{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["目录","1部门收支总体情况表","2部门收入总体情况表","3部门支出总体情况表","4财政拨款收支总体情况表","5一般公共预算支出情况表","6一般公共预算基本支出情况表","7一般公共预算“三公”经费支出情况表","8政府性基金预算支出情况表","9整体支出绩效目标表","10项目支出绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"目录","index":0,"n_rows":13,"n_cols":4,"rows_kept":13,"merged":[[1,1,1,3]]}
[]
[null,"部门预算公开表目录"]
[null,"序号","名称","备注"]
[null,1,"2022年部门收支总体情况表"]
[null,2,"2022年部门收入总体情况表"]
[null,3,"2022年部门支出总体情况表"]
[null,4,"2022年财政拨款收支总体情况表"]
[null,5,"2022年一般公共预算支出情况表"]
[null,6,"2022年一般公共预算基本支出情况表"]
[null,7,"2022年一般公共预算“三公”经费支出情况表"]
[null,8,"2022年政府性基金预算支出情况表"]
[null,9,"2022年整体支出绩效目标表"]
[null,10,"2022年项目支出绩效目标表"]

{"sheet":"1部门收支总体情况表","index":1,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["2022年部门收支总体情况表"]
["部门：301005_临湘市人民医院",{"$nulls":5},"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":213,"d":"213.00"},"（一）一般公共服务支出",null,"一、基本支出",{"v":4851.011664,"d":"4,851.01"},"一、机关工资福利支出",{"v":4382.011664,"d":"4,382.01"}]
["      经费拨款",{"v":213,"d":"213.00"},"（二）外交支出",null,"    工资福利支出",{"v":4382.011664,"d":"4,382.01"},"二、机关商品和服务支出",{"v":559,"d":"559.00"}]
["     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":469,"d":"469.00"},"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":163,"d":"163.00"},"五、对事业单位经常性补助"]
["        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":90,"d":"90.00"},"七、对企业补助",{"v":73,"d":"73.00"}]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":702.760896,"d":"702.76"},"    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":3959.87032,"d":"3,959.87"},"    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",{"v":73,"d":"73.00"},"十三、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,"十四、其他支出"]
["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"]
["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",{"v":4801.011664,"d":"4,801.01"},"（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":351.380448,"d":"351.38"}]
["      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"]
["七、事业收入",null,"（二十三）灾害防治及应急管理支出"]
["八、事业单位经营收入",null,"（二十四）预备费"]
["九、上级单位补助收入",null,"（二十五）其他支出"]
["十、附属单位上缴收入",null,"（二十六）转移性支出"]
["十一、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":5014.011664,"d":"5,014.01"},"本　年　支　出　合　计",{"v":5014.011664,"d":"5,014.01"},"本　年　支　出　合　计",{"v":5014.011664,"d":"5,014.01"},"本　年　支　出　合　计",{"v":5014.011664,"d":"5,014.01"}]

{"sheet":"2部门收入总体情况表","index":2,"n_rows":9,"n_cols":18,"rows_kept":9,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]]}
[{"$nulls":16},"部门公开表02"]
["2022年部门收入总体情况表"]
["部门：301005_临湘市人民医院",{"$nulls":15},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":5014.011664,"d":"5,014.01"},{"v":5014.011664,"d":"5,014.01"},{"v":213,"d":"213.00"},{"$nulls":3},{"v":4801.011664,"d":"4,801.01"}]
["301","临湘市卫生健康局",{"v":5014.011664,"d":"5,014.01"},{"v":5014.011664,"d":"5,014.01"},{"v":213,"d":"213.00"},{"$nulls":3},{"v":4801.011664,"d":"4,801.01"}]
["  301005","  临湘市人民医院",{"v":5014.011664,"d":"5,014.01"},{"v":5014.011664,"d":"5,014.01"},{"v":213,"d":"213.00"},{"$nulls":3},{"v":4801.011664,"d":"4,801.01"}]

{"sheet":"3部门支出总体情况表","index":3,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,3,8],[5,0,5,1],[6,0,6,1]]}
[{"$nulls":8},"部门公开表03"]
["2022年部门支出总体情况表"]
["部门：301005_临湘市人民医院",{"$nulls":7},"金额单位：万元"]
["单位",null,"总计","基本支出",null,null,"项目支出"]
["编码","名称",null,"合计","人员类","公用经费","合计","其他运转类","特定目标类"]
["总计:",null,{"v":5014.011664,"d":"5,014.01"},{"v":4851.011664,"d":"4,851.01"},{"v":4382.011664,"d":"4,382.01"},{"v":469,"d":"469.00"},{"v":163,"d":"163.00"},{"v":163,"d":"163.00"}]
["301_临湘市卫生健康局",null,{"v":5014.011664,"d":"5,014.01"},{"v":4851.011664,"d":"4,851.01"},{"v":4382.011664,"d":"4,382.01"},{"v":469,"d":"469.00"},{"v":163,"d":"163.00"},{"v":163,"d":"163.00"}]
["  301005","  临湘市人民医院",{"v":5014.011664,"d":"5,014.01"},{"v":4851.011664,"d":"4,851.01"},{"v":4382.011664,"d":"4,382.01"},{"v":469,"d":"469.00"},{"v":163,"d":"163.00"},{"v":163,"d":"163.00"}]

{"sheet":"4财政拨款收支总体情况表","index":4,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"部门公开表04"]
["2022年财政拨款收支总体情况表"]
["部门：301005_临湘市人民医院",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":213,"d":"213.00"},"一、本年支出",{"v":213,"d":"213.00"}]
["（一）一般公共预算拨款",{"v":213,"d":"213.00"},"（一）一般公共服务支出"]
["     经费拨款",{"v":213,"d":"213.00"},"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出"]
["（二）政府性基金预算拨款",null,"（四）公共安全支出"]
["（三）国有资本经营预算拨款",null,"（五）教育支出"]
["（四）社会保险基金预算资金",null,"（六）科学技术支出"]
["二、上年结转",null,"（七）文化旅游体育与传媒支出"]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出"]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出"]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出",{"v":213,"d":"213.00"}]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出"]
[null,null,"（十二）城乡社区支出"]
[null,null,"（十三）农林水支出"]
[null,null,"（十四）交通运输支出"]
[null,null,"（十五）资源勘探工业信息等支出"]
[null,null,"（十六）商业服务业等支出"]
[null,null,"（十七）金融支出"]
[null,null,"（十八）援助其他地区支出"]
[null,null,"（十九）自然资源海洋气象等支出"]
[null,null,"（二十）住房保障支出"]
[null,null,"（二十一）粮油物资储备支出"]
[null,null,"（二十二）国有资本经营预算支出"]
[null,null,"（二十三）灾害防治及应急管理支出"]
[null,null,"（二十四）预备费"]
[null,null,"（二十五）其他支出"]
[null,null,"（二十六）转移性支出"]
[null,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"]
[]
[null,null,"二、年终结转结余"]
[]
["收    入    总    计",{"v":213,"d":"213.00"},"支    出    总    计",{"v":213,"d":"213.00"}]

{"sheet":"5一般公共预算支出情况表","index":5,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6],[6,0,6,1],[10,0,10,2]]}
[]
["2022年一般公共预算支出情况表"]
["部门：301005_临湘市人民医院"]
["单位：万元"]
["科目编码","科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员经费","公用经费"]
["总计：",null,{"v":213,"d":"213.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},null,{"v":163,"d":"163.00"}]
["210","卫生健康支出",{"v":213,"d":"213.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},null,{"v":163,"d":"163.00"}]
["  21002","  公立医院",{"v":213,"d":"213.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},null,{"v":163,"d":"163.00"}]
["   2100201","   综合医院",{"v":213,"d":"213.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},null,{"v":163,"d":"163.00"}]
["注：如本表格为空，则表示本年度未安排此项目"]

{"sheet":"6一般公共预算基本支出情况表","index":6,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[1,0,1,4],[2,0,2,2],[3,0,3,1],[3,2,3,4],[7,0,7,1]]}
[{"$nulls":4},"部门公开表06"]
["2022年一般公共预算基本支出情况表"]
["部门：301005_临湘市人民医院",{"$nulls":3},"金额单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
["301","工资福利支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["  30199","  其他工资福利支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["合  计",null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]

{"sheet":"7一般公共预算“三公”经费支出情况表","index":7,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
[{"$nulls":6},"部门公开表07"]
["2022年一般公共预算“三公”经费支出情况表"]
["部门：301005_临湘市人民医院",{"$nulls":5},"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"]
[null,"合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["301","临湘市卫生健康局",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  301005","  临湘市人民医院",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"8政府性基金预算支出情况表","index":8,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":6},"部门公开表08"]
["2022年政府性基金预算支出情况表"]
["部门：301005_临湘市人民医院",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计"]
[]
[]
[]
[]
[]
[]
["本单位2022年度没有政府性基金预算安排，本表数据为空"]

{"sheet":"9整体支出绩效目标表","index":9,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[2,0,2,7],[3,0,5,0],[3,1,3,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[4,1,5,1],[4,2,4,5],[4,6,4,7],[4,10,5,10],[4,11,5,11]]}
[{"$nulls":11},"部门预算公开表09"]
["2022年整体支出绩效目标表"]
["部门：301005_临湘市人民医院",{"$nulls":10},"单位：万元"]
["部门名称","年度预算申请",{"$nulls":6},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
[null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分",{"$nulls":3},"产出指标","效益指标"]
[null,null,"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出"]
["合计",{"v":5014.01,"d":"5,014.01"},{"v":213,"d":"213.00"},null,{"v":4801.01,"d":"4,801.01"},null,{"v":4851.01,"d":"4,851.01"},{"v":163,"d":"163.00"}]
["湖南省财政厅",{"v":5014.01,"d":"5,014.01"},{"v":213,"d":"213.00"},null,{"v":4801.01,"d":"4,801.01"},null,{"v":4851.01,"d":"4,851.01"},{"v":163,"d":"163.00"},"我院是全市唯一一所集医疗、科研、教学、预防保健、康复理疗于一体的二级甲等综合性医院，承担着全市53万人民和湘、鄂、赣三省周边部分群众的医疗任务。","统筹推进疫情防控和医疗业务发展，围绕打造区域医疗中心及创建三级综合医院的目标而奋斗。","2022年全院预算业务收入约3.01亿元；门急诊患者数同比增长约13.8%；出院患者数同比增长5.9%。","以三级医院验收为契机，全面提升综合实力，积极打造区域医疗中心，努力建设人民满意的医院。"]

{"sheet":"10项目支出绩效目标表","index":10,"n_rows":32,"n_cols":10,"rows_kept":32,"merged":[[0,8,0,9],[1,0,1,9],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,9],[5,0,31,0],[5,1,13,1],[5,2,13,2],[5,3,13,3],[5,4,8,4],[9,4,13,4],[14,1,22,1],[14,2,22,2],[14,3,22,3],[14,4,17,4],[18,4,22,4],[23,1,31,1],[23,2,31,2],[23,3,31,3],[23,4,26,4],[27,4,31,4]]}
[{"$nulls":8},"部门预算公开表10"]
["2022年项目支出绩效目标表"]
["部门：301005_临湘市人民医院",{"$nulls":8},"金额单位：万元"]
["单位名称","项目名称","资金总额","项目总体绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","指标值类型"]
["临湘市人民医院","  病残吸毒人员医药费",{"v":90,"d":"90.00"},"病残吸毒人员在押期间能够得到及时救治，维护社会稳定。","产出指标","产出数量指标","完成医疗任务","已完成","完成本年度医疗任务","定量"]
[{"$nulls":5},"产出质量指标","病残吸毒人员在押期间质量效果良好","已完成","病残吸毒人员在押期间质量效果良好","定性"]
[{"$nulls":5},"产出成本指标","病残吸毒人员医药费用",90,"病残吸毒人员医药费用","定量"]
[{"$nulls":5},"产出时效指标","病残吸毒人员救治及时性","病残吸毒人员救治及时性","病残吸毒人员在押期间及时得到救治","定量"]
[{"$nulls":4},"效益指标","经济效益指标","资金占用少，成本支出少，减轻群众负担","已完成","资金占用少，成本支出少，减轻群众负担","定量"]
[{"$nulls":5},"社会效益指标","维护社会稳定","已完成","维护社会稳定","定性"]
[{"$nulls":5},"生态效益指标","优化环境，减少污染","已完成","优化环境，减少污染","定性"]
[{"$nulls":5},"可持续影响指标","为临湘的经济社会发展提供健康保障","已完成","为临湘的经济社会发展提供健康保障","定性"]
[{"$nulls":5},"满意度指标","受益对象满意度","≥95%","直接和间接受益对象的满意程度","定量"]
[null,"警地医疗保障协作机制经费",{"v":3,"d":"3.00"},"大力支持警地医疗发展，提高警地医疗保障协作能力。","产出指标","产出数量指标","完成协作任务","已完成","完成协作任务","定量"]
[{"$nulls":5},"产出质量指标","高质量完成协作任务","已完成","高质量完成协作任务","定性"]
[{"$nulls":5},"产出成本指标","警地医疗经费支出",3,"警地医疗经费支出","定量"]
[{"$nulls":5},"产出时效指标","按时完成工作任务","按时完成工作任务","按时完成各项工作任务","定性"]
[{"$nulls":4},"效益指标","经济效益指标","资金占用少，成本支出少，减轻群众负担","已完成","资金占用少，成本支出少，减轻群众负担","定量"]
[{"$nulls":5},"社会效益指标","提升警地医疗保障协作能力","已完成","提升警地医疗保障协作能力","定性"]
[{"$nulls":5},"生态效益指标","优化环境，减少污染","已完成","优化环境，减少污染","定性"]
[{"$nulls":5},"可持续影响指标","为临湘的经济社会发展提供健康保障","已完成","为临湘的经济社会发展提供健康保障","定性"]
[{"$nulls":5},"满意度指标","受益对象满意度","≥95%","直接和间接受益对象的满意程度","定量"]
[null,"羁押场所医疗器械更换费用",{"v":70,"d":"70.00"},"完善医疗设施，提高羁押场所医疗服务能力。","产出指标","产出数量指标","完成医疗任务","已完成","完成本年度医疗任务","定量"]
[{"$nulls":5},"产出质量指标","高质量完成派驻医疗任务","已完成","高质量完成派驻医疗任务","定性"]
[{"$nulls":5},"产出成本指标","投入医疗设施、派驻医务人员工资福利等支出",70,"投入医疗设施、派驻医务人员工资福利等支出","定量"]
[{"$nulls":5},"产出时效指标","本年度内完成工作任务","已完成","本年度内完成工作任务","定性"]
[{"$nulls":4},"效益指标","经济效益指标","资金占用少，成本支出少，减轻群众负担","已完成","资金占用少，成本支出少，减轻群众负担","定量"]
[{"$nulls":5},"社会效益指标","提升羁押场所医疗服务能力","已完成","提升羁押场所医疗服务能力","定性"]
[{"$nulls":5},"生态效益指标","优化环境，减少污染","已完成","优化环境，减少污染","定性"]
[{"$nulls":5},"可持续影响指标","为临湘的经济社会发展提供健康保障","已完成","为临湘的经济社会发展提供健康保障","定性"]
[{"$nulls":5},"满意度指标","受益对象满意度","≥95%","直接和间接受益对象的满意程度","定量"]