{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["收支总表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[1,0,1,7],[2,1,2,2],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7]],"flags":["formulas_cached_only"]}
["附件1"]
["2018 年 部 门 预 算 收 支 总 表"]
[null,"遂溪县疾病预防控制中心",{"$nulls":5},"单位：元"]
["收  入",null,"支  出",null,"支  出",null,"支  出"]
["项目","2018年预算","项目（部门经济分类）","2018年预算","项目（政府经济分类）","2018年预算","项目（功能科目）","2018年预算"]
["一、预算拨款",{"v":6282835,"d":"6,282,835.00"},"一、基本支出",{"v":6282835,"d":"6,282,835.00"},"一、机关工资福利支出",{"v":4216295,"d":"4,216,295.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["   一般公共预算拨款",{"v":6282835,"d":"6,282,835.00"},"    工资福利支出",{"v":4951683,"d":"4,951,683.00"},"二、机关商品和服务支出",{"v":727660,"d":"727,660.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["   政府性基金预算拨款",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":603492,"d":"603,492.00"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["二、预算外资金",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":727660,"d":"727,660.00"},"四、机关资本性支出（二）",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["    行政事业性收费收入",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"},"五、对事业单位经常性补助",{"v":735388,"d":"735,388.00"},"五、教育",{"v":0,"d":"0.00"}]
["    主管部门集中收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
["    纳入预算外管理基金收入",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":0,"d":"0.00"},"七、对企业补助",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["    其他预算资金",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":0,"d":"0.00"},"八、对企业资本性支出",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":124752,"d":"124,752.00"}]
[null,null,"    对企事业单位的补贴",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",{"v":603492,"d":"603,492.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"    债务利息支出",{"v":0,"d":"0.00"},"十、对社会保障基金支出",{"v":0,"d":"0.00"},"十、医疗卫生与计划生育支出",{"v":5752814,"d":"5,752,814.00"}]
[null,null,"    基本建设支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    其他资本性支出",{"v":0,"d":"0.00"},"十二、债务还本支出",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},"十三、转移性支出",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
["三、事业收入（不含预    算外资金）",{"v":0,"d":"0 "},"三、事业单位经营支出",{"v":0,"d":"0.00"},"十四、预备费及预留",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
["四、单位经营服务性收入",{"v":0,"d":"0 "},"四、对附属单位补助支出",{"v":0,"d":"0.00"},"十五、其他支出",{"v":0,"d":"0.00"},"十五、资源勘探电力信息等支出",{"v":0,"d":"0.00"}]
["五、其他收入",{"v":0,"d":"0 "},"五、上缴上级支出",{"v":0,"d":"0.00"},null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0 "},"六、结转下年",{"v":0,"d":"0.00"},null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
["七、附属单位上缴收入",{"v":0,"d":"0 "},{"$nulls":4},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
["八、用事业基金弥补收支差额",{"v":0,"d":"0 "},{"$nulls":4},"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
["九、上年结转、结余",{"v":0,"d":"0 "},{"$nulls":4},"二十、住房保障支出",{"v":405269,"d":"405,269.00"}]
[{"$nulls":6},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十三、国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["收入合计",{"v":6282835,"d":"6,282,835.00"},"支出合计",{"v":6282835,"d":"6,282,835.00"},null,{"v":6282835,"d":"6,282,835.00"},"支出合计",{"v":6282835,"d":"6,282,835.00"}]