{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["1收支总表","2收入预算总表","3支出预算总表","7经费拨款表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1收支总表","index":0,"n_rows":16,"n_cols":12,"rows_kept":16,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算01表"]
[" 收  支  预  算  总  表"]
[{"$nulls":11},"单位：千元"]
["收              入",null,"支                        出"]
["项   目","金　额","项   目","合计","结余结转资金","2016年预算"]
[{"$nulls":5},"小计","经费拨款","纳入预算管理的行政事业性收费及罚没收入","专项收入","政府性基金收入","财政专户管理的教育收费、彩票发行费","其他收入"]
["一、经费拨款",{"v":4655,"d":"4,655.00"},"一、基本支出",{"v":4655,"d":"4,655.00"},null,{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"}]
["二、纳入预算管理的行政事业性收费及罚没收入",null,"（一）工资福利支出",{"v":4655,"d":"4,655.00"},null,{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"}]
["三、专项收入",null,"（二）商品服务支出"]
["四、政府性基金收入",null,"（三）对个人和家庭的补助"]
["五、财政专户管理的教育收费、彩票发行费",null,"二、项目支出"]
["六、其他收入",null,"（一）单位一般项目支出"]
["七、结余结转资金",{"v":0,"d":"0.00"},"（二）财政政策项目支出"]
[null,null,"（三）财政重点项目支出"]
[null,null,"三、其他支出"]
["本  年  收  入  合  计",{"v":4655,"d":"4,655.00"},"本  年  支  出  合  计",{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":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":"2收入预算总表","index":1,"n_rows":8,"n_cols":14,"rows_kept":8,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算02表"]
["收 入 预 算 总 表"]
[{"$nulls":13},"单位：千元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总计","结余结转资金","2016年预算"]
["类","款","项",{"$nulls":4},"小计","经费拨款","纳入预算管理的行政事业性收费及罚没收入","专项收入","政府性基金收入","财政专户管理的教育收费、彩票发行费","其他收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":3},"506001","濮阳市人民医院",{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":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":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":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":"3支出预算总表","index":2,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算03表"]
["支  出  预  算  总  表"]
[{"$nulls":14},"单位：千元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":3},"其他支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","单位一般项目","财政政策项目","财政重点项目"]
["**","**","**","**","**",1,2,3,4,5,6,8,9,10,11]
[null,"02",null,null,"  公立医院",{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"01",null,"    综合医院",{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","506001","      濮阳市人民医院",{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"7经费拨款表","index":3,"n_rows":10,"n_cols":34,"rows_kept":10,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,33,5,33],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[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],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":33},"预算07表"]
["经费拨款支出预算明细表"]
[{"$nulls":33},"单位：千元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","工资福利支出",{"$nulls":5},"商品和服务支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":5},"项目支出",{"$nulls":3},"其他支出"]
["类","款","项",{"$nulls":3},"合  计","统发部分","未统发部分",{"$nulls":3},"合计","国公出国(境)费用","公务用车运行维护费","公务接待费","培训费","会议费","水费","电费","邮电费","工会经费","其他商品和服务支出","合  计","离退休统发工资","离退休未统发工资","离休公用经费","退休公用经费","服刑戒毒人员伙食费","合计","单位一般项目","财政政策项目","财政重点项目"]
[{"$nulls":8},"工资","活工资","绩效工资","文明奖"]
["**","**","**","**","**",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]
[null,"02",null,null,"  公立医院",{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"01",null,"    综合医院",{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","506001","      濮阳市人民医院",{"v":4655,"d":"4,655.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":4655,"d":"4,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]