{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","01 单位基本情况表","02 收支预算总表","03 支出总表（按资金来源） ","04 支出经济科目明细表","05 预算拨款-支出预算表（功能经济对应）","06 预算拨款-支出预算表（按支出构成）","07 预算拨款的基本专项支出","08 预算拨款的项目支出","09 政府采购预算表","10 非税收入征收计划表","11 人员基本情况表","12 公用基本情况表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":7,"n_cols":1,"rows_kept":7,"merged":[[1,0,1,17],[2,0,2,16],[4,0,4,16]],"flags":["formulas_cached_only"]}
[]
["2017年部门预算报表"]
["报送日期：    年   月   日"]
[]
[]
[]
["单位负责人(签章)：        财务负责人(签章)：        制表人(签章)：  "]

{"sheet":"01 单位基本情况表","index":1,"n_rows":9,"n_cols":4,"rows_kept":9,"merged":[[1,0,2,3],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["单位基本情况"]
[]
[]
["单位代码","单位名称","单位主要职能","单位地址"]
[]
[]
["**","**","**","**"]
["301022","陆丰市河西街道社区卫生服务中心","为人民身体健康提供医疗与预防保健服务。医疗、常见病多发病护理、预防保健、卫生防疫、妇幼保健、计划免疫、康复治疗与护理、卫技培训。","陆丰市河西镇坡仔村"]

{"sheet":"02 收支预算总表","index":2,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["收支预算总表 "]
[{"$nulls":5},"单位：元"]
["收      入 ",null,"支           出 "]
["项       目 ","2017年预算","项         目","预算数 ","项目（按功能分类分类） ","预算数 "]
["一、预算拨款",{"v":1138537.31,"d":"1,138,537.31"},"一、基本支出",{"v":1138537.31,"d":"1,138,537.31"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    一般预算拨款",{"v":1138537.31,"d":"1,138,537.31"},"（一）正常财政拨款开支",{"v":1138537.31,"d":"1,138,537.31"},"二、外交支出",{"v":0,"d":"0.00"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"},"     工资福利支出",{"v":612932.45,"d":"612,932.45"},"三、国防支出",{"v":0,"d":"0.00"}]
["    国有资本经营预拨拨款",{"v":0,"d":"0.00"},"     商品和服务支出",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["    上级转移支付补助",{"v":0,"d":"0.00"},"     对个人和家庭的补助",{"v":525604.86,"d":"525,604.86"},"五、教育支出    ",{"v":0,"d":"0.00"}]
[null,null,"     基本专项支出",{"v":0,"d":"0.00"},"六、科学技术支出  ",{"v":0,"d":"0.00"}]
[null,null,"（二）综合补助经费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["二、其他资金",{"v":0,"d":"0.00"},null,null,"八、社会保障和就业支出  ",{"v":448956,"d":"448,956.00"}]
["    事业收入",{"v":0,"d":"0.00"},null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
["    事业单位经营收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"},"十、医疗卫生与计划生育支出",{"v":645781.96,"d":"645,781.96"}]
["    其他收入",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    专项商品和服务支出",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
["三、上级补助收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
["四、附属单位上缴收入",{"v":0,"d":"0.00"},"    对企事业单位的补贴",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"    转移性支出",{"v":0,"d":"0.00"},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"    债务利息支出",{"v":0,"d":"0.00"},"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"    基本建设支出",{"v":0,"d":"0.00"},"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"    其他资本性支出",{"v":0,"d":"0.00"},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},"十九、国土海洋气象等支出\n",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"二十、住房保障支出",{"v":43799.35,"d":"43,799.35"}]
[{"$nulls":4},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[" 本  年  收  入  合  计",{"v":1138537.31,"d":"1,138,537.31"},"  本  年  支  出  合  计",{"v":1138537.31,"d":"1,138,537.3100"},"  本  年  支  出  合  计",{"v":1138537.31,"d":"1,138,537.3100"}]
["五、上年结转、结余收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"},"结转下年"]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"}]
[]
["     收    入    合    计 ",{"v":1138537.31,"d":"1,138,537.31"},"    支    出    合    计 ",{"v":1138537.31,"d":"1,138,537.31"},"    支    出    合    计 ",{"v":1138537.31,"d":"1,138,537.3100"}]

{"sheet":"03 支出总表（按资金来源） ","index":3,"n_rows":21,"n_cols":13,"rows_kept":21,"merged":[[1,0,1,12],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[3,12,5,12],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算03表"]
["支出预算总表（按资金来源）"]
[{"$nulls":12},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","合    计","财政预算拨款",{"$nulls":4},"其他资金","上年结余和上下级往来资金收入"]
["类","款","项",{"$nulls":3},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**","**",1,2,3,7,8,8,9,10]
[{"$nulls":4},"合计",{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"301","陆丰市卫生和计划生育局",{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  301022","  陆丰市河西街道社区卫生服务中心",{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"    社会保障和就业支出",{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","02","    ","        事业单位离退休",{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"    医疗卫生与计划生育支出",{"v":645781.96,"d":"645,781.96"},{"v":645781.96,"d":"645,781.96"},{"v":645781.96,"d":"645,781.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,"      基层医疗卫生机构",{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  03","02","    ","        乡镇卫生院",{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"      行政事业单位医疗",{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","02","    ","        事业单位医疗",{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"    住房保障支出",{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"      住房改革支出",{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    ","        住房公积金",{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"04 支出经济科目明细表","index":4,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[1,0,1,11],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算04表"]
["经济分类科目支出明细表"]
[{"$nulls":11},"单位:元"]
["经济科目编码",null,"单位代码和名称","科目名称","合    计","财政预算拨款",{"$nulls":4},"其他资金","上年结余和上下级往来资金收入"]
["类","款",{"$nulls":3},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**",1,2,3,7,8,8,9,10]
[null,null,"301022",null,{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  陆丰市河西街道社区卫生服务中心",null,{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[301,null,"    工资福利支出",null,{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30101,"      ","基本工资",{"v":298583.04,"d":"298,583.04"},{"v":298583.04,"d":"298,583.04"},{"v":298583.04,"d":"298,583.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30102,"      ","津贴补贴",{"v":248908.8,"d":"248,908.80"},{"v":248908.8,"d":"248,908.80"},{"v":248908.8,"d":"248,908.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30103,"      ","奖金",{"v":24881.92,"d":"24,881.92"},{"v":24881.92,"d":"24,881.92"},{"v":24881.92,"d":"24,881.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30199,"      ","其他工资福利支出",{"v":40558.69,"d":"40,558.69"},{"v":40558.69,"d":"40,558.69"},{"v":40558.69,"d":"40,558.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,null,"    对个人和家庭的补助",null,{"v":525604.86,"d":"525,604.86"},{"v":525604.86,"d":"525,604.86"},{"v":525604.86,"d":"525,604.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30302,"      ","退休费",{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30307,"      ","医疗费",{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30311,"      ","住房公积金",{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"05 预算拨款-支出预算表（功能经济对应）","index":5,"n_rows":20,"n_cols":16,"rows_kept":20,"merged":[[1,0,1,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算05表"]
["支出预算总表（按支出构成）"]
[{"$nulls":15},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","总    计"]
["类","款","项",{"$nulls":3},"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","债务还本支出 ","基本建设支出","其他资本性支出","其他支出"]
["**","**","**",null,"**",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8,9,10,11,12]
[{"$nulls":4},"合计",{"v":1138537.31,"d":"1,138,537.31"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":525604.86,"d":"525,604.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"301","陆丰市卫生和计划生育局",{"v":1138537.31,"d":"1,138,537.31"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":525604.86,"d":"525,604.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  301022","  陆丰市河西街道社区卫生服务中心",{"v":1138537.31,"d":"1,138,537.31"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":525604.86,"d":"525,604.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},"    社会保障和就业支出",{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"  05","02","    ","        事业单位离退休",{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,{"$nulls":3},"    医疗卫生与计划生育支出",{"v":645781.96,"d":"645,781.96"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,"      基层医疗卫生机构",{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,"  03","02","    ","        乡镇卫生院",{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"      行政事业单位医疗",{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,"  11","02","    ","        事业单位医疗",{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},"    住房保障支出",{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"      住房改革支出",{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,"  02","01","    ","        住房公积金",{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"06 预算拨款-支出预算表（按支出构成）","index":6,"n_rows":22,"n_cols":15,"rows_kept":22,"merged":[[1,0,1,14],[3,0,3,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,3,13],[3,14,6,14],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,6,6,6],[4,7,4,12],[4,13,6,13],[5,7,6,7],[5,8,5,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算06表"]
["预算拨款支出预算总表（按支出构成）"]
[{"$nulls":14},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","总    计","基本支出",{"$nulls":7},"项目支出"]
["类","款","项",{"$nulls":3},"合计","日常预算拨款",{"$nulls":5},"综合补助经费"]
[{"$nulls":7},"小计","行政性支出",{"$nulls":3},"对个人和家庭补助支出"]
[{"$nulls":8},"小计","工资福利支出","商品和服务支出","基本专项支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":4},"合计",{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":525604.86,"d":"525,604.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"301","陆丰市卫生和计划生育局",{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":525604.86,"d":"525,604.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  301022","  陆丰市河西街道社区卫生服务中心",{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":1138537.31,"d":"1,138,537.31"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":525604.86,"d":"525,604.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"    社会保障和就业支出",{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","02","    ","        事业单位离退休",{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":448956,"d":"448,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"    医疗卫生与计划生育支出",{"v":645781.96,"d":"645,781.96"},{"v":645781.96,"d":"645,781.96"},{"v":645781.96,"d":"645,781.96"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,"      基层医疗卫生机构",{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  03","02","    ","        乡镇卫生院",{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":612932.45,"d":"612,932.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"      行政事业单位医疗",{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","02","    ","        事业单位医疗",{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32849.51,"d":"32,849.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"    住房保障支出",{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"      住房改革支出",{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    ","        住房公积金",{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43799.35,"d":"43,799.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"07 预算拨款的基本专项支出","index":7,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[1,2,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,8],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算07表"]
[]
[{"$nulls":8},"单位：元"]
["功能科目类","功能科目款","单位代码","项目名称（单位/科目）","财政预算拨款"]
[{"$nulls":4},"合计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**",2,3,7,8,8]

{"sheet":"08 预算拨款的项目支出","index":8,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,2,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,8],[3,9,5,9],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算08表"]
[]
[{"$nulls":9},"单位：元"]
["功能科目类 ","功能科目款","单位代码","项目名称（单位/科目）","财政预算拨款",{"$nulls":4},"预算执行计划"]
[{"$nulls":4},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**",2,3,7,8,8]

{"sheet":"09 政府采购预算表","index":9,"n_rows":8,"n_cols":16,"rows_kept":8,"merged":[[1,0,1,15],[4,0,6,0],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,4,14],[4,15,6,15],[5,1,6,1],[5,2,6,2],[5,8,6,8],[5,9,5,13],[5,14,6,14]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算09表"]
["政  府  采  购  表"]
[]
[{"$nulls":15},"金额单位:元"]
["单位名称","项          目",null,"规格","计量单位","单价\n(元)","采购数量","采购金额","资金来源",{"$nulls":6},"计划采购或开工时间"]
[null,"采购项目","名称",{"$nulls":5},"合计","财政拨款（补助）",{"$nulls":4},"其他资金"]
[{"$nulls":9},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[null,"**","**","**","**",1,2,3,4,5,6,7,8,9,10,11]

{"sheet":"10 非税收入征收计划表","index":10,"n_rows":7,"n_cols":22,"rows_kept":7,"merged":[[0,15,0,21],[1,0,1,21],[2,15,2,21],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,12],[3,13,3,21],[4,4,5,4],[4,5,4,8],[4,9,4,12],[4,13,5,13],[4,14,4,17],[4,18,4,21]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算10表"]
["非税收入征收计划表"]
[{"$nulls":15},"单位:元"]
["单位代码","单位名称","收费项目代码","收费项目名称","2017年非税收入征收计划",{"$nulls":8},"2016年非税收入实际征收额"]
[{"$nulls":4},"总计","一般财政预算",{"$nulls":3},"政府性基金预算",{"$nulls":3},"总计","一般财政预算",{"$nulls":3},"政府性基金预算"]
[{"$nulls":5},"小计","本级收入","上缴中央","上缴省","小计","本级收入","上缴中央","上缴省",null,"小计","本级收入","上缴中央","上缴省","小计","本级收入","上缴中央","上缴省"]
["**","**",1,2,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]

{"sheet":"11 人员基本情况表","index":11,"n_rows":9,"n_cols":24,"rows_kept":9,"merged":[[0,16,0,23],[1,0,1,23],[2,13,2,23],[3,0,6,0],[3,1,6,1],[3,2,3,6],[3,7,3,10],[3,11,3,22],[3,23,6,23],[4,2,6,2],[4,3,6,3],[4,4,4,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,14],[4,15,4,18],[4,19,4,22],[5,4,6,4],[5,5,6,5],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算11表"]
["人员基本情况表"]
[{"$nulls":13},"单位：人"]
["单位代码","单位名称","人员编制数",{"$nulls":4},"年末实有人数",{"$nulls":3},"其中：",{"$nulls":11},"年末学生人数"]
[null,null,"合计","行政编制","事业编制",null,"工勤编制","合计","在职人员","离休人员","退休人员","预算财政拨款开支人数（全额）",{"$nulls":3},"预算财政补助开支人数（差额）",{"$nulls":3},"经费自理人数"]
[{"$nulls":4},"小计","其中：经费自理编制",{"$nulls":5},"小计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["301022","陆丰市河西街道社区卫生服务中心",40,0,40,0,{"v":0,"d":"0.0000"},55,43,0,12,0,0,0,0,55,43,0,12,0,0,0,0,0]

{"sheet":"12 公用基本情况表","index":12,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[3,0,6,0],[3,1,6,1],[3,2,3,7],[3,8,3,11],[4,2,4,4],[4,5,4,7],[4,8,6,8],[4,9,4,11],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,9,6,9],[5,10,6,10],[5,11,6,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算12表"]
["公用基本情况表"]
[{"$nulls":11},"单位：平方米、辆"]
["单位代码","单位名称","房屋状况（平方米）",{"$nulls":5},"机动车（辆）"]
[null,null,"建筑面积",null,null,"使用面积",null,null,"编制数","实有数"]
[null,null,"办公用房","专用房屋","职工宿舍","办公用房","专用房屋","职工宿舍",null,"合计","公务用车","专业用车"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":847,"d":"847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":847,"d":"847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["301022","陆丰市河西街道社区卫生服务中心",{"v":847,"d":"847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":847,"d":"847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]