{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["财政拨款收支预算总表","一般公共预算财政拨款支出表","一般公共预算财政拨款基本支出预算表","收支预算总表","部门收入预算总表","部门支出预算总表","政府性基金预算支出表","财政拨款“三公”经费支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支预算总表","index":0,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[0,0,0,8],[1,0,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,8]],"flags":["formulas_cached_only"]}
["1.财政拨款收支预算总表"]
["预算单位：市人民医院",{"$nulls":7},"单位：万元"]
["序号","收入",null,"支出"]
[null,"收入项目","预算数","功能分类","一般公共预算拨款","政府性基金拨款","支出项目（性质）","一般公共预算拨款","政府性基金拨款"]
["1","一、一般公共预算拨款",{"v":6141.14,"d":"6,141.14"},"一、一般公共服务支出",null,"","一、基本支出",null,""]
["2","　　 1、市本级安排",null,"二、外交支出","","","人员经费",null,""]
["3","　　 　　  中央提前下达一般性转移支付（专项） ",null,"三、国防支出","","","公用经费",null,""]
["4","　　 2、上级提前下达专项资金",null,"四、公共安全支出","","","二、项目支出",{"v":6141.14,"d":"6,141.14"},""]
["5","二、政府性基金预算拨款","","五、教育支出","","",""]
["6","　　 1、市本级安排",null,"六、科学技术支出","","",""]
["7","　　 2、上级提前下达专项资金",null,"七、文化体育与传媒支出","","",""]
["8","",null,"八、社会保障和就业支出",null,"",""]
["9","",null,"九、医疗卫生与计划生育支出",{"v":6141.14,"d":"6,141.14"},"",""]
["10","",null,"十、节能环保支出","","",""]
["11","",null,"十一、城乡社区支出","","",""]
["12","",null,"十二、农林水支出","","",""]
["13","",null,"十三、交通运输支出","","",""]
["14","",null,"十四、资源勘探信息等支出","","",""]
["15","",null,"十五、商业服务业等支出","","",""]
["16","",null,"十六、金融支出","","",""]
["17","",null,"十七、援助其他地区支出","","",""]
["18","",null,"十八、国土海洋气象等支出","","",""]
["19","",null,"十九、住房保障支出",null,"",""]
["20","",null,"二十、粮油物资储备支出","","",""]
["21","",null,"二十一、灾害防治及应急管理支出","","",""]
["22","本年收入合计",null,"二十二、预备费","","",""]
["23","三、上年结转",null,"二十三、其他支出","","",""]
["24","其中：一般公共预算拨款",null,"二十四、债务付息支出","","",""]
["25","　　 政府性基金预算拨款",null,"二十五、债务发行费用支出","","",""]
["26","",null,"",null,null,""]
["27","收入总计",{"v":6141.14,"d":"6,141.14"},"本年支出总计",{"v":6141.14,"d":"6,141.14"},"","本年支出总计",{"v":6141.14,"d":"6,141.14"},""]

{"sheet":"一般公共预算财政拨款支出表","index":1,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[1,0,1,6],[2,0,4,0],[2,1,2,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[3,1,3,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["2.一般公共预算财政拨款支出表"]
["预算单位：市人民医院",{"$nulls":6},"单位：万元"]
["序号","功能分类科目",{"$nulls":3},"合计","基本支出","项目支出"]
[null,"科目编码",null,null,"科目名称"]
[null,"类","款","项"]
["1","","","","合计",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]
["2","201","","","卫生健康支出",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]
["3","201","02","","公立医院",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]
["4","201","02","01","综合医院",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]

{"sheet":"一般公共预算财政拨款基本支出预算表","index":2,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,3],[2,0,4,0],[2,1,2,3],[2,4,4,4],[3,1,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["3.一般公共预算财政拨款基本支出预算表"]
["预算单位：市人民医院",{"$nulls":3},"单位：万元"]
["序号","经济分类科目",null,null,"基本支出"]
[null,"科目编码",null,"科目名称"]
[null,"类","款"]

{"sheet":"收支预算总表","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,5],[2,0,3,0],[2,1,2,2],[2,3,2,6]],"flags":["formulas_cached_only"]}
["4.收支预算总表"]
["预算单位：市人民医院",{"$nulls":5},"单位：万元"]
["序号","收入",null,"支出"]
[null,"收入项目","预算数","功能分类","预算数","支出项目（性质）","预算数"]
["1","一、一般公共预算拨款",{"v":6141.14,"d":"6,141.14"},"一、一般公共服务支出",null,"一、基本支出"]
["2","1、市本级安排拨款",null,"二、外交支出","","人员经费"]
["3","中央提前下达一般性转移支付（专项）",null,"三、国防支出","","公用经费"]
["4","二、政府性基金预算拨款","","四、公共安全支出","","二、项目支出",{"v":6141.14,"d":"6,141.14"}]
["5","　　1、市本级安排",null,"五、教育支出","","三、经营费用"]
["6","　　2、上级提前下达专项资金",null,"六、科学技术支出","","四、上缴上级支出"]
["7","三、事业收入",null,"七、文化体育与传媒支出","","五、对附属单位补助支"]
["8","　　其中：纳入专户管理的教育收费收入",null,"八、社会保障和就业支出",null,"六、其他费用"]
["9","四、经营收入",null,"九、医疗卫生与计划生育支出",{"v":6141.14,"d":"6,141.14"},""]
["10","五、其他收入",null,"十、节能环保支出","",""]
["11","六、上级单位补助收入",null,"十一、城乡社区支出","",""]
["12","七、附属单位上缴收入",null,"十二、农林水支出","",""]
["13","",null,"十三、交通运输支出","",""]
["14","",null,"十四、资源勘探信息等支出","",""]
["15","",null,"十五、商业服务业等支出","",""]
["16","",null,"十六、金融支出","",""]
["17","",null,"十七、援助其他地区支出","",""]
["18","",null,"十八、国土海洋气象等支出","",""]
["19","",null,"十九、住房保障支出",null,""]
["20","",null,"二十、粮油物资储备支出","",""]
["21","",null,"二十一、灾害防治及应急管理支出","",""]
["22","",null,"二十二、预备费","",""]
["23","本年收入合计",null,"二十三、其他支出","",""]
["24","八、上年结转",null,"二十四、债务付息支出","",""]
["25","其中：一般公共预算拨款",null,"二十五、债务发行费用支出","",""]
["26","政府性基金预算拨款",null,"",null,""]
["27","事业收入（含教育收费）",null,"本年支出合计",null,""]
["28","其他资金",null,"结转下年",null,""]
["29","九、用事业基金弥补收支差额",null,"",null,""]
["30","收入总计",{"v":6141.14,"d":"6,141.14"},"本年支出总计",{"v":6141.14,"d":"6,141.14"},"本年支出总计",{"v":6141.14,"d":"6,141.14"}]

{"sheet":"部门收入预算总表","index":4,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[0,0,0,15],[1,0,1,14],[2,0,3,0],[2,1,2,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15]],"flags":["formulas_cached_only"]}
["5.部门收入预算总表"]
["预算单位：市人民医院",{"$nulls":14},"单位：万元"]
["序号","科目编码",{"$nulls":3},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位经营收入","上级补助收入","附属单位缴费收入","其他收入","用事业基金弥补收支差额"]
[null,"类","款","项","科目名称",{"$nulls":4},"预算数","其中：教育收费收入"]
[{"$nulls":5},{"v":6141.14,"d":"6,141.14"},{"v":0,"d":"0.00"},{"v":6141.14,"d":"6,141.14"},{"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"}]
["1","201","02","01","综合医院",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"},"","",null,""]
[{"$nulls":8},"","",null,""]
[{"$nulls":8},"","",null,""]
[{"$nulls":8},"","",null,""]
[{"$nulls":8},"","",null,""]
[{"$nulls":8},"","",null,""]
[{"$nulls":8},"","",null,""]
[{"$nulls":8},"","",null,""]

{"sheet":"部门支出预算总表","index":5,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[0,0,0,11],[1,0,1,10],[2,0,3,0],[2,1,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]],"flags":["formulas_cached_only"]}
["6.部门支出预算总表"]
["预算单位：市人民医院",{"$nulls":10},"单位：万元"]
["序号","科目编码",null,null,"科目名称","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","其他费用"]
[null,"类","款","项"]
["1","","","","合计",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]
["2","201","","","卫生健康支出",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]
["3","201","02","","公立医院",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]
["4","201","02","01","综合医院",{"v":6141.14,"d":"6,141.14"},null,{"v":6141.14,"d":"6,141.14"}]

{"sheet":"政府性基金预算支出表","index":6,"n_rows":5,"n_cols":8,"rows_kept":5,"merged":[[0,0,0,7],[1,0,1,6],[2,0,3,0],[2,1,2,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["7.政府性基金预算支出表"]
["预算单位：市人民医院",{"$nulls":6},"单位：万元"]
["序号","科目编码",null,null,"科目名称","总计","基本支出","项目支出"]
[null,"功能科目类","功能科目款","功能科目项",null,null,"政府性基金收入安排的拨款(基本支出)","政府性基金收入安排的拨款(项目支出)"]
[{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款“三公”经费支出预算表","index":7,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[0,0,0,16],[1,0,1,15],[2,0,3,0],[2,1,3,1],[2,2,2,4],[2,5,2,7],[2,8,2,10],[2,11,2,13],[2,14,2,16]],"flags":["formulas_cached_only"]}
["8.财政拨款“三公”经费支出预算表"]
["预算单位：市人民医院",{"$nulls":15},"单位：万元"]
["序号","项目","上年预算数数",null,null,"上年执行数",null,null,"本年预算数",null,null,"本年预算比上年预算增减情况",null,null,"本年预算比上年执行数增减情况"]
[null,null,"合计","一般公共预算财拨款","政府性基金预算拨款","合计","一般公共预算财拨款","政府性基金预算拨款","合计","一般公共预算拨款","政府性基金拨款","合计","一般公共预算拨款","政府性基金拨款","合计","一般公共预算拨款","政府性基金拨款"]
["1","合计",{"$nulls":6},"","",""]
["2","1、因公出国（境）费",{"$nulls":6},"","",""]
["3","2、公务接待费",{"$nulls":6},"","",""]
["4","3、公务用车购置及运行维护费",{"$nulls":6},"","",""]
["5","　其中：（1）公务用车运行维护费",{"$nulls":6},"","",""]
["6","　　　　（2）公务用车购置费",{"$nulls":6},"","",""]