{"text_format":"2","workbook":"xls","n_sheets":9,"sheets":["部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","一般公共预算财政拨款支出表","一般公共预算财政拨款基本支出表","政府基金预算财政拨款支出表","国有资本经营预算财政拨款支出表","财政拨款“三公”经费支出表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算收支总表","index":0,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,4],[2,0,3,0],[2,1,2,2],[2,3,2,4],[1,0,1,2]],"flags":["formulas_cached_only"]}
["部门预算收支总表","","","",""]
["部门编码及名称：[144]沙河市卫生和计划生育局","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[6,"一、财政拨款收入",8338.92,"一、一般公共服务支出",0]
[7,"二、上级拨款收入",0,"二、外交支出",0]
[8,"三、事业收入",0,"三、国防支出",0]
[9,"    其中：财政专户收入",0,"四、公共安全支出",0]
[10,"四、经营收入",0,"五、教育支出",0]
[11,"五、附属单位上缴收入",0,"六、科学技术支出",0]
[12,"六、其他收入",0,"七、文化体育与传媒支出",0]
[13,"","","八、社会保障和就业支出",0]
[14,"","","九、医疗卫生与计划生育支出",8338.92]
[15,"","","十、节能环保支出",0]
[16,"","","十一、城乡社区支出",0]
[17,"","","十二、农林水支出",0]
[18,"","","十三、交通运输支出",0]
[19,"","","十四、资源勘探信息等支出",0]
[20,"","","十五、商业服务业等支出",0]
[21,"","","十六、金融支出",0]
[22,"","","十七、援助其他地区支出",0]
[23,"","","十八、国土海洋气候等支出",0]
[24,"","","十九、住房保障支出",0]
[25,"","","二十、粮油物资储备支出",0]
[26,"","","二十一、国债还本付息支出",0]
[27,"","","二十二、其他支出",0]
[28,"        本年收入合计",8338.92,"        本年支出合计",8338.92]
[29,"    用事业基金弥补收支差额",0,"    结余分配",0]
[30,"    年初结转和结余",0,"    年末结转和结余",0]
[31,"            合计",8338.92,"            合计",8338.92]

{"sheet":"部门预算收入总表","index":1,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,10,3,10],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4]],"flags":["formulas_cached_only"]}
["部门预算收入总表","","","","","","","","","",""]
["部门编码及名称：[144]沙河市卫生和计划生育局","","","","","年度：","","预算年度：2017","","金额单位：万元",""]
["序号","科目","","本年收入合计","财政拨款收入","上级补助收入","事业收入","","经营收入","附属单位上缴收入","其他收入"]
["栏次","功能分类科目编码","科目名称","","小计","事业费限额","小计","其中：财政专户收入","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[6,"","合计",8338.92,8338.92,0,0,0,0,0,0]
[7,"210","医疗卫生与计划生育支出",8338.92,8338.92,0,0,0,0,0,0]
[8,"21001","医疗卫生与计划生育管理事务",2272.37,2272.37,0,0,0,0,0,0]
[9,"2100101","行政运行",2194.07,2194.07,0,0,0,0,0,0]
[10,"2100199","其他医疗卫生与计划生育管理事务支出",78.3,78.3,0,0,0,0,0,0]
[11,"21002","公立医院",993,993,0,0,0,0,0,0]
[12,"2100201","综合医院",572,572,0,0,0,0,0,0]
[13,"2100202","中医（民族）医院",96,96,0,0,0,0,0,0]
[14,"2100206","妇产医院",25,25,0,0,0,0,0,0]
[15,"2100299","其他公立医院支出",300,300,0,0,0,0,0,0]
[16,"21003","基层医疗卫生机构",1228,1228,0,0,0,0,0,0]
[17,"2100399","其他基层医疗卫生机构支出",1228,1228,0,0,0,0,0,0]
[18,"21004","公共卫生",3333.05,3333.05,0,0,0,0,0,0]
[19,"2100401","疾病预防控制机构",185,185,0,0,0,0,0,0]
[20,"2100408","基本公共卫生服务",1625.8,1625.8,0,0,0,0,0,0]
[21,"2100409","重大公共卫生专项",255.34,255.34,0,0,0,0,0,0]
[22,"2100499","其他公共卫生支出",1266.91,1266.91,0,0,0,0,0,0]
[23,"21006","中医药",20,20,0,0,0,0,0,0]
[24,"2100699","其他中医药支出",20,20,0,0,0,0,0,0]
[25,"21007","计划生育事务",492.5,492.5,0,0,0,0,0,0]
[26,"2100717","计划生育服务",273.5,273.5,0,0,0,0,0,0]
[27,"2100799","其他计划生育事务支出",219,219,0,0,0,0,0,0]

{"sheet":"部门预算支出总表","index":2,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4]],"flags":["formulas_cached_only"]}
["部门预算支出总表","","","","","","","",""]
["部门编码及名称：[144]沙河市卫生和计划生育局","","","","年度：","预算年度：2017","","金额单位：万元",""]
["序号","科目","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["栏次","功能分类科目编码","科目名称","","事业费限额","其他","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8"]
[6,"","合计",8338.92,1417.07,6921.85,0,0,0]
[7,"210","医疗卫生与计划生育支出",8338.92,1417.07,6921.85,0,0,0]
[8,"21001","医疗卫生与计划生育管理事务",2272.37,1417.07,855.3,0,0,0]
[9,"2100101","行政运行",2194.07,1417.07,777,0,0,0]
[10,"2100199","其他医疗卫生与计划生育管理事务支出",78.3,0,78.3,0,0,0]
[11,"21002","公立医院",993,0,993,0,0,0]
[12,"2100201","综合医院",572,0,572,0,0,0]
[13,"2100202","中医（民族）医院",96,0,96,0,0,0]
[14,"2100206","妇产医院",25,0,25,0,0,0]
[15,"2100299","其他公立医院支出",300,0,300,0,0,0]
[16,"21003","基层医疗卫生机构",1228,0,1228,0,0,0]
[17,"2100399","其他基层医疗卫生机构支出",1228,0,1228,0,0,0]
[18,"21004","公共卫生",3333.05,0,3333.05,0,0,0]
[19,"2100401","疾病预防控制机构",185,0,185,0,0,0]
[20,"2100408","基本公共卫生服务",1625.8,0,1625.8,0,0,0]
[21,"2100409","重大公共卫生专项",255.34,0,255.34,0,0,0]
[22,"2100499","其他公共卫生支出",1266.91,0,1266.91,0,0,0]
[23,"21006","中医药",20,0,20,0,0,0]
[24,"2100699","其他中医药支出",20,0,20,0,0,0]
[25,"21007","计划生育事务",492.5,0,492.5,0,0,0]
[26,"2100717","计划生育服务",273.5,0,273.5,0,0,0]
[27,"2100799","其他计划生育事务支出",219,0,219,0,0,0]

{"sheet":"部门预算财政拨款收支总表","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,2,2],[2,3,2,7],[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表","","","","","","",""]
["部门编码及名称：[144]沙河市卫生和计划生育局","","","","预算年度：2017","","金额单位：万元",""]
["序号","收入","","支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["栏次","项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[6,"一、一般公共预算财政拨款",8338.92,"一、一般公共服务支出",0,0,0,0]
[7,"二、政府性基金预算财政拨款",0,"二、外交支出",0,0,0,0]
[8,"三、国有资本经营预算财政拨款",0,"三、国防支出",0,0,0,0]
[9,"","","四、公共安全支出",0,0,0,0]
[10,"","","五、教育支出",0,0,0,0]
[11,"","","六、科学技术支出",0,0,0,0]
[12,"","","七、文化体育与传媒支出",0,0,0,0]
[13,"","","八、社会保障和就业支出",0,0,0,0]
[14,"","","九、医疗卫生与计划生育支出",8338.92,8338.92,0,0]
[15,"","","十、节能环保支出",0,0,0,0]
[16,"","","十一、城乡社区支出",0,0,0,0]
[17,"","","十二、农林水支出",0,0,0,0]
[18,"","","十三、交通运输支出",0,0,0,0]
[19,"","","十四、资源勘探信息等支出",0,0,0,0]
[20,"","","十五、商业服务业等支出",0,0,0,0]
[21,"","","十六、金融支出",0,0,0,0]
[22,"","","十七、援助其他地区支出",0,0,0,0]
[23,"","","十八、国土海洋气候等支出",0,0,0,0]
[24,"","","十九、住房保障支出",0,0,0,0]
[25,"","","二十、粮油物资储备支出",0,0,0,0]
[26,"","","二十一、国债还本付息支出",0,0,0,0]
[27,"","","二十二、其他支出",0,0,0,0]
[28,"        本年收入合计",8338.92,"        本年支出合计",8338.92,8338.92,0,0]
[29,"    年初财政拨款结转和结余",0,"    年末结转和结余",0,0,0,0]
[30,"            合计",8338.92,"            合计",8338.92,8338.92,0,0]

{"sheet":"一般公共预算财政拨款支出表","index":4,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表","","","","",""]
["部门编码及名称：[144]沙河市卫生和计划生育局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[6,"","合计",8338.92,1417.07,6921.85]
[7,"210","医疗卫生与计划生育支出",8338.92,1417.07,6921.85]
[8,"21001","医疗卫生与计划生育管理事务",2272.37,1417.07,855.3]
[9,"2100101","行政运行",2194.07,1417.07,777]
[10,"2100199","其他医疗卫生与计划生育管理事务支出",78.3,0,78.3]
[11,"21002","公立医院",993,0,993]
[12,"2100201","综合医院",572,0,572]
[13,"2100202","中医（民族）医院",96,0,96]
[14,"2100206","妇产医院",25,0,25]
[15,"2100299","其他公立医院支出",300,0,300]
[16,"21003","基层医疗卫生机构",1228,0,1228]
[17,"2100399","其他基层医疗卫生机构支出",1228,0,1228]
[18,"21004","公共卫生",3333.05,0,3333.05]
[19,"2100401","疾病预防控制机构",185,0,185]
[20,"2100408","基本公共卫生服务",1625.8,0,1625.8]
[21,"2100409","重大公共卫生专项",255.34,0,255.34]
[22,"2100499","其他公共卫生支出",1266.91,0,1266.91]
[23,"21006","中医药",20,0,20]
[24,"2100699","其他中医药支出",20,0,20]
[25,"21007","计划生育事务",492.5,0,492.5]
[26,"2100717","计划生育服务",273.5,0,273.5]
[27,"2100799","其他计划生育事务支出",219,0,219]

{"sheet":"一般公共预算财政拨款基本支出表","index":5,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,0,1,3],[2,0,3,0],[2,1,2,2],[0,0,0,5],[2,3,2,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表","","","","",""]
["部门编码及名称：[144]沙河市卫生和计划生育局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[6,"","合计",1417.07,1363.6,53.47]
[7,"301","工资福利支出",811.65,811.65,0]
[8,"30101","基本工资",485.57,485.57,0]
[9,"30102","津贴补贴★",54,54,0]
[10,"30103","奖金",8.06,8.06,0]
[11,"30107","绩效工资",240.67,240.67,0]
[12,"30108","机关事业单位基本养老保险缴费★",20.69,20.69,0]
[13,"30199","其他工资福利支出",2.66,2.66,0]
[14,"302","商品和服务支出",53.47,0,53.47]
[15,"30201","办公费",4.66,0,4.66]
[16,"30208","取暖费",5.28,0,5.28]
[17,"30217","公务接待费",1.9,0,1.9]
[18,"30228","工会经费",9.71,0,9.71]
[19,"30229","福利费",12.14,0,12.14]
[20,"30231","公务用车运行维护费★",4,0,4]
[21,"30239","其他交通费用★",15.78,0,15.78]
[22,"303","对个人和家庭的补助",551.95,551.95,0]
[23,"30302","退休费",425.03,425.03,0]
[24,"30305","生活补助",6.84,6.84,0]
[25,"30311","住房公积金",85.28,85.28,0]
[26,"30314","采暖补贴",34.8,34.8,0]

{"sheet":"政府基金预算财政拨款支出表","index":6,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,8],[10,1,10,8],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表"]
["部门编码及名称：[144]沙河市卫生和计划生育局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[6,"","合计",0,0,0]
[]
[]
[]
[]
[null,"注：无政府性基金预算，空表列示"]

{"sheet":"国有资本经营预算财政拨款支出表","index":7,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[[2,4,3,4],[2,5,3,5],[0,0,0,9],[10,1,10,9],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[144]沙河市卫生和计划生育局",null,"预算年度：2017",null,"预算年度：2017","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",null,null,"其他来源收入"]
["栏次"]
[]
[]
[]
[]
[]
[null,"注：无国有资本经营预算，空表列示"]

{"sheet":"财政拨款“三公”经费支出表","index":8,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,2,2,5],[2,0,3,0],[2,1,3,1],[1,0,1,3]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表","","","","",""]
["部门编码及名称：[144]沙河市卫生和计划生育局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","项  目","资金来源","","",""]
["栏次","","合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5"]
[6,"            合计",28.9,28.9,0,0]
[7,"一、因公出国（境）费",0,0,0,0]
[8,"二、公务用车购置及运维费",22,22,0,0]
[9,"    其中：公务用车购置费",0,0,0,0]
[10,"          公务用车运行费",22,22,0,0]
[11,"三、公务接待费",6.9,6.9,0,0]