{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["1收支总表","6支出分类（部门预算）","24三公"],"read":"whole","date_system":"1900"}

{"sheet":"1收支总表","index":0,"n_rows":41,"n_cols":8,"rows_kept":41,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,2],[3,6,3,7],[4,0,4,1],[4,2,4,7]]}
[]
["收支总表"]
["单位：305001-洪江市医疗保障局本级"]
[{"$nulls":6},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":551.47912,"d":"551.48"},"（一）一般公共服务支出",null,"一、基本支出",{"v":406.47912,"d":"406.48"},"一、机关工资福利支出",{"v":374.414896,"d":"374.41"}]
["      经费拨款",null,"（二）外交支出",null,"      工资福利支出",{"v":374.414896,"d":"374.41"},"二、机关商品和服务支出",{"v":167.864224,"d":"167.86"}]
["      纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出",null,"      商品和服务支出",{"v":32.064224,"d":"32.06"},"三、机关资本性支出（一）"]
["        行政事业性收费收入",null,"（四）公共安全支出",null,"      对个人和家庭的补助",null,"四、机关资本性支出（二）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":145,"d":"145.00"},"五、对事业单位经常性补助",{"v":9.2,"d":"9.20"}]
["        国有资本经营收入",null,"（六）科学技术支出",null,"      按项目管理的工资福利支出",null,"六、对事业单位资本性补助"]
["        国有资源（资产）有偿使用收入",null,"（七）文化旅游体育与传媒支出",null,"      按项目管理的商品和服务支出",{"v":145,"d":"145.00"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":41.356218,"d":"41.36"},"      按项目管理的对个人和家庭的补助",null,"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"      债务利息及费用支出",null,"九、对个人和家庭的补助"]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":480.494038,"d":"480.49"},"      资本性支出（基本建设）",null,"十、对社会保障基金补助"]
["        其他纳入一般公共预算管理的非税收入",null,"（十一）节能环保支出",null,"      资本性支出",null,"十一、债务利息及费用支出"]
["      一般债券",null,"（十二）城乡社区支出",null,"      对企业补助（基本建设）",null,"十二、债务还本支出"]
["      外国政府和国际组织贷款",null,"（十三）农林水支出",null,"      对企业补助",null,"十四、转移性支出"]
["      外国政府和国际组织捐赠",null,"（十四）交通运输支出",null,"      对社会保障基金补助",null,"十五、预备费及预留"]
["二、政府性基金预算拨款收入",null,"（十五）资源勘探工业信息等支出",null,"      其他支出",null,"十六、其他支出"]
["三、国有资本经营预算拨款收入",null,"（十六）商业服务业等支出",null,"三、事业单位经营服务支出"]
["四、社会保障基金预算资金",null,"（十七）金融支出"]
["五、财政专户管理资金收入",null,"（十八）援助其他地区支出"]
["六、上级财政补助收入",null,"（十九）自然资源海洋气象等支出"]
["      一般公共预算补助",null,"（二十）住房保障支出",{"v":29.628864,"d":"29.63"}]
["      政府性基金补助",null,"（二十一）粮油物资储备支出"]
["      国有资本经营预算补助",null,"（二十二）国有资本经营预算支出"]
["六、事业收入",null,"（二十三）灾害防治及应急管理支出"]
["七、事业单位经营收入",null,"（二十四）预备费"]
["八、上级单位补助收入",null,"（二十五）其他支出"]
["九、附属单位上缴收入",null,"（二十六）转移性支出"]
["十、其他收入",null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
["本 年 收 入 合 计",{"v":551.47912,"d":"551.48"},"本　年　支　出　合　计",{"v":551.47912,"d":"551.48"},"本　年　支　出　合　计",{"v":551.47912,"d":"551.48"},"本　年　支　出　合　计",{"v":551.47912,"d":"551.48"}]
["上年结转结余",null,"年终结转结余",null,"年终结转结余",null,"年终结转结余"]
[]
["收  入  总  计",{"v":551.47912,"d":"551.48"},"支  出  总  计",{"v":551.47912,"d":"551.48"},"支  出  总  计",{"v":551.47912,"d":"551.48"},"支  出  总  计",{"v":551.47912,"d":"551.48"}]

{"sheet":"6支出分类（部门预算）","index":1,"n_rows":15,"n_cols":21,"rows_kept":15,"merged":[[1,0,1,20],[2,0,2,20],[3,16,3,20],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,9],[4,10,4,20]]}
[]
["支出预算分类汇总表（按部门预算经济分类）"]
["单位：305001-洪江市医疗保障局本级"]
[{"$nulls":16},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的工资福利支出","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":551.47912,"d":"551.48"},{"v":406.47912,"d":"406.48"},{"v":374.414896,"d":"374.41"},{"v":32.064224,"d":"32.06"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"},null,{"v":145,"d":"145.00"}]
[{"$nulls":3},"305","洪江市医疗保障局",{"v":551.47912,"d":"551.48"},{"v":406.47912,"d":"406.48"},{"v":374.414896,"d":"374.41"},{"v":32.064224,"d":"32.06"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"}]
[{"$nulls":3},"  305001","  洪江市医疗保障局本级",{"v":551.47912,"d":"551.48"},{"v":406.47912,"d":"406.48"},{"v":374.414896,"d":"374.41"},{"v":32.064224,"d":"32.06"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"}]
["210","15","01","    305001","    行政运行",{"v":461.387704,"d":"461.39"},{"v":316.387704,"d":"316.39"},{"v":284.32348,"d":"284.32"},{"v":32.064224,"d":"32.06"},null,{"v":145,"d":"145.00"},null,{"v":145,"d":"145.00"}]
["208","05","05","    305001","    机关事业单位基本养老保险缴费支出",{"v":39.505152,"d":"39.51"},{"v":39.505152,"d":"39.51"},{"v":39.505152,"d":"39.51"}]
["208","27","01","    305001","    财政对失业保险基金的补助",{"v":0.77212,"d":"0.77"},{"v":0.77212,"d":"0.77"},{"v":0.77212,"d":"0.77"}]
["208","27","02","    305001","    财政对工伤保险基金的补助",{"v":1.078946,"d":"1.08"},{"v":1.078946,"d":"1.08"},{"v":1.078946,"d":"1.08"}]
["210","11","01","    305001","    行政单位医疗",{"v":19.106334,"d":"19.11"},{"v":19.106334,"d":"19.11"},{"v":19.106334,"d":"19.11"}]
["221","02","01","    305001","    住房公积金",{"v":29.628864,"d":"29.63"},{"v":29.628864,"d":"29.63"},{"v":29.628864,"d":"29.63"}]

{"sheet":"24三公","index":2,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[2,0,2,7],[3,6,3,7],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7],[6,0,6,1]]}
[]
["本年“三公”经费支出表"]
["单位：305001-洪江市医疗保障局本级"]
[{"$nulls":6},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["合计：",null,{"v":3,"d":"3.00"},{"$nulls":4},{"v":3,"d":"3.00"}]
["305","洪江市医疗保障局",{"v":3,"d":"3.00"},{"$nulls":4},{"v":3,"d":"3.00"}]
["  305001","  洪江市医疗保障局本级",{"v":3,"d":"3.00"},{"$nulls":4},{"v":3,"d":"3.00"}]