{"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"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":21,"n_cols":15,"rows_kept":21,"merged":[[0,0,1,14],[2,0,2,1],[2,12,2,14],[3,0,3,1],[3,2,13,2],[3,3,3,14],[4,0,5,0],[4,1,5,1],[4,3,4,4],[4,5,4,14],[20,3,20,4]],"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（汇总）",{"$nulls":11},"单位：万元"]
["收    入",null,null,"支                              出"]
["项     目","金额",null,"项目          （按功能分类）",null,"项目（按经济分类）"]
[{"$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":4802.5,"d":"4802.50"},null,210,"医疗卫生与计划生育支出",{"v":3866.8,"d":"3866.80"},{"v":2089.1,"d":"2089.10"},{"v":384.20000000000005,"d":"384.20"},{"v":137,"d":"137.00"},{"$nulls":4},{"v":761.1,"d":"761.10"},{"v":7280.9,"d":"7280.90"}]
[" 经费拨款",{"v":4167.5,"d":"4167.50"},null,21001,"医疗卫生与计划生育管理事务",{"v":965.3,"d":"965.30"},{"v":1702.1,"d":"1702.10"},{"v":91.2,"d":"91.20"},{"$nulls":5},{"v":600,"d":"600.00"},{"v":3358.5999999999995,"d":"3358.60"}]
["  纳入公共预算管理的非税收入拨款",{"v":635,"d":"635.00"},null,2100101,"行政运行",{"v":965.3,"d":"965.30"},{"v":1702.1,"d":"1702.10"},{"v":91.2,"d":"91.20"},{"$nulls":5},{"v":600,"d":"600.00"},{"v":3358.5999999999995,"d":"3358.60"}]
["二、政府性基金拨款",null,null,"21002","公立医院",607.6,37.8,200.3,136,{"$nulls":4},161.1,1142.8]
["三、纳入专户管理的非税收入拨款",{"v":1560,"d":"1560.00"},null,2100201,"综合医院",{"v":607.6,"d":"607.60"},17.8,149.1,65,{"$nulls":4},161.1,1000.6]
["四、中央财政补助",null,null,"2100202","中医（民族）医院",null,{"v":20,"d":"20.00"},{"v":51.2,"d":"51.20"},{"v":32,"d":"32.00"},{"$nulls":5},{"v":103.2,"d":"103.20"}]
["五、事业单位经营服务收入",null,null,2100205,"精神病医院",{"$nulls":3},{"v":19,"d":"19.00"},{"$nulls":5},{"v":19,"d":"19.00"}]
["六、其他收入",{"v":918.4,"d":"918.40"},null,"2100299","其他公立医院支出",{"$nulls":3},20,{"$nulls":5},20]
[{"$nulls":3},"21003","基层医疗卫生机构",null,null,7.4,{"$nulls":6},7.4]
[{"$nulls":3},2100302,"乡镇卫生院",null,null,7.4,{"$nulls":6},7.4]
[{"$nulls":3},21004,"公共卫生",2327,351.2,93.9,{"$nulls":6},2772.1000000000004]
[{"$nulls":3},2100401,"疾病预防控制机构",{"v":715.5,"d":"715.50"},191.6,29.9,{"$nulls":6},937]
[{"$nulls":3},2100402,"  卫生监督机构",{"v":201.8,"d":"201.80"},61.4,7.6,{"$nulls":6},270.8]
[{"$nulls":3},2100403,"妇幼保健机构",{"v":1409.7,"d":"1409.70"},98.2,56.4,{"$nulls":6},1564.3]
["本 年 收 入 合 计",{"v":7280.9,"d":"7280.90"},null,"本 年 支 出 合 计",null,{"v":3866.8,"d":"3866.80"},{"v":2089.1,"d":"2089.10"},{"v":384.20000000000005,"d":"384.20"},{"v":137,"d":"137.00"},{"$nulls":4},{"v":761.1,"d":"761.10"},{"v":7280.9,"d":"7280.90"}]

{"sheet":"财政拨款支出表","index":1,"n_rows":25,"n_cols":12,"rows_kept":25,"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],[24,0,24,1]],"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（汇总）",{"$nulls":9},"单位：万元"]
["支                              出"]
["项目（按功能分类）",null,"项目（按经济分类）"]
["科目编码（到项）","科   目","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","合计"]
[210,"医疗卫生和计划生育支出",{"v":1527.8,"d":"1527.80"},{"v":1867.9,"d":"1867.90"},{"v":375.8,"d":"375.80"},{"v":253,"d":"253.00"},{"$nulls":4},{"v":615,"d":"615.00"},{"v":4774.3,"d":"4774.30"}]
[21001,"医疗卫生与计划生育管理事务",{"v":745.7,"d":"745.70"},{"v":1118.6,"d":"1118.60"},{"v":14.1,"d":"14.10"},{"v":1,"d":"1.00"},{"$nulls":4},{"v":600,"d":"600.00"},{"v":2479.4,"d":"2479.40"}]
[2100101,"行政运行",{"v":745.7,"d":"745.70"},{"v":1118.6,"d":"1118.60"},{"v":14.1,"d":"14.10"},{"v":1,"d":"1.00"},{"$nulls":4},{"v":600,"d":"600.00"},{"v":2479.4,"d":"2479.40"}]
[21002,"公立医院",{"v":280.1,"d":"280.10"},{"v":36.8,"d":"36.80"},{"v":182.89999999999998,"d":"182.90"},{"v":136,"d":"136.00"},{"$nulls":4},{"v":15,"d":"15.00"},{"v":650.8000000000001,"d":"650.80"}]
[2100201,"综合医院",{"v":280.1,"d":"280.10"},8.8,131.7,65,{"$nulls":4},15,500.6]
["2100202","中医（民族）医院",null,{"v":20,"d":"20.00"},{"v":51.2,"d":"51.20"},{"v":32,"d":"32.00"},{"$nulls":5},{"v":103.2,"d":"103.20"}]
["2100299","其他公立医院支出",null,8,null,20,{"$nulls":5},28]
[2100205,"精神病医院",{"$nulls":3},{"v":19,"d":"19.00"},{"$nulls":5},{"v":19,"d":"19.00"}]
[21003,"基层医疗卫生机构",null,{"v":268.4,"d":"268.40"},{"$nulls":7},{"v":268.4,"d":"268.40"}]
[2100302,"乡镇卫生院",null,{"v":268.4,"d":"268.40"},{"$nulls":7},{"v":268.4,"d":"268.40"}]
[21004,"公共卫生",{"v":745.0999999999999,"d":"745.10"},{"v":612.4,"d":"612.40"},{"v":18.2,"d":"18.20"},{"$nulls":6},{"v":1375.7,"d":"1375.70"}]
[2100401,"疾病预防控制机构",{"v":243.1,"d":"243.10"},10.9,10.6,{"$nulls":6},264.6]
[2100402,"  卫生监督机构",200.2,61.4,7.6,{"$nulls":6},{"v":269.2,"d":"269.20"}]
[2100403,"妇幼保健机构",301.8,69.1,{"$nulls":7},370.9]
[2100408,"村级公共卫生补助",null,{"v":301,"d":"301.00"},{"$nulls":7},{"v":301,"d":"301.00"}]
[2100409,"重大公共卫生专项",null,170,{"$nulls":7},170]
[221,"住房保障支出",null,null,{"v":28.200000000000003,"d":"28.20"},{"$nulls":6},{"v":28.200000000000003,"d":"28.20"}]
[22102,"住房改革支出",null,null,28.200000000000003,{"$nulls":6},28.200000000000003]
[2210201,"住房公积金",null,null,{"v":28.200000000000003,"d":"28.20"},{"$nulls":6},{"v":28.200000000000003,"d":"28.20"}]
["合计",null,{"v":1527.8,"d":"1527.80"},{"v":1867.8999999999999,"d":"1867.90"},{"v":404,"d":"404.00"},{"v":253,"d":"253.00"},{"$nulls":4},{"v":615,"d":"615.00"},{"v":4802.5,"d":"4802.50"}]

{"sheet":"公共预算支出表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[0,0,0,4],[1,0,1,1],[3,0,3,1]],"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（汇总）",{"$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":4802.5,"d":"4802.50"},{"v":2182.5,"d":"2182.50"},{"v":2620,"d":"2620.00"}]
[210,"医疗卫生和计划生育支出",{"v":4774.3,"d":"4774.30"},{"v":2154.3,"d":"2154.30"},{"v":2620,"d":"2620.00"}]
[21001,"医疗卫生和计划生育管理事务",{"v":2479.4,"d":"2479.40"},{"v":807.4000000000001,"d":"807.40"},{"v":1672.0000000000002,"d":"1672.00"}]
[2100101,"行政运行",{"v":2479.4,"d":"2479.40"},{"v":807.4000000000001,"d":"807.40"},{"v":1672.0000000000002,"d":"1672.00"}]
[21002,"公立医院",{"v":650.8000000000001,"d":"650.80"},{"v":543.8000000000001,"d":"543.80"},{"v":107,"d":"107.00"}]
[2100201,"综合医院",{"v":500.6,"d":"500.60"},{"v":420.6,"d":"420.60"},{"v":80,"d":"80.00"}]
["2100202","中医（民族）医院",{"v":103.2,"d":"103.20"},{"v":103.2,"d":"103.20"}]
[2100205,"精神病医院",{"v":19,"d":"19.00"},null,{"v":19,"d":"19.00"}]
[2100299,"其他公立医院支出",{"v":28,"d":"28.00"},{"v":20,"d":"20.00"},{"v":8,"d":"8.00"}]
[21003,"基层医疗卫生机构",{"v":268.4,"d":"268.40"},{"v":7.4,"d":"7.40"},{"v":261,"d":"261.00"}]
[2100302,"乡镇卫生院",{"v":268.4,"d":"268.40"},{"v":7.4,"d":"7.40"},{"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"}]
[21004,"公共卫生",{"v":1074.7,"d":"1074.70"},795.7,{"v":279,"d":"279.00"}]
[2100401,"疾病预防控制机构",{"v":264.6,"d":"264.60"},{"v":264.6,"d":"264.60"}]
[2100402,"  卫生监督机构",{"v":269.2,"d":"269.20"},{"v":220.2,"d":"220.20"},{"v":49,"d":"49.00"}]
[2100403,"妇幼保健机构",{"v":370.9,"d":"370.90"},310.9,{"v":60,"d":"60.00"}]
[2100409,"重大公共卫生专项",{"v":170,"d":"170.00"},null,{"v":170,"d":"170.00"}]
[221,"住房保障支出",{"v":28.2,"d":"28.20"},{"v":28.2,"d":"28.20"}]
[22102,"住房改革支出",{"v":28.2,"d":"28.20"},{"v":28.2,"d":"28.20"}]
[2210201,"住房公积金",{"v":28.2,"d":"28.20"},{"v":28.2,"d":"28.20"}]

{"sheet":"公共预算基本支出表","index":3,"n_rows":18,"n_cols":3,"rows_kept":18,"merged":[[0,0,0,2],[1,0,1,1]],"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（汇总）",null,"单位：万元"]
["科目编码","科目名称","预算数"]
[null,"合计",{"v":2182.5,"d":"2182.50"}]
["301","    工资福利支出",{"v":1802.9,"d":"1,802.90"}]
["30101","基本工资",{"v":948.9000000000001,"d":"948.90"}]
["30102","津贴补贴",{"v":421.50000000000006,"d":"421.50"}]
["30104","社会保障费",{"v":374.2,"d":"374.20"}]
["30107","绩效工资",{"v":58.3,"d":"58.30"}]
["302","   商品和服务支出",107.80000000000001]
["30201","办公费",13.8]
[30299,"        其他商品和服务支出",94]
[303,"   对个人和家庭的补助",250.8]
[30304,"抚恤费",{"v":10.7,"d":"10.70"}]
[30305,"生活补助",{"v":171.2,"d":"171.20"}]
[30311,"住房公积金",{"v":68.9,"d":"68.90"}]
[304,"对企事业单位的补贴",21]
[30402,"事业单位补贴",21]

{"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（汇总）",{"$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":16,"n_cols":9,"rows_kept":16,"merged":[[0,0,0,8],[1,0,1,3],[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"]
["单位：临湘市卫生和计划生育局（汇总）",{"$nulls":6},"单位：万元"]
["单位名称","三公经费预算数（一般公共预算拨款）",{"$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"]
["临湘市第二人民医院",17.15,6.65,{"v":10.5,"d":"10.50"},null,{"v":10.5,"d":"10.50"},null,17.15,"1、按照相关制度规定减少接待次数，降低接待标准；2、2015年单位救护车辆已经进行维护，减少了维修费用。"]
["临湘市妇幼保健院",22.56,14.56,{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},null,22.08,"业务增大，开支略增"]
["临湘市疾病预防控制中心",32.22,{"v":20.2,"d":"20.20"},12.02,null,12.02,null,32.32,"勤俭节约."]
["临湘市精神病专科医院",{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},null,0,"新增单位预算单位"]
["临湘市人民医院",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},0,"自筹经费"]
["临湘市卫生进修学校",{"v":2.622,"d":"2.62"},{"v":2.622,"d":"2.62"},{"$nulls":4},0.6]
["临湘市血防办",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"$nulls":4},18.26,"压缩开支"]
["临湘市中医医院",{"v":21,"d":"21.00"},{"v":17,"d":"17.00"},{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},null,21]
["卫生计生综合监督执法局",11.48,6.48,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},null,9.58,"机构改革人员的增多工作力度增强"]
["合计",{"v":154.03199999999998,"d":"154.03"},{"v":113.512,"d":"113.51"},{"v":40.519999999999996,"d":"40.52"},null,{"v":40.519999999999996,"d":"40.52"},null,170.26]