{"text_format":"3","workbook":"xls","n_sheets":32,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表(分类)","支出分类（政府预算）","基本-工资福利","基本-工资福利（政府预算）","基本-商品和服务支出","基本-商品和服务支出（政府预算）","基本-个人家庭","基本-个人家庭（政府预算）","财政拨款收支总表的","一般预算支出表的","一般预算基本支出表","一般-工资福利","一般-工资福利（政府预算）","一般-商品和服务支出","一般-商品和服务支出（政府预算）","一般-个人家庭","一般-个人家庭（政府预算）","基金","基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","专项","三公","绩效目标整体申报","项目绩效目标申报表","5-政府采购预算表","绩效目标-附表"],"not_rendered":{"external_links":1,"defined_names":64},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：卫计局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":51751571.41,"d":"51,751,571.41"},"基本支出",{"v":152878214.46,"d":"152,878,214.46"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":49401571.41,"d":"49,401,571.41"},"  301、工资福利支出",{"v":134786114.46,"d":"134,786,114.46"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":2350000,"d":"2,350,000.00"},"  302、商品和服务支出",{"v":17965680,"d":"17,965,680.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":109000000,"d":"109,000,000.00"},"  303、对个人和家庭的补助",{"v":126420,"d":"126,420.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":70207708.72,"d":"70,207,708.72"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":52557108.72,"d":"52,557,108.72"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":24530000,"d":"24,530,000.00"},"  303、对个人和家庭的补助",{"v":11560600,"d":"11,560,600.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":15487091.64,"d":"15,487,091.64"}]
["其他收入",{"v":37804351.77,"d":"37,804,351.77"},"  309、资本性支出（基本建设）",{"v":1840000,"d":"1,840,000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",null,"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":202406877.7,"d":"202,406,877.70"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":400000,"d":"400,000.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":3850000,"d":"3,850,000.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":5191953.84,"d":"5,191,953.84"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":223085923.18,"d":"223,085,923.18"},"本年支出合计",{"v":223085923.18,"d":"223,085,923.18"},"本年支出合计",{"v":223085923.18,"d":"223,085,923.18"}]

{"sheet":"部门收入总表","index":1,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
["单位名称：卫计局",{"$nulls":9},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",223085923.18,49401571.41,{"v":2350000,"d":"2350000.00"},{"v":109000000,"d":"109000000.00"},{"v":0,"d":"0.00"},{"v":24530000,"d":"24530000.00"},{"v":0,"d":"0.00"},37804351.77,{"v":0,"d":"0.00"}]
[null,null,223085923.18,49401571.41,{"v":2350000,"d":"2350000.00"},{"v":109000000,"d":"109000000.00"},{"v":0,"d":"0.00"},{"v":24530000,"d":"24530000.00"},{"v":0,"d":"0.00"},37804351.77,{"v":0,"d":"0.00"}]
["501005","社保股",4783956.33,3903579.61,{"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"},880376.72,{"v":0,"d":"0.00"}]
["501010","社保股",{"v":1042700.4,"d":"1042700.40"},{"v":150000,"d":"150000.00"},{"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":892700.4,"d":"892700.40"},{"v":0,"d":"0.00"}]
["501004","社保股",3510187.06,2767315.57,{"v":350000,"d":"350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},392871.49,{"v":0,"d":"0.00"}]
["501001","社保股",14779847.91,12243092.99,{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},536754.92,{"v":0,"d":"0.00"}]
["501009","社保股",17643174.44,3894612.36,{"v":0,"d":"0.00"},{"v":12000000,"d":"12000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1748562.08,{"v":0,"d":"0.00"}]
["501006","社保股",{"v":62750000,"d":"62750000.00"},{"v":2750000,"d":"2750000.00"},{"v":0,"d":"0.00"},{"v":60000000,"d":"60000000.00"},{"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"}]
["501003","社保股",9124906.12,6111970.28,{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2012935.84,{"v":0,"d":"0.00"}]
["501012","社保股",64285382.12,12155382.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24530000,"d":"24530000.00"},{"v":0,"d":"0.00"},{"v":27600000,"d":"27600000.00"},{"v":0,"d":"0.00"}]
["501007","社保股",9315618.48,3315618.48,{"v":0,"d":"0.00"},{"v":6000000,"d":"6000000.00"},{"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"}]
["501008","社保股",{"v":31110000,"d":"31110000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":30000000,"d":"30000000.00"},{"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"}]
["501011","社保股",4740150.32,{"v":1000000,"d":"1000000.00"},{"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"},3740150.32,{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":64,"n_cols":11,"rows_kept":64,"merged":[[1,0,1,10],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
["单位名称卫计局",{"$nulls":9},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",{"v":223085923.18,"d":"223,085,923.18"},{"v":49401571.41,"d":"49,401,571.41"},{"v":2350000,"d":"2,350,000.00"},{"v":109000000,"d":"109,000,000.00"},{"v":0,"d":"0.00"},{"v":24530000,"d":"24,530,000.00"},{"v":37804351.77,"d":"37,804,351.77"}]
[208,{"$nulls":3},{"v":15487091.64,"d":"15,487,091.64"},{"v":6216972.6,"d":"6,216,972.60"},{"v":0,"d":"0.00"},{"v":5878988.64,"d":"5,878,988.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3391130.4,"d":"3,391,130.40"}]
[208,5,null,null,{"v":15487091.64,"d":"15,487,091.64"},{"v":6216972.6,"d":"6,216,972.60"},{"v":0,"d":"0.00"},{"v":5878988.64,"d":"5,878,988.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3391130.4,"d":"3,391,130.40"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304,023.60"},{"v":304023.6,"d":"304,023.60"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":1063548,"d":"1,063,548.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1063548,"d":"1,063,548.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":4112280,"d":"4,112,280.00"},{"v":2590524,"d":"2,590,524.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1521756,"d":"1,521,756.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":2239312.8,"d":"2,239,312.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2239312.8,"d":"2,239,312.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":557549.4,"d":"557,549.40"},{"v":499313.4,"d":"499,313.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58236,"d":"58,236.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":29803.2,"d":"29,803.20"},{"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":29803.2,"d":"29,803.20"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":731458.8,"d":"731,458.80"},{"v":667678.8,"d":"667,678.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63780,"d":"63,780.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":953136,"d":"953,136.00"},{"v":655029.6,"d":"655,029.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":298106.4,"d":"298,106.40"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":889567.2,"d":"889,567.20"},{"v":464193.6,"d":"464,193.60"},{"v":0,"d":"0.00"},{"v":425373.6,"d":"425,373.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":450554.4,"d":"450,554.40"},{"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":450554.4,"d":"450,554.40"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":180221.76,"d":"180,221.76"},{"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":180221.76,"d":"180,221.76"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":1644912,"d":"1,644,912.00"},{"v":1036209.6,"d":"1,036,209.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":608702.4,"d":"608,702.40"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":11921.28,"d":"11,921.28"},{"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":11921.28,"d":"11,921.28"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":23294.4,"d":"23,294.40"},{"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":23294.4,"d":"23,294.40"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":170149.44,"d":"170,149.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170149.44,"d":"170,149.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":25512,"d":"25,512.00"},{"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":25512,"d":"25,512.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":1980604.8,"d":"1,980,604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1980604.8,"d":"1,980,604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":119242.56,"d":"119,242.56"},{"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":119242.56,"d":"119,242.56"}]
[210,{"$nulls":3},{"v":202406877.7,"d":"202,406,877.70"},{"v":42148503.21,"d":"42,148,503.21"},{"v":2350000,"d":"2,350,000.00"},{"v":100970257.12,"d":"100,970,257.12"},{"v":0,"d":"0.00"},{"v":24530000,"d":"24,530,000.00"},{"v":32408117.37,"d":"32,408,117.37"}]
[210,1,null,null,{"v":17390386.36,"d":"17,390,386.36"},{"v":14192883.52,"d":"14,192,883.52"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1197502.84,"d":"1,197,502.84"}]
[210,1,1,"行政运行（医疗卫生管理事务）",{"v":10142213.59,"d":"10,142,213.59"},{"v":9797262.67,"d":"9,797,262.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":344950.92,"d":"344,950.92"}]
[210,1,1,"行政运行（医疗卫生管理事务）",{"v":3710092.77,"d":"3,710,092.77"},{"v":2934540.85,"d":"2,934,540.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":775551.92,"d":"775,551.92"}]
[210,1,99,"其他医疗卫生与计划生育管理事务支出",{"v":3218080,"d":"3,218,080.00"},{"v":1141080,"d":"1,141,080.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77000,"d":"77,000.00"}]
[210,1,99,"其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"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"}]
[210,1,99,"其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270,000.00"},{"v":270000,"d":"270,000.00"},{"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"}]
[210,2,null,null,{"v":98491797.76,"d":"98,491,797.76"},{"v":7525747.44,"d":"7,525,747.44"},{"v":0,"d":"0.00"},{"v":88036897.92,"d":"88,036,897.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2929152.4,"d":"2,929,152.40"}]
[210,2,1,"综合医院",{"v":910000,"d":"910,000.00"},{"v":910000,"d":"910,000.00"},{"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"}]
[210,2,1,"综合医院",{"v":56549477.6,"d":"56,549,477.60"},{"v":2750000,"d":"2,750,000.00"},{"v":0,"d":"0.00"},{"v":53799477.6,"d":"53,799,477.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,2,2,"中医（民族）医院",{"v":29136452,"d":"29,136,452.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":28936452,"d":"28,936,452.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,2,5,"精神病医院",{"v":3929152.4,"d":"3,929,152.40"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2929152.4,"d":"2,929,152.40"}]
[210,2,6,"妇产医院",{"v":66640.8,"d":"66,640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66640.8,"d":"66,640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,2,99,"其他公立医院支出",{"v":7900074.96,"d":"7,900,074.96"},{"v":2665747.44,"d":"2,665,747.44"},{"v":0,"d":"0.00"},{"v":5234327.52,"d":"5,234,327.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,3,null,null,{"v":49682678.12,"d":"49,682,678.12"},{"v":4418648.52,"d":"4,418,648.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21439400,"d":"21,439,400.00"},{"v":23824629.6,"d":"23,824,629.60"}]
[210,3,2,"乡镇卫生院",{"v":33050678.12,"d":"33,050,678.12"},{"v":4418648.52,"d":"4,418,648.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4807400,"d":"4,807,400.00"},{"v":23824629.6,"d":"23,824,629.60"}]
[210,3,99,"其他基层医疗卫生机构支出",{"v":16632000,"d":"16,632,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16632000,"d":"16,632,000.00"},{"v":0,"d":"0.00"}]
[210,4,null,null,{"v":35902960.82,"d":"35,902,960.82"},{"v":15911223.73,"d":"15,911,223.73"},{"v":350000,"d":"350,000.00"},{"v":12933359.2,"d":"12,933,359.20"},{"v":0,"d":"0.00"},{"v":3090600,"d":"3,090,600.00"},{"v":3617777.89,"d":"3,617,777.89"}]
[210,4,1,"疾病预防控制机构",{"v":6071273.16,"d":"6,071,273.16"},{"v":3594928.84,"d":"3,594,928.84"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1476344.32,"d":"1,476,344.32"}]
[210,4,2,"卫生监督机构",{"v":3084554.02,"d":"3,084,554.02"},{"v":2341682.53,"d":"2,341,682.53"},{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":392871.49,"d":"392,871.49"}]
[210,4,3,"妇幼保健机构",{"v":16976533.64,"d":"16,976,533.64"},{"v":3294612.36,"d":"3,294,612.36"},{"v":0,"d":"0.00"},{"v":11933359.2,"d":"11,933,359.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1748562.08,"d":"1,748,562.08"}]
[210,4,8,"基本公共卫生服务",{"v":7200600,"d":"7,200,600.00"},{"v":4110000,"d":"4,110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3090600,"d":"3,090,600.00"},{"v":0,"d":"0.00"}]
[210,4,8,"基本公共卫生服务",{"v":1600000,"d":"1,600,000.00"},{"v":1600000,"d":"1,600,000.00"},{"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"}]
[210,4,8,"基本公共卫生服务",{"v":370000,"d":"370,000.00"},{"v":370000,"d":"370,000.00"},{"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"}]
[210,4,9,"重大公共卫生专项",{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"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"}]
[210,99,null,null,{"v":939054.64,"d":"939,054.64"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":839054.64,"d":"839,054.64"}]
[210,99,1,"其他医疗卫生与计划生育支出",{"v":939054.64,"d":"939,054.64"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":839054.64,"d":"839,054.64"}]
[221,{"$nulls":3},{"v":5191953.84,"d":"5,191,953.84"},{"v":1036095.6,"d":"1,036,095.60"},{"v":0,"d":"0.00"},{"v":2150754.24,"d":"2,150,754.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2005104,"d":"2,005,104.00"}]
[221,2,null,null,{"v":5191953.84,"d":"5,191,953.84"},{"v":1036095.6,"d":"1,036,095.60"},{"v":0,"d":"0.00"},{"v":2150754.24,"d":"2,150,754.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2005104,"d":"2,005,104.00"}]
[221,2,1,"住房公积金",{"v":180221.76,"d":"180,221.76"},{"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":180221.76,"d":"180,221.76"}]
[221,2,1,"住房公积金",{"v":355826.88,"d":"355,826.88"},{"v":185677.44,"d":"185,677.44"},{"v":0,"d":"0.00"},{"v":170149.44,"d":"170,149.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":11921.28,"d":"11,921.28"},{"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":11921.28,"d":"11,921.28"}]
[221,2,1,"住房公积金",{"v":381254.4,"d":"381,254.40"},{"v":262011.84,"d":"262,011.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119242.56,"d":"119,242.56"}]
[221,2,1,"住房公积金",{"v":223019.76,"d":"223,019.76"},{"v":199725.36,"d":"199,725.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23294.4,"d":"23,294.40"}]
[221,2,1,"住房公积金",{"v":121609.44,"d":"121,609.44"},{"v":121609.44,"d":"121,609.44"},{"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"}]
[221,2,1,"住房公积金",{"v":292583.52,"d":"292,583.52"},{"v":267071.52,"d":"267,071.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25512,"d":"25,512.00"}]
[221,2,1,"住房公积金",{"v":1980604.8,"d":"1,980,604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1980604.8,"d":"1,980,604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":1644912,"d":"1,644,912.00"},{"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":1644912,"d":"1,644,912.00"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":65,"n_cols":18,"rows_kept":65,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[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],[4,17,5,17]],"flags":["formulas_cached_only"]}
[]
["部门支出总表分类"]
["单位名称：卫计局",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",223085923.18,152878214.46,134786114.46,{"v":17965680,"d":"17965680.00"},{"v":126420,"d":"126420.00"},70207708.72,52557108.72,{"v":11560600,"d":"11560600.00"},{"v":1840000,"d":"1840000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},15487091.64,15487091.64,15487091.64,{"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"}]
[null,"05",null,null,15487091.64,15487091.64,15487091.64,{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":953136,"d":"953136.00"},{"v":953136,"d":"953136.00"},{"v":953136,"d":"953136.00"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1063548,"d":"1063548.00"},{"v":1063548,"d":"1063548.00"},{"v":1063548,"d":"1063548.00"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":889567.2,"d":"889567.20"},{"v":889567.2,"d":"889567.20"},{"v":889567.2,"d":"889567.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4112280,"d":"4112280.00"},{"v":4112280,"d":"4112280.00"},{"v":4112280,"d":"4112280.00"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2239312.8,"d":"2239312.80"},{"v":2239312.8,"d":"2239312.80"},{"v":2239312.8,"d":"2239312.80"},{"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"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":557549.4,"d":"557549.40"},{"v":557549.4,"d":"557549.40"},{"v":557549.4,"d":"557549.40"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":450554.4,"d":"450554.40"},{"v":450554.4,"d":"450554.40"},{"v":450554.4,"d":"450554.40"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":731458.8,"d":"731458.80"},{"v":731458.8,"d":"731458.80"},{"v":731458.8,"d":"731458.80"},{"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"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":29803.2,"d":"29803.20"},{"v":29803.2,"d":"29803.20"},{"v":29803.2,"d":"29803.20"},{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",119242.56,119242.56,119242.56,{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":1644912,"d":"1644912.00"},{"v":1644912,"d":"1644912.00"},{"v":1644912,"d":"1644912.00"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",170149.44,170149.44,170149.44,{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",180221.76,180221.76,180221.76,{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",11921.28,11921.28,11921.28,{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"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","06","机关事业单位职业年金缴费支出",{"v":25512,"d":"25512.00"},{"v":25512,"d":"25512.00"},{"v":25512,"d":"25512.00"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":23294.4,"d":"23294.40"},{"v":23294.4,"d":"23294.40"},{"v":23294.4,"d":"23294.40"},{"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"}]
["210",{"$nulls":3},{"v":202406877.7,"d":"202406877.70"},132199168.98,114107068.98,{"v":17965680,"d":"17965680.00"},{"v":126420,"d":"126420.00"},70207708.72,52557108.72,{"v":11560600,"d":"11560600.00"},{"v":1840000,"d":"1840000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,17390386.36,8550386.36,7033086.36,{"v":1506080,"d":"1506080.00"},{"v":11220,"d":"11220.00"},{"v":8840000,"d":"8840000.00"},{"v":1430000,"d":"1430000.00"},{"v":7410000,"d":"7410000.00"},{"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","  01","01","行政运行（医疗卫生管理事务）",10142213.59,3952213.59,3952213.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6190000,"d":"6190000.00"},{"v":780000,"d":"780000.00"},{"v":5410000,"d":"5410000.00"},{"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","  01","01","行政运行（医疗卫生管理事务）",3710092.77,3710092.77,3080872.77,{"v":618000,"d":"618000.00"},{"v":11220,"d":"11220.00"},{"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"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":3218080,"d":"3218080.00"},{"v":888080,"d":"888080.00"},{"v":0,"d":"0.00"},{"v":888080,"d":"888080.00"},{"v":0,"d":"0.00"},{"v":2330000,"d":"2330000.00"},{"v":330000,"d":"330000.00"},{"v":2000000,"d":"2000000.00"},{"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","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"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","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270000.00"},{"v":270000,"d":"270000.00"},{"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,"02",null,null,98491797.76,63956689.04,55483849.04,{"v":8466000,"d":"8466000.00"},{"v":6840,"d":"6840.00"},34535108.72,29225108.72,{"v":1060000,"d":"1060000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":910000,"d":"910000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910000.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910000.00"},{"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","  02","01","综合医院",{"v":56549477.6,"d":"56549477.60"},34761489.48,29990489.48,{"v":4771000,"d":"4771000.00"},{"v":0,"d":"0.00"},21787988.12,17537988.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
["  210","  02","02","中医（民族）医院",{"v":29136452,"d":"29136452.00"},19595271.92,17243271.92,{"v":2352000,"d":"2352000.00"},{"v":0,"d":"0.00"},9541180.08,9541180.08,{"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","  02","05","精神病医院",{"v":3929152.4,"d":"3929152.40"},{"v":3929152.4,"d":"3929152.40"},{"v":3439152.4,"d":"3439152.40"},{"v":490000,"d":"490000.00"},{"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"}]
["  210","  02","06","妇产医院",{"v":66640.8,"d":"66640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66640.8,"d":"66640.80"},{"v":66640.8,"d":"66640.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","99","其他公立医院支出",7900074.96,5670775.24,4810935.24,{"v":853000,"d":"853000.00"},{"v":6840,"d":"6840.00"},2229299.72,2079299.72,{"v":150000,"d":"150000.00"},{"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,49682678.12,33050678.12,28422618.12,{"v":4535000,"d":"4535000.00"},{"v":93060,"d":"93060.00"},{"v":16632000,"d":"16632000.00"},{"v":14792000,"d":"14792000.00"},{"v":0,"d":"0.00"},{"v":1840000,"d":"1840000.00"},{"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",33050678.12,33050678.12,28422618.12,{"v":4535000,"d":"4535000.00"},{"v":93060,"d":"93060.00"},{"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"}]
["  210","  03","99","其他基层医疗卫生机构支出",{"v":16632000,"d":"16632000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16632000,"d":"16632000.00"},{"v":14792000,"d":"14792000.00"},{"v":0,"d":"0.00"},{"v":1840000,"d":"1840000.00"},{"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,"04",null,null,35902960.82,25702360.82,22345460.82,{"v":3341600,"d":"3341600.00"},{"v":15300,"d":"15300.00"},{"v":10200600,"d":"10200600.00"},{"v":7110000,"d":"7110000.00"},{"v":3090600,"d":"3090600.00"},{"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","  04","01","疾病预防控制机构",6071273.16,6071273.16,5192973.16,{"v":863000,"d":"863000.00"},{"v":15300,"d":"15300.00"},{"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"}]
["  210","  04","02","卫生监督机构",3084554.02,2654554.02,2202954.02,{"v":451600,"d":"451600.00"},{"v":0,"d":"0.00"},{"v":430000,"d":"430000.00"},{"v":430000,"d":"430000.00"},{"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","  04","03","妇幼保健机构",16976533.64,16976533.64,14949533.64,{"v":2027000,"d":"2027000.00"},{"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"}]
["  210","  04","08","基本公共卫生服务",{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1600000.00"},{"v":1600000,"d":"1600000.00"},{"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","  04","08","基本公共卫生服务",{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"v":370000,"d":"370000.00"},{"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","  04","08","基本公共卫生服务",{"v":7200600,"d":"7200600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7200600,"d":"7200600.00"},{"v":4110000,"d":"4110000.00"},{"v":3090600,"d":"3090600.00"},{"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","  04","09","重大公共卫生专项",{"v":600000,"d":"600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600000.00"},{"v":600000,"d":"600000.00"},{"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,"99",null,null,939054.64,939054.64,822054.64,{"v":117000,"d":"117000.00"},{"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"}]
["  210","  99","01","其他医疗卫生与计划生育支出",939054.64,939054.64,822054.64,{"v":117000,"d":"117000.00"},{"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"}]
["221",{"$nulls":3},5191953.84,5191953.84,5191953.84,{"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"},{"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,5191953.84,5191953.84,5191953.84,{"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"},{"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":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"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",223019.76,223019.76,223019.76,{"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"}]
["  221","  02","01","住房公积金",11921.28,11921.28,11921.28,{"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"}]
["  221","  02","01","住房公积金",{"v":1644912,"d":"1644912.00"},{"v":1644912,"d":"1644912.00"},{"v":1644912,"d":"1644912.00"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":381254.4,"d":"381254.40"},{"v":381254.4,"d":"381254.40"},{"v":381254.4,"d":"381254.40"},{"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"}]
["  221","  02","01","住房公积金",121609.44,121609.44,121609.44,{"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"}]
["  221","  02","01","住房公积金",180221.76,180221.76,180221.76,{"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"}]
["  221","  02","01","住房公积金",355826.88,355826.88,355826.88,{"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"}]
["  221","  02","01","住房公积金",292583.52,292583.52,292583.52,{"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":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":"支出分类（政府预算）","index":4,"n_rows":65,"n_cols":20,"rows_kept":65,"merged":[[1,0,1,19],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：卫计局",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",223085923.18,{"v":11515091.3,"d":"11515091.30"},{"v":4137680,"d":"4137680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},189656131.88,{"v":1840000,"d":"1840000.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":11687020,"d":"11687020.00"},{"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":3850000,"d":"3850000.00"}]
["208",{"$nulls":3},15487091.64,{"v":1641838.2,"d":"1641838.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13845253.44,{"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"}]
["  208","05",null,null,15487091.64,{"v":1641838.2,"d":"1641838.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13845253.44,{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":731458.8,"d":"731458.80"},{"v":731458.8,"d":"731458.80"},{"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"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":953136,"d":"953136.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":953136,"d":"953136.00"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":557549.4,"d":"557549.40"},{"v":557549.4,"d":"557549.40"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2239312.8,"d":"2239312.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2239312.8,"d":"2239312.80"},{"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"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":889567.2,"d":"889567.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":889567.2,"d":"889567.20"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1063548,"d":"1063548.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1063548,"d":"1063548.00"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":29803.2,"d":"29803.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29803.2,"d":"29803.20"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":450554.4,"d":"450554.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450554.4,"d":"450554.40"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4112280,"d":"4112280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4112280,"d":"4112280.00"},{"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"}]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":25512,"d":"25512.00"},{"v":25512,"d":"25512.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",119242.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},119242.56,{"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"}]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":23294.4,"d":"23294.40"},{"v":23294.4,"d":"23294.40"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"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","06","机关事业单位职业年金缴费支出",170149.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},170149.44,{"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"}]
["    208","  05","06","机关事业单位职业年金缴费支出",11921.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11921.28,{"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"}]
["    208","  05","06","机关事业单位职业年金缴费支出",180221.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},180221.76,{"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"}]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":1644912,"d":"1644912.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1644912,"d":"1644912.00"},{"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"}]
["210",{"$nulls":3},{"v":202406877.7,"d":"202406877.70"},9236040.38,{"v":4137680,"d":"4137680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},171256137.32,{"v":1840000,"d":"1840000.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":11687020,"d":"11687020.00"},{"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":3850000,"d":"3850000.00"}]
["  210","01",null,null,17390386.36,7033086.36,{"v":2886080,"d":"2886080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7421220,"d":"7421220.00"},{"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","  01","01","行政运行（医疗卫生管理事务）",10142213.59,3952213.59,{"v":780000,"d":"780000.00"},{"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":5410000,"d":"5410000.00"},{"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","  01","01","行政运行（医疗卫生管理事务）",3710092.77,3080872.77,{"v":618000,"d":"618000.00"},{"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":11220,"d":"11220.00"},{"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","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":3218080,"d":"3218080.00"},{"v":0,"d":"0.00"},{"v":1218080,"d":"1218080.00"},{"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":2000000,"d":"2000000.00"},{"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","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270000.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"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"}]
["  210","02",null,null,98491797.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93174957.76,{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":1066840,"d":"1066840.00"},{"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":3850000,"d":"3850000.00"}]
["    210","  02","01","综合医院",{"v":56549477.6,"d":"56549477.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52299477.6,"d":"52299477.60"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"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":3850000,"d":"3850000.00"}]
["    210","  02","01","综合医院",{"v":910000,"d":"910000.00"},{"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":910000,"d":"910000.00"},{"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","  02","02","中医（民族）医院",{"v":29136452,"d":"29136452.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29136452,"d":"29136452.00"},{"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"}]
["    210","  02","05","精神病医院",{"v":3929152.4,"d":"3929152.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3929152.4,"d":"3929152.40"},{"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"}]
["    210","  02","06","妇产医院",{"v":66640.8,"d":"66640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66640.8,"d":"66640.80"},{"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"},{"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","  02","99","其他公立医院支出",7900074.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7743234.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":156840,"d":"156840.00"},{"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",null,null,49682678.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47749618.12,{"v":1840000,"d":"1840000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93060.00"},{"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",33050678.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32957618.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93060.00"},{"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","99","其他基层医疗卫生机构支出",{"v":16632000,"d":"16632000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14792000,"d":"14792000.00"},{"v":1840000,"d":"1840000.00"},{"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"}]
["  210","04",null,null,35902960.82,2202954.02,{"v":1251600,"d":"1251600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29342506.8,"d":"29342506.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3105900,"d":"3105900.00"},{"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","  04","01","疾病预防控制机构",6071273.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6055973.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15300.00"},{"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","  04","02","卫生监督机构",3084554.02,2202954.02,{"v":881600,"d":"881600.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  04","03","妇幼保健机构",16976533.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16976533.64,{"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"}]
["    210","  04","08","基本公共卫生服务",{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  04","08","基本公共卫生服务",{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1600000.00"},{"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"}]
["    210","  04","08","基本公共卫生服务",{"v":7200600,"d":"7200600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4110000,"d":"4110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3090600,"d":"3090600.00"},{"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","  04","09","重大公共卫生专项",{"v":600000,"d":"600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600000.00"},{"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"}]
["  210","99",null,null,939054.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},939054.64,{"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"}]
["    210","  99","01","其他医疗卫生与计划生育支出",939054.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},939054.64,{"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"}]
["221",{"$nulls":3},5191953.84,637212.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4554741.12,{"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"}]
["  221","02",null,null,5191953.84,637212.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4554741.12,{"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"}]
["    221","  02","01","住房公积金",292583.52,292583.52,{"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":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"}]
["    221","  02","01","住房公积金",{"v":381254.4,"d":"381254.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":381254.4,"d":"381254.40"},{"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"}]
["    221","  02","01","住房公积金",121609.44,121609.44,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",223019.76,223019.76,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",{"v":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"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",355826.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},355826.88,{"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"}]
["    221","  02","01","住房公积金",11921.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11921.28,{"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"}]
["    221","  02","01","住房公积金",180221.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},180221.76,{"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"}]
["    221","  02","01","住房公积金",{"v":1644912,"d":"1644912.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1644912,"d":"1644912.00"},{"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"}]

{"sheet":"基本-工资福利","index":5,"n_rows":54,"n_cols":21,"rows_kept":54,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：卫计局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",134786114.46,{"v":89815866,"d":"89815866.00"},{"v":53982456,"d":"53982456.00"},{"v":2276832,"d":"2276832.00"},{"v":168414,"d":"168414.00"},{"v":33388164,"d":"33388164.00"},37972248.46,6211846.62,{"v":0,"d":"0.00"},1043533.84,{"v":17748133.2,"d":"17748133.20"},5869481.52,7099253.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6998000,"d":"6998000.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",15487091.64,{"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"},15487091.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11331233.4,"d":"11331233.40"},3070978.56,1084879.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"  机关事业单位基本养老保险缴费支出",15487091.64,{"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"},15487091.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11331233.4,"d":"11331233.40"},3070978.56,1084879.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":889567.2,"d":"889567.20"},{"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":889567.2,"d":"889567.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":889567.2,"d":"889567.20"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":1063548,"d":"1063548.00"},{"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":1063548,"d":"1063548.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1063548,"d":"1063548.00"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":557549.4,"d":"557549.40"},{"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":557549.4,"d":"557549.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":557549.4,"d":"557549.40"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"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":304023.6,"d":"304023.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":304023.6,"d":"304023.60"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":2239312.8,"d":"2239312.80"},{"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"},{"v":2239312.8,"d":"2239312.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2239312.8,"d":"2239312.80"},{"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"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":731458.8,"d":"731458.80"},{"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"},{"v":731458.8,"d":"731458.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":731458.8,"d":"731458.80"},{"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"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":450554.4,"d":"450554.40"},{"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":450554.4,"d":"450554.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450554.4,"d":"450554.40"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":4112280,"d":"4112280.00"},{"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":4112280,"d":"4112280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4112280,"d":"4112280.00"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":29803.2,"d":"29803.20"},{"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":29803.2,"d":"29803.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29803.2,"d":"29803.20"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":953136,"d":"953136.00"},{"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":953136,"d":"953136.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":953136,"d":"953136.00"},{"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","06","    机关事业单位职业年金缴费支出",11921.28,{"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"},11921.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11921.28,{"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","06","    机关事业单位职业年金缴费支出",{"v":23294.4,"d":"23294.40"},{"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":23294.4,"d":"23294.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23294.4,"d":"23294.40"},{"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","06","    机关事业单位职业年金缴费支出",{"v":1644912,"d":"1644912.00"},{"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":1644912,"d":"1644912.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1644912,"d":"1644912.00"},{"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","06","    机关事业单位职业年金缴费支出",170149.44,{"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"},170149.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},170149.44,{"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","06","    机关事业单位职业年金缴费支出",{"v":1980604.8,"d":"1980604.80"},{"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"},{"v":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},895725.12,1084879.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",{"v":25512,"d":"25512.00"},{"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":25512,"d":"25512.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25512,"d":"25512.00"},{"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","06","    机关事业单位职业年金缴费支出",180221.76,{"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"},180221.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},180221.76,{"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","06","    机关事业单位职业年金缴费支出",119242.56,{"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"},119242.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},119242.56,{"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",null,null,"行政运行（医疗卫生管理事务）",114107068.98,{"v":89815866,"d":"89815866.00"},{"v":53982456,"d":"53982456.00"},{"v":2276832,"d":"2276832.00"},{"v":168414,"d":"168414.00"},{"v":33388164,"d":"33388164.00"},17293202.98,6211846.62,{"v":0,"d":"0.00"},1043533.84,{"v":6416899.8,"d":"6416899.80"},1713623.28,1907299.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6998000,"d":"6998000.00"}]
["  210","01",null,"  行政运行（医疗卫生管理事务）",7033086.36,{"v":6500241,"d":"6500241.00"},{"v":3845196,"d":"3845196.00"},{"v":914928,"d":"914928.00"},{"v":124809,"d":"124809.00"},{"v":1615308,"d":"1615308.00"},522845.36,451152.87,{"v":0,"d":"0.00"},71692.49,{"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":10000,"d":"10000.00"}]
["    210","  01","01","    行政运行（医疗卫生管理事务）",3080872.77,{"v":2842947,"d":"2842947.00"},{"v":1656576,"d":"1656576.00"},{"v":271152,"d":"271152.00"},{"v":28791,"d":"28791.00"},{"v":886428,"d":"886428.00"},227925.77,195142.29,{"v":0,"d":"0.00"},32783.48,{"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":10000,"d":"10000.00"}]
["    210","  01","01","    行政运行（医疗卫生管理事务）",3952213.59,{"v":3657294,"d":"3657294.00"},{"v":2188620,"d":"2188620.00"},{"v":643776,"d":"643776.00"},{"v":96018,"d":"96018.00"},{"v":728880,"d":"728880.00"},294919.59,256010.58,{"v":0,"d":"0.00"},38909.01,{"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","02",null,"  综合医院",55483849.04,{"v":44019420,"d":"44019420.00"},{"v":27521436,"d":"27521436.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16497984,"d":"16497984.00"},9764429.04,{"v":3081359.4,"d":"3081359.40"},{"v":0,"d":"0.00"},512367.72,{"v":4160901.6,"d":"4160901.60"},1004900.16,1004900.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1700000,"d":"1700000.00"}]
["    210","  02","01","    综合医院",29990489.48,{"v":24757560,"d":"24757560.00"},{"v":15981852,"d":"15981852.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8775708,"d":"8775708.00"},4732929.48,{"v":1733029.2,"d":"1733029.20"},{"v":0,"d":"0.00"},287701.08,{"v":2712199.2,"d":"2712199.20"},{"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":500000,"d":"500000.00"}]
["    210","  02","02","    中医（民族）医院",17243271.92,{"v":12561252,"d":"12561252.00"},{"v":7548372,"d":"7548372.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5012880,"d":"5012880.00"},4482019.92,879287.64,{"v":0,"d":"0.00"},144229.56,{"v":1448702.4,"d":"1448702.40"},1004900.16,1004900.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"}]
["    210","  02","05","    精神病医院",{"v":3439152.4,"d":"3439152.40"},{"v":2252772,"d":"2252772.00"},{"v":1289256,"d":"1289256.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":963516,"d":"963516.00"},{"v":186380.4,"d":"186380.40"},157694.04,{"v":0,"d":"0.00"},28686.36,{"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":1000000,"d":"1000000.00"}]
["    210","  02","99","    其他公立医院支出",4810935.24,{"v":4447836,"d":"4447836.00"},{"v":2701956,"d":"2701956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1745880,"d":"1745880.00"},363099.24,311348.52,{"v":0,"d":"0.00"},51750.72,{"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"}]
["  210","03",null,"  乡镇卫生院",28422618.12,{"v":21581400,"d":"21581400.00"},{"v":11998536,"d":"11998536.00"},{"v":1020000,"d":"1020000.00"},{"v":0,"d":"0.00"},{"v":8562864,"d":"8562864.00"},1693218.12,{"v":1439298,"d":"1439298.00"},{"v":0,"d":"0.00"},253920.12,{"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":5148000,"d":"5148000.00"}]
["    210","  03","02","    乡镇卫生院",28422618.12,{"v":21581400,"d":"21581400.00"},{"v":11998536,"d":"11998536.00"},{"v":1020000,"d":"1020000.00"},{"v":0,"d":"0.00"},{"v":8562864,"d":"8562864.00"},1693218.12,{"v":1439298,"d":"1439298.00"},{"v":0,"d":"0.00"},253920.12,{"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":5148000,"d":"5148000.00"}]
["  210","04",null,"  疾病预防控制机构",22345460.82,{"v":17176725,"d":"17176725.00"},{"v":10288680,"d":"10288680.00"},{"v":341904,"d":"341904.00"},{"v":43605,"d":"43605.00"},{"v":6502536,"d":"6502536.00"},5128735.82,1202370.75,{"v":0,"d":"0.00"},199307.51,{"v":2178185.4,"d":"2178185.40"},{"v":677598,"d":"677598.00"},871274.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"}]
["    210","  04","01","    疾病预防控制机构",5192973.16,{"v":4765680,"d":"4765680.00"},{"v":2950572,"d":"2950572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1815108,"d":"1815108.00"},387293.16,{"v":333597.6,"d":"333597.60"},{"v":0,"d":"0.00"},53695.56,{"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":40000,"d":"40000.00"}]
["    210","  04","02","    卫生监督机构",2202954.02,{"v":1907841,"d":"1907841.00"},{"v":1085892,"d":"1085892.00"},{"v":341904,"d":"341904.00"},{"v":43605,"d":"43605.00"},{"v":436440,"d":"436440.00"},295113.02,133548.87,{"v":0,"d":"0.00"},21983.87,{"v":77544.6,"d":"77544.60"},31017.84,31017.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  04","03","    妇幼保健机构",14949533.64,{"v":10503204,"d":"10503204.00"},{"v":6252216,"d":"6252216.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4250988,"d":"4250988.00"},4446329.64,735224.28,{"v":0,"d":"0.00"},123628.08,{"v":2100640.8,"d":"2100640.80"},646580.16,840256.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","99",null,"  其他医疗卫生与计划生育支出",822054.64,{"v":538080,"d":"538080.00"},{"v":328608,"d":"328608.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":209472,"d":"209472.00"},183974.64,{"v":37665.6,"d":"37665.60"},{"v":0,"d":"0.00"},{"v":6246,"d":"6246.00"},{"v":77812.8,"d":"77812.80"},31125.12,31125.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"}]
["    210","  99","01","    其他医疗卫生与计划生育支出",822054.64,{"v":538080,"d":"538080.00"},{"v":328608,"d":"328608.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":209472,"d":"209472.00"},183974.64,{"v":37665.6,"d":"37665.60"},{"v":0,"d":"0.00"},{"v":6246,"d":"6246.00"},{"v":77812.8,"d":"77812.80"},31125.12,31125.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"}]
["221",null,null,"住房公积金",5191953.84,{"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"},5191953.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1084879.68,4107074.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房公积金",5191953.84,{"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"},5191953.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1084879.68,4107074.16,{"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",121609.44,{"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"},121609.44,{"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"},121609.44,{"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",180221.76,{"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"},180221.76,{"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"},180221.76,{"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":381254.4,"d":"381254.40"},{"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":381254.4,"d":"381254.40"},{"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":381254.4,"d":"381254.40"},{"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":1644912,"d":"1644912.00"},{"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":1644912,"d":"1644912.00"},{"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":1644912,"d":"1644912.00"},{"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":1980604.8,"d":"1980604.80"},{"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"},{"v":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1084879.68,895725.12,{"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",223019.76,{"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"},223019.76,{"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"},223019.76,{"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",11921.28,{"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"},11921.28,{"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"},11921.28,{"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",355826.88,{"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"},355826.88,{"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"},355826.88,{"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",292583.52,{"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"},292583.52,{"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"},292583.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":54,"n_cols":13,"rows_kept":54,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：卫计局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",134786114.46,{"v":11515091.3,"d":"11515091.30"},{"v":8408082,"d":"8408082.00"},2428778.74,668230.56,{"v":10000,"d":"10000.00"},123271023.16,123271023.16,{"v":0,"d":"0.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",15487091.64,{"v":1641838.2,"d":"1641838.20"},{"v":0,"d":"0.00"},{"v":1641838.2,"d":"1641838.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13845253.44,13845253.44,{"v":0,"d":"0.00"}]
["  208",null,null,5,15487091.64,{"v":1641838.2,"d":"1641838.20"},{"v":0,"d":"0.00"},{"v":1641838.2,"d":"1641838.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13845253.44,13845253.44,{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":731458.8,"d":"731458.80"},{"v":731458.8,"d":"731458.80"},{"v":0,"d":"0.00"},{"v":731458.8,"d":"731458.80"},{"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"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":953136,"d":"953136.00"},{"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":953136,"d":"953136.00"},{"v":953136,"d":"953136.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"v":0,"d":"0.00"},{"v":304023.6,"d":"304023.60"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":557549.4,"d":"557549.40"},{"v":557549.4,"d":"557549.40"},{"v":0,"d":"0.00"},{"v":557549.4,"d":"557549.40"},{"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","05","    机关事业单位基本养老保险缴费支出",{"v":2239312.8,"d":"2239312.80"},{"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"},{"v":2239312.8,"d":"2239312.80"},{"v":2239312.8,"d":"2239312.80"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":889567.2,"d":"889567.20"},{"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":889567.2,"d":"889567.20"},{"v":889567.2,"d":"889567.20"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":1063548,"d":"1063548.00"},{"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":1063548,"d":"1063548.00"},{"v":1063548,"d":"1063548.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":29803.2,"d":"29803.20"},{"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":29803.2,"d":"29803.20"},{"v":29803.2,"d":"29803.20"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":450554.4,"d":"450554.40"},{"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":450554.4,"d":"450554.40"},{"v":450554.4,"d":"450554.40"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":4112280,"d":"4112280.00"},{"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":4112280,"d":"4112280.00"},{"v":4112280,"d":"4112280.00"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":25512,"d":"25512.00"},{"v":25512,"d":"25512.00"},{"v":0,"d":"0.00"},{"v":25512,"d":"25512.00"},{"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","06","    机关事业单位职业年金缴费支出",119242.56,{"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"},119242.56,119242.56,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":23294.4,"d":"23294.40"},{"v":23294.4,"d":"23294.40"},{"v":0,"d":"0.00"},{"v":23294.4,"d":"23294.40"},{"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","06","    机关事业单位职业年金缴费支出",{"v":1980604.8,"d":"1980604.80"},{"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"},{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",170149.44,{"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"},170149.44,170149.44,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",11921.28,{"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"},11921.28,11921.28,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",180221.76,{"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"},180221.76,180221.76,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":1644912,"d":"1644912.00"},{"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":1644912,"d":"1644912.00"},{"v":1644912,"d":"1644912.00"},{"v":0,"d":"0.00"}]
["210",null,null,"行政运行（医疗卫生管理事务）",114107068.98,9236040.38,{"v":8408082,"d":"8408082.00"},786940.54,31017.84,{"v":10000,"d":"10000.00"},{"v":104871028.6,"d":"104871028.60"},{"v":104871028.6,"d":"104871028.60"},{"v":0,"d":"0.00"}]
["  210",null,null,1,7033086.36,7033086.36,{"v":6500241,"d":"6500241.00"},522845.36,{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","01","01","    行政运行（医疗卫生管理事务）",3952213.59,3952213.59,{"v":3657294,"d":"3657294.00"},294919.59,{"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","01","01","    行政运行（医疗卫生管理事务）",3080872.77,3080872.77,{"v":2842947,"d":"2842947.00"},227925.77,{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210",null,null,2,55483849.04,{"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"},55483849.04,55483849.04,{"v":0,"d":"0.00"}]
["    210","02","01","    综合医院",29990489.48,{"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"},29990489.48,29990489.48,{"v":0,"d":"0.00"}]
["    210","02","02","    中医（民族）医院",17243271.92,{"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"},17243271.92,17243271.92,{"v":0,"d":"0.00"}]
["    210","02","05","    精神病医院",{"v":3439152.4,"d":"3439152.40"},{"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":3439152.4,"d":"3439152.40"},{"v":3439152.4,"d":"3439152.40"},{"v":0,"d":"0.00"}]
["    210","02","99","    其他公立医院支出",4810935.24,{"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"},4810935.24,4810935.24,{"v":0,"d":"0.00"}]
["  210",null,null,3,28422618.12,{"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"},28422618.12,28422618.12,{"v":0,"d":"0.00"}]
["    210","03","02","    乡镇卫生院",28422618.12,{"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"},28422618.12,28422618.12,{"v":0,"d":"0.00"}]
["  210",null,null,4,22345460.82,2202954.02,{"v":1907841,"d":"1907841.00"},264095.18,31017.84,{"v":0,"d":"0.00"},{"v":20142506.8,"d":"20142506.80"},{"v":20142506.8,"d":"20142506.80"},{"v":0,"d":"0.00"}]
["    210","04","01","    疾病预防控制机构",5192973.16,{"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"},5192973.16,5192973.16,{"v":0,"d":"0.00"}]
["    210","04","02","    卫生监督机构",2202954.02,2202954.02,{"v":1907841,"d":"1907841.00"},264095.18,31017.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","04","03","    妇幼保健机构",14949533.64,{"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"},14949533.64,14949533.64,{"v":0,"d":"0.00"}]
["  210",null,null,99,822054.64,{"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"},822054.64,822054.64,{"v":0,"d":"0.00"}]
["    210","99","01","    其他医疗卫生与计划生育支出",822054.64,{"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"},822054.64,822054.64,{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",5191953.84,637212.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},637212.72,{"v":0,"d":"0.00"},4554741.12,4554741.12,{"v":0,"d":"0.00"}]
["  221",null,null,2,5191953.84,637212.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},637212.72,{"v":0,"d":"0.00"},4554741.12,4554741.12,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",292583.52,292583.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},292583.52,{"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":381254.4,"d":"381254.40"},{"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":381254.4,"d":"381254.40"},{"v":381254.4,"d":"381254.40"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",121609.44,121609.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},121609.44,{"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",223019.76,223019.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},223019.76,{"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":1980604.8,"d":"1980604.80"},{"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"},{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",355826.88,{"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"},355826.88,355826.88,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",11921.28,{"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"},11921.28,11921.28,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",180221.76,{"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"},180221.76,180221.76,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":1644912,"d":"1644912.00"},{"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":1644912,"d":"1644912.00"},{"v":1644912,"d":"1644912.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":23,"n_cols":32,"rows_kept":23,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：卫计局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":17965680,"d":"17,965,680.00"},{"v":2718833.92,"d":"2,718,833.92"},{"v":739700,"d":"739,700.00"},{"v":1155250,"d":"1,155,250.00"},{"v":2137854,"d":"2,137,854.00"},{"v":299700,"d":"299,700.00"},{"v":40000,"d":"40,000.00"},{"v":50000,"d":"50,000.00"},{"v":794200,"d":"794,200.00"},{"v":1234200,"d":"1,234,200.00"},{"v":20000,"d":"20,000.00"},{"v":233700,"d":"233,700.00"},{"v":327380,"d":"327,380.00"},{"v":2504400,"d":"2,504,400.00"},{"v":87221.28,"d":"87,221.28"},{"v":749969.6,"d":"749,969.60"},{"v":708772,"d":"708,772.00"},{"v":219500,"d":"219,500.00"},{"v":581899,"d":"581,899.00"},{"v":1088100.2,"d":"1,088,100.20"},{"v":500000,"d":"500,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"},{"v":5000,"d":"5,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":17965680,"d":"17,965,680.00"},{"v":2718833.92,"d":"2,718,833.92"},{"v":739700,"d":"739,700.00"},{"v":1155250,"d":"1,155,250.00"},{"v":2137854,"d":"2,137,854.00"},{"v":299700,"d":"299,700.00"},{"v":40000,"d":"40,000.00"},{"v":50000,"d":"50,000.00"},{"v":794200,"d":"794,200.00"},{"v":1234200,"d":"1,234,200.00"},{"v":20000,"d":"20,000.00"},{"v":233700,"d":"233,700.00"},{"v":327380,"d":"327,380.00"},{"v":2504400,"d":"2,504,400.00"},{"v":87221.28,"d":"87,221.28"},{"v":749969.6,"d":"749,969.60"},{"v":708772,"d":"708,772.00"},{"v":219500,"d":"219,500.00"},{"v":581899,"d":"581,899.00"},{"v":1088100.2,"d":"1,088,100.20"},{"v":500000,"d":"500,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"},{"v":5000,"d":"5,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":1506080,"d":"1,506,080.00"},{"v":117896,"d":"117,896.00"},{"v":36000,"d":"36,000.00"},{"v":35200,"d":"35,200.00"},{"v":76700,"d":"76,700.00"},{"v":58500,"d":"58,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100300,"d":"100,300.00"},{"v":61900,"d":"61,900.00"},{"v":0,"d":"0.00"},{"v":52800,"d":"52,800.00"},{"v":29300,"d":"29,300.00"},{"v":313000,"d":"313,000.00"},{"v":11100,"d":"11,100.00"},{"v":146672,"d":"146,672.00"},{"v":76213,"d":"76,213.00"},{"v":0,"d":"0.00"},{"v":306499,"d":"306,499.00"},{"v":84000,"d":"84,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":618000,"d":"618,000.00"},{"v":73296,"d":"73,296.00"},{"v":13700,"d":"13,700.00"},{"v":13200,"d":"13,200.00"},{"v":23900,"d":"23,900.00"},{"v":25500,"d":"25,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51000,"d":"51,000.00"},{"v":38500,"d":"38,500.00"},{"v":0,"d":"0.00"},{"v":11800,"d":"11,800.00"},{"v":12500,"d":"12,500.00"},{"v":153000,"d":"153,000.00"},{"v":11100,"d":"11,100.00"},{"v":12672,"d":"12,672.00"},{"v":41413,"d":"41,413.00"},{"v":0,"d":"0.00"},{"v":116419,"d":"116,419.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":888080,"d":"888,080.00"},{"v":44600,"d":"44,600.00"},{"v":22300,"d":"22,300.00"},{"v":22000,"d":"22,000.00"},{"v":52800,"d":"52,800.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49300,"d":"49,300.00"},{"v":23400,"d":"23,400.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"},{"v":16800,"d":"16,800.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":134000,"d":"134,000.00"},{"v":34800,"d":"34,800.00"},{"v":0,"d":"0.00"},{"v":190080,"d":"190,080.00"},{"v":64000,"d":"64,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":8466000,"d":"8,466,000.00"},{"v":1118000,"d":"1,118,000.00"},{"v":610000,"d":"610,000.00"},{"v":986000,"d":"986,000.00"},{"v":1642000,"d":"1,642,000.00"},{"v":55000,"d":"55,000.00"},{"v":40000,"d":"40,000.00"},{"v":30000,"d":"30,000.00"},{"v":268000,"d":"268,000.00"},{"v":1066000,"d":"1,066,000.00"},{"v":0,"d":"0.00"},{"v":57000,"d":"57,000.00"},{"v":214000,"d":"214,000.00"},{"v":266000,"d":"266,000.00"},{"v":52000,"d":"52,000.00"},{"v":318300,"d":"318,300.00"},{"v":121000,"d":"121,000.00"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"},{"v":392700,"d":"392,700.00"},{"v":500000,"d":"500,000.00"},{"v":310000,"d":"310,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":4771000,"d":"4,771,000.00"},{"v":600000,"d":"600,000.00"},{"v":300000,"d":"300,000.00"},{"v":800000,"d":"800,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":161000,"d":"161,000.00"},{"v":500000,"d":"500,000.00"},{"v":300000,"d":"300,000.00"},{"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"}]
["  210","  02","02","中医（民族）医院",{"v":2352000,"d":"2,352,000.00"},{"v":350000,"d":"350,000.00"},{"v":250000,"d":"250,000.00"},{"v":100000,"d":"100,000.00"},{"v":410000,"d":"410,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":30000,"d":"30,000.00"},{"v":20000,"d":"20,000.00"},{"v":430000,"d":"430,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":50000,"d":"50,000.00"},{"v":180000,"d":"180,000.00"},{"v":30000,"d":"30,000.00"},{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62000,"d":"62,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":290000,"d":"290,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","05","精神病医院",{"v":490000,"d":"490,000.00"},{"v":130000,"d":"130,000.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":120000,"d":"120,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22,000.00"},{"v":39000,"d":"39,000.00"},{"v":20000,"d":"20,000.00"},{"v":12000,"d":"12,000.00"},{"v":14000,"d":"14,000.00"},{"v":11000,"d":"11,000.00"},{"v":10000,"d":"10,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","99","其他公立医院支出",{"v":853000,"d":"853,000.00"},{"v":38000,"d":"38,000.00"},{"v":25000,"d":"25,000.00"},{"v":51000,"d":"51,000.00"},{"v":112000,"d":"112,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21,000.00"},{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":25000,"d":"25,000.00"},{"v":66000,"d":"66,000.00"},{"v":10000,"d":"10,000.00"},{"v":174300,"d":"174,300.00"},{"v":0,"d":"0.00"},{"v":105000,"d":"105,000.00"},{"v":0,"d":"0.00"},{"v":169700,"d":"169,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,{"v":4535000,"d":"4,535,000.00"},{"v":1330000,"d":"1,330,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":340454,"d":"340,454.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":1590000,"d":"1,590,000.00"},{"v":0,"d":"0.00"},{"v":140011,"d":"140,011.00"},{"v":437535,"d":"437,535.00"},{"v":0,"d":"0.00"},{"v":112000,"d":"112,000.00"},{"v":285000,"d":"285,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  03","02","乡镇卫生院",{"v":4535000,"d":"4,535,000.00"},{"v":1330000,"d":"1,330,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":340454,"d":"340,454.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":1590000,"d":"1,590,000.00"},{"v":0,"d":"0.00"},{"v":140011,"d":"140,011.00"},{"v":437535,"d":"437,535.00"},{"v":0,"d":"0.00"},{"v":112000,"d":"112,000.00"},{"v":285000,"d":"285,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":3341600,"d":"3,341,600.00"},{"v":144937.92,"d":"144,937.92"},{"v":89700,"d":"89,700.00"},{"v":32050,"d":"32,050.00"},{"v":66700,"d":"66,700.00"},{"v":167200,"d":"167,200.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":240900,"d":"240,900.00"},{"v":96300,"d":"96,300.00"},{"v":20000,"d":"20,000.00"},{"v":118900,"d":"118,900.00"},{"v":75080,"d":"75,080.00"},{"v":321400,"d":"321,400.00"},{"v":21121.28,"d":"21,121.28"},{"v":134986.6,"d":"134,986.60"},{"v":65024,"d":"65,024.00"},{"v":104500,"d":"104,500.00"},{"v":153400,"d":"153,400.00"},{"v":309400.2,"d":"309,400.20"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",{"v":863000,"d":"863,000.00"},{"v":84000,"d":"84,000.00"},{"v":25200,"d":"25,200.00"},{"v":16800,"d":"16,800.00"},{"v":46200,"d":"46,200.00"},{"v":134400,"d":"134,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":168000,"d":"168,000.00"},{"v":58800,"d":"58,800.00"},{"v":0,"d":"0.00"},{"v":67200,"d":"67,200.00"},{"v":22680,"d":"22,680.00"},{"v":168000,"d":"168,000.00"},{"v":0,"d":"0.00"},{"v":18480,"d":"18,480.00"},{"v":13440,"d":"13,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39800,"d":"39,800.00"},{"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","  04","02","卫生监督机构",{"v":451600,"d":"451,600.00"},{"v":17500,"d":"17,500.00"},{"v":24500,"d":"24,500.00"},{"v":5250,"d":"5,250.00"},{"v":10500,"d":"10,500.00"},{"v":2800,"d":"2,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32900,"d":"32,900.00"},{"v":17500,"d":"17,500.00"},{"v":0,"d":"0.00"},{"v":21700,"d":"21,700.00"},{"v":22400,"d":"22,400.00"},{"v":37800,"d":"37,800.00"},{"v":11200,"d":"11,200.00"},{"v":16506.6,"d":"16,506.60"},{"v":51584,"d":"51,584.00"},{"v":24500,"d":"24,500.00"},{"v":83400,"d":"83,400.00"},{"v":71559.4,"d":"71,559.40"},{"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","  04","03","妇幼保健机构",{"v":2027000,"d":"2,027,000.00"},{"v":43437.92,"d":"43,437.92"},{"v":40000,"d":"40,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":40000,"d":"40,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":115600,"d":"115,600.00"},{"v":9921.28,"d":"9,921.28"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":70000,"d":"70,000.00"},{"v":198040.8,"d":"198,040.80"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"99",null,null,{"v":117000,"d":"117,000.00"},{"v":8000,"d":"8,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":12000,"d":"12,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":14000,"d":"14,000.00"},{"v":3000,"d":"3,000.00"},{"v":10000,"d":"10,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":17000,"d":"17,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  99","01","其他医疗卫生与计划生育支出",{"v":117000,"d":"117,000.00"},{"v":8000,"d":"8,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":12000,"d":"12,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":14000,"d":"14,000.00"},{"v":3000,"d":"3,000.00"},{"v":10000,"d":"10,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":17000,"d":"17,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":23,"n_cols":19,"rows_kept":23,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：卫计局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":17965680,"d":"17965680.00"},{"v":1957680,"d":"1957680.00"},{"v":1198920.6,"d":"1198920.60"},{"v":74500,"d":"74500.00"},{"v":51700,"d":"51700.00"},{"v":22300,"d":"22300.00"},{"v":350800,"d":"350800.00"},{"v":24500,"d":"24500.00"},{"v":79400,"d":"79400.00"},{"v":155559.4,"d":"155559.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16008000,"d":"16008000.00"},{"v":16008000,"d":"16008000.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":17965680,"d":"17965680.00"},{"v":1957680,"d":"1957680.00"},{"v":1198920.6,"d":"1198920.60"},{"v":74500,"d":"74500.00"},{"v":51700,"d":"51700.00"},{"v":22300,"d":"22300.00"},{"v":350800,"d":"350800.00"},{"v":24500,"d":"24500.00"},{"v":79400,"d":"79400.00"},{"v":155559.4,"d":"155559.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16008000,"d":"16008000.00"},{"v":16008000,"d":"16008000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":1506080,"d":"1506080.00"},{"v":1506080,"d":"1506080.00"},{"v":953980,"d":"953980.00"},{"v":52800,"d":"52800.00"},{"v":29300,"d":"29300.00"},{"v":11100,"d":"11100.00"},{"v":313000,"d":"313000.00"},{"v":0,"d":"0.00"},{"v":61900,"d":"61900.00"},{"v":84000,"d":"84000.00"},{"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","  01","01","行政运行（医疗卫生管理事务）",{"v":618000,"d":"618000.00"},{"v":618000,"d":"618000.00"},{"v":371100,"d":"371100.00"},{"v":11800,"d":"11800.00"},{"v":12500,"d":"12500.00"},{"v":11100,"d":"11100.00"},{"v":153000,"d":"153000.00"},{"v":0,"d":"0.00"},{"v":38500,"d":"38500.00"},{"v":20000,"d":"20000.00"},{"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","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":888080,"d":"888080.00"},{"v":888080,"d":"888080.00"},{"v":582880,"d":"582880.00"},{"v":41000,"d":"41000.00"},{"v":16800,"d":"16800.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"v":23400,"d":"23400.00"},{"v":64000,"d":"64000.00"},{"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,{"v":8466000,"d":"8466000.00"},{"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"},{"v":0,"d":"0.00"},{"v":8466000,"d":"8466000.00"},{"v":8466000,"d":"8466000.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":4771000,"d":"4771000.00"},{"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"},{"v":0,"d":"0.00"},{"v":4771000,"d":"4771000.00"},{"v":4771000,"d":"4771000.00"},{"v":0,"d":"0.00"}]
["  210","  02","02","中医（民族）医院",{"v":2352000,"d":"2352000.00"},{"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"},{"v":0,"d":"0.00"},{"v":2352000,"d":"2352000.00"},{"v":2352000,"d":"2352000.00"},{"v":0,"d":"0.00"}]
["  210","  02","05","精神病医院",{"v":490000,"d":"490000.00"},{"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"},{"v":0,"d":"0.00"},{"v":490000,"d":"490000.00"},{"v":490000,"d":"490000.00"},{"v":0,"d":"0.00"}]
["  210","  02","99","其他公立医院支出",{"v":853000,"d":"853000.00"},{"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"},{"v":0,"d":"0.00"},{"v":853000,"d":"853000.00"},{"v":853000,"d":"853000.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,{"v":4535000,"d":"4535000.00"},{"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"},{"v":0,"d":"0.00"},{"v":4535000,"d":"4535000.00"},{"v":4535000,"d":"4535000.00"},{"v":0,"d":"0.00"}]
["  210","  03","02","乡镇卫生院",{"v":4535000,"d":"4535000.00"},{"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"},{"v":0,"d":"0.00"},{"v":4535000,"d":"4535000.00"},{"v":4535000,"d":"4535000.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":3341600,"d":"3341600.00"},{"v":451600,"d":"451600.00"},{"v":244940.6,"d":"244940.60"},{"v":21700,"d":"21700.00"},{"v":22400,"d":"22400.00"},{"v":11200,"d":"11200.00"},{"v":37800,"d":"37800.00"},{"v":24500,"d":"24500.00"},{"v":17500,"d":"17500.00"},{"v":71559.4,"d":"71559.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2890000,"d":"2890000.00"},{"v":2890000,"d":"2890000.00"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",{"v":863000,"d":"863000.00"},{"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"},{"v":0,"d":"0.00"},{"v":863000,"d":"863000.00"},{"v":863000,"d":"863000.00"},{"v":0,"d":"0.00"}]
["  210","  04","02","卫生监督机构",{"v":451600,"d":"451600.00"},{"v":451600,"d":"451600.00"},{"v":244940.6,"d":"244940.60"},{"v":21700,"d":"21700.00"},{"v":22400,"d":"22400.00"},{"v":11200,"d":"11200.00"},{"v":37800,"d":"37800.00"},{"v":24500,"d":"24500.00"},{"v":17500,"d":"17500.00"},{"v":71559.4,"d":"71559.40"},{"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","  04","03","妇幼保健机构",{"v":2027000,"d":"2027000.00"},{"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"},{"v":0,"d":"0.00"},{"v":2027000,"d":"2027000.00"},{"v":2027000,"d":"2027000.00"},{"v":0,"d":"0.00"}]
[null,"99",null,null,{"v":117000,"d":"117000.00"},{"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"},{"v":0,"d":"0.00"},{"v":117000,"d":"117000.00"},{"v":117000,"d":"117000.00"},{"v":0,"d":"0.00"}]
["  210","  99","01","其他医疗卫生与计划生育支出",{"v":117000,"d":"117000.00"},{"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"},{"v":0,"d":"0.00"},{"v":117000,"d":"117000.00"},{"v":117000,"d":"117000.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":19,"n_cols":16,"rows_kept":19,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：卫计局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":126420,"d":"126,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":126420,"d":"126,420.00"},{"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":210,"d":"210.00"},{"$nulls":3},{"v":126420,"d":"126,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":126420,"d":"126,420.00"},{"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,{"v":1,"d":"1.00"},null,null,{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11220,"d":"11,220.00"},{"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,null,{"v":1,"d":"1.00"},null,{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11220,"d":"11,220.00"},{"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":210,"d":"210.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"行政运行（医疗卫生管理事务）",{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11220,"d":"11,220.00"},{"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,{"v":2,"d":"2.00"},null,null,{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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,null,{"v":99,"d":"99.00"},null,{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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":210,"d":"210.00"},{"v":2,"d":"2.00"},{"v":99,"d":"99.00"},"其他公立医院支出",{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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,{"v":3,"d":"3.00"},null,null,{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"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,null,{"v":2,"d":"2.00"},null,{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"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":210,"d":"210.00"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},"乡镇卫生院",{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"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,{"v":4,"d":"4.00"},null,null,{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"},{"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,null,{"v":1,"d":"1.00"},null,{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"},{"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":210,"d":"210.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},"疾病预防控制机构",{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"},{"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"}]

{"sheet":"基本-个人家庭（政府预算）","index":10,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称卫计局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":126420,"d":"126,420.00"},{"v":126420,"d":"126,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":126420,"d":"126,420.00"},{"v":126420,"d":"126,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":11220,"d":"11,220.00"},{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":11220,"d":"11,220.00"},{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":6840,"d":"6,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","99","其他公立医院支出",{"v":6840,"d":"6,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,{"v":93060,"d":"93,060.00"},{"v":93060,"d":"93,060.00"},{"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":93060,"d":"93,060.00"},{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":15300,"d":"15,300.00"},{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",{"v":15300,"d":"15,300.00"},{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：卫计局",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）","一般预算拨款","201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":49401571.41,"d":"49,401,571.41"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":2350000,"d":"2,350,000.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":109000000,"d":"109,000,000.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":24530000,"d":"24,530,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":15487091.64,"d":"15,487,091.64"},{"v":6216972.6,"d":"6216972.60"},{"v":0,"d":"0.00"}]
["其他收入",{"v":37804351.77,"d":"37,804,351.77"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":202406877.7,"d":"202,406,877.70"},44498503.21,{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":5191953.84,"d":"5,191,953.84"},{"v":1036095.6,"d":"1036095.60"},{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":223085923.18,"d":"223,085,923.18"},"本年支出合计",{"v":223085923.18,"d":"223,085,923.18"},51751571.41,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":51,"n_cols":19,"rows_kept":51,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[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],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
["单位名称卫计局",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":51751571.41,"d":"51,751,571.41"},{"v":32491571.41,"d":"32,491,571.41"},{"v":31126471.41,"d":"31,126,471.41"},{"v":1238680,"d":"1,238,680.00"},{"v":126420,"d":"126,420.00"},{"v":19260000,"d":"19,260,000.00"},{"v":10790000,"d":"10,790,000.00"},{"v":8470000,"d":"8,470,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":16192883.52,"d":"16,192,883.52"},{"v":7352883.52,"d":"7,352,883.52"},{"v":6370583.52,"d":"6,370,583.52"},{"v":971080,"d":"971,080.00"},{"v":11220,"d":"11,220.00"},{"v":8840000,"d":"8,840,000.00"},{"v":1430000,"d":"1,430,000.00"},{"v":7410000,"d":"7,410,000.00"},{"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"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":16192883.52,"d":"16,192,883.52"},{"v":7352883.52,"d":"7,352,883.52"},{"v":6370583.52,"d":"6,370,583.52"},{"v":971080,"d":"971,080.00"},{"v":11220,"d":"11,220.00"},{"v":8840000,"d":"8,840,000.00"},{"v":1430000,"d":"1,430,000.00"},{"v":7410000,"d":"7,410,000.00"},{"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"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":2934540.85,"d":"2,934,540.85"},{"v":2934540.85,"d":"2,934,540.85"},{"v":2763320.85,"d":"2,763,320.85"},{"v":160000,"d":"160,000.00"},{"v":11220,"d":"11,220.00"},{"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"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":9797262.67,"d":"9,797,262.67"},{"v":3607262.67,"d":"3,607,262.67"},{"v":3607262.67,"d":"3,607,262.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6190000,"d":"6,190,000.00"},{"v":780000,"d":"780,000.00"},{"v":5410000,"d":"5,410,000.00"},{"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"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270,000.00"},{"v":270000,"d":"270,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":3141080,"d":"3,141,080.00"},{"v":811080,"d":"811,080.00"},{"v":0,"d":"0.00"},{"v":811080,"d":"811,080.00"},{"v":0,"d":"0.00"},{"v":2330000,"d":"2,330,000.00"},{"v":330000,"d":"330,000.00"},{"v":2000000,"d":"2,000,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":8561843.04,"d":"8,561,843.04"},{"v":5251843.04,"d":"5,251,843.04"},{"v":5245003.04,"d":"5,245,003.04"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"v":3310000,"d":"3,310,000.00"},{"v":2250000,"d":"2,250,000.00"},{"v":1060000,"d":"1,060,000.00"},{"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"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":7525747.44,"d":"7,525,747.44"},{"v":4215747.44,"d":"4,215,747.44"},{"v":4208907.44,"d":"4,208,907.44"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"v":3310000,"d":"3,310,000.00"},{"v":2250000,"d":"2,250,000.00"},{"v":1060000,"d":"1,060,000.00"},{"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"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":2750000,"d":"2,750,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2250000,"d":"2,250,000.00"},{"v":2250000,"d":"2,250,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":910000,"d":"910,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910,000.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910,000.00"},{"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"},{"v":0,"d":"0.00"}]
["  210","  02","02","中医（民族）医院",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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"},{"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","  02","05","精神病医院",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"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"},{"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","  02","99","其他公立医院支出",{"v":2665747.44,"d":"2,665,747.44"},{"v":2515747.44,"d":"2,515,747.44"},{"v":2508907.44,"d":"2,508,907.44"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"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"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1036095.6,"d":"1,036,095.60"},{"v":1036095.6,"d":"1,036,095.60"},{"v":1036095.6,"d":"1,036,095.60"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":121609.44,"d":"121,609.44"},{"v":121609.44,"d":"121,609.44"},{"v":121609.44,"d":"121,609.44"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":199725.36,"d":"199,725.36"},{"v":199725.36,"d":"199,725.36"},{"v":199725.36,"d":"199,725.36"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":185677.44,"d":"185,677.44"},{"v":185677.44,"d":"185,677.44"},{"v":185677.44,"d":"185,677.44"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":267071.52,"d":"267,071.52"},{"v":267071.52,"d":"267,071.52"},{"v":267071.52,"d":"267,071.52"},{"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":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":262011.84,"d":"262,011.84"},{"v":262011.84,"d":"262,011.84"},{"v":262011.84,"d":"262,011.84"},{"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"},{"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,{"v":4418648.52,"d":"4,418,648.52"},{"v":4418648.52,"d":"4,418,648.52"},{"v":4325588.52,"d":"4,325,588.52"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"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"}]
["210",{"$nulls":3},{"v":4418648.52,"d":"4,418,648.52"},{"v":4418648.52,"d":"4,418,648.52"},{"v":4325588.52,"d":"4,325,588.52"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"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"}]
["  210","  03","02","乡镇卫生院",{"v":4418648.52,"d":"4,418,648.52"},{"v":4418648.52,"d":"4,418,648.52"},{"v":4325588.52,"d":"4,325,588.52"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"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"}]
[null,"04",null,null,{"v":16261223.73,"d":"16,261,223.73"},{"v":9151223.73,"d":"9,151,223.73"},{"v":8868323.73,"d":"8,868,323.73"},{"v":267600,"d":"267,600.00"},{"v":15300,"d":"15,300.00"},{"v":7110000,"d":"7,110,000.00"},{"v":7110000,"d":"7,110,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":16261223.73,"d":"16,261,223.73"},{"v":9151223.73,"d":"9,151,223.73"},{"v":8868323.73,"d":"8,868,323.73"},{"v":267600,"d":"267,600.00"},{"v":15300,"d":"15,300.00"},{"v":7110000,"d":"7,110,000.00"},{"v":7110000,"d":"7,110,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",{"v":3594928.84,"d":"3,594,928.84"},{"v":3594928.84,"d":"3,594,928.84"},{"v":3579628.84,"d":"3,579,628.84"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"},{"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"}]
["  210","  04","02","卫生监督机构",{"v":2691682.53,"d":"2,691,682.53"},{"v":2261682.53,"d":"2,261,682.53"},{"v":1994082.53,"d":"1,994,082.53"},{"v":267600,"d":"267,600.00"},{"v":0,"d":"0.00"},{"v":430000,"d":"430,000.00"},{"v":430000,"d":"430,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","03","妇幼保健机构",{"v":3294612.36,"d":"3,294,612.36"},{"v":3294612.36,"d":"3,294,612.36"},{"v":3294612.36,"d":"3,294,612.36"},{"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"},{"v":0,"d":"0.00"}]
["  210","  04","08","基本公共卫生服务",{"v":370000,"d":"370,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370,000.00"},{"v":370000,"d":"370,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","08","基本公共卫生服务",{"v":1600000,"d":"1,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"},{"v":1600000,"d":"1,600,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","08","基本公共卫生服务",{"v":4110000,"d":"4,110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4110000,"d":"4,110,000.00"},{"v":4110000,"d":"4,110,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","09","重大公共卫生专项",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"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"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2590524,"d":"2,590,524.00"},{"v":2590524,"d":"2,590,524.00"},{"v":2590524,"d":"2,590,524.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":667678.8,"d":"667,678.80"},{"v":667678.8,"d":"667,678.80"},{"v":667678.8,"d":"667,678.80"},{"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"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":499313.4,"d":"499,313.40"},{"v":499313.4,"d":"499,313.40"},{"v":499313.4,"d":"499,313.40"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304,023.60"},{"v":304023.6,"d":"304,023.60"},{"v":304023.6,"d":"304,023.60"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":655029.6,"d":"655,029.60"},{"v":655029.6,"d":"655,029.60"},{"v":655029.6,"d":"655,029.60"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":464193.6,"d":"464,193.60"},{"v":464193.6,"d":"464,193.60"},{"v":464193.6,"d":"464,193.60"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":1036209.6,"d":"1,036,209.60"},{"v":1036209.6,"d":"1,036,209.60"},{"v":1036209.6,"d":"1,036,209.60"},{"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"},{"v":0,"d":"0.00"}]
[null,"99",null,null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"},{"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},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"},{"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","  99","01","其他医疗卫生与计划生育支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"},{"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":"一般预算基本支出表","index":13,"n_rows":44,"n_cols":9,"rows_kept":44,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出情况表"]
["单位名称卫计局",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":32491571.41,"d":"32,491,571.41"},{"v":32491571.41,"d":"32,491,571.41"},{"v":31126471.41,"d":"31,126,471.41"},{"v":1238680,"d":"1,238,680.00"},{"v":126420,"d":"126,420.00"}]
[null,"01",null,null,{"v":7352883.52,"d":"7,352,883.52"},{"v":7352883.52,"d":"7,352,883.52"},{"v":6370583.52,"d":"6,370,583.52"},{"v":971080,"d":"971,080.00"},{"v":11220,"d":"11,220.00"}]
["210",{"$nulls":3},{"v":7352883.52,"d":"7,352,883.52"},{"v":7352883.52,"d":"7,352,883.52"},{"v":6370583.52,"d":"6,370,583.52"},{"v":971080,"d":"971,080.00"},{"v":11220,"d":"11,220.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":3607262.67,"d":"3,607,262.67"},{"v":3607262.67,"d":"3,607,262.67"},{"v":3607262.67,"d":"3,607,262.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":2934540.85,"d":"2,934,540.85"},{"v":2934540.85,"d":"2,934,540.85"},{"v":2763320.85,"d":"2,763,320.85"},{"v":160000,"d":"160,000.00"},{"v":11220,"d":"11,220.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":811080,"d":"811,080.00"},{"v":811080,"d":"811,080.00"},{"v":0,"d":"0.00"},{"v":811080,"d":"811,080.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":5251843.04,"d":"5,251,843.04"},{"v":5251843.04,"d":"5,251,843.04"},{"v":5245003.04,"d":"5,245,003.04"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"}]
["210",{"$nulls":3},{"v":4215747.44,"d":"4,215,747.44"},{"v":4215747.44,"d":"4,215,747.44"},{"v":4208907.44,"d":"4,208,907.44"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"}]
["  210","  02","01","综合医院",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","02","中医（民族）医院",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","05","精神病医院",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","99","其他公立医院支出",{"v":2515747.44,"d":"2,515,747.44"},{"v":2515747.44,"d":"2,515,747.44"},{"v":2508907.44,"d":"2,508,907.44"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"}]
["221",{"$nulls":3},{"v":1036095.6,"d":"1,036,095.60"},{"v":1036095.6,"d":"1,036,095.60"},{"v":1036095.6,"d":"1,036,095.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":262011.84,"d":"262,011.84"},{"v":262011.84,"d":"262,011.84"},{"v":262011.84,"d":"262,011.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":185677.44,"d":"185,677.44"},{"v":185677.44,"d":"185,677.44"},{"v":185677.44,"d":"185,677.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":121609.44,"d":"121,609.44"},{"v":121609.44,"d":"121,609.44"},{"v":121609.44,"d":"121,609.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":199725.36,"d":"199,725.36"},{"v":199725.36,"d":"199,725.36"},{"v":199725.36,"d":"199,725.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":267071.52,"d":"267,071.52"},{"v":267071.52,"d":"267,071.52"},{"v":267071.52,"d":"267,071.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,{"v":4418648.52,"d":"4,418,648.52"},{"v":4418648.52,"d":"4,418,648.52"},{"v":4325588.52,"d":"4,325,588.52"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"}]
["210",{"$nulls":3},{"v":4418648.52,"d":"4,418,648.52"},{"v":4418648.52,"d":"4,418,648.52"},{"v":4325588.52,"d":"4,325,588.52"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"}]
["  210","  03","02","乡镇卫生院",{"v":4418648.52,"d":"4,418,648.52"},{"v":4418648.52,"d":"4,418,648.52"},{"v":4325588.52,"d":"4,325,588.52"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"}]
[null,"04",null,null,{"v":9151223.73,"d":"9,151,223.73"},{"v":9151223.73,"d":"9,151,223.73"},{"v":8868323.73,"d":"8,868,323.73"},{"v":267600,"d":"267,600.00"},{"v":15300,"d":"15,300.00"}]
["210",{"$nulls":3},{"v":9151223.73,"d":"9,151,223.73"},{"v":9151223.73,"d":"9,151,223.73"},{"v":8868323.73,"d":"8,868,323.73"},{"v":267600,"d":"267,600.00"},{"v":15300,"d":"15,300.00"}]
["  210","  04","01","疾病预防控制机构",{"v":3594928.84,"d":"3,594,928.84"},{"v":3594928.84,"d":"3,594,928.84"},{"v":3579628.84,"d":"3,579,628.84"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"}]
["  210","  04","02","卫生监督机构",{"v":2261682.53,"d":"2,261,682.53"},{"v":2261682.53,"d":"2,261,682.53"},{"v":1994082.53,"d":"1,994,082.53"},{"v":267600,"d":"267,600.00"},{"v":0,"d":"0.00"}]
["  210","  04","03","妇幼保健机构",{"v":3294612.36,"d":"3,294,612.36"},{"v":3294612.36,"d":"3,294,612.36"},{"v":3294612.36,"d":"3,294,612.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"v":6216972.6,"d":"6,216,972.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":655029.6,"d":"655,029.60"},{"v":655029.6,"d":"655,029.60"},{"v":655029.6,"d":"655,029.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":464193.6,"d":"464,193.60"},{"v":464193.6,"d":"464,193.60"},{"v":464193.6,"d":"464,193.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":667678.8,"d":"667,678.80"},{"v":667678.8,"d":"667,678.80"},{"v":667678.8,"d":"667,678.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2590524,"d":"2,590,524.00"},{"v":2590524,"d":"2,590,524.00"},{"v":2590524,"d":"2,590,524.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":499313.4,"d":"499,313.40"},{"v":499313.4,"d":"499,313.40"},{"v":499313.4,"d":"499,313.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304,023.60"},{"v":304023.6,"d":"304,023.60"},{"v":304023.6,"d":"304,023.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":1036209.6,"d":"1,036,209.60"},{"v":1036209.6,"d":"1,036,209.60"},{"v":1036209.6,"d":"1,036,209.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"99",null,null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  99","01","其他医疗卫生与计划生育支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":42,"n_cols":21,"rows_kept":42,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位名称：卫计局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",31126471.41,18896707.52,9624983.72,{"v":1235472,"d":"1235472.00"},{"v":166335,"d":"166335.00"},{"v":7869916.8,"d":"7869916.80"},9118974.29,1982733.69,{"v":0,"d":"0.00"},326515.16,{"v":5742498,"d":"5742498.00"},1067227.44,{"v":1260789.6,"d":"1260789.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1850000,"d":"1850000.00"}]
[null,"01",null,null,6370583.52,{"v":5887761,"d":"5887761.00"},{"v":3489444,"d":"3489444.00"},{"v":912528,"d":"912528.00"},{"v":124809,"d":"124809.00"},{"v":1360980,"d":"1360980.00"},472822.52,408447.27,{"v":0,"d":"0.00"},64375.25,{"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":10000,"d":"10000.00"}]
["210",{"$nulls":3},6370583.52,{"v":5887761,"d":"5887761.00"},{"v":3489444,"d":"3489444.00"},{"v":912528,"d":"912528.00"},{"v":124809,"d":"124809.00"},{"v":1360980,"d":"1360980.00"},472822.52,408447.27,{"v":0,"d":"0.00"},64375.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",3607262.67,{"v":3338394,"d":"3338394.00"},{"v":2003640,"d":"2003640.00"},{"v":643776,"d":"643776.00"},{"v":96018,"d":"96018.00"},{"v":594960,"d":"594960.00"},268868.67,233687.58,{"v":0,"d":"0.00"},35181.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",2763320.85,{"v":2549367,"d":"2549367.00"},{"v":1485804,"d":"1485804.00"},{"v":268752,"d":"268752.00"},{"v":28791,"d":"28791.00"},{"v":766020,"d":"766020.00"},203953.85,174759.69,{"v":0,"d":"0.00"},29194.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"}]
[null,"02",null,null,5245003.04,{"v":2320968,"d":"2320968.00"},{"v":1459704,"d":"1459704.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":861264,"d":"861264.00"},187939.44,162467.76,{"v":0,"d":"0.00"},25471.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1036095.6,"d":"1036095.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1700000,"d":"1700000.00"}]
["210",{"$nulls":3},4208907.44,{"v":2320968,"d":"2320968.00"},{"v":1459704,"d":"1459704.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":861264,"d":"861264.00"},187939.44,162467.76,{"v":0,"d":"0.00"},25471.68,{"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"},{"v":0,"d":"0.00"},{"v":1700000,"d":"1700000.00"}]
["  210","  02","01","综合医院",{"v":500000,"d":"500000.00"},{"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"},{"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":500000,"d":"500000.00"}]
["  210","  02","02","中医（民族）医院",{"v":200000,"d":"200000.00"},{"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"},{"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":200000,"d":"200000.00"}]
["  210","  02","05","精神病医院",{"v":1000000,"d":"1000000.00"},{"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"},{"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":1000000,"d":"1000000.00"}]
["  210","  02","99","其他公立医院支出",2508907.44,{"v":2320968,"d":"2320968.00"},{"v":1459704,"d":"1459704.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":861264,"d":"861264.00"},187939.44,162467.76,{"v":0,"d":"0.00"},25471.68,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1036095.6,"d":"1036095.60"},{"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"},{"v":1036095.6,"d":"1036095.60"},{"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",262011.84,{"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"},{"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"},262011.84,{"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",199725.36,{"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"},199725.36,{"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",185677.44,{"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"},185677.44,{"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",267071.52,{"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":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"},267071.52,{"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",121609.44,{"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"},121609.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,4325588.52,{"v":3261340.8,"d":"3261340.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3261340.8,"d":"3261340.80"},1064247.72,{"v":906683.4,"d":"906683.40"},{"v":0,"d":"0.00"},157564.32,{"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},4325588.52,{"v":3261340.8,"d":"3261340.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3261340.8,"d":"3261340.80"},1064247.72,{"v":906683.4,"d":"906683.40"},{"v":0,"d":"0.00"},157564.32,{"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",4325588.52,{"v":3261340.8,"d":"3261340.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3261340.8,"d":"3261340.80"},1064247.72,{"v":906683.4,"d":"906683.40"},{"v":0,"d":"0.00"},157564.32,{"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,"04",null,null,8868323.73,7426637.72,4675835.72,{"v":322944,"d":"322944.00"},{"v":41526,"d":"41526.00"},{"v":2386332,"d":"2386332.00"},1176992.01,505135.26,{"v":0,"d":"0.00"},79103.91,{"v":561735,"d":"561735.00"},31017.84,{"v":224694,"d":"224694.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"}]
["210",{"$nulls":3},8868323.73,7426637.72,4675835.72,{"v":322944,"d":"322944.00"},{"v":41526,"d":"41526.00"},{"v":2386332,"d":"2386332.00"},1176992.01,505135.26,{"v":0,"d":"0.00"},79103.91,{"v":561735,"d":"561735.00"},31017.84,{"v":224694,"d":"224694.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"}]
["  210","  04","01","疾病预防控制机构",3579628.84,{"v":3275148,"d":"3275148.00"},{"v":2080440,"d":"2080440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1194708,"d":"1194708.00"},264480.84,229260.36,{"v":0,"d":"0.00"},35220.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"}]
["  210","  04","02","卫生监督机构",1994082.53,1730537.72,1070375.72,{"v":322944,"d":"322944.00"},{"v":41526,"d":"41526.00"},{"v":295692,"d":"295692.00"},232526.97,106408.26,{"v":0,"d":"0.00"},17556.27,{"v":77544.6,"d":"77544.60"},31017.84,31017.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","03","妇幼保健机构",3294612.36,{"v":2420952,"d":"2420952.00"},{"v":1525020,"d":"1525020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":895932,"d":"895932.00"},{"v":679984.2,"d":"679984.20"},169466.64,{"v":0,"d":"0.00"},26327.16,{"v":484190.4,"d":"484190.40"},{"v":0,"d":"0.00"},193676.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":6216972.6,"d":"6216972.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6216972.6,"d":"6216972.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5180763,"d":"5180763.00"},{"v":1036209.6,"d":"1036209.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":6216972.6,"d":"6216972.60"},{"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":6216972.6,"d":"6216972.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5180763,"d":"5180763.00"},{"v":1036209.6,"d":"1036209.60"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":655029.6,"d":"655029.60"},{"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":655029.6,"d":"655029.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":655029.6,"d":"655029.60"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":464193.6,"d":"464193.60"},{"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":464193.6,"d":"464193.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":464193.6,"d":"464193.60"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":499313.4,"d":"499313.40"},{"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":499313.4,"d":"499313.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":499313.4,"d":"499313.40"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"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":304023.6,"d":"304023.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":304023.6,"d":"304023.60"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":2590524,"d":"2590524.00"},{"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":2590524,"d":"2590524.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2590524,"d":"2590524.00"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":667678.8,"d":"667678.80"},{"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"},{"v":667678.8,"d":"667678.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":667678.8,"d":"667678.80"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":1036209.6,"d":"1036209.60"},{"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":1036209.6,"d":"1036209.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1036209.6,"d":"1036209.60"},{"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,"99",null,null,{"v":100000,"d":"100000.00"},{"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"},{"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":100000,"d":"100000.00"}]
["210",{"$nulls":3},{"v":100000,"d":"100000.00"},{"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"},{"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":100000,"d":"100000.00"}]
["  210","  99","01","其他医疗卫生与计划生育支出",{"v":100000,"d":"100000.00"},{"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"},{"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":100000,"d":"100000.00"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":42,"n_cols":13,"rows_kept":42,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称卫计局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",31126471.41,10424088.17,7618298.72,2176365.29,619424.16,{"v":10000,"d":"10000.00"},20702383.24,20702383.24,{"v":0,"d":"0.00"}]
[null,"01",null,null,6370583.52,6370583.52,{"v":5887761,"d":"5887761.00"},472822.52,{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},6370583.52,6370583.52,{"v":5887761,"d":"5887761.00"},472822.52,{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",2763320.85,2763320.85,{"v":2549367,"d":"2549367.00"},203953.85,{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",3607262.67,3607262.67,{"v":3338394,"d":"3338394.00"},268868.67,{"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,5245003.04,588406.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},588406.32,{"v":0,"d":"0.00"},4656596.72,4656596.72,{"v":0,"d":"0.00"}]
["210",{"$nulls":3},4208907.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4208907.44,4208907.44,{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500000.00"},{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"}]
["  210","  02","02","中医（民族）医院",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"}]
["  210","  02","05","精神病医院",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"}]
["  210","  02","99","其他公立医院支出",2508907.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2508907.44,2508907.44,{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1036095.6,"d":"1036095.60"},588406.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},588406.32,{"v":0,"d":"0.00"},447689.28,447689.28,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",199725.36,199725.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},199725.36,{"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",267071.52,267071.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},267071.52,{"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",262011.84,{"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"},262011.84,262011.84,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",121609.44,121609.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},121609.44,{"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",185677.44,{"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"},185677.44,185677.44,{"v":0,"d":"0.00"}]
[null,"03",null,null,4325588.52,{"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"},4325588.52,4325588.52,{"v":0,"d":"0.00"}]
["210",{"$nulls":3},4325588.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4325588.52,4325588.52,{"v":0,"d":"0.00"}]
["  210","  03","02","乡镇卫生院",4325588.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4325588.52,4325588.52,{"v":0,"d":"0.00"}]
[null,"04",null,null,8868323.73,1994082.53,1730537.72,232526.97,31017.84,{"v":0,"d":"0.00"},{"v":6874241.2,"d":"6874241.20"},{"v":6874241.2,"d":"6874241.20"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},8868323.73,1994082.53,1730537.72,232526.97,31017.84,{"v":0,"d":"0.00"},{"v":6874241.2,"d":"6874241.20"},{"v":6874241.2,"d":"6874241.20"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",3579628.84,{"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"},3579628.84,3579628.84,{"v":0,"d":"0.00"}]
["  210","  04","02","卫生监督机构",1994082.53,1994082.53,1730537.72,232526.97,31017.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","03","妇幼保健机构",3294612.36,{"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"},3294612.36,3294612.36,{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":6216972.6,"d":"6216972.60"},{"v":1471015.8,"d":"1471015.80"},{"v":0,"d":"0.00"},{"v":1471015.8,"d":"1471015.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4745956.8,"d":"4745956.80"},{"v":4745956.8,"d":"4745956.80"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":6216972.6,"d":"6216972.60"},{"v":1471015.8,"d":"1471015.80"},{"v":0,"d":"0.00"},{"v":1471015.8,"d":"1471015.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4745956.8,"d":"4745956.80"},{"v":4745956.8,"d":"4745956.80"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":655029.6,"d":"655029.60"},{"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":655029.6,"d":"655029.60"},{"v":655029.6,"d":"655029.60"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":499313.4,"d":"499313.40"},{"v":499313.4,"d":"499313.40"},{"v":0,"d":"0.00"},{"v":499313.4,"d":"499313.40"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"v":0,"d":"0.00"},{"v":304023.6,"d":"304023.60"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":667678.8,"d":"667678.80"},{"v":667678.8,"d":"667678.80"},{"v":0,"d":"0.00"},{"v":667678.8,"d":"667678.80"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":464193.6,"d":"464193.60"},{"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":464193.6,"d":"464193.60"},{"v":464193.6,"d":"464193.60"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2590524,"d":"2590524.00"},{"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":2590524,"d":"2590524.00"},{"v":2590524,"d":"2590524.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":1036209.6,"d":"1036209.60"},{"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":1036209.6,"d":"1036209.60"},{"v":1036209.6,"d":"1036209.60"},{"v":0,"d":"0.00"}]
[null,"99",null,null,{"v":100000,"d":"100000.00"},{"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":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":100000,"d":"100000.00"},{"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":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"}]
["  210","  99","01","其他医疗卫生与计划生育支出",{"v":100000,"d":"100000.00"},{"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":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":23,"n_cols":32,"rows_kept":23,"merged":[[1,0,1,24],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称卫计局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":12028680,"d":"12,028,680.00"},{"v":975864,"d":"975,864.00"},{"v":917300,"d":"917,300.00"},{"v":55100,"d":"55,100.00"},{"v":343500,"d":"343,500.00"},{"v":425700,"d":"425,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":410100,"d":"410,100.00"},{"v":625900,"d":"625,900.00"},{"v":0,"d":"0.00"},{"v":147300,"d":"147,300.00"},{"v":417200,"d":"417,200.00"},{"v":313800,"d":"313,800.00"},{"v":62900,"d":"62,900.00"},{"v":145038.6,"d":"145,038.60"},{"v":71102,"d":"71,102.00"},{"v":100000,"d":"100,000.00"},{"v":831480,"d":"831,480.00"},{"v":3051895.4,"d":"3,051,895.40"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100,000.0000"},{"v":0,"d":"0.0000"},{"v":2867000,"d":"2,867,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":157500,"d":"157,500.0000"}]
[null,"01",null,null,{"v":2401080,"d":"2,401,080.00"},{"v":286364,"d":"286,364.00"},{"v":250800,"d":"250,800.00"},{"v":36350,"d":"36,350.00"},{"v":96000,"d":"96,000.00"},{"v":166200,"d":"166,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234100,"d":"234,100.00"},{"v":148400,"d":"148,400.00"},{"v":0,"d":"0.00"},{"v":59800,"d":"59,800.00"},{"v":100600,"d":"100,600.00"},{"v":193000,"d":"193,000.00"},{"v":5000,"d":"5,000.00"},{"v":131886,"d":"131,886.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":238080,"d":"238,080.00"},{"v":197000,"d":"197,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100,000.0000"},{"v":0,"d":"0.0000"},{"v":90000,"d":"90,000.0000"},{"v":0,"d":"0.0000"},{"v":37500,"d":"37,500.0000"}]
["210",{"$nulls":3},{"v":2401080,"d":"2,401,080.00"},{"v":286364,"d":"286,364.00"},{"v":250800,"d":"250,800.00"},{"v":36350,"d":"36,350.00"},{"v":96000,"d":"96,000.00"},{"v":166200,"d":"166,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234100,"d":"234,100.00"},{"v":148400,"d":"148,400.00"},{"v":0,"d":"0.00"},{"v":59800,"d":"59,800.00"},{"v":100600,"d":"100,600.00"},{"v":193000,"d":"193,000.00"},{"v":5000,"d":"5,000.00"},{"v":131886,"d":"131,886.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":238080,"d":"238,080.00"},{"v":197000,"d":"197,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100,000.0000"},{"v":0,"d":"0.0000"},{"v":90000,"d":"90,000.0000"},{"v":0,"d":"0.0000"},{"v":37500,"d":"37,500.0000"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":780000,"d":"780,000.00"},{"v":150000,"d":"150,000.00"},{"v":80000,"d":"80,000.00"},{"v":15000,"d":"15,000.00"},{"v":45000,"d":"45,000.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82500,"d":"82,500.00"},{"v":75000,"d":"75,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":80000,"d":"80,000.0000"},{"v":0,"d":"0.0000"},{"v":37500,"d":"37,500.0000"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":160000,"d":"160,000.00"},{"v":4764,"d":"4,764.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"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":6800,"d":"6,800.00"},{"v":10000,"d":"10,000.00"},{"v":53000,"d":"53,000.00"},{"v":5000,"d":"5,000.00"},{"v":11886,"d":"11,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50,000.00"},{"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"},{"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":50000,"d":"50,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270,000.00"},{"v":60000,"d":"60,000.00"},{"v":100000,"d":"100,000.00"},{"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"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":25000,"d":"25,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":10000,"d":"10,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":1141080,"d":"1,141,080.00"},{"v":71600,"d":"71,600.00"},{"v":70800,"d":"70,800.00"},{"v":20800,"d":"20,800.00"},{"v":51000,"d":"51,000.00"},{"v":81200,"d":"81,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91600,"d":"91,600.00"},{"v":73400,"d":"73,400.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":15600,"d":"15,600.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":190080,"d":"190,080.00"},{"v":47000,"d":"47,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"02",null,null,{"v":2250000,"d":"2,250,000.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["210",{"$nulls":3},{"v":2250000,"d":"2,250,000.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  210","  02","01","综合医院",{"v":2250000,"d":"2,250,000.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"04",null,null,{"v":7377600,"d":"7,377,600.00"},{"v":689500,"d":"689,500.00"},{"v":666500,"d":"666,500.00"},{"v":18750,"d":"18,750.00"},{"v":247500,"d":"247,500.00"},{"v":259500,"d":"259,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176000,"d":"176,000.00"},{"v":477500,"d":"477,500.00"},{"v":0,"d":"0.00"},{"v":87500,"d":"87,500.00"},{"v":316600,"d":"316,600.00"},{"v":120800,"d":"120,800.00"},{"v":57900,"d":"57,900.00"},{"v":13152.6,"d":"13,152.60"},{"v":41102,"d":"41,102.00"},{"v":100000,"d":"100,000.00"},{"v":593400,"d":"593,400.00"},{"v":604895.4,"d":"604,895.40"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":2777000,"d":"2,777,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":120000,"d":"120,000.0000"}]
["210",{"$nulls":3},{"v":7377600,"d":"7,377,600.00"},{"v":689500,"d":"689,500.00"},{"v":666500,"d":"666,500.00"},{"v":18750,"d":"18,750.00"},{"v":247500,"d":"247,500.00"},{"v":259500,"d":"259,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176000,"d":"176,000.00"},{"v":477500,"d":"477,500.00"},{"v":0,"d":"0.00"},{"v":87500,"d":"87,500.00"},{"v":316600,"d":"316,600.00"},{"v":120800,"d":"120,800.00"},{"v":57900,"d":"57,900.00"},{"v":13152.6,"d":"13,152.60"},{"v":41102,"d":"41,102.00"},{"v":100000,"d":"100,000.00"},{"v":593400,"d":"593,400.00"},{"v":604895.4,"d":"604,895.40"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":2777000,"d":"2,777,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":120000,"d":"120,000.0000"}]
["  210","  04","02","卫生监督机构",{"v":697600,"d":"697,600.00"},{"v":26500,"d":"26,500.00"},{"v":26500,"d":"26,500.00"},{"v":8750,"d":"8,750.00"},{"v":17500,"d":"17,500.00"},{"v":31500,"d":"31,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21,000.00"},{"v":17500,"d":"17,500.00"},{"v":0,"d":"0.00"},{"v":17500,"d":"17,500.00"},{"v":36600,"d":"36,600.00"},{"v":58800,"d":"58,800.00"},{"v":32900,"d":"32,900.00"},{"v":13152.6,"d":"13,152.60"},{"v":41102,"d":"41,102.00"},{"v":60000,"d":"60,000.00"},{"v":103400,"d":"103,400.00"},{"v":184895.4,"d":"184,895.40"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  210","  04","08","基本公共卫生服务",{"v":4110000,"d":"4,110,000.00"},{"v":600000,"d":"600,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":440000,"d":"440,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1485000,"d":"1,485,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":60000,"d":"60,000.0000"}]
["  210","  04","08","基本公共卫生服务",{"v":1600000,"d":"1,600,000.00"},{"v":33000,"d":"33,000.00"},{"v":110000,"d":"110,000.00"},{"v":10000,"d":"10,000.00"},{"v":30000,"d":"30,000.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":200000,"d":"200,000.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1012000,"d":"1,012,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  210","  04","08","基本公共卫生服务",{"v":370000,"d":"370,000.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  210","  04","09","重大公共卫生专项",{"v":600000,"d":"600,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":280000,"d":"280,000.0000"},{"v":0,"d":"0.0000"},{"v":60000,"d":"60,000.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":23,"n_cols":19,"rows_kept":23,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称卫计局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":12028680,"d":"12,028,680.00"},{"v":3418680,"d":"3,418,680.00"},{"v":1759184.6,"d":"1,759,184.60"},{"v":77300,"d":"77,300.00"},{"v":87200,"d":"87,200.00"},{"v":75400,"d":"75,400.00"},{"v":251800,"d":"251,800.00"},{"v":60000,"d":"60,000.00"},{"v":165900,"d":"165,900.00"},{"v":751895.4,"d":"751,895.40"},{"v":0,"d":"0.0000"},{"v":190000,"d":"190,000.0000"},{"v":8610000,"d":"8,610,000.00"},{"v":8610000,"d":"8,610,000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":2401080,"d":"2,401,080.00"},{"v":2351080,"d":"2,351,080.00"},{"v":1469780,"d":"1,469,780.00"},{"v":59800,"d":"59,800.00"},{"v":50600,"d":"50,600.00"},{"v":42500,"d":"42,500.00"},{"v":193000,"d":"193,000.00"},{"v":0,"d":"0.00"},{"v":148400,"d":"148,400.00"},{"v":197000,"d":"197,000.00"},{"v":0,"d":"0.0000"},{"v":190000,"d":"190,000.0000"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":2401080,"d":"2,401,080.00"},{"v":2351080,"d":"2,351,080.00"},{"v":1469780,"d":"1,469,780.00"},{"v":59800,"d":"59,800.00"},{"v":50600,"d":"50,600.00"},{"v":42500,"d":"42,500.00"},{"v":193000,"d":"193,000.00"},{"v":0,"d":"0.00"},{"v":148400,"d":"148,400.00"},{"v":197000,"d":"197,000.00"},{"v":0,"d":"0.0000"},{"v":190000,"d":"190,000.0000"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":160000,"d":"160,000.00"},{"v":160000,"d":"160,000.00"},{"v":65200,"d":"65,200.00"},{"v":6800,"d":"6,800.00"},{"v":10000,"d":"10,000.00"},{"v":5000,"d":"5,000.00"},{"v":53000,"d":"53,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":780000,"d":"780,000.00"},{"v":780000,"d":"780,000.00"},{"v":457500,"d":"457,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.0000"},{"v":80000,"d":"80,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":1141080,"d":"1,141,080.00"},{"v":1141080,"d":"1,141,080.00"},{"v":727080,"d":"727,080.00"},{"v":38000,"d":"38,000.00"},{"v":15600,"d":"15,600.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":73400,"d":"73,400.00"},{"v":47000,"d":"47,000.00"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270,000.00"},{"v":270000,"d":"270,000.00"},{"v":220000,"d":"220,000.00"},{"v":15000,"d":"15,000.00"},{"v":25000,"d":"25,000.00"},{"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":"0.0000"},{"v":10000,"d":"10,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":2250000,"d":"2,250,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":2250000,"d":"2,250,000.00"},{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":2250000,"d":"2,250,000.00"},{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":2250000,"d":"2,250,000.00"},{"v":2250000,"d":"2,250,000.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":7377600,"d":"7,377,600.00"},{"v":1067600,"d":"1,067,600.00"},{"v":289404.6,"d":"289,404.60"},{"v":17500,"d":"17,500.00"},{"v":36600,"d":"36,600.00"},{"v":32900,"d":"32,900.00"},{"v":58800,"d":"58,800.00"},{"v":60000,"d":"60,000.00"},{"v":17500,"d":"17,500.00"},{"v":554895.4,"d":"554,895.40"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":6310000,"d":"6,310,000.00"},{"v":6310000,"d":"6,310,000.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":7377600,"d":"7,377,600.00"},{"v":1067600,"d":"1,067,600.00"},{"v":289404.6,"d":"289,404.60"},{"v":17500,"d":"17,500.00"},{"v":36600,"d":"36,600.00"},{"v":32900,"d":"32,900.00"},{"v":58800,"d":"58,800.00"},{"v":60000,"d":"60,000.00"},{"v":17500,"d":"17,500.00"},{"v":554895.4,"d":"554,895.40"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":6310000,"d":"6,310,000.00"},{"v":6310000,"d":"6,310,000.00"},{"v":0,"d":"0.00"}]
["  210","  04","02","卫生监督机构",{"v":697600,"d":"697,600.00"},{"v":697600,"d":"697,600.00"},{"v":289404.6,"d":"289,404.60"},{"v":17500,"d":"17,500.00"},{"v":36600,"d":"36,600.00"},{"v":32900,"d":"32,900.00"},{"v":58800,"d":"58,800.00"},{"v":60000,"d":"60,000.00"},{"v":17500,"d":"17,500.00"},{"v":184895.4,"d":"184,895.40"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","08","基本公共卫生服务",{"v":1600000,"d":"1,600,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":0,"d":"0.00"}]
["  210","  04","08","基本公共卫生服务",{"v":4110000,"d":"4,110,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":4110000,"d":"4,110,000.00"},{"v":4110000,"d":"4,110,000.00"},{"v":0,"d":"0.00"}]
["  210","  04","08","基本公共卫生服务",{"v":370000,"d":"370,000.00"},{"v":370000,"d":"370,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":370000,"d":"370,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","09","重大公共卫生专项",{"v":600000,"d":"600,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":20,"n_cols":16,"rows_kept":20,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称卫计局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8596420,"d":"8,596,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":126420,"d":"126,420.00"},{"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":8470000,"d":"8,470,000.00"}]
[null,"01",null,null,{"v":7421220,"d":"7,421,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11220,"d":"11,220.00"},{"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":7410000,"d":"7,410,000.00"}]
["210",{"$nulls":3},{"v":7421220,"d":"7,421,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7410000,"d":"7,410,000.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":5421220,"d":"5,421,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5410000,"d":"5,410,000.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"}]
[null,"02",null,null,{"v":1066840,"d":"1,066,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060000,"d":"1,060,000.00"}]
["210",{"$nulls":3},{"v":1066840,"d":"1,066,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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":1060000,"d":"1,060,000.00"}]
["  210","  02","01","综合医院",{"v":910000,"d":"910,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910,000.00"}]
["  210","  02","99","其他公立医院支出",{"v":156840,"d":"156,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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":150000,"d":"150,000.00"}]
[null,"03",null,null,{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"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",{"$nulls":3},{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  03","02","乡镇卫生院",{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"},{"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","  04","01","疾病预防控制机构",{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15,300.00"},{"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"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称卫计局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8596420,"d":"8,596,420.00"},{"v":126420,"d":"126,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8470000,"d":"8,470,000.00"}]
[null,"01",null,null,{"v":7421220,"d":"7,421,220.00"},{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7410000,"d":"7,410,000.00"}]
["210",{"$nulls":3},{"v":7421220,"d":"7,421,220.00"},{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7410000,"d":"7,410,000.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":5410000,"d":"5,410,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5410000,"d":"5,410,000.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",{"v":11220,"d":"11,220.00"},{"v":11220,"d":"11,220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"}]
[null,"02",null,null,{"v":1066840,"d":"1,066,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060000,"d":"1,060,000.00"}]
["210",{"$nulls":3},{"v":1066840,"d":"1,066,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060000,"d":"1,060,000.00"}]
["  210","  02","01","综合医院",{"v":910000,"d":"910,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910,000.00"}]
["  210","  02","99","其他公立医院支出",{"v":156840,"d":"156,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
[null,"03",null,null,{"v":93060,"d":"93,060.00"},{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":93060,"d":"93,060.00"},{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  03","02","乡镇卫生院",{"v":93060,"d":"93,060.00"},{"v":93060,"d":"93,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":15300,"d":"15,300.00"},{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"v":15300,"d":"15,300.00"},{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",{"v":15300,"d":"15,300.00"},{"v":15300,"d":"15,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金","index":20,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[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]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
["单位名称卫计局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称卫计局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户","index":22,"n_rows":27,"n_cols":17,"rows_kept":27,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[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]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称卫计局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":109000000,"d":"109000000.00"},77774891.28,69520453.36,8254437.92,{"v":0,"d":"0.00"},31225108.72,26975108.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},5878988.64,5878988.64,5878988.64,{"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"}]
[null,"05",null,null,5878988.64,5878988.64,5878988.64,{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1063548,"d":"1063548.00"},{"v":1063548,"d":"1063548.00"},{"v":1063548,"d":"1063548.00"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":425373.6,"d":"425373.60"},{"v":425373.6,"d":"425373.60"},{"v":425373.6,"d":"425373.60"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2239312.8,"d":"2239312.80"},{"v":2239312.8,"d":"2239312.80"},{"v":2239312.8,"d":"2239312.80"},{"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"},{"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","06","机关事业单位职业年金缴费支出",170149.44,170149.44,170149.44,{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"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},100970257.12,{"v":69745148.4,"d":"69745148.40"},61490710.48,8254437.92,{"v":0,"d":"0.00"},31225108.72,26975108.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,88036897.92,{"v":56811789.2,"d":"56811789.20"},{"v":48835789.2,"d":"48835789.20"},{"v":7976000,"d":"7976000.00"},{"v":0,"d":"0.00"},31225108.72,26975108.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":53799477.6,"d":"53799477.60"},34261489.48,29490489.48,{"v":4771000,"d":"4771000.00"},{"v":0,"d":"0.00"},19537988.12,15287988.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":3850000,"d":"3850000.00"},{"v":0,"d":"0.00"}]
["  210","  02","02","中医（民族）医院",{"v":28936452,"d":"28936452.00"},19395271.92,17043271.92,{"v":2352000,"d":"2352000.00"},{"v":0,"d":"0.00"},9541180.08,9541180.08,{"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","  02","06","妇产医院",{"v":66640.8,"d":"66640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66640.8,"d":"66640.80"},{"v":66640.8,"d":"66640.80"},{"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"},{"v":0,"d":"0.00"}]
["  210","  02","99","其他公立医院支出",5234327.52,{"v":3155027.8,"d":"3155027.80"},{"v":2302027.8,"d":"2302027.80"},{"v":853000,"d":"853000.00"},{"v":0,"d":"0.00"},2079299.72,2079299.72,{"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"}]
[null,"04",null,null,{"v":12933359.2,"d":"12933359.20"},{"v":12933359.2,"d":"12933359.20"},12654921.28,278437.92,{"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"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"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"}]
["  210","  04","03","妇幼保健机构",{"v":11933359.2,"d":"11933359.20"},{"v":11933359.2,"d":"11933359.20"},11654921.28,278437.92,{"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"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},2150754.24,2150754.24,2150754.24,{"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"}]
[null,"02",null,null,2150754.24,2150754.24,2150754.24,{"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"}]
["  221","  02","01","住房公积金",170149.44,170149.44,170149.44,{"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"}]
["  221","  02","01","住房公积金",{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"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":"专户（政府预算）","index":23,"n_rows":27,"n_cols":17,"rows_kept":27,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称卫计局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"v":109000000,"d":"109000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104750000,"d":"104750000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"}]
["208",{"$nulls":3},5878988.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5878988.64,{"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",null,null,5878988.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5878988.64,{"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","05","机关事业单位基本养老保险缴费支出",{"v":1063548,"d":"1063548.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1063548,"d":"1063548.00"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":2239312.8,"d":"2239312.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2239312.8,"d":"2239312.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":425373.6,"d":"425373.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":425373.6,"d":"425373.60"},{"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","06","机关事业单位职业年金缴费支出",170149.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},170149.44,{"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","06","机关事业单位职业年金缴费支出",{"v":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},100970257.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},96720257.12,{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"}]
["  210","02",null,null,88036897.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83786897.92,{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"}]
["    210","  02","01","综合医院",{"v":53799477.6,"d":"53799477.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49549477.6,"d":"49549477.60"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3850000.00"}]
["    210","  02","02","中医（民族）医院",{"v":28936452,"d":"28936452.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28936452,"d":"28936452.00"},{"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","  02","06","妇产医院",{"v":66640.8,"d":"66640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66640.8,"d":"66640.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  02","99","其他公立医院支出",5234327.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5234327.52,{"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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","04",null,null,{"v":12933359.2,"d":"12933359.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12933359.2,"d":"12933359.20"},{"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","  04","01","疾病预防控制机构",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"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","  04","03","妇幼保健机构",{"v":11933359.2,"d":"11933359.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11933359.2,"d":"11933359.20"},{"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},2150754.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2150754.24,{"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",null,null,2150754.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2150754.24,{"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",170149.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},170149.44,{"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":1980604.8,"d":"1980604.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1980604.8,"d":"1980604.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款","index":24,"n_rows":48,"n_cols":17,"rows_kept":48,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[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]],"flags":["formulas_cached_only"]}
[]
["一般预算拨款-经费拨款"]
["单位名称卫计局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",49401571.41,32141571.41,30776471.41,{"v":1238680,"d":"1238680.00"},{"v":126420,"d":"126420.00"},{"v":17260000,"d":"17260000.00"},{"v":10790000,"d":"10790000.00"},{"v":6470000,"d":"6470000.00"},{"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},{"v":6216972.6,"d":"6216972.60"},{"v":6216972.6,"d":"6216972.60"},{"v":6216972.6,"d":"6216972.60"},{"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"}]
[null,5,null,null,{"v":6216972.6,"d":"6216972.60"},{"v":6216972.6,"d":"6216972.60"},{"v":6216972.6,"d":"6216972.60"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":464193.6,"d":"464193.60"},{"v":464193.6,"d":"464193.60"},{"v":464193.6,"d":"464193.60"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":499313.4,"d":"499313.40"},{"v":499313.4,"d":"499313.40"},{"v":499313.4,"d":"499313.40"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":655029.6,"d":"655029.60"},{"v":655029.6,"d":"655029.60"},{"v":655029.6,"d":"655029.60"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":2590524,"d":"2590524.00"},{"v":2590524,"d":"2590524.00"},{"v":2590524,"d":"2590524.00"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":667678.8,"d":"667678.80"},{"v":667678.8,"d":"667678.80"},{"v":667678.8,"d":"667678.80"},{"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"},{"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"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":1036209.6,"d":"1036209.60"},{"v":1036209.6,"d":"1036209.60"},{"v":1036209.6,"d":"1036209.60"},{"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"}]
[210,{"$nulls":3},42148503.21,24888503.21,23523403.21,{"v":1238680,"d":"1238680.00"},{"v":126420,"d":"126420.00"},{"v":17260000,"d":"17260000.00"},{"v":10790000,"d":"10790000.00"},{"v":6470000,"d":"6470000.00"},{"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,1,null,null,14192883.52,7352883.52,6370583.52,{"v":971080,"d":"971080.00"},{"v":11220,"d":"11220.00"},{"v":6840000,"d":"6840000.00"},{"v":1430000,"d":"1430000.00"},{"v":5410000,"d":"5410000.00"},{"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"}]
[210,1,1,"行政运行（医疗卫生管理事务）",9797262.67,3607262.67,3607262.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6190000,"d":"6190000.00"},{"v":780000,"d":"780000.00"},{"v":5410000,"d":"5410000.00"},{"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"}]
[210,1,1,"行政运行（医疗卫生管理事务）",2934540.85,2934540.85,2763320.85,{"v":160000,"d":"160000.00"},{"v":11220,"d":"11220.00"},{"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"}]
[210,1,99,"其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270000.00"},{"v":270000,"d":"270000.00"},{"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"}]
[210,1,99,"其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"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"}]
[210,1,99,"其他医疗卫生与计划生育管理事务支出",{"v":1141080,"d":"1141080.00"},{"v":811080,"d":"811080.00"},{"v":0,"d":"0.00"},{"v":811080,"d":"811080.00"},{"v":0,"d":"0.00"},{"v":330000,"d":"330000.00"},{"v":330000,"d":"330000.00"},{"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,2,null,null,7525747.44,4215747.44,4208907.44,{"v":0,"d":"0.00"},{"v":6840,"d":"6840.00"},{"v":3310000,"d":"3310000.00"},{"v":2250000,"d":"2250000.00"},{"v":1060000,"d":"1060000.00"},{"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"}]
[210,2,1,"综合医院",{"v":910000,"d":"910000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910000.00"},{"v":0,"d":"0.00"},{"v":910000,"d":"910000.00"},{"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"}]
[210,2,1,"综合医院",{"v":2750000,"d":"2750000.00"},{"v":500000,"d":"500000.00"},{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2250000,"d":"2250000.00"},{"v":2250000,"d":"2250000.00"},{"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"}]
[210,2,2,"中医（民族）医院",{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"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"}]
[210,2,5,"精神病医院",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"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"}]
[210,2,99,"其他公立医院支出",2665747.44,2515747.44,2508907.44,{"v":0,"d":"0.00"},{"v":6840,"d":"6840.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"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,null,null,4418648.52,4418648.52,4325588.52,{"v":0,"d":"0.00"},{"v":93060,"d":"93060.00"},{"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"}]
[210,3,2,"乡镇卫生院",4418648.52,4418648.52,4325588.52,{"v":0,"d":"0.00"},{"v":93060,"d":"93060.00"},{"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,4,null,null,15911223.73,8801223.73,8518323.73,{"v":267600,"d":"267600.00"},{"v":15300,"d":"15300.00"},{"v":7110000,"d":"7110000.00"},{"v":7110000,"d":"7110000.00"},{"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"}]
[210,4,1,"疾病预防控制机构",3594928.84,3594928.84,3579628.84,{"v":0,"d":"0.00"},{"v":15300,"d":"15300.00"},{"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"}]
[210,4,2,"卫生监督机构",2341682.53,1911682.53,1644082.53,{"v":267600,"d":"267600.00"},{"v":0,"d":"0.00"},{"v":430000,"d":"430000.00"},{"v":430000,"d":"430000.00"},{"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"}]
[210,4,3,"妇幼保健机构",3294612.36,3294612.36,3294612.36,{"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"}]
[210,4,8,"基本公共卫生服务",{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1600000.00"},{"v":1600000,"d":"1600000.00"},{"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"}]
[210,4,8,"基本公共卫生服务",{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"v":370000,"d":"370000.00"},{"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"}]
[210,4,8,"基本公共卫生服务",{"v":4110000,"d":"4110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4110000,"d":"4110000.00"},{"v":4110000,"d":"4110000.00"},{"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"}]
[210,4,9,"重大公共卫生专项",{"v":600000,"d":"600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600000.00"},{"v":600000,"d":"600000.00"},{"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,99,null,null,{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"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"}]
[210,99,1,"其他医疗卫生与计划生育支出",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"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"}]
[221,{"$nulls":3},{"v":1036095.6,"d":"1036095.60"},{"v":1036095.6,"d":"1036095.60"},{"v":1036095.6,"d":"1036095.60"},{"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"}]
[null,2,null,null,{"v":1036095.6,"d":"1036095.60"},{"v":1036095.6,"d":"1036095.60"},{"v":1036095.6,"d":"1036095.60"},{"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"}]
[221,2,1,"住房公积金",185677.44,185677.44,185677.44,{"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"}]
[221,2,1,"住房公积金",267071.52,267071.52,267071.52,{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",262011.84,262011.84,262011.84,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",199725.36,199725.36,199725.36,{"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"}]
[221,2,1,"住房公积金",121609.44,121609.44,121609.44,{"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"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":48,"n_cols":17,"rows_kept":48,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称卫计局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",49401571.41,10074088.17,{"v":3418680,"d":"3418680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},29312383.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6596420,"d":"6596420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":6216972.6,"d":"6216972.60"},{"v":1471015.8,"d":"1471015.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4745956.8,"d":"4745956.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":6216972.6,"d":"6216972.60"},{"v":1471015.8,"d":"1471015.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4745956.8,"d":"4745956.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":304023.6,"d":"304023.60"},{"v":304023.6,"d":"304023.60"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":667678.8,"d":"667678.80"},{"v":667678.8,"d":"667678.80"},{"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"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":655029.6,"d":"655029.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":655029.6,"d":"655029.60"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":464193.6,"d":"464193.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":464193.6,"d":"464193.60"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":499313.4,"d":"499313.40"},{"v":499313.4,"d":"499313.40"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2590524,"d":"2590524.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2590524,"d":"2590524.00"},{"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","06","机关事业单位职业年金缴费支出",{"v":1036209.6,"d":"1036209.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1036209.6,"d":"1036209.60"},{"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},42148503.21,8014666.05,{"v":3418680,"d":"3418680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24118737.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6596420,"d":"6596420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,14192883.52,6370583.52,{"v":2351080,"d":"2351080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5421220,"d":"5421220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",9797262.67,3607262.67,{"v":780000,"d":"780000.00"},{"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":5410000,"d":"5410000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","01","行政运行（医疗卫生管理事务）",2934540.85,2763320.85,{"v":160000,"d":"160000.00"},{"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":11220,"d":"11220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":1141080,"d":"1141080.00"},{"v":0,"d":"0.00"},{"v":1141080,"d":"1141080.00"},{"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"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":270000,"d":"270000.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270000.00"},{"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"}]
["  210","  01","99","其他医疗卫生与计划生育管理事务支出",{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"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,"02",null,null,7525747.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6458907.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1066840,"d":"1066840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":910000,"d":"910000.00"},{"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":910000,"d":"910000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  02","01","综合医院",{"v":2750000,"d":"2750000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2750000,"d":"2750000.00"},{"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","  02","02","中医（民族）医院",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"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","  02","05","精神病医院",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"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","  02","99","其他公立医院支出",2665747.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2508907.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":156840,"d":"156840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,null,4418648.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4325588.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  03","02","乡镇卫生院",4418648.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4325588.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93060,"d":"93060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,15911223.73,1644082.53,{"v":1067600,"d":"1067600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13184241.2,"d":"13184241.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","01","疾病预防控制机构",3594928.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3579628.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15300,"d":"15300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  04","02","卫生监督机构",2341682.53,1644082.53,{"v":697600,"d":"697600.00"},{"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"}]
["  210","  04","03","妇幼保健机构",3294612.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3294612.36,{"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","  04","08","基本公共卫生服务",{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1600000.00"},{"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","  04","08","基本公共卫生服务",{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"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"}]
["  210","  04","08","基本公共卫生服务",{"v":4110000,"d":"4110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4110000,"d":"4110000.00"},{"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","  04","09","重大公共卫生专项",{"v":600000,"d":"600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600000.00"},{"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,"99",null,null,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"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","  99","01","其他医疗卫生与计划生育支出",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"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"}]
["221",{"$nulls":3},{"v":1036095.6,"d":"1036095.60"},588406.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},447689.28,{"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,{"v":1036095.6,"d":"1036095.60"},588406.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},447689.28,{"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",199725.36,199725.36,{"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"}]
["  221","  02","01","住房公积金",262011.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},262011.84,{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",185677.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},185677.44,{"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",121609.44,121609.44,{"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"}]
["  221","  02","01","住房公积金",267071.52,267071.52,{"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":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":"专项","index":26,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["专项资金预算汇总表"]
["单位名称卫计局",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":70207708.72,"d":"70,207,708.72"},{"v":17260000,"d":"17,260,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":31225108.72,"d":"31,225,108.72"},{"v":0,"d":"0.00"},{"v":19722600,"d":"19,722,600.00"},{"v":0,"d":"0.00"}]
["计划生育协会经费",{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"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"}]
["城镇独生子女父母奖励经费",{"v":2600000,"d":"2,600,000.00"},{"v":2600000,"d":"2,600,000.00"},{"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"}]
["计划生育奖励扶助及特别扶助经费",{"v":1610000,"d":"1,610,000.00"},{"v":1610000,"d":"1,610,000.00"},{"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"}]
["乡镇计划生育专项经费",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["统计宣教迎检综治及流动人口管理经费",{"v":490000,"d":"490,000.00"},{"v":490000,"d":"490,000.00"},{"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"}]
["爱卫办经费",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"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"}]
["基本公共卫生服务工作经费",{"v":370000,"d":"370,000.00"},{"v":370000,"d":"370,000.00"},{"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"}]
["医疗卫生体制改革工作经费",{"v":330000,"d":"330,000.00"},{"v":330000,"d":"330,000.00"},{"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"}]
["并发症治疗及计生服务经费",{"v":210000,"d":"210,000.00"},{"v":210000,"d":"210,000.00"},{"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"}]
["独生子女保健费",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"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"}]
["医疗纠纷调处维稳经费",{"v":180000,"d":"180,000.00"},{"v":180000,"d":"180,000.00"},{"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"}]
["健康扶贫工作经费",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["红十字会经费",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["免疫规划",{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"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"}]
["艾滋病、结核病、突发公共卫生、健康体检等",{"v":900000,"d":"900,000.00"},{"v":900000,"d":"900,000.00"},{"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"}]
["计划生育专项工作经费",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["卫生监督执法经费",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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"}]
["医疗废弃物收储处置费用",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"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"}]
["灭螺经费",{"v":270000,"d":"270,000.00"},{"v":270000,"d":"270,000.00"},{"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"}]
["县级公立医院医药价格改革",{"v":3850000,"d":"3,850,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3850000,"d":"3,850,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["医疗废物集中处置财政补贴",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["征收成本",{"v":15287988.12,"d":"15,287,988.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15287988.12,"d":"15,287,988.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["社会养老保险缴费",{"v":2220000,"d":"2,220,000.00"},{"v":2220000,"d":"2,220,000.00"},{"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"}]
["警地医疗保障协作机制经费",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"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"}]
["晚血病人救治",{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"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"}]
["征收成本",{"v":2079299.72,"d":"2,079,299.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2079299.72,"d":"2,079,299.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["征收成本征",{"v":66640.8,"d":"66,640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66640.8,"d":"66,640.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["免费婚检",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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"}]
["孕产妇产前免费筛查",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"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"}]
["医疗风险基金",{"v":575000,"d":"575,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":575000,"d":"575,000.00"},{"v":0,"d":"0.00"}]
["医疗服务物化成本",{"v":14217000,"d":"14,217,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14217000,"d":"14,217,000.00"},{"v":0,"d":"0.00"}]
["基本公共卫生服务",{"v":4110000,"d":"4,110,000.00"},{"v":4110000,"d":"4,110,000.00"},{"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"}]
["村级公共卫生补助",{"v":3090600,"d":"3,090,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3090600,"d":"3,090,600.00"},{"v":0,"d":"0.00"}]
["医疗发展基金",{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"}]
["乡村医生学习培训项目",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"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"}]
["征收成本",{"v":9541180.08,"d":"9,541,180.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9541180.08,"d":"9,541,180.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["社会养老保险缴费",{"v":910000,"d":"910,000.00"},{"v":910000,"d":"910,000.00"},{"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"}]

{"sheet":"三公","index":27,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,6],[1,0,1,2],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
["单位名称卫计局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":2893900,"d":"2893900.00"},{"v":2594400,"d":"2594400.00"},{"v":299500,"d":"299500.00"},{"v":0,"d":"0.00"},{"v":299500,"d":"299500.00"},{"v":0,"d":"0.00"}]
[null,{"v":2893900,"d":"2893900.00"},{"v":2594400,"d":"2594400.00"},{"v":299500,"d":"299500.00"},{"v":0,"d":"0.00"},{"v":299500,"d":"299500.00"},{"v":0,"d":"0.00"}]
["临湘市精神病医院",{"v":30000,"d":"30000.00"},{"v":20000,"d":"20000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"}]
["临湘市卫生和计划生育局",{"v":160000,"d":"160000.00"},{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市二人民医院",{"v":171000,"d":"171000.00"},{"v":66000,"d":"66000.00"},{"v":105000,"d":"105000.00"},{"v":0,"d":"0.00"},{"v":105000,"d":"105000.00"},{"v":0,"d":"0.00"}]
["临湘市卫生计生综合监督执法局",{"v":130300,"d":"130300.00"},{"v":65800,"d":"65800.00"},{"v":64500,"d":"64500.00"},{"v":0,"d":"0.00"},{"v":64500,"d":"64500.00"},{"v":0,"d":"0.00"}]
["临湘市疾病预防控制中心",{"v":240000,"d":"240000.00"},{"v":200000,"d":"200000.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"}]
["临湘市中医院",{"v":180000,"d":"180000.00"},{"v":180000,"d":"180000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市妇幼保健计划生育服务中心",{"v":225600,"d":"225600.00"},{"v":145600,"d":"145600.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"}]
["临湘市基层医疗卫生机构财务集中核算中心",{"v":1590000,"d":"1590000.00"},{"v":1590000,"d":"1590000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市血防办",{"v":153000,"d":"153000.00"},{"v":153000,"d":"153000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市卫生进修学校",{"v":14000,"d":"14000.00"},{"v":14000,"d":"14000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":16,"n_cols":22,"rows_kept":16,"merged":[[0,0,0,21],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]],"flags":["formulas_cached_only"]}
["整体支出绩效目标申报表"]
["单位名称卫计局",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["501001","临湘市卫生和计划生育局","李华","3557313",58,58,"临湘市卫生和计划生育局的主要职责是贯彻执行上级卫生和计生工作的方针政策和法律法规；负责协调推进医药卫生体制改革和医疗保障；负责疾病预防控制、免疫规划、严重危害人民健康的公共卫生问题的干预措施并组织落实；负责职业卫生、放射卫生、传染病防治等的监测和监督；推进基本公共卫生和计划生育服务均等化；推进全市公立医院改革；贯彻落实国家基本药物制度和生育政策，加强出生人口性别比综合治理等。",{"v":1477.98,"d":"1,477.98"},{"v":1224.31,"d":"1,224.31"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},53.67,{"v":1477.98,"d":"1,477.98"},588.98,{"v":889,"d":"889.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},"2019年绩效目标任务：完成城镇独生子女父母经费2600000元、计划生育综治等工作经费490000元、医疗卫生体制改革工作经费330000元、计划生育协会经费700000元、计划生育家庭奖励扶助及特别扶助经费1610000元、基本公共卫生服务工作经费370000元。"]
["501012","临湘市基层医疗卫生机构财务集中核算中心","杨立琳","3557313",548,425,"乡镇卫生院财务核算",{"v":6428.53,"d":"6,428.53"},{"v":1215.53,"d":"1,215.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5213,"d":"5,213.00"},{"v":6428.53,"d":"6,428.53"},{"v":4045.27,"d":"4,045.27"},{"v":2383.26,"d":"2,383.26"},{"v":159,"d":"159.00"},{"v":0,"d":"0.00"},{"v":159,"d":"159.00"},{"v":0,"d":"0.00"}]
["501007","临湘市二人民医院","朱秋芬","3078589",83,21,"为人民身体健康提供血吸虫病医疗，预防保健与医疗服务。负责宣传血吸虫病防治知识、作好血吸虫病查治预防、抢救和鉴定工作，负责开展一些常见病、多发病的诊治工作。\r\n",931.56,331.56,{"v":0,"d":"0.00"},{"v":559,"d":"559.00"},{"v":41,"d":"41.00"},931.56,708.63,222.93,{"v":17.1,"d":"17.10"},{"v":10.5,"d":"10.50"},{"v":6.6,"d":"6.60"},{"v":0,"d":"0.00"}]
["501006","临湘市人民医院","李小娟","3727615",461,711,"集医疗、科研、教学、预防、保健于一体的二级甲等综合性医院。",{"v":6275,"d":"6,275.00"},{"v":275,"d":"275.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6275,"d":"6,275.00"},{"v":4096.2,"d":"4,096.20"},{"v":2178.8,"d":"2,178.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"6651000"]
["501009","临湘市妇幼保健计划生育服务中心","李小芳","3660008",200,285,"1.开展母婴保健技术服务\r\n2.开展临床医疗服务\r\n3.从事外线妇幼保健工作",{"v":1764.32,"d":"1,764.32"},389.46,{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},174.86,{"v":1764.32,"d":"1,764.32"},{"v":1697.66,"d":"1,697.66"},66.66,22.56,{"v":8,"d":"8.00"},14.56,{"v":0,"d":"0.00"},"以医疗质量为核心，以病人为中心的服务宗旨"]
["501005","临湘市血防办","吴灿","3721563",53,53,"为人民身体健康提供血吸虫病防治管理保障。",478.39,390.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.04,478.39,451.39,{"v":27,"d":"27.00"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},"经济效益：居民身体健康\r\n环境效益：改变环境，综合治理\r\n社会效益：疫区人民身体健康","因本单位无任何其他收入来源，但有自筹编制五人。"]
["501004","临湘市卫生计生综合监督执法局","肖湘萍","3799006",35,35,"临湘市卫生计生综合监督执法局属于卫生和计划生育局二级预算单位，现有在职干部职工35人。主要职能；依法承担卫生计生专项整治和日常监督检查，负责社会抚养费的征收和计划生育违法违纪案件的办理，卫生计生监督执法业务指导，法治宣传和执法人员的培训，信息管理等工作。",351.02,276.73,{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},39.29,351.02,308.02,{"v":43,"d":"43.00"},13.03,6.45,6.58,{"v":0,"d":"0.00"}]
["501011","临湘市精神病医院","郭伦芳","3066923",49,49,"临湘市精神病专科医院为纯公益性事业单位，承担全市精神疾病综合防治工作任务。部门预算由财务部门完成。",474.02,{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},374.02,474.02,474.02,{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["501003","临湘市疾病预防控制中心","胡春华","3732459",0,84,null,912.49,{"v":611.2,"d":"611.20"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},201.29,912.49,752.49,{"v":160,"d":"160.00"},{"v":24,"d":"24.00"},{"v":4,"d":"4.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["501010","临湘市卫生进修学校","邱武均",null,20,10,"卫生计生培训",104.27,{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},89.27,104.27,99.27,{"v":5,"d":"5.00"},{"v":1.4,"d":"1.40"},{"v":0,"d":"0.00"},{"v":1.4,"d":"1.40"},{"v":0,"d":"0.00"}]
["501008","临湘市中医院","张琳",null,228,228,"医疗服务",{"v":3111,"d":"3,111.00"},{"v":111,"d":"111.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3111,"d":"3,111.00"},{"v":2065.88,"d":"2,065.88"},{"v":1045.12,"d":"1,045.12"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"}]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":32,"n_cols":53,"rows_kept":32,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]],"flags":["formulas_cached_only"]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":1451,"d":"1,451.00"},{"v":1530.93,"d":"1,530.93"},{"v":288,"d":"288.00"},{"v":569,"d":"569.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1483.7,"d":"1,483.70"},{"v":4722.18,"d":"4,722.18"},{"v":3222.7,"d":"3,222.70"},{"v":6822.11,"d":"6,822.11"}]
["501001","临湘市卫生和计划生育局","社保股","2019年1-12月","延续项目","其他专项类",null,null,"2019年计划生育奖励扶助及特别扶助经费",null,{"v":161,"d":"161.00"},{"v":161,"d":"161.00"},{"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":161,"d":"161.00"},{"v":161,"d":"161.00"}]
["501001","临湘市卫生和计划生育局","社保股","2019年1-12月","延续项目","其他专项类",null,null,"2019年基本公共卫生服务工作经费",null,{"v":50,"d":"50.00"},{"v":37,"d":"37.00"},{"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":50,"d":"50.00"},{"v":37,"d":"37.00"}]
["501001","临湘市卫生和计划生育局","社保股","2019年1-12月","延续项目","其他专项类",null,null,"医疗卫生体制改革工作经费",null,{"v":50,"d":"50.00"},{"v":33,"d":"33.00"},{"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":50,"d":"50.00"},{"v":33,"d":"33.00"}]
["501001","临湘市卫生和计划生育局","社保股","2019年1-12月","延续项目","其他专项类",null,null,"乡镇计划生育专项经费",null,{"v":600,"d":"600.00"},{"v":200,"d":"200.00"},{"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":600,"d":"600.00"},{"v":200,"d":"200.00"}]
["501001","临湘市卫生和计划生育局","社保股","2019年1-12月","延续项目","其他专项类",null,null,"2019年城镇独生子女父母奖励经费",null,{"v":260,"d":"260.00"},{"v":260,"d":"260.00"},{"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":260,"d":"260.00"},{"v":260,"d":"260.00"}]
["501001","临湘市卫生和计划生育局","社保股","2019年1-12月","延续项目","其他专项类",null,null,"2019年统计宣教迎检综治及流动人口管理经费",null,{"v":65,"d":"65.00"},{"v":49,"d":"49.00"},{"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":65,"d":"65.00"},{"v":49,"d":"49.00"}]
["501001","临湘市卫生和计划生育局","社保股","2019年1-12月","延续项目","其他专项类","李新兵",null,"计划生育协会经费","省计划生育协会考核方案",{"v":65,"d":"65.00"},{"v":70,"d":"70.00"},{"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":65,"d":"65.00"},{"v":70,"d":"70.00"},null,null,"2019年计划生育协会经费","2019年计划生育协会经费"]
["501003","临湘市疾病预防控制中心","社保股",null,"延续项目","其他专项类",{"$nulls":4},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"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":90,"d":"90.00"},{"v":90,"d":"90.00"}]
["501003","临湘市疾病预防控制中心","社保股",null,"延续项目","其他专项类",{"$nulls":4},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["501006","临湘市人民医院","社保股","2019.1.1-2019.12.31","延续项目","其他专项类","余兴","3127601","县级公立医药价格改革，取消药品加成，实行药品“零差率”，同时调整部分医疗服务价格。","《国务院办公厅关于印发深化医药卫生体制改革2014年重点工作任务通知》（国办发【2014】24号）；《关于印发推进县级公立医院综合改革意见的通知》（国卫体改发【2014】12号）；《关于印发《关于进一步推进县级公立医院医药价格改革的实施意见》的通知》（湘发改价医【2015】16号）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":288,"d":"288.00"},{"v":385,"d":"385.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":288,"d":"288.00"},{"v":385,"d":"385.00"}]
["501006","临湘市人民医院","社保股","2019.1.1-2019.12.31","延续项目","其他专项类","余兴","3127601","我市医疗废物处置费用未纳入医疗成本前，由同级财政补助50%。市级医疗机构的处置费用补贴由市级财政直接拨付给处置企业，县（市、区）医疗机构的处置费用补贴由县级财政直接拨付给医疗机构。","《关于集中处置医疗废物的意见》（岳政发【2004】13号）；《关于明确我市医疗废物集中处置财政补贴有关问题的通知》（岳环发【2010】65号）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["501006","临湘市人民医院","社保股",{"$nulls":5},"征收成本",null,{"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":1443.7,"d":"1,443.70"},{"v":1528.8,"d":"1,528.80"},{"v":1443.7,"d":"1,443.70"},{"v":1528.8,"d":"1,528.80"}]
["501006","临湘市人民医院","社保股",{"$nulls":5},"社会养老保险",null,{"v":0,"d":"0.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":222,"d":"222.00"}]
["501007","临湘市二人民医院","社保股",{"$nulls":5},"征收成本",null,{"v":0,"d":"0.00"},207.93,{"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"},{"v":0,"d":"0.00"},207.93]
["501008","临湘市中医院","社保股",{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},954.12,{"v":0,"d":"0.00"},954.12]
["501008","临湘市中医院","社保股",{"$nulls":7},{"v":0,"d":"0.00"},{"v":91,"d":"91.00"},{"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":91,"d":"91.00"}]
["501009","临湘市妇幼保健计划生育服务中心","社保股",null,"延续项目","其他专项类","胡小华","3660187","为计划怀孕夫妇免费提供优生健康教育、体格检查、临床实验室检查、影像学检查、风险评估、咨询指导、早孕及妊娠结局随访等孕前优生健康检查服务。","湘卫妇幼发【2017】3号文件    人口科技【2013】21号文件",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"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":40,"d":"40.00"},{"v":40,"d":"40.00"},"我市每年的目标人群数为4590人，每对经费为140元，其中地方财政配套50%，共计配套经费为4590*140*50%=385560元",null,"完成年度指标数","以医疗质量为核心，以病人为中心的服务宗旨","1.优生健康教育\r\n2.病吏询问\r\n3.体格检查\r\n4.实验室检查\r\n5.病毒筛查\r\n6.景像\r\n7.风险评估和咨询指导\r\n8.早孕和妊娠结局追踪询访","4590人","4590人","良好","良好","良好",{"$nulls":15},"可持续指标","可持续指标","可持续指标","满意度100%","满意度100%"]
["501012","临湘市基层医疗卫生机构财务集中核算中心","社保股","2019-1-1至2019-12-31","延续项目","采购类",null,null,"临湘市基层医疗卫生机构采购办公用品及设备。",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":184,"d":"184.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":184,"d":"184.00"}]
["501012","临湘市基层医疗卫生机构财务集中核算中心","社保股","2019-1-1至2019-12-31","延续项目","其他专项类",{"$nulls":4},{"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":411,"d":"411.00"},{"v":0,"d":"0.00"},{"v":411,"d":"411.00"}]
["501012","临湘市基层医疗卫生机构财务集中核算中心","社保股","2019-1-1至2019-12-31","延续项目","其他专项类",null,null,"医疗服务成本",null,{"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":1421.7,"d":"1,421.70"},{"v":0,"d":"0.00"},{"v":1421.7,"d":"1,421.70"}]
["501012","临湘市基层医疗卫生机构财务集中核算中心","社保股","2019-1-1至2019-12-31","延续项目","其他专项类",{"$nulls":3},"按51.51万人口，人平6元，计算",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},309.06,{"v":0,"d":"0.00"},309.06]
["501012","临湘市基层医疗卫生机构财务集中核算中心","社保股","2019-1-1至2019-12-31","延续项目","其他专项类",{"$nulls":4},{"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":57.5,"d":"57.50"},{"v":0,"d":"0.00"},{"v":57.5,"d":"57.50"}]

{"sheet":"5-政府采购预算表","index":30,"n_rows":30,"n_cols":15,"rows_kept":30,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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"]}
[{"$nulls":14},"录入05表"]
["2019年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"合计",{"$nulls":3},106,null,{"v":2370200,"d":"2,370,200.00"},{"v":530200,"d":"530,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市基层医疗卫生机构财务集中核算中心",{"$nulls":3},0,null,{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["501012","  临湘市基层医疗卫生机构财务集中核算中心","货物类","医疗发展基金","通用设备",0,null,{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1840000,"d":"1,840,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市疾病预防控制中心",{"$nulls":3},79,null,{"v":430200,"d":"430,200.00"},{"v":430200,"d":"430,200.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","服务类","艾滋病、结核病、突发公共卫生、健康体检等","其他印刷服务",0,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","鼓粉盒",8,"个",{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","复印机",1,"台",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","空调机",5,"台",{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","复印纸",30,"箱",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","服务类","艾滋病、结核病、突发公共卫生、健康体检等","其他印刷服务",0,null,{"v":180000,"d":"180,000.00"},{"v":180000,"d":"180,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","台式计算机",10,"台",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","路由器",10,"台",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","服务类","艾滋病、结核病、突发公共卫生、健康体检等","信息技术服务",0,null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","投影仪",1,"台",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","激光打印机",5,"台",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","便携式计算机",2,"台",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","多功能一体机",2,"台",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"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"}]
["501003","  临湘市疾病预防控制中心","货物类","艾滋病、结核病、突发公共卫生、健康体检等","粉盒",5,"个",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"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"}]
[null,"临湘市卫生和计划生育局",{"$nulls":3},27,null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["501001","  临湘市卫生和计划生育局","货物类","计划生育协会经费","台式计算机",6,null,{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"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"}]
["501001","  临湘市卫生和计划生育局","货物类","医疗卫生体制改革工作经费","通用设备",5,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"}]
["501001","  临湘市卫生和计划生育局","货物类","统计宣教迎检综治及流动人口管理经费","通用设备",4,null,{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"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"}]
["501001","  临湘市卫生和计划生育局","货物类","健康扶贫工作经费","通用设备",4,null,{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"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"}]
["501001","  临湘市卫生和计划生育局","货物类","红十字会经费","通用设备",4,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"}]
["501001","  临湘市卫生和计划生育局","货物类","爱卫办经费","通用设备",4,null,{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"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"}]

{"sheet":"绩效目标-附表","index":31,"n_rows":43,"n_cols":5,"rows_kept":43,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市卫生健康局汇总","工资和福利","临财预【2018】51号",null,{"v":13478.61,"d":"13,478.61"}]
["临湘市卫生健康局汇总","商品和服务支出","临财预【2018】51号",null,{"v":1796.57,"d":"1,796.57"}]
["临湘市卫生健康局汇总","对个人和家庭的补助","临财预【2018】51号",null,12.64]
["临湘市卫生健康局汇总","征收成本征","临财预【2018】51号",null,6.66]
["临湘市卫生健康局汇总","计划生育奖励扶助及特别扶助经费","临财预【2018】51号",null,{"v":161,"d":"161.00"}]
["临湘市卫生健康局汇总","县级公立医院医药价格改革","临财预【2018】51号",null,{"v":385,"d":"385.00"}]
["临湘市卫生健康局汇总","乡村医生学习培训项目","临财预【2018】51号",null,{"v":5,"d":"5.00"}]
["临湘市卫生健康局汇总","警地医疗保障协作机制经费","临财预【2018】51号",null,{"v":3,"d":"3.00"}]
["临湘市卫生健康局汇总","医疗风险基金","临财预【2018】51号",null,{"v":57.5,"d":"57.50"}]
["临湘市卫生健康局汇总","独生子女保健费","临财预【2018】51号",null,{"v":9,"d":"9.00"}]
["临湘市卫生健康局汇总","医疗纠纷调处维稳经费","临财预【2018】51号",null,{"v":18,"d":"18.00"}]
["临湘市卫生健康局汇总","晚血病人救治","临财预【2018】51号",null,{"v":15,"d":"15.00"}]
["临湘市卫生健康局汇总","医疗废物集中处置财政补贴","临财预【2018】51号",null,{"v":40,"d":"40.00"}]
["临湘市卫生健康局汇总","社会养老保险缴费","临财预【2018】51号",null,{"v":222,"d":"222.00"}]
["临湘市卫生健康局汇总","基本公共卫生服务","临财预【2018】51号",null,{"v":411,"d":"411.00"}]
["临湘市卫生健康局汇总","计划生育专项工作经费",null,null,{"v":10,"d":"10.00"}]
["临湘市卫生健康局汇总","村级公共卫生补助",null,null,309.06]
["临湘市卫生健康局汇总","卫生监督执法经费",null,null,{"v":8,"d":"8.00"}]
["临湘市卫生健康局汇总","基本公共卫生服务工作经费",null,null,{"v":37,"d":"37.00"}]
["临湘市卫生健康局汇总","灭螺经费",null,null,{"v":27,"d":"27.00"}]
["临湘市卫生健康局汇总","艾滋病、结核病、突发公共卫生、健康体检等",null,null,{"v":90,"d":"90.00"}]
["临湘市卫生健康局汇总","免费婚检",null,null,{"v":20,"d":"20.00"}]
["临湘市卫生健康局汇总","征收成本",null,null,207.93]
["临湘市卫生健康局汇总","健康扶贫工作经费",null,null,{"v":10,"d":"10.00"}]
["临湘市卫生健康局汇总","医疗服务物化成本",null,null,{"v":1421.7,"d":"1,421.70"}]
["临湘市卫生健康局汇总","医疗废弃物收储处置费用",null,null,{"v":25,"d":"25.00"}]
["临湘市卫生健康局汇总","医疗卫生体制改革工作经费",null,null,{"v":33,"d":"33.00"}]
["临湘市卫生健康局汇总","征收成本",null,null,954.12]
["临湘市卫生健康局汇总","征收成本",null,null,{"v":1528.8,"d":"1,528.80"}]
["临湘市卫生健康局汇总","并发症治疗及计生服务经费",null,null,{"v":21,"d":"21.00"}]
["临湘市卫生健康局汇总","社会养老保险缴费",null,null,{"v":91,"d":"91.00"}]
["临湘市卫生健康局汇总","乡镇计划生育专项经费",null,null,{"v":200,"d":"200.00"}]
["临湘市卫生健康局汇总","城镇独生子女父母奖励经费",null,null,{"v":260,"d":"260.00"}]
["临湘市卫生健康局汇总","医疗发展基金",null,null,{"v":184,"d":"184.00"}]
["临湘市卫生健康局汇总","红十字会经费",null,null,{"v":10,"d":"10.00"}]
["临湘市卫生健康局汇总","孕产妇产前免费筛查",null,null,{"v":40,"d":"40.00"}]
["临湘市卫生健康局汇总","统计宣教迎检综治及流动人口管理经费",null,null,{"v":49,"d":"49.00"}]
["临湘市卫生健康局汇总","爱卫办经费",null,null,{"v":11,"d":"11.00"}]
["临湘市卫生健康局汇总","免疫规划",null,null,{"v":70,"d":"70.00"}]
["临湘市卫生健康局汇总","计划生育协会经费",null,null,{"v":70,"d":"70.00"}]