{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["封面","财政拨款收支预算总表","收支预算总表","收入预算总表","支出预算总表","工资福利支出","对个人和家庭的补助支出","日常公用支出预算表","财政拨款支出预算表","三公经费预算表"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[11,6,11,11],[14,6,14,11],[20,0,22,3],[20,4,22,7],[20,8,22,11]]}
[]
[]
["随州市2016年部门预算表"]
{"$rows_empty":8}
[{"$nulls":3},"编制日期："]
[]
[]
[{"$nulls":3},"编制单位：",null,null,"随州市卫生和计划生育委员会"]
[]
[]
[]
[]
[]
["     单位负责人签章：",{"$nulls":3},"     财务负责人签章：",{"$nulls":3},"制表人签章："]
[]
[]
[]
[{"v":5203.6,"d":"5,203.6000"}]
{"$rows_empty":15}
[null,null,{"v":1650.77,"d":"1,650.77"}]

{"sheet":"财政拨款收支预算总表","index":1,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":5},"预算01表"]
["财政拨款收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":1017.72,"d":"1,017.72"},"工资福利性支出",323.93,"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",{"v":1017.72,"d":"1,017.72"},"对个人和家庭补助支出",132.78,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",907.22,"商品和服务支出",101.01,"公共安全",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":60.5,"d":"60.50"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":50,"d":"50.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":0,"d":"0.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"基本建设支出",null,"社会保障和就业  ",100.59]
[null,null,"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":460,"d":"460.00"},"医疗卫生",{"v":884.3,"d":"884.30"}]
[{"$nulls":4},"环境保护",{"v":0,"d":"0.00"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",32.83]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
["本年收入合计 ",{"v":1017.72,"d":"1,017.72"},"本年支出合计 ",{"v":1017.72,"d":"1,017.72"},"本年支出合计 ",{"v":1017.72,"d":"1,017.72"}]
[null,null,"结转下年 ",null,"结转下年 "]
["     收    入    总    计 ",{"v":1017.72,"d":"1,017.72"}," 支    出    总    计 ",{"v":1017.72,"d":"1,017.72"},"         支    出    总    计 ",{"v":1017.72,"d":"1,017.72"}]

{"sheet":"收支预算总表","index":2,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]]}
[{"$nulls":5},"预算02表"]
["收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":1017.72,"d":"1,017.72"},"工资福利性支出",365.91,"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",{"v":1017.72,"d":"1,017.72"},"对个人和家庭补助支出",136.71,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",907.22,"商品和服务支出",134.11,"公共安全",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":60.5,"d":"60.50"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":50,"d":"50.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":0,"d":"0.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"基本建设支出",null,"社会保障和就业  ",103.31]
["四、其他收入",{"v":0,"d":"0.00"},"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
["五、上级补助收入",null,"其他支出",{"v":1014.04,"d":"1,014.04"},"医疗卫生",{"v":1512.43,"d":"1,512.43"}]
["六、附属单位上缴收入",{"$nulls":3},"环境保护",{"v":0,"d":"0.00"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",35.03]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",{"v":1017.72,"d":"1,017.72"},"本年支出合计 ",{"v":1650.77,"d":"1,650.77"},"本年支出合计 ",{"v":1650.77,"d":"1,650.77"}]
[]
["七、上年结转",633.05,"结转下年 ",null,"结转下年 "]
["    上年财政拨款结转",509.22]
["    其他结转",123.83]
["     收    入    总    计 ",{"v":1650.77,"d":"1,650.77"}," 支    出    总    计 ",{"v":1650.77,"d":"1,650.77"},"         支    出    总    计 ",{"v":1650.77,"d":"1,650.77"}]

{"sheet":"收入预算总表","index":3,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,3,12]]}
[{"$nulls":12},"预算03表"]
["收入预算总表 "]
[{"$nulls":12},"单位：万元"]
["单位代码","单位名称（科目）","合  计","财政拨款（补助）",{"$nulls":3},"政府性基金财政拨款","事业单位经营收入","其他收入","上年结转"]
[{"$nulls":3},"小计","经费拨款（补助）","纳入预算管理的非税收入安排的拨款","上级专项转移支付",{"$nulls":3},"小计","上年财政拨款结转","其他结转"]
[null,"合计",{"v":1650.77,"d":"1,650.77"},{"v":1017.72,"d":"1,017.72"},907.22,{"v":60.5,"d":"60.50"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},633.05,509.22,123.83]
[null,"A、行政机关",{"v":1650.77,"d":"1,650.77"},{"v":1017.72,"d":"1,017.72"},907.22,{"v":60.5,"d":"60.50"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},633.05,509.22,123.83]
[null,"  3、一般管理部门类3档",{"v":1650.77,"d":"1,650.77"},{"v":1017.72,"d":"1,017.72"},907.22,{"v":60.5,"d":"60.50"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},633.05,509.22,123.83]
["502001","    随州市卫生和计划生育委员会",{"v":1650.77,"d":"1,650.77"},{"v":1017.72,"d":"1,017.72"},907.22,{"v":60.5,"d":"60.50"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},633.05,509.22,123.83]

{"sheet":"支出预算总表","index":4,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$nulls":10},"预算04表"]
["支出预算总表"]
[{"$nulls":10},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合  计","基本支出",null,null,"项目支出","事业单位\n经营支出","对附属单位\n补助支出","上缴上\n级支出"]
[{"$nulls":4},"小计","人员支出","公用支出"]
[null,null,"合计",{"v":1650.77,"d":"1,650.77"},618.23,502.62,115.61,{"v":1032.54,"d":"1,032.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",{"v":1650.77,"d":"1,650.77"},618.23,502.62,115.61,{"v":1032.54,"d":"1,032.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",{"v":1650.77,"d":"1,650.77"},618.23,502.62,115.61,{"v":1032.54,"d":"1,032.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市卫生和计划生育委员会",{"v":1650.77,"d":"1,650.77"},618.23,502.62,115.61,{"v":1032.54,"d":"1,032.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080301","502001","      财政对基本养老保险基金的补助",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"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"}]
["2080302","502001","      财政对失业保险基金的补助",0.13,0.13,0.13,{"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"}]
["2080501","502001","      归口管理的行政单位离退休",101.68,101.68,101.68,{"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"}]
["2100101","502001","      行政运行（医疗卫生管理事务）",662.04,451.06,335.45,115.61,210.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100199","502001","      其他医疗卫生与计划生育管理事务支出",236.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},236.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100406","502001","      采供血机构",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100409","502001","      重大公共卫生专项",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100503","502001","      公务员医疗补助",28.83,28.83,28.83,{"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"}]
["2100599","502001","      其他医疗保障支出",{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100799","502001","      其他计划生育事务支出",{"v":493.9,"d":"493.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":493.9,"d":"493.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","502001","      住房公积金",{"v":25.3,"d":"25.30"},{"v":25.3,"d":"25.30"},{"v":25.3,"d":"25.30"},{"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"}]
["2210202","502001","      提租补贴",9.73,9.73,9.73,{"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":"工资福利支出","index":5,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[1,0,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]]}
[{"$nulls":9},"预算05表"]
["基本支出-人员经费预算表－工资福利支出"]
["填报单位：",{"$nulls":8},"单位：万元"]
["科目编码","单位\n代码","单位名称\n（科目）","工资福利支出"]
[{"$nulls":3},"小计","基本工资","津贴补贴","13个月工资","奖励性工资","社会保障缴费","其他"]
[{"$nulls":6},"　","　"]
[null,null,"合计",365.91,55.47,138.09,4.62,{"v":122,"d":"122.00"},30.46,15.27]
[null,null,"A、行政机关",365.91,55.47,138.09,4.62,{"v":122,"d":"122.00"},30.46,15.27]
[null,null,"  3、一般管理部门类3档",365.91,55.47,138.09,4.62,{"v":122,"d":"122.00"},30.46,15.27]
[null,null,"    随州市卫生和计划生育委员会",365.91,55.47,138.09,4.62,{"v":122,"d":"122.00"},30.46,15.27]
["2080301","502001","      财政对基本养老保险基金的补助",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["2080302","502001","      财政对失业保险基金的补助",0.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.13,{"v":0,"d":"0.00"}]
["2100101","502001","      行政运行（医疗卫生管理事务）",335.45,55.47,138.09,4.62,{"v":122,"d":"122.00"},{"v":0,"d":"0.00"},15.27]
["2100503","502001","      公务员医疗补助",28.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28.83,{"v":0,"d":"0.00"}]

{"sheet":"对个人和家庭的补助支出","index":6,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,4,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[{"$nulls":16},"预算06表"]
["基本支出-人员经费预算表－对个人和家庭的补助支出"]
["填报单位：",{"$nulls":15},"单位：万元"]
["科目编码","单位\n代码","单位名称\n（科目）","对个人和家庭的补助支出"]
[{"$nulls":3},"小计","离休费",null,null,"退休费",null,null,"退职费","抚恤金","救济费","医疗费","住房公积金","住房补贴","其他 "]
[{"$nulls":4},"小计","个人部分","公用部分","小计","个人部分","公用部分"]
[null,null,"合计",136.71,23.76,23.76,{"v":0,"d":"0.00"},77.92,77.92,{"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":25.3,"d":"25.30"},9.73,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",136.71,23.76,23.76,{"v":0,"d":"0.00"},77.92,77.92,{"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":25.3,"d":"25.30"},9.73,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",136.71,23.76,23.76,{"v":0,"d":"0.00"},77.92,77.92,{"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":25.3,"d":"25.30"},9.73,{"v":0,"d":"0.00"}]
[null,null,"    随州市卫生和计划生育委员会",136.71,23.76,23.76,{"v":0,"d":"0.00"},77.92,77.92,{"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":25.3,"d":"25.30"},9.73,{"v":0,"d":"0.00"}]
["2080501","502001","      归口管理的行政单位离退休",101.68,23.76,23.76,{"v":0,"d":"0.00"},77.92,77.92,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","502001","      住房公积金",{"v":25.3,"d":"25.30"},{"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":0,"d":"0.00"},{"v":25.3,"d":"25.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","502001","      提租补贴",9.73,{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},9.73,{"v":0,"d":"0.00"}]

{"sheet":"日常公用支出预算表","index":7,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,17]]}
[{"$nulls":17},"预算07表"]
["基本支出-日常公用支出预算表"]
[{"$nulls":17},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","商品和服务支出"]
[{"$nulls":4},"办公费","水电费","邮电费","交通费","差旅费","一般修缮费","会议费","培训费","招待费","一般设备购置费","工会会费","业务费","福利费","其他"]
[null,null,"合计",115.61,5.54,6.22,4.52,{"v":0,"d":"0.00"},68.79,0.38,{"v":6.2,"d":"6.20"},{"v":2,"d":"2.00"},2.05,3.07,{"v":4,"d":"4.00"},{"v":3.2,"d":"3.20"},{"v":5,"d":"5.00"},4.64]
[null,null,"A、行政机关",115.61,5.54,6.22,4.52,{"v":0,"d":"0.00"},68.79,0.38,{"v":6.2,"d":"6.20"},{"v":2,"d":"2.00"},2.05,3.07,{"v":4,"d":"4.00"},{"v":3.2,"d":"3.20"},{"v":5,"d":"5.00"},4.64]
[null,null,"  3、一般管理部门类3档",115.61,5.54,6.22,4.52,{"v":0,"d":"0.00"},68.79,0.38,{"v":6.2,"d":"6.20"},{"v":2,"d":"2.00"},2.05,3.07,{"v":4,"d":"4.00"},{"v":3.2,"d":"3.20"},{"v":5,"d":"5.00"},4.64]
[null,null,"    随州市卫生和计划生育委员会",115.61,5.54,6.22,4.52,{"v":0,"d":"0.00"},68.79,0.38,{"v":6.2,"d":"6.20"},{"v":2,"d":"2.00"},2.05,3.07,{"v":4,"d":"4.00"},{"v":3.2,"d":"3.20"},{"v":5,"d":"5.00"},4.64]
["2100101","502001","      行政运行（医疗卫生管理事务）",115.61,5.54,6.22,4.52,{"v":0,"d":"0.00"},68.79,0.38,{"v":6.2,"d":"6.20"},{"v":2,"d":"2.00"},2.05,3.07,{"v":4,"d":"4.00"},{"v":3.2,"d":"3.20"},{"v":5,"d":"5.00"},4.64]

{"sheet":"财政拨款支出预算表","index":8,"n_rows":19,"n_cols":10,"rows_kept":19,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9]]}
[{"$nulls":9},"预算10表"]
["财政经费拨款支出预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","日常公用支出","小计","延续性项目","新增性项目"]
[null,null,"合计",907.22,507.22,455.02,{"v":52.2,"d":"52.20"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",907.22,507.22,455.02,{"v":52.2,"d":"52.20"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",907.22,507.22,455.02,{"v":52.2,"d":"52.20"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市卫生和计划生育委员会",907.22,507.22,455.02,{"v":52.2,"d":"52.20"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
["2080301","502001","      财政对基本养老保险基金的补助",0.58,0.58,0.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080302","502001","      财政对失业保险基金的补助",0.06,0.06,0.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","502001","      归口管理的行政单位离退休",99.95,99.95,99.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100101","502001","      行政运行（医疗卫生管理事务）",469.07,349.07,296.87,{"v":52.2,"d":"52.20"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"}]
["2100406","502001","      采供血机构",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["2100503","502001","      公务员医疗补助",26.23,26.23,26.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100599","502001","      其他医疗保障支出",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["2100799","502001","      其他计划生育事务支出",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["2210201","502001","      住房公积金",{"v":23.8,"d":"23.80"},{"v":23.8,"d":"23.80"},{"v":23.8,"d":"23.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","502001","      提租补贴",7.53,7.53,7.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费预算表","index":9,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[1,0,2,13],[5,0,8,0],[5,1,8,1],[5,2,8,2],[5,3,8,3],[5,4,6,5],[5,6,6,7],[5,8,6,13],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,7,10],[7,11,7,13]]}
[{"$nulls":13},"预算22表"]
["三公经费预算表"]
[]
[]
[]
["单位编码","单位名称","三公总计","其中：财拨","公务接待费",null,"因公出国（境）费",null,"公务用车"]
[]
[{"$nulls":4},"总数","其中：财拨","总数","其中：财拨","总数",null,null,"其中：财拨"]
[{"$nulls":8},"合计","运行维护费","购置费","合计","运行维护费","购置费"]
[null,"合计",20.55,2.05,2.05,2.05,{"v":18.5,"d":"18.50"},{"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"},{"v":0,"d":"0.00"}]
[null,"A、行政机关",20.55,2.05,2.05,2.05,{"v":18.5,"d":"18.50"},{"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"},{"v":0,"d":"0.00"}]
[null,"  3、一般管理部门类3档",20.55,2.05,2.05,2.05,{"v":18.5,"d":"18.50"},{"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"},{"v":0,"d":"0.00"}]
["502001","    随州市卫生和计划生育委员会",20.55,2.05,2.05,2.05,{"v":18.5,"d":"18.50"},{"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"},{"v":0,"d":"0.00"}]