年一般公共预算支出"]
[null,null,"合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员经费","公用经费"]
["","合计",144.79,144.79,144.79]
["160206","国家中医药管理局机关服务局",144.79,144.79,144.79]
["208","　社会保障和就业支出",24.53,24.53,24.53]
["20805","　　行政事业单位养老支出",24.53,24.53,24.53]
["2080502","事业单位离退休",1.73,1.73,1.73]
["2080505","机关事业单位基本养老保险缴费支出",{"v":15.2,"d":"15.20"},{"v":15.2,"d":"15.20"},{"v":15.2,"d":"15.20"}]
["2080506","机关事业单位职业年金缴费支出",{"v":7.6,"d":"7.60"},{"v":7.6,"d":"7.60"},{"v":7.6,"d":"7.60"}]
["210","　卫生健康支出",73.88,73.88,73.88]
["21001","　　卫生健康管理事务",73.88,73.88,73.88]
["2100103","机关服务",73.88,73.88,73.88]
["221","　住房保障支出",46.38,46.38,46.38]
["22102","　　住房改革支出",46.38,46.38,46.38]
["2210201","住房公积金",31.77,31.77,31.77]
["2210202","提租补贴",2.25,2.25,2.25]
["2210203","购房补贴",12.36,12.36,12.36]

{"sheet":"批复表3","index":2,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"批复表3"]
["一般公共预算基本支出表"]
["单位名称:[160206]国家中医药管理局机关服务局",{"$nulls":3},"单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
["","合计",144.79,144.79]
["160206","国家中医药管理局机关服务局",144.79,144.79]
["301","　工资福利支出",143.06,143.06]
["30101","基本工资",73.88,73.88]
["30102","津贴补贴",14.61,14.61]
["30108","机关事业单位基本养老保险缴费",{"v":15.2,"d":"15.20"},{"v":15.2,"d":"15.20"}]
["30109","职业年金缴费",{"v":7.6,"d":"7.60"},{"v":7.6,"d":"7.60"}]
["30113","住房公积金",31.77,31.77]
["303","　对个人和家庭的补助",1.73,1.73]
["30302","退休费",1.73,1.73]

{"sheet":"批复表7","index":3,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"批复表7"]
["部门收支总表"]
["单位名称:[160206]国家中医药管理局机关服务局",null,null,"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",144.79,"一、社会保障和就业支出",24.53]
["二、政府性基金预算拨款收入",null,"二、卫生健康支出",{"v":2081.88,"d":"2,081.88"}]
["三、国有资本经营预算拨款收入",null,"三、住房保障支出",62.61]
["四、事业收入",{"v":580,"d":"580.00"}]
["五、事业单位经营收入"]
["六、其他收入",{"v":1444.23,"d":"1,444.23"}]
[]
[]
["本年收入合计",{"v":2169.02,"d":"2,169.02"},"本年支出合计",{"v":2169.02,"d":"2,169.02"}]
["使用非财政拨款结余",null,"结转下年"]
["上年结转"]
[]
["　　　　　　　　　收　入　总　计",{"v":2169.02,"d":"2,169.02"},"　　　　　　　　　支　出　总　计",{"v":2169.02,"d":"2,169.02"}]

{"sheet":"批复表8","index":4,"n_rows":21,"n_cols":20,"rows_kept":21,"merged":[[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,3,8],[3,9,3,18],[3,19,5,19],[3,19,5,19],[3,19,5,19],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,4,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"批复表8"]
["部门收入总表"]
["单位名称:[160206]国家中医药管理局机关服务局",{"$nulls":17},"单位：万元"]
["科目编码","科目名称/单位名称","合计","上年结转",{"$nulls":5},"本年收入",{"$nulls":9},"使用非财政拨款结余"]
[{"$nulls":3},"小计","一般公共预算结转资金","政府性基金预算结转资金","国有资本经营预算结转\n","教育收费","其他资金","小计","一般公共预算拨款","政府性基金预算拨款","国有资本经营预算拨款","事业收入",null,"事业单位经营收入","上级补助\n收入","附属单位\n上缴收入","其他收入"]
[{"$nulls":13},"金额","其中：教育收费"]
["","合计",{"v":2169.02,"d":"2,169.02"},{"$nulls":6},{"v":2169.02,"d":"2,169.02"},144.79,null,null,{"v":580,"d":"580.00"},{"$nulls":4},{"v":1444.23,"d":"1,444.23"}]
["160206","国家中医药管理局机关服务局",{"v":2169.02,"d":"2,169.02"},{"$nulls":6},{"v":2169.02,"d":"2,169.02"},144.79,null,null,{"v":580,"d":"580.00"},{"$nulls":4},{"v":1444.23,"d":"1,444.23"}]
["208","　社会保障和就业支出",24.53,{"$nulls":6},24.53,24.53]
["20805","　　行政事业单位养老支出",24.53,{"$nulls":6},24.53,24.53]
["2080502","事业单位离退休",1.73,{"$nulls":6},1.73,1.73]
["2080505","机关事业单位基本养老保险缴费支出",{"v":15.2,"d":"15.20"},{"$nulls":6},{"v":15.2,"d":"15.20"},{"v":15.2,"d":"15.20"}]
["2080506","机关事业单位职业年金缴费支出",{"v":7.6,"d":"7.60"},{"$nulls":6},{"v":7.6,"d":"7.60"},{"v":7.6,"d":"7.60"}]
["210","　卫生健康支出",{"v":2081.88,"d":"2,081.88"},{"$nulls":6},{"v":2081.88,"d":"2,081.88"},73.88,null,null,{"v":580,"d":"580.00"},{"$nulls":4},{"v":1428,"d":"1,428.00"}]
["21001","　　卫生健康管理事务",{"v":2081.88,"d":"2,081.88"},{"$nulls":6},{"v":2081.88,"d":"2,081.88"},73.88,null,null,{"v":580,"d":"580.00"},{"$nulls":4},{"v":1428,"d":"1,428.00"}]
["2100103","机关服务",{"v":2081.88,"d":"2,081.88"},{"$nulls":6},{"v":2081.88,"d":"2,081.88"},73.88,null,null,{"v":580,"d":"580.00"},{"$nulls":4},{"v":1428,"d":"1,428.00"}]
["221","　住房保障支出",62.61,{"$nulls":6},62.61,46.38,{"$nulls":7},16.23]
["22102","　　住房改革支出",62.61,{"$nulls":6},62.61,46.38,{"$nulls":7},16.23]
["2210201","住房公积金",{"v":45,"d":"45.00"},{"$nulls":6},{"v":45,"d":"45.00"},31.77,{"$nulls":7},13.23]
["2210202","提租补贴",2.25,{"$nulls":6},2.25,2.25]
["2210203","购房补贴",15.36,{"$nulls":6},15.36,12.36,{"$nulls":7},{"v":3,"d":"3.00"}]

{"sheet":"批复表9","index":5,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[1,0,1,7],[2,0,2,6]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"批复表9"]
["部门支出总表"]
["单位名称:[160206]国家中医药管理局机关服务局",{"$nulls":6},"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","对附属单位补助支出"]
["","合计",{"v":2169.02,"d":"2,169.02"},{"v":2169.02,"d":"2,169.02"}]
["160206","国家中医药管理局机关服务局",{"v":2169.02,"d":"2,169.02"},{"v":2169.02,"d":"2,169.02"}]
["208","　社会保障和就业支出",24.53,24.53]
["20805","　　行政事业单位养老支出",24.53,24.53]
["2080502","事业单位离退休",1.73,1.73]
["2080505","机关事业单位基本养老保险缴费支出",{"v":15.2,"d":"15.20"},{"v":15.2,"d":"15.20"}]
["2080506","机关事业单位职业年金缴费支出",{"v":7.6,"d":"7.60"},{"v":7.6,"d":"7.60"}]
["210","　卫生健康支出",{"v":2081.88,"d":"2,081.88"},{"v":2081.88,"d":"2,081.88"}]
["21001","　　卫生健康管理事务",{"v":2081.88,"d":"2,081.88"},{"v":2081.88,"d":"2,081.88"}]
["2100103","机关服务",{"v":2081.88,"d":"2,081.88"},{"v":2081.88,"d":"2,081.88"}]
["221","　住房保障支出",62.61,62.61]
["22102","　　住房改革支出",62.61,62.61]
["2210201","住房公积金",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"}]
["2210202","提租补贴",2.25,2.25]
["2210203","购房补贴",15.36,15.36]