{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["收支总表","收入预算总表","支出预算总表","项目支出","工资福利","公用支出","补助支出"],"not_rendered":{"external_links":1,"defined_names":25},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":24,"n_cols":7,"rows_kept":24,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
[{"$nulls":3},"单位：百元"]
["收          入",null,"支             出"]
["项              目","2016年预算数","项              目","2016年预算数"]
["一、当年财政拨款收入",{"v":229176,"d":"229,176"},"一、基本支出",{"v":76176,"d":"76,176"}]
["二、上级补助收入",0,"1、工资福利支出",0]
["三、事业收入",0,"2、日常公用支出",{"v":1898,"d":"1,898"}]
["四、事业单位经营收入",0,"3、对个人和家庭的补助支出",{"v":74278,"d":"74,278"}]
["五、附属单位上缴收入",0,"二、项目支出",{"v":153000,"d":"153,000"}]
["六、其他收入",0,"1、业务运行费",0]
[null,null,"2、部门预算项目支出",{"v":153000,"d":"153,000"}]
[null,null,"3、待安排项目支出",0]
[]
[]
[]
["本  年  收  入  合  计",{"v":229176,"d":"229,176"},"本  年  支  出  合  计",{"v":229176,"d":"229,176"},null,null," "]
["七、用事业基金弥补收支差额",0,"三、结转下年",0]
["八、上年结转",0,null,0]
["    其中：上年预算内资金结转",0,null,0]
["          上年自有资金结转",0,null,0]
["          上年其他资金结转",0]
[]
["收      入      总      计",{"v":229176,"d":"229,176"},"支      出      总      计",{"v":229176,"d":"229,176"}]

{"sheet":"收入预算总表","index":1,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[3,0,3,13],[5,0,5,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,5,13],[6,0,7,0],[6,1,7,1],[6,10,7,10],[6,11,6,13]],"flags":["formulas_cached_only"]}
[]
[]
[]
["收入预算总表"]
[{"$nulls":13},"单位：百元"]
["单位信息",null,"合计","当年财政拨款（补助）收入","上级补助收入","事业收入","事业单位经营收入","附属单位上缴收入","其他收入","用事业基金弥补收支差额","上年结转"]
["单位代码","单位名称 ",{"$nulls":8},"小计","其中："]
[{"$nulls":11},"上年预算内资金结转","上年自有资金结转","上年其他资金结转"]
["**","**",1,"2","3","4","5","6","7","8","9","10","11",12]
[null,"合计",{"v":229176,"d":"229,176"},{"v":229176,"d":"229,176"},0,0,0,0,0,0,0,0,0,0]
["506","攀枝花市卫生和计划生育委员会",{"v":229176,"d":"229,176"},{"v":229176,"d":"229,176"},0,0,0,0,0,0,0,0,0,0]
["  506005","  攀枝花市第四人民医院",{"v":229176,"d":"229,176"},{"v":229176,"d":"229,176"},0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":2,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[5,5,7,5],[5,10,5,13],[6,3,7,3],[6,4,7,4],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13]],"flags":["formulas_cached_only"]}
[]
[]
[]
["支出预算表"]
["",{"$nulls":12},"单位：百元"]
["项    目",{"$nulls":4},"合计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"单位代码","单位名称（科目）",null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出","小计","业务运行费","部门预算项目支出","待安排项目支出"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,"6","7","8","9"]
[{"$nulls":4},"合计",{"v":229176,"d":"229,176"},{"v":76176,"d":"76,176"},0,{"v":1898,"d":"1,898"},{"v":74278,"d":"74,278"},{"v":153000,"d":"153,000"},0,{"v":153000,"d":"153,000"},0]
[{"$nulls":3},"506005","攀枝花市第四人民医院",{"v":229176,"d":"229,176"},{"v":76176,"d":"76,176"},0,{"v":1898,"d":"1,898"},{"v":74278,"d":"74,278"},{"v":153000,"d":"153,000"},0,{"v":153000,"d":"153,000"},0]
["210","02","03","  506005","  传染病医院",{"v":229176,"d":"229,176"},{"v":76176,"d":"76,176"},0,{"v":1898,"d":"1,898"},{"v":74278,"d":"74,278"},{"v":153000,"d":"153,000"},0,{"v":153000,"d":"153,000"},0]

{"sheet":"项目支出","index":3,"n_rows":12,"n_cols":21,"rows_kept":12,"merged":[[3,0,3,20],[5,0,5,1],[5,2,5,5],[5,6,5,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,5,19],[5,20,7,20],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19]],"flags":["formulas_cached_only"]}
[]
[]
[]
["项目支出预算表"]
[{"$nulls":20},"单位：百元"]
["单位",null,"功能科目",{"$nulls":3},"项        目",{"$nulls":3},"起始时间","结束时间","总计","当年财政拨款（补助）","事业单位经营收入安排","其他资金安排","上年结转安排",{"$nulls":3},"备注"]
["单位编码","单位名称","科目编码","科目名称",null,null,"项目属性","项目类别","项目名称","项目内容",{"$nulls":6},"合计","上年预算内结转安排","上年自有资金结转安排","上年其他资金结转安排"]
[{"$nulls":3},"类","款","项"]
["**","**","**","**","**","**","**","**","**","**","**","**",1,2,"3","4","5",6,"7","8","**"]
[null,"合计",{"$nulls":10},{"v":153000,"d":"153,000"},{"v":153000,"d":"153,000"},0,0,0,0,0,0]
["506005","攀枝花市第四人民医院",{"$nulls":10},{"v":153000,"d":"153,000"},{"v":153000,"d":"153,000"},0,0,0,0,0,0]
["  506005","  攀枝花市第四人民医院","2100203","医疗卫生与计划生育支出","公立医院","传染病医院","上年年初批复的延续项目","其他项目","公立医院改革补贴资金（含艾滋病防治经费200万元）",{"$nulls":3},{"v":153000,"d":"153,000"},{"v":153000,"d":"153,000"},0,0,0,0,0,0]

{"sheet":"工资福利","index":4,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[3,0,3,13],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[6,3,7,3],[6,4,7,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
["工资福利支出预算表"]
["",{"$nulls":12},"单位：百元"]
["项    目",{"$nulls":4},"合计","基本工资","津贴补贴","绩效工资","奖金","编内聘用人员工资","社会保障缴费","编内聘用五金","其他工资福利支出"]
["科目编码",null,null,"单位代码","单位名称(科目)"]
["类","款","项"]
["**","**","**","**","**","1","2","3","4","5","6","7","8","9"]

{"sheet":"公用支出","index":5,"n_rows":12,"n_cols":20,"rows_kept":12,"merged":[[3,0,3,19],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,19,7,19],[6,3,7,3],[6,4,7,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
["日常公用支出预算表"]
["",{"$nulls":18},"单位：百元"]
["项    目",{"$nulls":4},"合计","办公费","水费","电费","邮电费","差旅费","公务接待费","工会经费","在职福利费","公务用车运行维护费","党建经费","编制内聘用人员公用经费","离退休福利费","离退休公用经费","公用支出其他"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["**","**","**","**","**",1,2,3,"4","5","6","7","8","9","10","11","12","13","14","15"]
[{"$nulls":4},"合计",{"v":1898,"d":"1,898"},0,0,0,0,0,0,0,0,0,0,0,837,{"v":1061,"d":"1,061"},0]
[{"$nulls":3},"506005","攀枝花市第四人民医院",{"v":1898,"d":"1,898"},0,0,0,0,0,0,0,0,0,0,0,837,{"v":1061,"d":"1,061"},0]
["210","02","03","  506005","  传染病医院",{"v":1898,"d":"1,898"},0,0,0,0,0,0,0,0,0,0,0,837,{"v":1061,"d":"1,061"},0]

{"sheet":"补助支出","index":6,"n_rows":12,"n_cols":12,"rows_kept":12,"merged":[[3,0,3,11],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[6,3,7,3],[6,4,7,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
["对个人和家庭的补助支出预算表"]
["",{"$nulls":10},"单位：百元"]
["项    目",{"$nulls":4},"合计","离休费","退休费","住房公积金","公务员医疗补助","生活补助","其他对个人和家庭补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["**","**","**","**","**",1,2,"3","4","5","6","7"]
[{"$nulls":4},"合计",{"v":74278,"d":"74,278"},{"v":5137,"d":"5,137"},{"v":67881,"d":"67,881"},0,540,720,0]
[{"$nulls":3},"506005","攀枝花市第四人民医院",{"v":74278,"d":"74,278"},{"v":5137,"d":"5,137"},{"v":67881,"d":"67,881"},0,540,720,0]
["210","02","03","  506005","  传染病医院",{"v":74278,"d":"74,278"},{"v":5137,"d":"5,137"},{"v":67881,"d":"67,881"},0,540,720,0]