{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":22},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":3841839479.7,"d":"3,841,839,480"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"兴国县卫生和计划生育委员会"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,"2018.01.01"]
[]
[]
[{"$nulls":5},"编制单位：",null,"卫计委"]
[]
[]
[]
["单位负责人签章：",null,null,"钟兴福",null,null,"财务负责人签章：",null,null,"刘熙荣",null,null,"制表人签章：",null,"钟熙"]

{"sheet":"收支预算总表","index":1,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：卫计委",null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":108088177.25,"d":"108,088,177.25"},"合计",{"v":906010781.3,"d":"906,010,781.30"}]
["    一般公共预算拨款收入",{"v":108088177.25,"d":"108,088,177.25"},"教育支出",{"v":2545006,"d":"2,545,006.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":38946605.85,"d":"38,946,605.85"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":850344115.06,"d":"850,344,115.06"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":14175054.39,"d":"14,175,054.39"}]
["二、事业收入",{"v":767217395.97,"d":"767,217,395.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":30411214,"d":"30,411,214.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":104480,"d":"104,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":905821267.22,"d":"905,821,267.22"},"本年支出合计",{"v":906010781.3,"d":"906,010,781.30"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":189514.08,"d":"189,514.08"}]
["    财政拨款结转（结余）",{"v":189514.08,"d":"189,514.08"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":906010781.3000001,"d":"906,010,781.30"},"支出总计",{"v":906010781.3,"d":"906,010,781.30"}]

{"sheet":"部门收入总表","index":2,"n_rows":44,"n_cols":15,"rows_kept":44,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[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]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：卫计委",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":906010781.3000002,"d":"906,010,781.30"},{"v":108088177.25,"d":"108,088,177.25"},{"v":108088177.25,"d":"108,088,177.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":767217395.9699998,"d":"767,217,395.97"},{"v":0,"d":"0.00"},{"v":30411214,"d":"30,411,214.00"},{"v":0,"d":"0.00"},{"v":104480,"d":"104,480.00"},{"v":0,"d":"0.00"},{"v":189514.08,"d":"189,514.08"}]
["10169","卫计委",{"v":906010781.3000002,"d":"906,010,781.30"},{"v":108088177.25,"d":"108,088,177.25"},{"v":108088177.25,"d":"108,088,177.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":767217395.9699998,"d":"767,217,395.97"},{"v":0,"d":"0.00"},{"v":30411214,"d":"30,411,214.00"},{"v":0,"d":"0.00"},{"v":104480,"d":"104,480.00"},{"v":0,"d":"0.00"},{"v":189514.08,"d":"189,514.08"}]
["  1016901","  县卫计委机关",{"v":49031384,"d":"49,031,384.00"},{"v":19207270,"d":"19,207,270.00"},{"v":19207270,"d":"19,207,270.00"},{"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":29824114,"d":"29,824,114.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1016903","  兴国县疾病预防控制中心",{"v":17910833,"d":"17,910,833.00"},{"v":11290363,"d":"11,290,363.00"},{"v":11290363,"d":"11,290,363.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6620470,"d":"6,620,470.00"},{"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"}]
["  1016904","  兴国县卫生计生综合监督执法局",{"v":2317630.52,"d":"2,317,630.52"},{"v":1644130.52,"d":"1,644,130.52"},{"v":1644130.52,"d":"1,644,130.52"},{"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":587100,"d":"587,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86400,"d":"86,400.00"}]
["  1016905","  兴国县人民医院",{"v":360406829,"d":"360,406,829.00"},{"v":14331143,"d":"14,331,143.00"},{"v":14331143,"d":"14,331,143.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346075686,"d":"346,075,686.00"},{"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"}]
["  1016906","  兴国县中医院",{"v":156755870,"d":"156,755,870.00"},{"v":5961104,"d":"5,961,104.00"},{"v":5961104,"d":"5,961,104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150794766,"d":"150,794,766.00"},{"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"}]
["  1016907","  兴国县妇幼保健和计划生育服务中心",{"v":70700002.01,"d":"70,700,002.01"},{"v":6767431.62,"d":"6,767,431.62"},{"v":6767431.62,"d":"6,767,431.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63932570.39,"d":"63,932,570.39"},{"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"}]
["  1016908","  兴国县皮防所",{"v":1288211,"d":"1,288,211.00"},{"v":754211,"d":"754,211.00"},{"v":754211,"d":"754,211.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":534000,"d":"534,000.00"},{"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"}]
["  1016910","  兴国县中等卫生职业技术学校",{"v":3006267,"d":"3,006,267.00"},{"v":1274870,"d":"1,274,870.00"},{"v":1274870,"d":"1,274,870.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1731397,"d":"1,731,397.00"},{"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"}]
["  1016912","  兴国县爱国卫生运动委员会办公室",{"v":748316.11,"d":"748,316.11"},{"v":645202.03,"d":"645,202.03"},{"v":645202.03,"d":"645,202.03"},{"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"},{"v":103114.08,"d":"103,114.08"}]
["  1016914","  兴国县结核病防治所",{"v":10689133,"d":"10,689,133.00"},{"v":1961886,"d":"1,961,886.00"},{"v":1961886,"d":"1,961,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8727247,"d":"8,727,247.00"},{"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"}]
["  1016916","  潋江卫生院",{"v":8959863,"d":"8,959,863.00"},{"v":2366660,"d":"2,366,660.00"},{"v":2366660,"d":"2,366,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6593203,"d":"6,593,203.00"},{"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"}]
["  1016917","  长岗卫生院",{"v":9518087.83,"d":"9,518,087.83"},{"v":2590513.2,"d":"2,590,513.20"},{"v":2590513.2,"d":"2,590,513.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6927574.63,"d":"6,927,574.63"},{"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"}]
["  1016918","  鼎龙卫生院",{"v":9598634.63,"d":"9,598,634.63"},{"v":1908575.22,"d":"1,908,575.22"},{"v":1908575.22,"d":"1,908,575.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7690059.41,"d":"7,690,059.41"},{"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"}]
["  1016919","  城岗卫生院",{"v":9882781.16,"d":"9,882,781.16"},{"v":2091776.65,"d":"2,091,776.65"},{"v":2091776.65,"d":"2,091,776.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7791004.51,"d":"7,791,004.51"},{"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"}]
["  1016920","  良村卫生院",{"v":7502408,"d":"7,502,408.00"},{"v":1523451,"d":"1,523,451.00"},{"v":1523451,"d":"1,523,451.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5978957,"d":"5,978,957.00"},{"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"}]
["  1016921","  南坑卫生院",{"v":5685171.32,"d":"5,685,171.32"},{"v":843844.43,"d":"843,844.43"},{"v":843844.43,"d":"843,844.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4841326.89,"d":"4,841,326.89"},{"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"}]
["  1016922","  枫边卫生院",{"v":7668389.89,"d":"7,668,389.89"},{"v":1175249.98,"d":"1,175,249.98"},{"v":1175249.98,"d":"1,175,249.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6493139.91,"d":"6,493,139.91"},{"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"}]
["  1016923","  崇贤卫生院",{"v":9692919.11,"d":"9,692,919.11"},{"v":1398252.18,"d":"1,398,252.18"},{"v":1398252.18,"d":"1,398,252.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8294666.93,"d":"8,294,666.93"},{"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"}]
["  1016924","  方太卫生院",{"v":7465710,"d":"7,465,710.00"},{"v":1255402,"d":"1,255,402.00"},{"v":1255402,"d":"1,255,402.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6210308,"d":"6,210,308.00"},{"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"}]
["  1016925","  高兴卫生院",{"v":20848744,"d":"20,848,744.00"},{"v":3943138,"d":"3,943,138.00"},{"v":3943138,"d":"3,943,138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16905606,"d":"16,905,606.00"},{"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"}]
["  1016926","  茶园卫生院",{"v":7257953.84,"d":"7,257,953.84"},{"v":1151699,"d":"1,151,699.00"},{"v":1151699,"d":"1,151,699.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6106254.84,"d":"6,106,254.84"},{"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"}]
["  1016927","  均村卫生院",{"v":10427844,"d":"10,427,844.00"},{"v":1824472,"d":"1,824,472.00"},{"v":1824472,"d":"1,824,472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8603372,"d":"8,603,372.00"},{"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"}]
["  1016928","  永丰卫生院",{"v":9892394.08,"d":"9,892,394.08"},{"v":1830252.42,"d":"1,830,252.42"},{"v":1830252.42,"d":"1,830,252.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8062141.66,"d":"8,062,141.66"},{"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"}]
["  1016929","  隆坪卫生院",{"v":5347281,"d":"5,347,281.00"},{"v":1062847,"d":"1,062,847.00"},{"v":1062847,"d":"1,062,847.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4284434,"d":"4,284,434.00"},{"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"}]
["  1016930","  埠头卫生院",{"v":13888376.09,"d":"13,888,376.09"},{"v":3037685,"d":"3,037,685.00"},{"v":3037685,"d":"3,037,685.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10850691.09,"d":"10,850,691.09"},{"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"}]
["  1016931","  龙口卫生院",{"v":4446734.09,"d":"4,446,734.09"},{"v":1342912.8,"d":"1,342,912.80"},{"v":1342912.8,"d":"1,342,912.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3103821.29,"d":"3,103,821.29"},{"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"}]
["  1016932","  社富卫生院",{"v":16336808,"d":"16,336,808.00"},{"v":2276843,"d":"2,276,843.00"},{"v":2276843,"d":"2,276,843.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14059965,"d":"14,059,965.00"},{"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"}]
["  1016933","  杰村卫生院",{"v":9387199,"d":"9,387,199.00"},{"v":1759064,"d":"1,759,064.00"},{"v":1759064,"d":"1,759,064.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7628135,"d":"7,628,135.00"},{"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"}]
["  1016934","  江背卫生院",{"v":10807052,"d":"10,807,052.00"},{"v":2202165,"d":"2,202,165.00"},{"v":2202165,"d":"2,202,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8604887,"d":"8,604,887.00"},{"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"}]
["  1016935","  东村卫生院",{"v":5703522,"d":"5,703,522.00"},{"v":1178548,"d":"1,178,548.00"},{"v":1178548,"d":"1,178,548.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4524974,"d":"4,524,974.00"},{"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"}]
["  1016936","  兴莲卫生院",{"v":7545475.4,"d":"7,545,475.40"},{"v":1109509.48,"d":"1,109,509.48"},{"v":1109509.48,"d":"1,109,509.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6435965.92,"d":"6,435,965.92"},{"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"},{"v":0,"d":"0.00"}]
["  1016937","  樟木卫生院",{"v":6849107,"d":"6,849,107.00"},{"v":898895,"d":"898,895.00"},{"v":898895,"d":"898,895.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5950212,"d":"5,950,212.00"},{"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"}]
["  1016938","  古龙岗卫生院",{"v":14392033,"d":"14,392,033.00"},{"v":2393340,"d":"2,393,340.00"},{"v":2393340,"d":"2,393,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11998693,"d":"11,998,693.00"},{"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"}]
["  1016939","  梅窖卫生院",{"v":6503155,"d":"6,503,155.00"},{"v":1332453,"d":"1,332,453.00"},{"v":1332453,"d":"1,332,453.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5170702,"d":"5,170,702.00"},{"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"}]
["  1016940","  兴江卫生院",{"v":6800002.5,"d":"6,800,002.50"},{"v":1108838,"d":"1,108,838.00"},{"v":1108838,"d":"1,108,838.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5691164.5,"d":"5,691,164.50"},{"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"}]
["  1016944","  计生协会",{"v":748659.72,"d":"748,659.72"},{"v":644179.72,"d":"644,179.72"},{"v":644179.72,"d":"644,179.72"},{"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":104480,"d":"104,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":50,"n_cols":8,"rows_kept":50,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：卫计委",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":906010781.3000002,"d":"906,010,781.30"},{"v":693197908.3000002,"d":"693,197,908.30"},{"v":212812873,"d":"212,812,873.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":2545006,"d":"2,545,006.00"},{"v":2545006,"d":"2,545,006.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":2545006,"d":"2,545,006.00"},{"v":2545006,"d":"2,545,006.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050302","    中专教育",{"v":2545006,"d":"2,545,006.00"},{"v":2545006,"d":"2,545,006.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":38946605.85,"d":"38,946,605.85"},{"v":38946605.85,"d":"38,946,605.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":38394287.85,"d":"38,394,287.85"},{"v":38394287.85,"d":"38,394,287.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",{"v":101276,"d":"101,276.00"},{"v":101276,"d":"101,276.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":29712305.2,"d":"29,712,305.20"},{"v":29712305.2,"d":"29,712,305.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":8164659.65,"d":"8,164,659.65"},{"v":8164659.65,"d":"8,164,659.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080507","    对机关事业单位基本养老保险基金的补助",{"v":416047,"d":"416,047.00"},{"v":416047,"d":"416,047.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":552318,"d":"552,318.00"},{"v":552318,"d":"552,318.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":552318,"d":"552,318.00"},{"v":552318,"d":"552,318.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":850344115.0600002,"d":"850,344,115.06"},{"v":637531242.0600002,"d":"637,531,242.06"},{"v":212812873,"d":"212,812,873.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  医疗卫生与计划生育管理事务",{"v":15346090,"d":"15,346,090.00"},{"v":15346090,"d":"15,346,090.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100101","    行政运行（医疗卫生管理事务）",{"v":14789325,"d":"14,789,325.00"},{"v":14789325,"d":"14,789,325.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100199","    其他医疗卫生与计划生育管理事务支出",{"v":556765,"d":"556,765.00"},{"v":556765,"d":"556,765.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  公立医院",{"v":496449775,"d":"496,449,775.00"},{"v":319342177,"d":"319,342,177.00"},{"v":177107598,"d":"177,107,598.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100201","    综合医院",{"v":343351926,"d":"343,351,926.00"},{"v":284440454,"d":"284,440,454.00"},{"v":58911472,"d":"58,911,472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100202","    中医（民族）医院",{"v":149732030,"d":"149,732,030.00"},{"v":33048960,"d":"33,048,960.00"},{"v":116683070,"d":"116,683,070.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100206","    妇产医院",{"v":1975819,"d":"1,975,819.00"},{"v":462763,"d":"462,763.00"},{"v":1513056,"d":"1,513,056.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100299","    其他公立医院支出",{"v":1390000,"d":"1,390,000.00"},{"v":1390000,"d":"1,390,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03","  基层医疗卫生机构",{"v":224180072.12,"d":"224,180,072.12"},{"v":200847297.12,"d":"200,847,297.12"},{"v":23332775,"d":"23,332,775.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100302","    乡镇卫生院",{"v":211806172.12,"d":"211,806,172.12"},{"v":200847297.12,"d":"200,847,297.12"},{"v":10958875,"d":"10,958,875.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100399","    其他基层医疗卫生机构支出",{"v":12373900,"d":"12,373,900.00"},{"v":0,"d":"0.00"},{"v":12373900,"d":"12,373,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  04","  公共卫生",{"v":100076460.91,"d":"100,076,460.91"},{"v":91829960.91,"d":"91,829,960.91"},{"v":8246500,"d":"8,246,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100401","    疾病预防控制机构",{"v":30582199,"d":"30,582,199.00"},{"v":27532199,"d":"27,532,199.00"},{"v":3050000,"d":"3,050,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100402","    卫生监督机构",{"v":2002149,"d":"2,002,149.00"},{"v":1852149,"d":"1,852,149.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100403","    妇幼保健机构",{"v":63554620.83,"d":"63,554,620.83"},{"v":61874620.83,"d":"61,874,620.83"},{"v":1680000,"d":"1,680,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100407","    其他专业公共卫生机构",{"v":717492.08,"d":"717,492.08"},{"v":570992.08,"d":"570,992.08"},{"v":146500,"d":"146,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100408","    基本公共卫生服务",{"v":2200000,"d":"2,200,000.00"},{"v":0,"d":"0.00"},{"v":2200000,"d":"2,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100499","    其他公共卫生支出",{"v":1020000,"d":"1,020,000.00"},{"v":0,"d":"0.00"},{"v":1020000,"d":"1,020,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  07","  计划生育事务",{"v":5606308,"d":"5,606,308.00"},{"v":1516308,"d":"1,516,308.00"},{"v":4090000,"d":"4,090,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100717","    计划生育服务",{"v":1516308,"d":"1,516,308.00"},{"v":1516308,"d":"1,516,308.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100799","    其他计划生育事务支出",{"v":4090000,"d":"4,090,000.00"},{"v":0,"d":"0.00"},{"v":4090000,"d":"4,090,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":8649409.03,"d":"8,649,409.03"},{"v":8649409.03,"d":"8,649,409.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":876080,"d":"876,080.00"},{"v":876080,"d":"876,080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":6631364,"d":"6,631,364.00"},{"v":6631364,"d":"6,631,364.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":796184.07,"d":"796,184.07"},{"v":796184.07,"d":"796,184.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101199","    其他行政事业单位医疗支出",{"v":345780.96,"d":"345,780.96"},{"v":345780.96,"d":"345,780.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99","  其他医疗卫生与计划生育支出",{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2109901","    其他医疗卫生与计划生育支出",{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":14175054.39,"d":"14,175,054.39"},{"v":14175054.39,"d":"14,175,054.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":14175054.39,"d":"14,175,054.39"},{"v":14175054.39,"d":"14,175,054.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":14175054.39,"d":"14,175,054.39"},{"v":14175054.39,"d":"14,175,054.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：卫计委",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":108088177.25,"d":"108,088,177.25"},"一、本年支出",{"v":108088177.25,"d":"108,088,177.25"},{"v":108088177.25,"d":"108,088,177.25"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":108088177.25,"d":"108,088,177.25"},"教育支出",{"v":910673,"d":"910,673.00"},{"v":910673,"d":"910,673.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":14968826.86,"d":"14,968,826.86"},{"v":14968826.86,"d":"14,968,826.86"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":90438642.31,"d":"90,438,642.31"},{"v":90438642.31,"d":"90,438,642.31"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1770035.08,"d":"1,770,035.08"},{"v":1770035.08,"d":"1,770,035.08"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":108088177.25,"d":"108,088,177.25"},"支出总计",{"v":108088177.25,"d":"108,088,177.25"},{"v":108088177.25,"d":"108,088,177.25"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":47,"n_cols":5,"rows_kept":47,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：卫计委",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":108088177.25,"d":"108,088,177.25"},{"v":81332815.25,"d":"81,332,815.25"},{"v":26755362,"d":"26,755,362.00"}]
["205","教育支出",{"v":910673,"d":"910,673.00"},{"v":910673,"d":"910,673.00"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":910673,"d":"910,673.00"},{"v":910673,"d":"910,673.00"},{"v":0,"d":"0.00"}]
["    2050302","    中专教育",{"v":910673,"d":"910,673.00"},{"v":910673,"d":"910,673.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":14968826.86,"d":"14,968,826.86"},{"v":14968826.86,"d":"14,968,826.86"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":14416508.86,"d":"14,416,508.86"},{"v":14416508.86,"d":"14,416,508.86"},{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",{"v":101276,"d":"101,276.00"},{"v":101276,"d":"101,276.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":12303786.04,"d":"12,303,786.04"},{"v":12303786.04,"d":"12,303,786.04"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":1805037.82,"d":"1,805,037.82"},{"v":1805037.82,"d":"1,805,037.82"},{"v":0,"d":"0.00"}]
["    2080507","    对机关事业单位基本养老保险基金的补助",{"v":206409,"d":"206,409.00"},{"v":206409,"d":"206,409.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":552318,"d":"552,318.00"},{"v":552318,"d":"552,318.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":552318,"d":"552,318.00"},{"v":552318,"d":"552,318.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":90438642.31,"d":"90,438,642.31"},{"v":63683280.31,"d":"63,683,280.31"},{"v":26755362,"d":"26,755,362.00"}]
["  01","  医疗卫生与计划生育管理事务",{"v":4687396,"d":"4,687,396.00"},{"v":4687396,"d":"4,687,396.00"},{"v":0,"d":"0.00"}]
["    2100101","    行政运行（医疗卫生管理事务）",{"v":4199111,"d":"4,199,111.00"},{"v":4199111,"d":"4,199,111.00"},{"v":0,"d":"0.00"}]
["    2100199","    其他医疗卫生与计划生育管理事务支出",{"v":488285,"d":"488,285.00"},{"v":488285,"d":"488,285.00"},{"v":0,"d":"0.00"}]
["  02","  公立医院",{"v":20878949,"d":"20,878,949.00"},{"v":1777587,"d":"1,777,587.00"},{"v":19101362,"d":"19,101,362.00"}]
["    2100201","    综合医院",{"v":13404026,"d":"13,404,026.00"},{"v":210000,"d":"210,000.00"},{"v":13194026,"d":"13,194,026.00"}]
["    2100202","    中医（民族）医院",{"v":4394280,"d":"4,394,280.00"},{"v":0,"d":"0.00"},{"v":4394280,"d":"4,394,280.00"}]
["    2100206","    妇产医院",{"v":1690643,"d":"1,690,643.00"},{"v":177587,"d":"177,587.00"},{"v":1513056,"d":"1,513,056.00"}]
["    2100299","    其他公立医院支出",{"v":1390000,"d":"1,390,000.00"},{"v":1390000,"d":"1,390,000.00"},{"v":0,"d":"0.00"}]
["  03","  基层医疗卫生机构",{"v":37690156,"d":"37,690,156.00"},{"v":35190156,"d":"35,190,156.00"},{"v":2500000,"d":"2,500,000.00"}]
["    2100302","    乡镇卫生院",{"v":37690156,"d":"37,690,156.00"},{"v":35190156,"d":"35,190,156.00"},{"v":2500000,"d":"2,500,000.00"}]
["  04","  公共卫生",{"v":18777099,"d":"18,777,099.00"},{"v":15463099,"d":"15,463,099.00"},{"v":3314000,"d":"3,314,000.00"}]
["    2100401","    疾病预防控制机构",{"v":13542129,"d":"13,542,129.00"},{"v":11992129,"d":"11,992,129.00"},{"v":1550000,"d":"1,550,000.00"}]
["    2100402","    卫生监督机构",{"v":1328649,"d":"1,328,649.00"},{"v":1178649,"d":"1,178,649.00"},{"v":150000,"d":"150,000.00"}]
["    2100403","    妇幼保健机构",{"v":1824443,"d":"1,824,443.00"},{"v":1824443,"d":"1,824,443.00"},{"v":0,"d":"0.00"}]
["    2100407","    其他专业公共卫生机构",{"v":561878,"d":"561,878.00"},{"v":467878,"d":"467,878.00"},{"v":94000,"d":"94,000.00"}]
["    2100408","    基本公共卫生服务",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["    2100499","    其他公共卫生支出",{"v":1020000,"d":"1,020,000.00"},{"v":0,"d":"0.00"},{"v":1020000,"d":"1,020,000.00"}]
["  07","  计划生育事务",{"v":3356308,"d":"3,356,308.00"},{"v":1516308,"d":"1,516,308.00"},{"v":1840000,"d":"1,840,000.00"}]
["    2100717","    计划生育服务",{"v":1516308,"d":"1,516,308.00"},{"v":1516308,"d":"1,516,308.00"},{"v":0,"d":"0.00"}]
["    2100799","    其他计划生育事务支出",{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"},{"v":1840000,"d":"1,840,000.00"}]
["  11","  行政事业单位医疗",{"v":5048734.31,"d":"5,048,734.31"},{"v":5048734.31,"d":"5,048,734.31"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":766080,"d":"766,080.00"},{"v":766080,"d":"766,080.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":3595500,"d":"3,595,500.00"},{"v":3595500,"d":"3,595,500.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":601456.07,"d":"601,456.07"},{"v":601456.07,"d":"601,456.07"},{"v":0,"d":"0.00"}]
["    2101199","    其他行政事业单位医疗支出",{"v":85698.24,"d":"85,698.24"},{"v":85698.24,"d":"85,698.24"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":1770035.08,"d":"1,770,035.08"},{"v":1770035.08,"d":"1,770,035.08"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":1770035.08,"d":"1,770,035.08"},{"v":1770035.08,"d":"1,770,035.08"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":1770035.08,"d":"1,770,035.08"},{"v":1770035.08,"d":"1,770,035.08"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":94,"n_cols":5,"rows_kept":94,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：卫计委",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2018年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":81872815.25,"d":"81,872,815.25"},{"v":73288615.25,"d":"73,288,615.25"},{"v":8584200,"d":"8,584,200.00"}]
["301","工资福利支出",{"v":72635021.25,"d":"72,635,021.25"},{"v":72635021.25,"d":"72,635,021.25"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":30413712,"d":"30,413,712.00"},{"v":30413712,"d":"30,413,712.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":30413712,"d":"30,413,712.00"},{"v":30413712,"d":"30,413,712.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":18563076,"d":"18,563,076.00"},{"v":18563076,"d":"18,563,076.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":54288,"d":"54,288.00"},{"v":54288,"d":"54,288.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":69600,"d":"69,600.00"},{"v":69600,"d":"69,600.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":118320,"d":"118,320.00"},{"v":118320,"d":"118,320.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":139200,"d":"139,200.00"},{"v":139200,"d":"139,200.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":792072,"d":"792,072.00"},{"v":792072,"d":"792,072.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":828360,"d":"828,360.00"},{"v":828360,"d":"828,360.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":1062000,"d":"1,062,000.00"},{"v":1062000,"d":"1,062,000.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":1805400,"d":"1,805,400.00"},{"v":1805400,"d":"1,805,400.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":2124000,"d":"2,124,000.00"},{"v":2124000,"d":"2,124,000.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":11368260,"d":"11,368,260.00"},{"v":11368260,"d":"11,368,260.00"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",{"v":200880,"d":"200,880.00"},{"v":200880,"d":"200,880.00"},{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",{"v":696,"d":"696.00"},{"v":696,"d":"696.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":947475,"d":"947,475.00"},{"v":947475,"d":"947,475.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":947475,"d":"947,475.00"},{"v":947475,"d":"947,475.00"},{"v":0,"d":"0.00"}]
["  07","  绩效工资",{"v":186756,"d":"186,756.00"},{"v":186756,"d":"186,756.00"},{"v":0,"d":"0.00"}]
["    30130107","    绩效工资",{"v":186756,"d":"186,756.00"},{"v":186756,"d":"186,756.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":12578266.44,"d":"12,578,266.44"},{"v":12578266.44,"d":"12,578,266.44"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":12578266.44,"d":"12,578,266.44"},{"v":12578266.44,"d":"12,578,266.44"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":1736966.42,"d":"1,736,966.42"},{"v":1736966.42,"d":"1,736,966.42"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":1736966.42,"d":"1,736,966.42"},{"v":1736966.42,"d":"1,736,966.42"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":4361580,"d":"4,361,580.00"},{"v":4361580,"d":"4,361,580.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":4361580,"d":"4,361,580.00"},{"v":4361580,"d":"4,361,580.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":687154.31,"d":"687,154.31"},{"v":687154.31,"d":"687,154.31"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":687154.31,"d":"687,154.31"},{"v":687154.31,"d":"687,154.31"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":1770035.08,"d":"1,770,035.08"},{"v":1770035.08,"d":"1,770,035.08"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":1770035.08,"d":"1,770,035.08"},{"v":1770035.08,"d":"1,770,035.08"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":1390000,"d":"1,390,000.00"},{"v":1390000,"d":"1,390,000.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":1390000,"d":"1,390,000.00"},{"v":1390000,"d":"1,390,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":8484200,"d":"8,484,200.00"},{"v":0,"d":"0.00"},{"v":8484200,"d":"8,484,200.00"}]
["  01","  办公费",{"v":172600,"d":"172,600.00"},{"v":0,"d":"0.00"},{"v":172600,"d":"172,600.00"}]
["    30130201","    办公费",{"v":172600,"d":"172,600.00"},{"v":0,"d":"0.00"},{"v":172600,"d":"172,600.00"}]
["  02","  印刷费",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["    30130202","    印刷费",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["  05","  水费",{"v":1840,"d":"1,840.00"},{"v":0,"d":"0.00"},{"v":1840,"d":"1,840.00"}]
["    30130205","    水费",{"v":1840,"d":"1,840.00"},{"v":0,"d":"0.00"},{"v":1840,"d":"1,840.00"}]
["  06","  电费",{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"}]
["    30130206","    电费",{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"}]
["  07","  邮电费",{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"}]
["    30130207","    邮电费",{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"}]
["  08","  取暖费",{"v":5440,"d":"5,440.00"},{"v":0,"d":"0.00"},{"v":5440,"d":"5,440.00"}]
["    30130208","    取暖费",{"v":5440,"d":"5,440.00"},{"v":0,"d":"0.00"},{"v":5440,"d":"5,440.00"}]
["  11","  差旅费",{"v":156900,"d":"156,900.00"},{"v":0,"d":"0.00"},{"v":156900,"d":"156,900.00"}]
["    30130211","    差旅费",{"v":156900,"d":"156,900.00"},{"v":0,"d":"0.00"},{"v":156900,"d":"156,900.00"}]
["  13","  维修(护)费",{"v":5600,"d":"5,600.00"},{"v":0,"d":"0.00"},{"v":5600,"d":"5,600.00"}]
["    30130213","    维修(护)费",{"v":5600,"d":"5,600.00"},{"v":0,"d":"0.00"},{"v":5600,"d":"5,600.00"}]
["  15","  会议费",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["    30130215","    会议费",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["  16","  培训费",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
["    30130216","    培训费",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
["  17","  公务接待费",{"v":175500,"d":"175,500.00"},{"v":0,"d":"0.00"},{"v":175500,"d":"175,500.00"}]
["    30130217","    公务接待费",{"v":175500,"d":"175,500.00"},{"v":0,"d":"0.00"},{"v":175500,"d":"175,500.00"}]
["  18","  专用材料费",{"v":7100000,"d":"7,100,000.00"},{"v":0,"d":"0.00"},{"v":7100000,"d":"7,100,000.00"}]
["    30130218","    专用材料费",{"v":7100000,"d":"7,100,000.00"},{"v":0,"d":"0.00"},{"v":7100000,"d":"7,100,000.00"}]
["  25","  专用燃料费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30130225","    专用燃料费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["  28","  工会经费",{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"},{"v":8400,"d":"8,400.00"}]
["    30130228","    工会经费",{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"},{"v":8400,"d":"8,400.00"}]
["  29","  福利费",{"v":3840,"d":"3,840.00"},{"v":0,"d":"0.00"},{"v":3840,"d":"3,840.00"}]
["    30130229","    福利费",{"v":3840,"d":"3,840.00"},{"v":0,"d":"0.00"},{"v":3840,"d":"3,840.00"}]
["  31","  公务用车运行维护费",{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"}]
["    30130231","    公务用车运行维护费",{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"}]
["  39","  其他交通费用",{"v":277200,"d":"277,200.00"},{"v":0,"d":"0.00"},{"v":277200,"d":"277,200.00"}]
["    3013023901","    公务交通补贴",{"v":277200,"d":"277,200.00"},{"v":0,"d":"0.00"},{"v":277200,"d":"277,200.00"}]
["  99","  其他商品和服务支出",{"v":546280,"d":"546,280.00"},{"v":0,"d":"0.00"},{"v":546280,"d":"546,280.00"}]
["    3013029999","    其他商品和服务支出",{"v":546280,"d":"546,280.00"},{"v":0,"d":"0.00"},{"v":546280,"d":"546,280.00"}]
["303","对个人和家庭的补助",{"v":653594,"d":"653,594.00"},{"v":653594,"d":"653,594.00"},{"v":0,"d":"0.00"}]
["  01","  离休费",{"v":100396,"d":"100,396.00"},{"v":100396,"d":"100,396.00"},{"v":0,"d":"0.00"}]
["    3013030101","    基本离休费",{"v":35340,"d":"35,340.00"},{"v":35340,"d":"35,340.00"},{"v":0,"d":"0.00"}]
["    301303010301","    人均78元补助工资（事业离休）",{"v":936,"d":"936.00"},{"v":936,"d":"936.00"},{"v":0,"d":"0.00"}]
["    301303010302","    人均100元生活补贴（事业离休）",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
["    301303010303","    人均170元其他工资（事业离休）",{"v":2040,"d":"2,040.00"},{"v":2040,"d":"2,040.00"},{"v":0,"d":"0.00"}]
["    301303010304","    200元菜篮子费（事业离休）",{"v":2400,"d":"2,400.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"}]
["    301303010305","    新增部分（事业离休）",{"v":20280,"d":"20,280.00"},{"v":20280,"d":"20,280.00"},{"v":0,"d":"0.00"}]
["    3013030104","    离休人员护理费",{"v":36000,"d":"36,000.00"},{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"}]
["    3013030106","    离休人员住宅电话补助费",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
["    3013030109","    离休人员特需费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":552318,"d":"552,318.00"},{"v":552318,"d":"552,318.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":552318,"d":"552,318.00"},{"v":552318,"d":"552,318.00"},{"v":0,"d":"0.00"}]
["  99","  其他对个人和家庭补助支出",{"v":880,"d":"880.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"}]
["    30130399","    其他对个人和家庭补助支出",{"v":880,"d":"880.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"}]
["310","资本性支出",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["  99","  其他资本性支出",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30131099","    其他资本性支出",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:卫计委",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"合计",{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":175500,"d":"175,500.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"}]
["10169","卫计委",{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":175500,"d":"175,500.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":906010781.3,"d":"906,010,781.30"},{"v":0,"d":"0.00"}]
["教育支出",{"v":2545006,"d":"2,545,006.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":38946605.85,"d":"38,946,605.85"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":850344115.06,"d":"850,344,115.06"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":14175054.39,"d":"14,175,054.39"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":108088177.25,"d":"108,088,177.25"},{"v":108088177.25,"d":"108,088,177.25"},{"v":0,"d":"0.00"}]
["教育支出",{"v":910673,"d":"910,673.00"},{"v":910673,"d":"910,673.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":14968826.86,"d":"14,968,826.86"},{"v":14968826.86,"d":"14,968,826.86"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":90438642.31,"d":"90,438,642.31"},{"v":90438642.31,"d":"90,438,642.31"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1770035.08,"d":"1,770,035.08"},{"v":1770035.08,"d":"1,770,035.08"},{"v":0,"d":"0.00"}]