{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["部门收支总表","财政拨款支出表","公共预算支出表","公共预算基本支出表","政府性基金预算支出表","三公经费预算公开"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[0,0,1,14],[2,12,2,14],[3,0,3,1],[3,2,19,2],[3,3,3,14],[4,0,5,0],[4,1,5,1],[4,3,4,4],[4,5,4,14],[19,3,19,4],[21,0,21,14]],"flags":["formulas_cached_only"]}
["  2017   年度部门收支总表"]
[]
["单位：临湘市卫生和计划生育局",{"$nulls":11},"单位：万元"]
["收    入",null,null,"支                              出"]
["项     目","金额",null,"项目          （按功能分类）",null,"项目（按经济分类）"]
[{"$nulls":3},"科目编码（到项）","科   目","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","合计"]
["一、公共财政拨款",{"v":2681.6,"d":"2681.60"},null,210,"医疗卫生和计划生育支出",{"v":611.7,"d":"611.70"},{"v":1651.6,"d":"1651.60"},{"v":75.9,"d":"75.90"},{"$nulls":5},{"v":600,"d":"600.00"},{"v":2939.2000000000003,"d":"2939.20"}]
[" 经费拨款",{"v":2081.6,"d":"2081.60"},null,21001,"医疗卫生和计划生育管理事务",{"v":611.7,"d":"611.70"},{"v":1651.6,"d":"1651.60"},{"v":75.9,"d":"75.90"},{"$nulls":5},{"v":600,"d":"600.00"},{"v":2939.2000000000003,"d":"2939.20"}]
["  纳入公共预算管理的非税收入拨款",{"v":600,"d":"600.00"},null,2100101,"行政运行",{"v":611.7,"d":"611.70"},{"v":1651.6,"d":"1651.60"},{"v":75.9,"d":"75.90"},{"$nulls":5},{"v":600,"d":"600.00"},{"v":2939.2000000000003,"d":"2939.20"}]
["二、政府性基金拨款"]
["三、纳入专户管理的非税收入拨款"]
["四、中央财政补助"]
["五、事业单位经营服务收入"]
["六、其他收入",{"v":257.6,"d":"257.60"}]
[]
[]
[]
[]
[]
["本 年 收 入 合 计",{"v":2939.2,"d":"2939.20"},null,"本 年 支 出 合 计",null,{"v":611.7,"d":"611.70"},{"v":1651.6,"d":"1651.60"},{"v":75.9,"d":"75.90"},{"$nulls":5},{"v":600,"d":"600.00"},{"v":2939.2000000000003,"d":"2939.20"}]

{"sheet":"财政拨款支出表","index":1,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[0,0,0,11],[1,0,1,2],[1,10,1,11],[2,0,2,11],[3,0,3,1],[3,2,3,11],[17,0,17,1]],"flags":["formulas_cached_only"]}
["   2017  年度部门财政拨款支出表"]
["单位：临湘市卫生和计划生育局",{"$nulls":9},"单位：万元"]
["支                              出"]
["项目（按功能分类）",null,"项目（按经济分类）"]
["科目编码（到项）","科   目","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","合计"]
[210,"医疗卫生和计划生育支出",{"v":425.2,"d":"425.20"},{"v":1640.1,"d":"1640.10"},{"$nulls":6},{"v":600,"d":"600.00"},{"v":2665.2999999999997,"d":"2665.30"}]
[21001,"医疗卫生和计划生育管理事务",{"v":425.2,"d":"425.20"},{"v":1070.1,"d":"1070.10"},{"$nulls":6},{"v":600,"d":"600.00"},{"v":2095.3,"d":"2095.30"}]
[2100101,"行政运行",{"v":425.2,"d":"425.20"},{"v":1070.1,"d":"1070.10"},{"$nulls":6},{"v":600,"d":"600.00"},{"v":2095.3,"d":"2095.30"}]
[21002,"公立医院",null,{"v":8,"d":"8.00"},{"$nulls":7},{"v":8,"d":"8.00"}]
[2100299,"其他公立医院支出",null,{"v":8,"d":"8.00"},{"$nulls":7},{"v":8,"d":"8.00"}]
[21003,"基层医疗卫生机构",null,{"v":261,"d":"261.00"},{"$nulls":7},{"v":261,"d":"261.00"}]
[2100302,"基层卫生院补助",null,{"v":261,"d":"261.00"},{"$nulls":7},{"v":261,"d":"261.00"}]
[21004,"公共卫生",null,{"v":301,"d":"301.00"},{"$nulls":7},{"v":301,"d":"301.00"}]
[2100408,"村级公共卫生补助",null,{"v":301,"d":"301.00"},{"$nulls":7},{"v":301,"d":"301.00"}]
[221,"住房保障支出",null,null,{"v":16.3,"d":"16.30"},{"$nulls":6},{"v":16.3,"d":"16.30"}]
[22102,"住房改革支出",null,null,{"v":16.3,"d":"16.30"},{"$nulls":6},{"v":16.3,"d":"16.30"}]
[2210201,"住房公积金",null,null,{"v":16.3,"d":"16.30"},{"$nulls":6},{"v":16.3,"d":"16.30"}]
["合计",null,{"v":425.2,"d":"425.20"},{"v":1640.1,"d":"1640.10"},{"v":16.3,"d":"16.30"},{"$nulls":5},{"v":600,"d":"600.00"},{"v":2681.6,"d":"2681.60"}]

{"sheet":"公共预算支出表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[0,0,0,4],[1,0,1,1],[3,0,3,1],[27,0,27,4]],"flags":["formulas_cached_only"]}
["   2017  年度部门一般公共预算支出表"]
["单位：临湘市卫生和计划生育局",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","合  计","基本支出","项目支出"]
["合计",null,{"v":2681.6000000000004,"d":"2681.60"},{"v":467.6,"d":"467.60"},{"v":2214,"d":"2214.00"}]
[210,"医疗卫生和计划生育支出",{"v":2665.3,"d":"2665.30"},{"v":451.3,"d":"451.30"},{"v":2214,"d":"2214.00"}]
[21001,"医疗卫生和计划生育管理事务",{"v":2095.3,"d":"2095.30"},{"v":451.3,"d":"451.30"},{"v":1644.0000000000002,"d":"1644.00"}]
[2100101,"行政运行",{"v":2095.3,"d":"2095.30"},{"v":451.3,"d":"451.30"},{"v":1644.0000000000002,"d":"1644.00"}]
[21002,"公立医院",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
[2100299,"其他公立医院支出",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
[21003,"基层医疗卫生机构",{"v":261,"d":"261.00"},null,{"v":261,"d":"261.00"}]
[2100302,"基层卫生院补助",{"v":261,"d":"261.00"},null,{"v":261,"d":"261.00"}]
[21004,"公共卫生",{"v":301,"d":"301.00"},null,{"v":301,"d":"301.00"}]
[2100408,"村级公共卫生补助",{"v":301,"d":"301.00"},null,{"v":301,"d":"301.00"}]
[221,"住房保障支出",{"v":16.3,"d":"16.30"},{"v":16.3,"d":"16.30"}]
[22102,"住房改革支出",{"v":16.3,"d":"16.30"},{"v":16.3,"d":"16.30"}]
[2210201,"住房公积金",{"v":16.3,"d":"16.30"},{"v":16.3,"d":"16.30"}]
{"$rows_empty":11}
["说明：数据公开到支出功能分类项级科目。"]

{"sheet":"公共预算基本支出表","index":3,"n_rows":21,"n_cols":3,"rows_kept":21,"merged":[[0,0,0,2],[19,0,19,2],[20,0,20,2]],"flags":["formulas_cached_only"]}
["    2017    年度部门一般公共预算基本支出表"]
["单位：临湘市卫生和计划生育局",null,"单位：万元"]
["科目编码","科目名称","预算数"]
[null,"合计",{"v":467.6,"d":"467.60"}]
["301","    工资福利支出",{"v":425.2,"d":"425.20"}]
["30101","基本工资",{"v":222.7,"d":"222.70"}]
["30102","津贴补贴",{"v":114.5,"d":"114.50"}]
["30104","    社会保障缴费",{"v":88,"d":"88.00"}]
["302","   商品和服务支出",26.1]
[30299,"        其他商品和服务支出",26.1]
[303,"   对个人和家庭的补助",16.3]
[30311," 住房公积金",16.3]
{"$rows_empty":7}
["说明：1、本表的公开内容为列省级支出的当年一般公共预算拨款安排情况（不含上年结转）；"]
["             2、一般公共预算拨款包括经费拨款和纳入一般公共预算管理的非税收入拨款。"]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":6,"n_cols":12,"rows_kept":6,"merged":[[0,0,1,11],[2,10,2,11],[3,0,3,11],[4,0,4,1],[4,2,4,11]],"flags":["formulas_cached_only"]}
["   2017   年部门政府性基金预算支出表"]
[]
["单位：临湘市卫生和计划生育局",{"$nulls":9},"单位：万元"]
["支                              出"]
["项目（按功能分类）",null,"项目（按经济分类）"]
["科目编码（到项）","科   目","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","合计"]

{"sheet":"三公经费预算公开","index":5,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[0,0,0,8],[1,7,1,8],[2,0,4,0],[2,7,4,7],[2,8,4,8],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["    2017     年度部门一般公共预算“三公”经费支出表"]
[{"$nulls":7},"单位：万元"]
["单位名称","三公经费预算数（一般公共预算拨款）",{"$nulls":5},"2016年三公经费数","三公经费增减变化原因"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国（境）费"]
[{"$nulls":4},"公务用车购置费","公务用 车运行 维护费"]
["临湘市卫生和计划生育局",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"$nulls":4},49.27,"取消公务  用车"]