{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["收支","支出预算表","财政拨款支出预算","三公"],"not_rendered":{"external_links":2,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支","index":0,"n_rows":33,"n_cols":4,"rows_kept":33,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
["附表1"]
["收 支 预 算 总 表 "]
["单位名称：本溪高新技术产业开发区公共卫生管理中心",null,null,"单位:万元"]
["收      入 ",null,"支出"]
["项目 ","预算数 ","项目（按功能分类） ","预算数 "]
["一、财政拨款收入",{"v":50,"d":"50.00"},"一般公共服务"]
["二、纳入预算管理的行政事业性收费等非税收入",null,"外交"]
["三、纳入预算管理的政府性基金",null,"国防"]
["四、纳入专户管理的行政事业性收费",{"v":0,"d":"0.00"},"公共安全"]
["五、其他收入",{"v":0,"d":"0.00"},"教育"]
[null,null,"科学技术"]
[null,null,"文化体育与传媒"]
[null,null,"社会保障和就业",{"v":4,"d":"4.00"}]
[null,null,"社会保险基金支出"]
[null,null,"医疗卫生",{"v":46,"d":"46.00"}]
[null,null,"节能环保"]
[null,null,"城乡社区事务"]
[null,null,"农林水事务"]
[null,null,"交通运输"]
[null,null,"资源勘探电力信息等事务"]
[null,null,"商业服务业等事务"]
[null,null,"金融支出"]
[null,null,"援助其他地区支出"]
[null,null,"国土资源气象等事务"]
[null,null,"住房保障支出"]
[null,null,"粮油物资管理事务"]
[null,null,"预备费"]
[null,null,"国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,"转移性支出",{"v":0,"d":"0.00"}]
[]
[]
["     收    入    总    计 ",{"v":50,"d":"50.00"},"    支    出    总    计 ",{"v":50,"d":"50.00"}]

{"sheet":"支出预算表","index":1,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["附表2"]
["支 出 预 算 表"]
[]
["单位名称：本溪高新技术产业开发区公共卫生管理中心",{"$nulls":8},"单位:万元"]
["科目编码",null,null,"科目名称（类/款/项）","合计","财政拨款收入","纳入预算管理的行政事业性收费等非税收入","纳入预算管理的政府性基金","纳入专户管理的行政事业性收费","其他收入"]
["类","款","项"]
["**","**","**","**",1,2,3,4,5,6]
[{"$nulls":3},"合计",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05",null,"行政事业单位离退休",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","02","  事业单位离退休",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"医疗卫生与计划生育支出",{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","04",null,"公共卫生",{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","04","01","  疾病预防控制机构",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","04","99","  其他公共卫生支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款支出预算","index":2,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
["附表3"]
["支 出 预 算 表"]
[]
["单位名称：本溪高新技术产业开发区公共卫生管理中心",{"$nulls":6},"单位:万元"]
["科目编码",null,null,"科目名称（类/款/项）","合计","基本支出","项目支出","备注"]
["类","款","项"]
["**","**","**","**",1,2,3,4]
[{"$nulls":3},"合计",{"v":50,"d":"50.00"},{"v":34,"d":"34.00"},{"v":16,"d":"16.00"}]
["208",null,null,"社会保障和就业支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["208","05",null,"行政事业单位离退休",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["208","05","02","  事业单位离退休",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["210",null,null,"医疗卫生与计划生育支出",{"v":46,"d":"46.00"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"}]
["210","04",null,"公共卫生",{"v":46,"d":"46.00"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"}]
["210","04","01","  疾病预防控制机构",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["210","04","99","  其他公共卫生支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]

{"sheet":"三公","index":3,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[4,0,5,0],[4,1,4,2]],"flags":["formulas_cached_only"]}
["附表4"]
["2015年“三公”经费预算表"]
[]
["单位名称：本溪高新技术产业开发区公共卫生管理中心",null,"单位：万元"]
["项目","金额"]
[null,"2014年","2015年"]
["  “三公”经费合计"]
["       1、因公出国（境）费"]
["       2、公务接待费"]
["       3、公务用车购置及运行费"]
["       其中：公务用车购置"]
["             公务用车运行费"]