{"text_format":"3","workbook":"xls","n_sheets":20,"sheets":["收支预算总表","收入总表","部门支出总体情况表","收支预算总表经费拨款","一般公共预算支出情况表","一般公共预算基本支出情况表","一般公共预算“三公”经费支出情况表","政府性基金预算支出情况表","财政拨款政府采购预算表","项目支出-资金来源","项目支出-资金来源经济口径（项目统计","项目支出-资金来源经济口径（经济科目统计）","财政拨款支出总表","财政拨款支出总表（经济科目）","基金基本支出-301","基金基本支出-303","基金基本支出-302","其他资金基本支出-301","其他资金基本支出-303","其他资金基本支出-302"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["收入项目名称",null,"功能分类编码"]
["项        目","2017年预算","功能分类编码","功能分类名称","2017年预算","经济分类编码","经济分类名称","2017年预算"]
["财政拨款补助","","201","一般公共服务支出","","301","工资福利支出",137.48]
["一般公共预算拨款",187.23,"202","外交支出","","302","商品和服务支出",17.36]
["上级提前下达转移支付","","203","国防支出","","303","对个人和家庭的补助支出",32.39]
["基金收入","","204","公共安全支出","","304","对企事业单位的补助支出",""]
["非税收入","","205","教育支出","","305","转移性支出",""]
["其他收入","","206","科学技术支出","","306","赠与",""]
["财政拨款结转结余","","207","文化体育与传媒支出","","307","债务利息支出",""]
["结转","","208","社会保障和就业支出",10.16,"308","债务还本支出",""]
["结余","","209","社会保险基金支出","","309","基本建设支出",""]
["","","210","医疗卫生与计划生育支出",177.07,"310","其他资本性支出",""]
["","","211","节能环保支出","","311","贷款转贷及产权参股",""]
["","","212","城乡社区支出","","399","其他支出",""]
["","","213","农林水支出","","999","(未录入经济科目)",""]
["","","214","交通运输支出","","","",""]
["","","215","资源勘探信息等支出","","","",""]
["","","216","商业服务业等支出","","","",""]
["","","217","金融支出","","","",""]
["","","219","援助其他地区支出","","","",""]
["","","220","国土海洋气象等支出","","","",""]
["","","221","住房保障支出","","","",""]
["","","222","粮油物资储备支出","","","",""]
["","","223","国有资本经营预算支出","","","",""]
["","","228","国债还本付息支出","","","",""]
["","","229","其他支出","","","",""]
["","","230","转移性支出","","","",""]
["","","231","债务还本支出","","","",""]
["","","232","债务付息支出","","","",""]
["","","233","债务发行费用支出","","","",""]
["","","299","(未录入功能科目)","","","",""]
["总计:",187.23,"","",187.23,"","",187.23]
["","","","","","","",""]

{"sheet":"收入总表","index":1,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["","","","","","","","","","",""]
["部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["单位编码","单位名称","总   计","财政预拨款结余结转",null,"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":3},"结转","结余","小计","一般公共预算拨款","上级提前下达转移支付","基金收入"]
["总计:","",187.23,"",{"v":0,"d":"0.00"},187.23,187.23,"","","",""]
["082001","青格达湖卫生院",187.23,"",{"v":0,"d":"0.00"},187.23,187.23,"","","",""]
["","","","","","","","","","",""]

{"sheet":"部门支出总体情况表","index":2,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,4,10],[3,11,4,11],[3,12,3,14]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","",""]
["部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总计","财政拨款",{"$nulls":3},"非税收入","其他收入","财政拨款结转结余"]
["类","款","项",{"$nulls":3},"小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款",null,null,"小计","结转","结余"]
["总计:","","","","",187.23,187.23,187.23,"","","","","","",""]
["","","","","青格达湖卫生院",187.23,187.23,187.23,"","","","","","",""]
["","","","082001","  青格达湖卫生院",187.23,187.23,187.23,"","","","","","",""]
["208","05","05","082001","    机关事业单位基本养老保险缴费支出",10.16,10.16,10.16,"","","","","","",""]
["210","03","02","082001","    乡镇卫生院",177.07,177.07,177.07,"","","","","","",""]
["","","","","","","","","","","","","","",""]

{"sheet":"收支预算总表经费拨款","index":3,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["收          入",null,"支                                       出"]
["项   目","2017年预算","功能分类编码","功能分类名称","2017年预算","经济科目编码","经济科目名称","2017年预算"]
["财政拨款补助","","201","一般公共服务支出","","301","工资福利支出",137.48]
["一般公共预算拨款",187.23,"202","外交支出","","302","商品和服务支出",17.36]
["上级提前下达转移支付","","203","国防支出","","303","对个人和家庭的补助支出",32.39]
["基金收入","","204","公共安全支出","","304","对企事业单位的补助支出",""]
["非税收入","","205","教育支出","","305","转移性支出",""]
["其他收入","","206","科学技术支出","","306","赠与",""]
["财政拨款结转结余","","207","文化体育与传媒支出","","307","债务利息支出",""]
["结转","","208","社会保障和就业支出",10.16,"308","债务还本支出",""]
["结余","","209","社会保险基金支出","","309","基本建设支出",""]
["","","210","医疗卫生与计划生育支出",177.07,"310","其他资本性支出",""]
["","","211","节能环保支出","","311","贷款转贷及产权参股",""]
["","","212","城乡社区支出","","399","其他支出",""]
["","","213","农林水支出","","999","(未录入经济科目)",""]
["","","214","交通运输支出","","","",""]
["","","215","资源勘探信息等支出","","","",""]
["","","216","商业服务业等支出","","","",""]
["","","217","金融支出","","","",""]
["","","219","援助其他地区支出","","","",""]
["","","220","国土海洋气象等支出","","","",""]
["","","221","住房保障支出","","","",""]
["","","222","粮油物资储备支出","","","",""]
["","","223","国有资本经营预算支出","","","",""]
["","","228","国债还本付息支出","","","",""]
["","","229","其他支出","","","",""]
["","","230","转移性支出","","","",""]
["","","231","债务还本支出","","","",""]
["","","232","债务付息支出","","","",""]
["","","233","债务发行费用支出","","","",""]
["","","299","(未录入功能科目)","","","",""]
["总计:",187.23,"","",187.23,"","",187.23]
["","","","","","","",""]

{"sheet":"一般公共预算支出情况表","index":4,"n_rows":9,"n_cols":2,"rows_kept":9,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
["",""]
["一般公共预算支出情况表","一般公共预算支出情况表"]
["",""]
["项目","预算数"]
["总计:",{"v":18.4,"d":"18.40"}]
["医疗卫生与计划生育支出",{"v":18.4,"d":"18.40"}]
["    基层医疗卫生机构",{"v":18.4,"d":"18.40"}]
["      乡镇卫生院",{"v":18.4,"d":"18.40"}]
["",""]

{"sheet":"一般公共预算基本支出情况表","index":5,"n_rows":9,"n_cols":66,"rows_kept":9,"merged":[[0,0,0,65],[1,0,1,65],[2,0,2,65],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,14],[3,15,3,48],[3,49,3,65]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码","功能科目","单位编码","部门名称","合   计","工资福利支出",{"$nulls":9},"商品和服务支出",{"$nulls":33},"对个人和家庭的补助支出"]
[{"$nulls":5},"小计","基本工资","津贴补贴","年终一次性奖金","社会保障缴费","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","办公用房取暖费","物业管理费","公务用车运行维护费","差旅费","出国费","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","装备购置费","工程建设费","作战费","军用油料费","军队其他运行维护费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","其他交通费用","离休人员公用经费及特需要","退休人员公用经费","其他商品和服务支出","小计","离休费","生活补助","退职（役）费","抚恤金","遗属补助","其他补助支出","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","采暖补贴","物业服务补贴","其他对个人和家庭的补助支出"]
["总计:","","","",{"v":18.4,"d":"18.40"},"","","","","","","","","","",{"v":10,"d":"10.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":10,"d":"10.00"},{"v":8.4,"d":"8.40"},"","","","","",6.96,1.44,"","","","","","","","",""]
["","","","青格达湖卫生院",{"v":18.4,"d":"18.40"},"","","","","","","","","","",{"v":10,"d":"10.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":10,"d":"10.00"},{"v":8.4,"d":"8.40"},"","","","","",6.96,1.44,"","","","","","","","",""]
["2100302","      乡镇卫生院","082001","  青格达湖卫生院",{"v":18.4,"d":"18.40"},"","","","","","","","","","",{"v":10,"d":"10.00"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":10,"d":"10.00"},{"v":8.4,"d":"8.40"},"","","","","",6.96,1.44,"","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"一般公共预算“三公”经费支出情况表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["","","","","","",""]
["一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["单位编码","单 位","合     计","因公出国（境）费用","公务接待费","公务用车运行维护费","公务用车购置费"]
[]
["","","","","","",""]
["","","","","","",""]

{"sheet":"政府性基金预算支出情况表","index":7,"n_rows":7,"n_cols":18,"rows_kept":7,"merged":[[0,0,0,16],[1,0,1,17],[2,0,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","",""]
["政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补助支出","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","贷款转贷及产权参股","其他支出"]
["类","款","项"]
["","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","",""]

{"sheet":"财政拨款政府采购预算表","index":8,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,10,4,13]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","",""]
["财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位（科目）名称","项目","","规格要求","数量","计量单位","资金来源"]
["类","款","项",null,null,"采购项目","采购目录",{"$nulls":3},"财政拨款（补助）"]
[{"$nulls":10},"财政拨款补助","一般公共预算","基金预算拨款","非税收入"]
["总计:","","","","","","","","","",2.72,2.72,"",""]
["","","","082001","青格达湖卫生院","","","","","",2.72,2.72,"",""]
["210","03","02","","乡镇卫生院","144354","摄像、照相及器材","","1","台",2.72,2.72,"",""]
["","","","","","","","","","","","","",""]

{"sheet":"项目支出-资金来源","index":9,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,8],[4,3,4,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["功能科目编码","单位编码","单位名称（科目）","财政拨款小计"]
[{"$nulls":3},"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":3},"小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款"]
["总计:","","",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","082001","青格达湖卫生院",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["2100302","","乡镇卫生院",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","","安保工资及基层岗贴",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["2100302","082001","      安保工资及基层岗贴",6.96,6.96,"","","",""]
["2100302","082001","      业务经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"","","",""]
["2100302","082001","      医保一次性注入",1.44,1.44,"","","",""]
["","","","","","","","",""]

{"sheet":"项目支出-资金来源经济口径（项目统计","index":10,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","",""]
["财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","经济科目","资金来源"]
["类","款","项",{"$nulls":3},"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":6},"小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款"]
["总计:","","","","","",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["210","","","","医疗卫生与计划生育支出","",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","03","","","    基层医疗卫生机构","",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","","02","","      乡镇卫生院","",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","","","082001","青格达湖卫生院","",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","","","","        安保工资及基层岗贴","",6.96,6.96,"","","",""]
["  210","    03","      02","082001","安保工资及基层岗贴","其他补助支出",6.96,6.96,"","","",""]
["","","","","        业务经费","",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"","","",""]
["  210","    03","      02","082001","业务经费","其他商品和服务支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"","","",""]
["","","","","        医保一次性注入","",1.44,1.44,"","","",""]
["  210","    03","      02","082001","医保一次性注入","医疗费",1.44,1.44,"","","",""]
["","","","","","","","","","","",""]

{"sheet":"项目支出-资金来源经济口径（经济科目统计）","index":11,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","",""]
["财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","经济科目名称","单位名称（科目）","财政拨款小计"]
["类","款","项",{"$nulls":3},"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":6},"财政拨款小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款"]
["总计:","","","","","",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["210","","","","","医疗卫生与计划生育支出",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","03","","","","    基层医疗卫生机构",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","","02","","","      乡镇卫生院",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","","","082001","","青格达湖卫生院",{"v":18.4,"d":"18.40"},{"v":18.4,"d":"18.40"},"","","",""]
["","","","","其他商品和服务支出","",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"","","",""]
["  210","    03","      02","082001","","          业务经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"","","",""]
["","","","","其他补助支出","",6.96,6.96,"","","",""]
["  210","    03","      02","082001","","          安保工资及基层岗贴",6.96,6.96,"","","",""]
["","","","","医疗费","",1.44,1.44,"","","",""]
["  210","    03","      02","082001","","          医保一次性注入",1.44,1.44,"","","",""]
["","","","","","","","","","","",""]

{"sheet":"财政拨款支出总表","index":12,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["功能科目编码",null,null,"单位编码","单位名称（科目）","财政拨款"]
["类","款","项",null,null,"小计","一般公共预算拨款","基金预算拨款","非税收入"]
["总计:","","","","",187.23,187.23,"",""]
["","","","","青格达湖卫生院",187.23,187.23,"",""]
["208","05","05","082001","      机关事业单位基本养老保险缴费支出",10.16,10.16,"",""]
["210","03","02","082001","      乡镇卫生院",177.07,177.07,"",""]
["","","","","","","","",""]

{"sheet":"财政拨款支出总表（经济科目）","index":13,"n_rows":9,"n_cols":16,"rows_kept":9,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","",""]
["财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补助支出","转移性支出","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
["总计:","","","","",187.23,137.48,17.36,32.39,"","","","","","",""]
["208","05","05","082001","机关事业单位基本养老保险缴费支出",10.16,10.16,"","","","","","","","",""]
["210","03","02","082001","乡镇卫生院",177.07,127.32,17.36,32.39,"","","","","","",""]
["","","","","","","","","","","","","","","",""]

{"sheet":"基金基本支出-301","index":14,"n_rows":7,"n_cols":19,"rows_kept":7,"merged":[[0,0,0,18],[1,0,1,18],[2,0,2,18],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","",""]
["基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","预算单位","工资福利支出","基本工资","津贴补贴","年终一次性奖金","社会保障缴费",{"$nulls":5},"伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费"]
["类","款","项",{"$nulls":6},"小计","失业保险","医疗保险","工伤保险","生育社会保险","公务员医疗补助"]
["","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","",""]

{"sheet":"基金基本支出-303","index":15,"n_rows":8,"n_cols":16,"rows_kept":8,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,15],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,9],[4,10,4,15]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","",""]
["基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","预算单位","合计","对个人和家庭的补助支出"]
["类","款","项",{"$nulls":3},"离休工资",{"$nulls":3},"对个人和家庭的补助支出(非工资)"]
[{"$nulls":6},"小计","离休费","奖励金","生活补助","遗属补助","助学金","住房公积金","采暖补贴","其他补助支出","其他对个人和家庭的补助支出"]
["","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]

{"sheet":"基金基本支出-302","index":16,"n_rows":7,"n_cols":23,"rows_kept":7,"merged":[[0,0,0,22],[1,0,1,22],[2,0,2,22],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","","","","",""]
["基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合   计","办公费","水费","电费","邮电费","办公用房取暖费","公务用车运行维护费","差旅费","维修（护）费","培训费","公务接待费","专用材料费","工会经费","福利费","其他交通费用","离休人员公用经费及特需要","退休人员公用经费","其他商品和服务支出"]
["类","款","项"]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"其他资金基本支出-301","index":17,"n_rows":7,"n_cols":20,"rows_kept":7,"merged":[[0,0,0,19],[1,0,1,19],[2,0,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","",""]
["其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合   计","基本工资","津贴补贴","年终一次性奖金","社会保障缴费",{"$nulls":5},"伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","其他工资福利支出"]
["类","款","项",{"$nulls":6},"小计","失业保险","医疗保险","工伤保险","生育社会保险","公务员医疗补助"]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]

{"sheet":"其他资金基本支出-303","index":18,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,14],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,8],[4,9,4,14]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","",""]
["其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","预算单位","合计","对个人和家庭的补助支出"]
["类","款","项",{"$nulls":3},"离休工资",null,null,"对个人和家庭的补助支出(非工资)"]
[{"$nulls":6},"离休费","生活补助","奖励金","遗属补助","其他补助支出","助学金","住房公积金","采暖补贴","其他对个人和家庭的补助支出"]
["","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","",""]

{"sheet":"其他资金基本支出-302","index":19,"n_rows":7,"n_cols":23,"rows_kept":7,"merged":[[0,0,0,22],[1,0,1,22],[2,0,2,22],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","","","","",""]
["其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合计","办公费","水费","电费","邮电费","办公用房取暖费","公务用车运行维护费","差旅费","维修（护）费","培训费","公务接待费","专用材料费","工会经费","福利费","其他交通费用","离休人员公用经费及特需要","退休人员公用经费","其他商品和服务支出"]
["类","款","项"]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]