{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[0,0,0,11],[1,0,1,11],[3,0,4,0],[3,1,4,1],[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]],"flags":["formulas_cached_only"]}
["部门预算公开表2："]
["公共预算收入表"]
["填报单位：国务院国有资产监督管理委员会",{"$nulls":10},"单位：万元"]
["科目编码","科目名称","合计","上年结转","财政拨款收入","上级补助收入","事业收入",null,"事业单位经营收入","下级单位上缴收入","其他收入","用事业基金弥补收支差额"]
[{"$nulls":6},"金额","其中：教育收费"]
["201","一般公共服务",{"v":1420.41,"d":"1,420.41"},null,{"v":929,"d":"929.00"},{"$nulls":3},187.41,null,{"v":304,"d":"304.00"}]
["20126","  档案事务",{"v":1420.41,"d":"1,420.41"},null,{"v":929,"d":"929.00"},{"$nulls":3},187.41,null,{"v":304,"d":"304.00"}]
["202","外交",508.35,null,502.89,null,1.46,{"$nulls":3},{"v":4,"d":"4.00"}]
["20204","  国际组织",508.35,null,502.89,null,1.46,{"$nulls":3},{"v":4,"d":"4.00"}]
["205","教育",{"v":1200,"d":"1,200.00"},{"$nulls":3},{"v":1000,"d":"1,000.00"},{"$nulls":3},{"v":200,"d":"200.00"}]
["20503","  职业教育",{"v":1200,"d":"1,200.00"},{"$nulls":3},{"v":1000,"d":"1,000.00"},{"$nulls":3},{"v":200,"d":"200.00"}]
["2050303","    技校教育",{"v":1200,"d":"1,200.00"},{"$nulls":3},{"v":1000,"d":"1,000.00"},{"$nulls":3},{"v":200,"d":"200.00"}]
["206","科学技术",{"v":1000,"d":"1,000.00"},{"$nulls":7},{"v":1000,"d":"1,000.00"}]
["20605","  科技条件与服务",{"v":1000,"d":"1,000.00"},{"$nulls":7},{"v":1000,"d":"1,000.00"}]
["207","文化体育与传媒",{"v":82499.24,"d":"82,499.24"},null,{"v":1204.42,"d":"1,204.42"},null,{"v":10772.51,"d":"10,772.51"},null,{"v":53922.47,"d":"53,922.47"},null,{"v":15598.2,"d":"15,598.20"},{"v":1001.64,"d":"1,001.64"}]
["20705","  新闻出版",{"v":82499.24,"d":"82,499.24"},null,{"v":1204.42,"d":"1,204.42"},null,{"v":10772.51,"d":"10,772.51"},null,{"v":53922.47,"d":"53,922.47"},null,{"v":15598.2,"d":"15,598.20"},{"v":1001.64,"d":"1,001.64"}]
["208","社会保障和就业",{"v":73996.66,"d":"73,996.66"},405.51,{"v":63962.34,"d":"63,962.34"},{"v":199,"d":"199.00"},{"v":2989.66,"d":"2,989.66"},null,{"v":2235.67,"d":"2,235.67"},null,{"v":3950.27,"d":"3,950.27"},254.21]
["20805","  行政事业单位离退休",{"v":73996.66,"d":"73,996.66"},405.51,{"v":63962.34,"d":"63,962.34"},{"v":199,"d":"199.00"},{"v":2989.66,"d":"2,989.66"},null,{"v":2235.67,"d":"2,235.67"},null,{"v":3950.27,"d":"3,950.27"},254.21]
["2080501","    归口管理的行政单位离退休",{"v":48820.73,"d":"48,820.73"},202.24,{"v":47011.9,"d":"47,011.90"},{"$nulls":5},{"v":1606.59,"d":"1,606.59"}]
["2080502","    事业单位离退休",{"v":17434.26,"d":"17,434.26"},104.34,{"v":10526.44,"d":"10,526.44"},{"v":199,"d":"199.00"},{"v":2989.66,"d":"2,989.66"},null,{"v":2235.67,"d":"2,235.67"},null,{"v":1124.94,"d":"1,124.94"},254.21]
["2080503","    离退休人员管理机构",{"v":7741.67,"d":"7,741.67"},98.93,{"v":6424,"d":"6,424.00"},{"$nulls":5},{"v":1218.74,"d":"1,218.74"}]
["210","医疗卫生",{"v":10516,"d":"10,516.00"},{"v":206,"d":"206.00"},{"v":5652,"d":"5,652.00"},{"$nulls":5},{"v":4658,"d":"4,658.00"}]
["21005","  医疗保障",{"v":10516,"d":"10,516.00"},{"v":206,"d":"206.00"},{"v":5652,"d":"5,652.00"},{"$nulls":5},{"v":4658,"d":"4,658.00"}]
["2100501","    行政单位医疗",{"v":10516,"d":"10,516.00"},{"v":206,"d":"206.00"},{"v":5652,"d":"5,652.00"},{"$nulls":5},{"v":4658,"d":"4,658.00"}]
["215","资源勘探电力信息等事务",{"v":221928.95,"d":"221,928.95"},{"v":7457.68,"d":"7,457.68"},{"v":80026.1,"d":"80,026.10"},{"v":1259.33,"d":"1,259.33"},{"v":63656.31,"d":"63,656.31"},null,{"v":31889.46,"d":"31,889.46"},{"v":4081,"d":"4,081.00"},{"v":31996.59,"d":"31,996.59"},{"v":1562.48,"d":"1,562.48"}]
["21507","  国有资产监管",{"v":221893.95,"d":"221,893.95"},{"v":7457.68,"d":"7,457.68"},{"v":79991.1,"d":"79,991.10"},{"v":1259.33,"d":"1,259.33"},{"v":63656.31,"d":"63,656.31"},null,{"v":31889.46,"d":"31,889.46"},{"v":4081,"d":"4,081.00"},{"v":31996.59,"d":"31,996.59"},{"v":1562.48,"d":"1,562.48"}]
["21508","  支持中小企业发展和管理支出",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["216","商业服务业等事务",{"v":220,"d":"220.00"},{"$nulls":5},{"v":220,"d":"220.00"}]
["21699","  其他商业服务业等事务支出",{"v":220,"d":"220.00"},{"$nulls":5},{"v":220,"d":"220.00"}]
["221","住房保障支出",{"v":12516.67,"d":"12,516.67"},476.59,{"v":8830,"d":"8,830.00"},null,677.42,null,902.94,{"v":1,"d":"1.00"},{"v":1597.26,"d":"1,597.26"},31.46]
["22102","  住房改革支出",{"v":12516.67,"d":"12,516.67"},476.59,{"v":8830,"d":"8,830.00"},null,677.42,null,902.94,{"v":1,"d":"1.00"},{"v":1597.26,"d":"1,597.26"},31.46]
[2210201,"住房公积金",{"v":7650.75,"d":"7,650.75"},159.39,{"v":5900,"d":"5,900.00"},null,613.72,null,{"v":596.7,"d":"596.70"},{"v":1,"d":"1.00"},360.84,{"v":19.1,"d":"19.10"}]
[2210202,"提租补贴",{"v":1948.06,"d":"1,948.06"},214.46,{"v":1630,"d":"1,630.00"},null,14.96,null,25.71,null,61.41,1.52]
[2210203,"购房补贴",{"v":2917.86,"d":"2,917.86"},102.74,{"v":1300,"d":"1,300.00"},null,48.74,null,280.53,null,{"v":1175.01,"d":"1,175.01"},10.84]
["229","其他支出",22.77,22.77]
["22999","  其他支出",22.77,22.77]
["","          合      计",{"v":405829.05,"d":"405,829.05"},{"v":8568.55,"d":"8,568.55"},{"v":161106.75,"d":"161,106.75"},{"v":1458.33,"d":"1,458.33"},{"v":79097.36,"d":"79,097.36"},null,{"v":89357.95,"d":"89,357.95"},{"v":4082,"d":"4,082.00"},{"v":59308.32,"d":"59,308.32"},{"v":2849.79,"d":"2,849.79"}]