{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["1-收支总表","2-收入总表","3-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":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1-收支总表","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"单位公开表1"]
["收支总表"]
[{"$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":4614.59,"d":"4,614.59"},"一、社会保障和就业支出",{"v":7500,"d":"7,500.00"}]
["二、政府性基金预算拨款收入",null,"二、卫生健康支出",{"v":165092.89,"d":"165,092.89"}]
["三、国有资本经营预算拨款收入",null,"三、住房保障支出",{"v":5126.87,"d":"5,126.87"}]
["四、事业收入",{"v":160821.92,"d":"160,821.92"}]
["五、事业单位经营收入"]
["六、其他收入",{"v":3540,"d":"3,540.00"}]
[]
[]
[]
[]
["本年收入合计",{"v":168976.51,"d":"168,976.51"},"本年支出合计",{"v":177719.76,"d":"177,719.76"}]
["使用非财政拨款结余",null,"结转下年"]
["上年结转",{"v":8743.25,"d":"8,743.25"}]
[]
["收    入    总    计",{"v":177719.76,"d":"177,719.76"},"支    出    总    计",{"v":177719.76,"d":"177,719.76"}]

{"sheet":"2-收入总表","index":1,"n_rows":20,"n_cols":34,"rows_kept":20,"merged":[[1,0,1,13],[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],[19,0,19,1]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"单位公开表2",{"$nulls":19},"批复表8"]
["收入总表"]
[{"$nulls":13},"单位：万元",{"$nulls":18},"单位：万元"]
["科目",null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","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","上级补助收入","下级单位\n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",{"$nulls":5},"金额","其中:教育收费"]
["160203","北京中医药大学东方医院",{"v":177719.76,"d":"177,719.76"},{"v":8743.25,"d":"8,743.25"},{"v":4614.59,"d":"4,614.59"},null,null,{"v":160821.92,"d":"160,821.92"},{"$nulls":4},{"v":3540,"d":"3,540.00"}]
["208","　社会保障和就业支出",{"v":7500,"d":"7,500.00"},{"v":2191.09,"d":"2,191.09"},795.52,null,null,{"v":4513.39,"d":"4,513.39"}]
["20805","　　行政事业单位养老支出",{"v":7500,"d":"7,500.00"},{"v":2191.09,"d":"2,191.09"},795.52,null,null,{"v":4513.39,"d":"4,513.39"}]
["2080502","事业单位离退休",{"v":3300,"d":"3,300.00"},null,160.48,null,null,{"v":3139.52,"d":"3,139.52"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":2700,"d":"2,700.00"},{"v":1075.34,"d":"1,075.34"},423.36,null,null,{"v":1201.3,"d":"1,201.30"}]
["2080506","机关事业单位职业年金缴费支出",{"v":1500,"d":"1,500.00"},{"v":1115.75,"d":"1,115.75"},211.68,null,null,172.57]
["210","　卫生健康支出",{"v":165092.89,"d":"165,092.89"},{"v":6552.16,"d":"6,552.16"},{"v":2138.2,"d":"2,138.20"},null,null,{"v":152862.53,"d":"152,862.53"},{"$nulls":4},{"v":3540,"d":"3,540.00"}]
["21002","　　公立医院",{"v":165092.89,"d":"165,092.89"},{"v":6552.16,"d":"6,552.16"},{"v":2138.2,"d":"2,138.20"},null,null,{"v":152862.53,"d":"152,862.53"},{"$nulls":4},{"v":3540,"d":"3,540.00"}]
["2100202","中医（民族）医院",{"v":165092.89,"d":"165,092.89"},{"v":6552.16,"d":"6,552.16"},{"v":2138.2,"d":"2,138.20"},null,null,{"v":152862.53,"d":"152,862.53"},{"$nulls":4},{"v":3540,"d":"3,540.00"}]
["221","　住房保障支出",{"v":5126.87,"d":"5,126.87"},null,{"v":1680.87,"d":"1,680.87"},null,null,{"v":3446,"d":"3,446.00"}]
["22102","　　住房改革支出",{"v":5126.87,"d":"5,126.87"},null,{"v":1680.87,"d":"1,680.87"},null,null,{"v":3446,"d":"3,446.00"}]
["2210201","住房公积金",{"v":3952,"d":"3,952.00"},null,549.46,null,null,{"v":3402.54,"d":"3,402.54"}]
["2210202","提租补贴",{"v":170,"d":"170.00"},null,126.54,null,null,43.46]
["2210203","购房补贴",{"v":1004.87,"d":"1,004.87"},null,{"v":1004.87,"d":"1,004.87"}]
["合  计",null,{"v":177719.76,"d":"177,719.76"},{"v":8743.25,"d":"8,743.25"},{"v":4614.59,"d":"4,614.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160821.91999999998,"d":"160,821.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3540,"d":"3,540.00"},{"v":0,"d":"0.00"}]

{"sheet":"3-支出总表","index":2,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[1,0,1,7],[18,0,18,1]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"单位公开表3"]
["支出总表"]
[{"$nulls":7},"单位：万元"]
["科目编码","科目名称\n","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\n补助支出"]
["160203","北京中医药大学东方医院",{"v":177719.76,"d":"177,719.76"},{"v":169743.64,"d":"169,743.64"},{"v":7976.12,"d":"7,976.12"}]
["208","　社会保障和就业支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["20805","　　行政事业单位养老支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["2080502","事业单位离退休",{"v":3300,"d":"3,300.00"},{"v":3300,"d":"3,300.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":2700,"d":"2,700.00"},{"v":2700,"d":"2,700.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
["210","　卫生健康支出",{"v":165092.88999999998,"d":"165,092.89"},{"v":157116.77,"d":"157,116.77"},{"v":7976.12,"d":"7,976.12"}]
["21002","　　公立医院",{"v":165092.88999999998,"d":"165,092.89"},{"v":157116.77,"d":"157,116.77"},{"v":7976.12,"d":"7,976.12"}]
["2100202","中医（民族）医院",{"v":165092.88999999998,"d":"165,092.89"},{"v":157116.77,"d":"157,116.77"},{"v":7976.12,"d":"7,976.12"}]
["221","　住房保障支出",{"v":5126.87,"d":"5,126.87"},{"v":5126.87,"d":"5,126.87"}]
["22102","　　住房改革支出",{"v":5126.87,"d":"5,126.87"},{"v":5126.87,"d":"5,126.87"}]
["2210201","住房公积金",{"v":3952,"d":"3,952.00"},{"v":3952,"d":"3,952.00"}]
["2210202","提租补贴",{"v":170,"d":"170.00"},{"v":170,"d":"170.00"}]
["2210203","购房补贴",{"v":1004.87,"d":"1,004.87"},{"v":1004.87,"d":"1,004.87"}]
["合  计",null,{"v":177719.75999999998,"d":"177,719.76"},{"v":169743.63999999998,"d":"169,743.64"},{"v":7976.12,"d":"7,976.12"}]

{"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"]}
[{"$nulls":3},"单位公开表4"]
["财政拨款收支总表"]
[{"$nulls":3},"                单位：万元"]
["收      入",null,"支      出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":4614.59,"d":"4,614.59"},"一、本年支出",{"v":13357.84,"d":"13,357.84"}]
["（一）一般公共预算拨款",{"v":4614.59,"d":"4,614.59"},"  (一)社会保障和就业支出",{"v":2986.61,"d":"2,986.61"}]
["（二）政府性基金预算拨款",null,"  (二)卫生健康支出",{"v":8690.36,"d":"8,690.36"}]
["（三）国有资本经营预算拨款",null,"  (三)住房保障支出",{"v":1680.87,"d":"1,680.87"}]
[]
["二、上年结转",{"v":8743.25,"d":"8,743.25"}]
["（一）一般公共预算拨款",{"v":8743.25,"d":"8,743.25"}]
["（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",{"v":13357.84,"d":"13,357.84"},"支    出    总    计",{"v":13357.84,"d":"13,357.84"}]

{"sheet":"5-一般公共预算支出表","index":4,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,4],[3,5,5,5],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[19,0,19,1]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"单位公开表5"]
["一般公共预算支出表"]
[{"$nulls":5},"单位：万元"]
["功能分类科目",null,"2021年预算数",null,null,"扣除中央基建投资后预算数"]
["科目编码","科目名称","小计","基本支出","项目支出"]
[null,2]
["208","　社会保障和就业支出",795.52,795.52,null,795.52]
["20805","　　行政事业单位养老支出",795.52,795.52,null,795.52]
["2080502","事业单位离退休",160.48,160.48,null,160.48]
["2080505","机关事业单位基本养老保险缴费支出",423.36,423.36,null,423.36]
["2080506","机关事业单位职业年金缴费支出",211.68,211.68,null,211.68]
["210","　卫生健康支出",{"v":2138.2,"d":"2,138.20"},714.24,{"v":1423.96,"d":"1,423.96"},{"v":2138.2,"d":"2,138.20"}]
["21002","　　公立医院",{"v":2138.2,"d":"2,138.20"},714.24,{"v":1423.96,"d":"1,423.96"},{"v":2138.2,"d":"2,138.20"}]
["2100202","中医（民族）医院",{"v":2138.2,"d":"2,138.20"},714.24,{"v":1423.96,"d":"1,423.96"},{"v":2138.2,"d":"2,138.20"}]
["221","　住房保障支出",{"v":1680.87,"d":"1,680.87"},{"v":1680.87,"d":"1,680.87"},null,{"v":1680.87,"d":"1,680.87"}]
["22102","　　住房改革支出",{"v":1680.87,"d":"1,680.87"},{"v":1680.87,"d":"1,680.87"},null,{"v":1680.87,"d":"1,680.87"}]
["2210201","住房公积金",549.46,549.46,null,549.46]
["2210202","提租补贴",126.54,126.54,null,126.54]
["2210203","购房补贴",{"v":1004.87,"d":"1,004.87"},{"v":1004.87,"d":"1,004.87"},null,{"v":1004.87,"d":"1,004.87"}]
["合  计",null,{"v":4614.59,"d":"4,614.59"},{"v":3190.63,"d":"3,190.63"},{"v":1423.96,"d":"1,423.96"},{"v":4614.59,"d":"4,614.59"}]

{"sheet":"6-一般公共预算基本支出表","index":5,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4],[14,0,14,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"单位公开表6"]
["一般公共预算基本支出表"]
[{"$nulls":4},"单位：万元"]
["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","公用经费"]
["160203","北京中医药大学东方医院",{"v":3190.63,"d":"3,190.63"},{"v":3129.75,"d":"3,129.75"},60.88]
["301","　工资福利支出",{"v":3129.75,"d":"3,129.75"},{"v":3129.75,"d":"3,129.75"}]
["30101","基本工资",653.36,653.36]
["30102","津贴补贴",{"v":1291.89,"d":"1,291.89"},{"v":1291.89,"d":"1,291.89"}]
["30108","机关事业单位基本养老保险缴费",423.36,423.36]
["30109","职业年金缴费",211.68,211.68]
["30113","住房公积金",549.46,549.46]
["302","　商品和服务支出",60.88,null,60.88]
["30218","专用材料费",60.88,null,60.88]
["合  计",null,{"v":3190.63,"d":"3,190.63"},{"v":3129.75,"d":"3,129.75"},60.88]

{"sheet":"7-一般公共预算“三公”经费支出表","index":6,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[1,0,1,5],[3,0,3,5],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5],[7,0,7,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"单位公开表7"]
["一般公共预算“三公”经费支出表"]
[{"$nulls":5},"单位：万元"]
["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"]
[null,null,"小计","公务用车\n购置费","公务用车\n运行费"]
[]
["注：2021年北京中医药大学东方医院无财政拨款安排的“三公”经费预算。"]

{"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"]}
[{"$nulls":4},"单位公开表8"]
["政府性基金预算支出表"]
[{"$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年北京中医药大学东方医院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"]}
[{"$nulls":4},"单位公开表9"]
["国有资本经营预算支出表"]
[{"$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年北京中医药大学东方医院无国有资本经营预算支出。"]