{"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":35,"n_cols":13,"rows_kept":35,"merged":[[0,0,0,11],[1,0,1,12],[2,0,2,10],[4,0,4,1],[4,2,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11],[5,0,6,0],[5,1,6,1],[5,2,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11]],"flags":["formulas_cached_only"]}
["部门预算公开表4：",{"$nulls":11},":"]
["公共预算财政拨款支出表"]
[]
["填报单位：国务院国有资产监督管理委员会",{"$nulls":10},"单位：万元"]
["科目",null,"2011年执行数",{"$nulls":3},"2012年预算数",null,"2012年预算数比2011年执行数",null,"2012年预算数比2011年执行数（扣除发改委安排的基建）"]
["科目编码","科目名称","执行数",null,null,"扣除发改委安排的基建后执行数","年初预算数","扣除发改委安排的基建后预算数","增减额","增减%","增减额","增减%"]
[null,null,"小计","当年财政拨款","当年国库集中支付结余数"]
["201","一般公共服务",{"v":736,"d":"736.00"},{"v":736,"d":"736.00"},{"v":0,"d":"0.00"},{"v":236,"d":"236.00"},{"v":929,"d":"929.00"},{"v":236,"d":"236.00"},193,{"v":0.26222826086956524,"d":"26.22%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["20126","  档案事务",{"v":736,"d":"736.00"},{"v":736,"d":"736.00"},{"v":0,"d":"0.00"},{"v":236,"d":"236.00"},{"v":929,"d":"929.00"},{"v":236,"d":"236.00"},193,{"v":0.26222826086956524,"d":"26.22%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["202","外交",502.89,450.76,52.13,502.89,502.89,502.89,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["20204","  国际组织",502.89,450.76,52.13,502.89,502.89,502.89,0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[206,"科学技术",{"v":250,"d":"250.00"},{"v":80.7,"d":"80.70"},{"v":169.3,"d":"169.30"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-250,"d":"-250.00"},{"v":-1,"d":"-100.00%"},{"v":-250,"d":"-250.00"},{"v":-1,"d":"-100.00%"}]
[20604,"技术研究与开发",{"v":250,"d":"250.00"},{"v":80.7,"d":"80.70"},{"v":169.3,"d":"169.30"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-250,"d":"-250.00"},{"v":-1,"d":"-100.00%"},{"v":-250,"d":"-250.00"},{"v":-1,"d":"-100.00%"}]
["207","文化体育与传媒",{"v":2322.48,"d":"2,322.48"},{"v":1258.36,"d":"1,258.36"},{"v":1064.12,"d":"1,064.12"},{"v":2322.48,"d":"2,322.48"},{"v":1204.42,"d":"1,204.42"},{"v":1204.42,"d":"1,204.42"},{"v":-1118.06,"d":"-1,118.06"},{"v":-0.48140780544934725,"d":"-48.14%"},{"v":-1118.06,"d":"-1,118.06"},{"v":-0.48140780544934725,"d":"-48.14%"}]
["20705","  新闻出版",{"v":1206.48,"d":"1,206.48"},{"v":1202.36,"d":"1,202.36"},4.12,{"v":1206.48,"d":"1,206.48"},{"v":1204.42,"d":"1,204.42"},{"v":1204.42,"d":"1,204.42"},-2.0599999999999454,{"v":-0.0017074464558052727,"d":"-0.17%"},{"v":-2.0599999999999454,"d":"-2.06"},{"v":-0.0017074464558052727,"d":"-0.17%"}]
[20799,"其他文化体育与传媒支出",{"v":1116,"d":"1,116.00"},{"v":56,"d":"56.00"},{"v":1060,"d":"1,060.00"},{"v":1116,"d":"1,116.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1116,"d":"-1,116.00"},{"v":-1,"d":"-100.00%"},{"v":-1116,"d":"-1,116.00"},{"v":-1,"d":"-100.00%"}]
["208","社会保障和就业",{"v":71527.86,"d":"71,527.86"},{"v":65364.98,"d":"65,364.98"},{"v":6162.88,"d":"6,162.88"},{"v":71527.86,"d":"71,527.86"},{"v":63962.34,"d":"63,962.34"},{"v":63962.34,"d":"63,962.34"},{"v":-7565.520000000004,"d":"-7,565.52"},{"v":-0.10577025511458059,"d":"-10.58%"},{"v":-7565.520000000004,"d":"-7,565.52"},{"v":-0.10577025511458059,"d":"-10.58%"}]
["20805","  行政事业单位离退休",{"v":71527.86,"d":"71,527.86"},{"v":65364.98,"d":"65,364.98"},{"v":6162.88,"d":"6,162.88"},{"v":71527.86,"d":"71,527.86"},{"v":63962.34,"d":"63,962.34"},{"v":63962.34,"d":"63,962.34"},{"v":-7565.520000000004,"d":"-7,565.52"},{"v":-0.10577025511458059,"d":"-10.58%"},{"v":-7565.520000000004,"d":"-7,565.52"},{"v":-0.10577025511458059,"d":"-10.58%"}]
["2080501","    归口管理的行政单位离退休",{"v":51759.78,"d":"51,759.78"},{"v":51097.69,"d":"51,097.69"},662.09,{"v":51759.78,"d":"51,759.78"},{"v":47011.9,"d":"47,011.90"},{"v":47011.9,"d":"47,011.90"},{"v":-4747.879999999997,"d":"-4,747.88"},{"v":-0.09172913795228646,"d":"-9.17%"},{"v":-4747.879999999997,"d":"-4,747.88"},{"v":-0.09172913795228646,"d":"-9.17%"}]
["2080502","    事业单位离退休",{"v":13702.31,"d":"13,702.31"},{"v":8215.93,"d":"8,215.93"},{"v":5486.38,"d":"5,486.38"},{"v":13702.31,"d":"13,702.31"},{"v":10526.44,"d":"10,526.44"},{"v":10526.44,"d":"10,526.44"},{"v":-3175.869999999999,"d":"-3,175.87"},{"v":-0.23177624794651405,"d":"-23.18%"},{"v":-3175.869999999999,"d":"-3,175.87"},{"v":-0.23177624794651405,"d":"-23.18%"}]
["2080503","    离退休人员管理机构",{"v":6065.77,"d":"6,065.77"},{"v":6051.36,"d":"6,051.36"},14.41,{"v":6065.77,"d":"6,065.77"},{"v":6424,"d":"6,424.00"},{"v":6424,"d":"6,424.00"},{"v":358.22999999999956,"d":"358.23"},{"v":0.05905762994640409,"d":"5.91%"},{"v":358.22999999999956,"d":"358.23"},{"v":0.05905762994640409,"d":"5.91%"}]
["210","医疗卫生",{"v":3652,"d":"3,652.00"},{"v":3652,"d":"3,652.00"},{"v":0,"d":"0.00"},{"v":3652,"d":"3,652.00"},{"v":5652,"d":"5,652.00"},{"v":5652,"d":"5,652.00"},{"v":2000,"d":"2,000.00"},{"v":0.547645125958379,"d":"54.76%"},{"v":2000,"d":"2,000.00"},{"v":0.547645125958379,"d":"54.76%"}]
["21005","  医疗保障",{"v":3652,"d":"3,652.00"},{"v":3652,"d":"3,652.00"},{"v":0,"d":"0.00"},{"v":3652,"d":"3,652.00"},{"v":5652,"d":"5,652.00"},{"v":5652,"d":"5,652.00"},{"v":2000,"d":"2,000.00"},{"v":0.547645125958379,"d":"54.76%"},{"v":2000,"d":"2,000.00"},{"v":0.547645125958379,"d":"54.76%"}]
["2100501","    行政单位医疗",{"v":3652,"d":"3,652.00"},{"v":3652,"d":"3,652.00"},{"v":0,"d":"0.00"},{"v":3652,"d":"3,652.00"},{"v":5652,"d":"5,652.00"},{"v":5652,"d":"5,652.00"},{"v":2000,"d":"2,000.00"},{"v":0.547645125958379,"d":"54.76%"},{"v":2000,"d":"2,000.00"},{"v":0.547645125958379,"d":"54.76%"}]
["215","资源勘探电力信息等事务",{"v":78777.33,"d":"78,777.33"},{"v":66655.31,"d":"66,655.31"},{"v":12122.02,"d":"12,122.02"},{"v":63594.33,"d":"63,594.33"},{"v":80026.1,"d":"80,026.10"},{"v":65036.1,"d":"65,036.10"},{"v":1248.770000000004,"d":"1,248.77"},{"v":0.015851895462819114,"d":"1.59%"},{"v":1441.7699999999968,"d":"1,441.77"},{"v":0.022671360795844486,"d":"2.27%"}]
["21507","  国有资产监管",{"v":78742.33,"d":"78,742.33"},{"v":66620.31,"d":"66,620.31"},{"v":12122.02,"d":"12,122.02"},{"v":63559.33,"d":"63,559.33"},{"v":79991.1,"d":"79,991.10"},{"v":65001.1,"d":"65,001.10"},{"v":1248.770000000004,"d":"1,248.77"},{"v":0.01585894143594689,"d":"1.59%"},{"v":1441.7699999999968,"d":"1,441.77"},{"v":0.022683845156958024,"d":"2.27%"}]
["21508","  支持中小企业发展和管理支出",{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},0,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[220,"国土资源气象等事务",{"v":23640,"d":"23,640.00"},{"v":22386.95,"d":"22,386.95"},{"v":1253.05,"d":"1,253.05"},{"v":23640,"d":"23,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-23640,"d":"-23,640.00"},{"v":-1,"d":"-100.00%"},{"v":-23640,"d":"-23,640.00"},{"v":-1,"d":"-100.00%"}]
[22001,"  国土资源事务",{"v":23640,"d":"23,640.00"},{"v":22386.95,"d":"22,386.95"},{"v":1253.05,"d":"1,253.05"},{"v":23640,"d":"23,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-23640,"d":"-23,640.00"},{"v":-1,"d":"-100.00%"},{"v":-23640,"d":"-23,640.00"},{"v":-1,"d":"-100.00%"}]
["221","住房保障支出",{"v":8388,"d":"8,388.00"},{"v":8125.64,"d":"8,125.64"},262.36,{"v":8388,"d":"8,388.00"},{"v":8830,"d":"8,830.00"},{"v":8830,"d":"8,830.00"},442,{"v":0.052694325226514065,"d":"5.27%"},{"v":442,"d":"442.00"},{"v":0.052694325226514065,"d":"5.27%"}]
["22102","  住房改革支出",{"v":8388,"d":"8,388.00"},{"v":8125.64,"d":"8,125.64"},262.36,{"v":8388,"d":"8,388.00"},{"v":8830,"d":"8,830.00"},{"v":8830,"d":"8,830.00"},{"v":442,"d":"442.00"},{"v":0.052694325226514065,"d":"5.27%"},{"v":442,"d":"442.00"},{"v":0.052694325226514065,"d":"5.27%"}]
[2210201,"住房公积金",{"v":5460,"d":"5,460.00"},{"v":5350.37,"d":"5,350.37"},109.63,{"v":5460,"d":"5,460.00"},{"v":5900,"d":"5,900.00"},{"v":5900,"d":"5,900.00"},{"v":440,"d":"440.00"},{"v":0.08058608058608059,"d":"8.06%"},{"v":440,"d":"440.00"},{"v":0.08058608058608059,"d":"8.06%"}]
[2210202,"提租补贴",{"v":1683,"d":"1,683.00"},{"v":1584.81,"d":"1,584.81"},98.19,{"v":1683,"d":"1,683.00"},{"v":1630,"d":"1,630.00"},{"v":1630,"d":"1,630.00"},{"v":-53,"d":"-53.00"},{"v":-0.0314913844325609,"d":"-3.15%"},{"v":-53,"d":"-53.00"},{"v":-0.0314913844325609,"d":"-3.15%"}]
[2210203,"购房补贴",{"v":1245,"d":"1,245.00"},{"v":1190.46,"d":"1,190.46"},54.54,{"v":1245,"d":"1,245.00"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":55,"d":"55.00"},{"v":0.04417670682730924,"d":"4.42%"},{"v":55,"d":"55.00"},{"v":0.04417670682730924,"d":"4.42%"}]
["","          合      计",{"v":189796.56000000003,"d":"189,796.56"},{"v":168710.7,"d":"168,710.70"},{"v":21085.86,"d":"21,085.86"},{"v":174113.56000000003,"d":"174,113.56"},{"v":161106.75000000003,"d":"161,106.75"},{"v":145423.75000000003,"d":"145,423.75"},{"v":-28689.809999999998,"d":"-28,689.81"},{"v":-0.15116085349492106,"d":"-15.12%"},{"v":-28689.809999999998,"d":"-28,689.81"},{"v":-0.1647764252250083,"d":"-16.48%"}]