{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["封面","收支总表","基本支出表","项目支出明细表","政府采购预算明细表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":2,"rows_kept":17,"merged":[[1,1,1,8],[3,1,3,8],[14,1,14,8],[16,1,16,8]],"flags":["formulas_cached_only"]}
[]
[null,"呼和浩特市妇幼保健院"]
[]
[null,"2019年部门预算批复表"]
{"$rows_empty":10}
[null,"二零一九年一月"]
[]
[null,"呼和浩特市财政局"]

{"sheet":"收支总表","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[0,0,0,4],[2,0,2,3],[3,0,3,2],[3,3,3,4],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,10,1],[8,0,10,1],[8,0,10,1],[8,2,10,2],[8,2,10,2],[8,2,10,2],[11,0,13,1],[11,0,13,1],[11,0,13,1],[11,2,13,2],[11,2,13,2],[11,2,13,2],[14,0,16,1],[14,0,16,1],[14,0,16,1],[14,2,16,2],[14,2,16,2],[14,2,16,2],[17,0,17,1]],"flags":["formulas_cached_only"]}
["收支预算总表"]
[]
["单位名称：呼和浩特市妇幼保健院",{"$nulls":3},"单位：万元"]
["收  入",null,null,"支  出"]
["收入项目",null,"收入用于安排部门支出的预算数","支出项目","预算数"]
["一、公共财政预算收入小计",null,2343.57,"一、公共财政预算支出小计",2343.57]
["（一）经费拨款",null,2343.57,"其中： 1、基本支出",2303.57]
["（二）非税收入",null,null," 2、项目支出",{"v":40,"d":"40.00"}]
["二、纳入预算管理的教育收费收入",null,null,"二、纳入预算管理的教育收费支出小计"]
[{"$nulls":3},"其中： 1、基本支出"]
[{"$nulls":3}," 2、项目支出"]
["三、基金收入",null,null,"三、基金支出小计"]
[{"$nulls":3},"其中： 1、基本支出"]
[{"$nulls":3}," 2、项目支出"]
["四、其他资金收入",null,{"v":13301,"d":"13301.00"},"四、其他资金支出小计",{"v":13301,"d":"13301.00"}]
[{"$nulls":3},"其中： 1、基本支出"]
[{"$nulls":3}," 2、项目支出",{"v":13301,"d":"13301.00"}]
["收入总计",null,15644.57,"支出总计",15644.57]

{"sheet":"基本支出表","index":2,"n_rows":31,"n_cols":12,"rows_kept":31,"merged":[[0,0,0,11],[2,0,2,4],[2,10,2,11],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,4,2],[3,1,4,2],[3,3,4,4],[3,3,4,4],[3,5,4,6],[3,5,4,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,3,11],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11]],"flags":["formulas_cached_only"]}
["基本支出预算明细表"]
[]
["单位名称：呼和浩特市妇幼保健院",{"$nulls":9},"    单位：万元"]
["项目名称","支出功能分类",null,"政府预算经济分类",null,"部门预算经济分类",null,"预算数","资金来源"]
[{"$nulls":8},"公共财政预算","纳入预算管理的教育收费","基金","其他资金"]
[null,"科目编码","科目名称","科目编码","科目名称","科目编码","科目名称"]
["呼和浩特市妇幼保健院",{"$nulls":6},2303.57,2303.57]
["工资性支出","2100403","妇幼保健机构","50501","工资福利支出","30101","基本工资",379.98,379.98]
["工资性支出","2100403","妇幼保健机构","50501","工资福利支出","30102","未休假补贴",106.42,106.42]
["工资性支出","2100403","妇幼保健机构","50501","工资福利支出","30102","其他津贴补贴",121.09,121.09]
["工资性支出","2100403","妇幼保健机构","50501","工资福利支出","30107","绩效工资",257.05,257.05]
["工资性支出","2210203","购房补贴","50501","工资福利支出","30102","购房补贴",10.17,10.17]
["社会保险缴费","2080505","机关事业单位基本养老保险缴费支出","50501","工资福利支出","30108","机关事业单位基本养老保险缴费",138.82,138.82]
["社会保险缴费","2080505","机关事业单位基本养老保险缴费支出","50501","工资福利支出","30108","自收自支人员养老保险",983.72,983.72]
["社会保险缴费","2080506","机关事业单位职业年金缴费支出","50501","工资福利支出","30109","职业年金缴费",55.53,55.53]
["社会保险缴费","2100403","妇幼保健机构","50501","工资福利支出","30112","工伤保险",1.39,1.39]
["社会保险缴费","2100403","妇幼保健机构","50501","工资福利支出","30112","失业保险",3.47,3.47]
["社会保险缴费（医疗）","2101102","事业单位医疗","50501","工资福利支出","30110","职工基本医疗保险缴费",41.65,41.65]
["社会保险缴费（医疗）","2101102","事业单位医疗","50501","工资福利支出","30112","大病保险",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["社会保险缴费（医疗）","2101102","事业单位医疗","50501","工资福利支出","30112","生育保险",4.86,4.86]
["住房公积金","2210201","住房公积金","50501","工资福利支出","30113","住房公积金",83.29,83.29]
["离退休费","2080502","事业单位离退休","50901","社会福利和救助","30307","医疗费补助",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["离退休费","2080502","事业单位离退休","50905","离退休费","30302","退休费",{"v":43.5,"d":"43.50"},{"v":43.5,"d":"43.50"}]
["其他离退休","2080502","事业单位离退休","50502","商品和服务支出","30299","其他商品和服务支出",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"}]
["遗属生活补助","2100403","妇幼保健机构","50901","社会福利和救助","30305","生活补助",1.78,1.78]
["公用经费","2100403","妇幼保健机构","50502","商品和服务支出","30201","办公费",10.62,10.62]
["公用经费","2100403","妇幼保健机构","50502","商品和服务支出","30211","差旅费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["公用经费","2100403","妇幼保健机构","50502","商品和服务支出","30228","工会经费",13.88,13.88]
["公用经费","2100403","妇幼保健机构","50502","商品和服务支出","30229","福利费",17.35,17.35]
["公用经费","2100403","妇幼保健机构","50502","商品和服务支出","30231","公务用车运行维护费",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
["公用经费","2100403","妇幼保健机构","50601","资本性支出（一）","31002","办公设备购置",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]

{"sheet":"项目支出明细表","index":3,"n_rows":31,"n_cols":12,"rows_kept":31,"merged":[[0,0,1,11],[0,0,1,11],[2,0,2,4],[2,8,2,11],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,4,2],[3,1,4,2],[3,3,4,4],[3,3,4,4],[3,5,4,6],[3,5,4,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,3,11],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11]],"flags":["formulas_cached_only"]}
["项目支出预算明细表"]
[]
["单位名称：呼和浩特市妇幼保健院",{"$nulls":7},"单位：万元"]
["项目名称","支出功能分类",null,"政府预算经济分类",null,"部门预算经济分类",null,"预算数","资金来源"]
[{"$nulls":8},"公共财政预算","纳入预算管理的教育收费","基金","其他资金"]
[null,"科目编码","科目名称","科目编码","科目名称","科目编码","科目名称"]
["呼和浩特市妇幼保健院",{"$nulls":6},{"v":13341,"d":"13341.00"},{"v":40,"d":"40.00"},null,null,{"v":13301,"d":"13301.00"}]
["人员经费","2100403","妇幼保健机构","50501","工资福利支出","30101","基本工资",{"v":2733.8,"d":"2733.80"},{"$nulls":3},{"v":2733.8,"d":"2733.80"}]
["办公费","2100403","妇幼保健机构","50502","商品和服务支出","30201","办公费",{"v":388,"d":"388.00"},{"$nulls":3},{"v":388,"d":"388.00"}]
["印刷费","2100403","妇幼保健机构","50502","商品和服务支出","30202","印刷费",{"v":45,"d":"45.00"},{"$nulls":3},{"v":45,"d":"45.00"}]
["委托业务费","2100403","妇幼保健机构","50502","商品和服务支出","30203","咨询费",{"v":375,"d":"375.00"},{"$nulls":3},{"v":375,"d":"375.00"}]
["水费","2100403","妇幼保健机构","50502","商品和服务支出","30205","水费",{"v":48,"d":"48.00"},{"$nulls":3},{"v":48,"d":"48.00"}]
["电费","2100403","妇幼保健机构","50502","商品和服务支出","30206","电费",{"v":210,"d":"210.00"},{"$nulls":3},{"v":210,"d":"210.00"}]
["取暖费","2100403","妇幼保健机构","50502","商品和服务支出","30208","取暖费",190.42,{"$nulls":3},190.42]
["物业管理费","2100403","妇幼保健机构","50502","商品和服务支出","30209","物业管理费",{"v":863,"d":"863.00"},{"$nulls":3},{"v":863,"d":"863.00"}]
["差旅费","2100403","妇幼保健机构","50502","商品和服务支出","30211","差旅费",{"v":48.8,"d":"48.80"},{"$nulls":3},{"v":48.8,"d":"48.80"}]
["维修（护）费","2100403","妇幼保健机构","50502","商品和服务支出","30213","维修（护）费",{"v":393,"d":"393.00"},{"$nulls":3},{"v":393,"d":"393.00"}]
["会议费","2100403","妇幼保健机构","50502","商品和服务支出","30215","会议费",{"v":12,"d":"12.00"},{"$nulls":3},{"v":12,"d":"12.00"}]
["培训费","2100403","妇幼保健机构","50502","商品和服务支出","30216","培训费",{"v":12.2,"d":"12.20"},{"$nulls":3},{"v":12.2,"d":"12.20"}]
["招待费","2100403","妇幼保健机构","50502","商品和服务支出","30217","公务接待费",{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]
["专用材料费","2100403","妇幼保健机构","50502","商品和服务支出","30218","专用材料费",{"v":3809.1,"d":"3809.10"},{"$nulls":3},{"v":3809.1,"d":"3809.10"}]
["燃气费","2100403","妇幼保健机构","50502","商品和服务支出","30225","专用燃料费",42.78,{"$nulls":3},42.78]
["劳务费","2100403","妇幼保健机构","50502","商品和服务支出","30226","劳务费",22.87,{"$nulls":3},22.87]
["委托业务费","2100403","妇幼保健机构","50502","商品和服务支出","30227","委托业务费",{"v":133.6,"d":"133.60"},{"$nulls":3},{"v":133.6,"d":"133.60"}]
["福利费","2100403","妇幼保健机构","50502","商品和服务支出","30229","福利费",{"v":168,"d":"168.00"},{"$nulls":3},{"v":168,"d":"168.00"}]
["公务用车费","2100403","妇幼保健机构","50502","商品和服务支出","30231","公务用车运行维护费",{"v":4.2,"d":"4.20"},{"$nulls":3},{"v":4.2,"d":"4.20"}]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31002","办公设备购置",235.68,{"$nulls":3},235.68]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31003","专用设备购置",{"v":2450,"d":"2450.00"},{"$nulls":3},{"v":2450,"d":"2450.00"}]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31007","信息网络及软件购置更新",1066.55,{"$nulls":3},1066.55]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31099","其他资本性支出",{"v":46,"d":"46.00"},{"$nulls":3},{"v":46,"d":"46.00"}]
["计划生育免费基本技术服务经费","2100717","计划生育服务","50502","商品和服务支出","30218","专用材料费",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]

{"sheet":"政府采购预算明细表","index":4,"n_rows":17,"n_cols":12,"rows_kept":17,"merged":[[0,0,1,11],[0,0,1,11],[2,0,2,4],[2,9,2,11],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,4,2],[3,1,4,2],[3,3,4,4],[3,3,4,4],[3,5,4,6],[3,5,4,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,3,11],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11]],"flags":["formulas_cached_only"]}
["政府采购预算明细表"]
[]
["单位名称：呼和浩特市妇幼保健院",{"$nulls":8},"单位：万元"]
["项目名称","支出功能分类",null,"政府预算经济分类",null,"部门预算经济分类",null,"预算数","资金来源"]
[{"$nulls":8},"公共财政预算","纳入预算管理的教育收费","基金","其他资金"]
[null,"科目编码","科目名称","科目编码","科目名称","科目编码","科目名称"]
["呼和浩特市妇幼保健院",{"$nulls":6},5190.19,10.62,null,null,5179.57]
["委托业务费","2100403","妇幼保健机构","50502","商品和服务支出","30227","委托业务费",{"v":60,"d":"60.00"},{"$nulls":3},{"v":60,"d":"60.00"}]
["委托业务费","2100403","妇幼保健机构","50502","商品和服务支出","30203","咨询费",{"v":375,"d":"375.00"},{"$nulls":3},{"v":375,"d":"375.00"}]
["印刷费","2100403","妇幼保健机构","50502","商品和服务支出","30202","印刷费",{"v":45,"d":"45.00"},{"$nulls":3},{"v":45,"d":"45.00"}]
["物业管理费","2100403","妇幼保健机构","50502","商品和服务支出","30209","物业管理费",{"v":863,"d":"863.00"},{"$nulls":3},{"v":863,"d":"863.00"}]
["办公费","2100403","妇幼保健机构","50502","商品和服务支出","30201","办公费",38.34,{"$nulls":3},38.34]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31099","其他资本性支出",{"v":46,"d":"46.00"},{"$nulls":3},{"v":46,"d":"46.00"}]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31002","办公设备购置",235.68,{"$nulls":3},235.68]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31003","专用设备购置",{"v":2450,"d":"2450.00"},{"$nulls":3},{"v":2450,"d":"2450.00"}]
["其他资本性支出","2100403","妇幼保健机构","50601","资本性支出（一）","31007","信息网络及软件购置更新",1066.55,{"$nulls":3},1066.55]
["公用经费","2100403","妇幼保健机构","50502","商品和服务支出","30201","办公费",10.62,10.62]