{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["部门预算封面","单位基础信息表","收支总表","收入总表","单位支出总表","单位支出明细-资金来源","单位支出明细-经济科目","三公经费表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算封面","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[1,0,1,4],[10,0,10,4]],"flags":["formulas_cached_only"]}
["","","","",""]
["2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","单位名称","082001-青格达湖卫生院",""]
["","","","",""]
["","","","",""]
["                报送日期:                               单位负责人:   李涛                          财务负责人 :李涛","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :"]
["","","","",""]

{"sheet":"单位基础信息表","index":1,"n_rows":90,"n_cols":3,"rows_kept":90,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["单位基础信息表"]
["单位名称","基础信息项","数值"]
["总计:","",""]
["青格达湖卫生院","",""]
["  青格达湖卫生院","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","9"]
["","行政编制人数",""]
["","事业编制人数","9"]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","8"]
["","行政在职人员",""]
["","事业在职人员","8"]
["","在职人员级别（小计）","8"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数",""]
["","在职副科级人数",""]
["","在职副科级非领导人","3"]
["","在职一般人员人数","5"]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数",""]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","90984.50"]
["","在职人员月工资",""]
["","在职人员月工资小计","90984.50"]
["","行政人员月工资津贴合计","0"]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","事业人员月工资津贴合计","24545.50"]
["","  事业人员月基本工资（工资前三项）","19351"]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）","5194.5"]
["","绩效工资",""]
["","  事业单位基础性绩效（月）","10279"]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）","56160"]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）","90343"]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）","24000"]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","003公用设施、设备情况",""]
["","供暖面积","500"]
["","机动车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆（辆）",""]
["","特种车辆合计","0"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车",""]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["","",""]

{"sheet":"收支总表","index":2,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,5]],"flags":["formulas_cached_only"]}
["收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表"]
["收入","收入","支出","支出","支出","支出"]
["收入项目名称","2017年预算","功能分类","2017年预算","经济分类","2017年预算"]
["财政拨款补助","","一般公共服务支出",{"v":60919.98,"d":"60,919.98"},"工资福利支出",{"v":160137.29,"d":"160,137.29"}]
["一般公共预算拨款",{"v":603269.98,"d":"603,269.98"},"国防支出",251.35,"商品和服务支出",{"v":211248.48,"d":"211,248.48"}]
["上级提前下达转移支付",{"v":1280,"d":"1,280.00"},"公共安全支出",{"v":80886.07,"d":"80,886.07"},"对个人和家庭的补助支出",{"v":48294.11,"d":"48,294.11"}]
["基金收入",{"v":54163,"d":"54,163.00"},"教育支出",{"v":94006.91,"d":"94,006.91"},"对企事业单位的补助支出",{"v":46554.46,"d":"46,554.46"}]
["非税收入","","科学技术支出",{"v":17952.57,"d":"17,952.57"},"债务利息支出",{"v":7775.07,"d":"7,775.07"}]
["其他收入",41.27,"文化体育与传媒支出",637.32,"债务还本支出",{"v":66027.31,"d":"66,027.31"}]
["财政拨款结转结余","","社会保障和就业支出",{"v":78767.42,"d":"78,767.42"},"基本建设支出",{"v":42250.27,"d":"42,250.27"}]
["结转","","医疗卫生与计划生育支出",{"v":13245.24,"d":"13,245.24"},"其他资本性支出",{"v":54388.25,"d":"54,388.25"}]
["结余",{"v":8040.65,"d":"8,040.65"},"节能环保支出",770.36,"其他支出",{"v":30119.66,"d":"30,119.66"}]
["","","城乡社区支出",{"v":229749.83,"d":"229,749.83"},"",""]
["","","农林水支出",{"v":23946.78,"d":"23,946.78"},"",""]
["","","资源勘探信息等支出",{"v":36860.07,"d":"36,860.07"},"",""]
["","","预备费",{"v":17000,"d":"17,000.00"},"",""]
["","","其他支出",{"v":11801,"d":"11,801.00"},"",""]
["总计:",{"v":666794.9,"d":"666,794.90"},"",{"v":666794.9,"d":"666,794.90"},"",{"v":666794.9,"d":"666,794.90"}]
["","","","","",""]

{"sheet":"收入总表","index":3,"n_rows":6,"n_cols":4,"rows_kept":6,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["收入项目预算表"]
["单位名称","收入项目类别","项目名称","可支配收入"]
["总计:","","",187.23]
["082001-青格达湖卫生院","","",187.23]
["  082001-青格达湖卫生院","002002002-一般公共预算拨款","一般公共预算拨款",187.23]
["","","",""]

{"sheet":"单位支出总表","index":4,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,1,9],[1,10,2,10]],"flags":["formulas_cached_only"]}
["单 位 支 出 总 表"]
["类","款","项","项名称","预算单位","总计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":6},"基本支出小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出"]
["总计:","","","","",187.23,168.83,137.48,7.36,23.99,{"v":18.4,"d":"18.40"}]
["208","","","","",10.16,10.16,10.16,"","",""]
["","05","","","",10.16,10.16,10.16,"","",""]
["","","05","机关事业单位基本养老保险缴费支出","082001-青格达湖卫生院",10.16,10.16,10.16,"","",""]
["210","","","","",177.07,158.67,127.32,7.36,23.99,{"v":18.4,"d":"18.40"}]
["","03","","","",177.07,158.67,127.32,7.36,23.99,{"v":18.4,"d":"18.40"}]
["","","02","乡镇卫生院","082001-青格达湖卫生院",177.07,158.67,127.32,7.36,23.99,{"v":18.4,"d":"18.40"}]
["","","","","","","","","","",""]

{"sheet":"单位支出明细-资金来源","index":5,"n_rows":43,"n_cols":17,"rows_kept":43,"merged":[[0,0,0,16],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,1,12],[1,13,2,13],[1,14,1,16]],"flags":["formulas_cached_only"]}
["单位支出明细-资金来源"]
["类",null,null,"预算单位","功能科目","项目名称","经济科目","总计","财政拨款小计",{"$nulls":4},"其他收入","财政拨款结转结余（小计）"]
["类","款","项",{"$nulls":5},"小计","一般公共预算拨款","非税收入","基金预算拨款","上级提前下达转移支付",null,"小计","结转","结余"]
["总计:","","","","","","",187.23,187.23,187.23,"","","","","","",""]
["208","","","","","","",10.16,10.16,10.16,"","","","","","",""]
["","05","","","","","",10.16,10.16,10.16,"","","","","","",""]
["","","05","","机关事业单位基本养老保险缴费支出","","",10.16,10.16,10.16,"","","","","","",""]
["","","","082001-青格达湖卫生院","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",10.16,10.16,10.16,"","","","","","",""]
["  208","    05","      05","        082001-青格达湖卫生院","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",10.16,10.16,10.16,"","","","","","",""]
["210","","","","","","",177.07,177.07,177.07,"","","","","","",""]
["","03","","","","","",177.07,177.07,177.07,"","","","","","",""]
["","","02","","乡镇卫生院","","",177.07,177.07,177.07,"","","","","","",""]
["","","","082001-青格达湖卫生院","乡镇卫生院","基本工资","基本工资",177.07,177.07,177.07,"","","","","","",""]
["  210","    03","      02","        082001-青格达湖卫生院","乡镇卫生院","基本工资","基本工资",23.22,23.22,23.22,"","","","","","",""]
["  210","    03","      02","","","津贴补贴","津贴补贴",6.23,6.23,6.23,"","","","","","",""]
["  210","    03","      02","","","社会保障缴费","失业保险",0.51,0.51,0.51,"","","","","","",""]
["  210","    03","      02","","","社会保障缴费","医疗保险",4.57,4.57,4.57,"","","","","","",""]
["  210","    03","      02","","","社会保障缴费","工伤保险",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},"","","","","","",""]
["  210","    03","      02","","","社会保障缴费","生育社会保险",0.41,0.41,0.41,"","","","","","",""]
["  210","    03","      02","","","社会保障缴费","公务员医疗补助",1.02,1.02,1.02,"","","","","","",""]
["  210","    03","      02","","","绩效工资","基础性绩效",79.73,79.73,79.73,"","","","","","",""]
["  210","    03","      02","","","绩效工资","奖励性绩效",11.43,11.43,11.43,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","办公费",0.46,0.46,0.46,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","水费",0.33,0.33,0.33,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","电费",0.84,0.84,0.84,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","邮寄费",0.01,0.01,0.01,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","办公电话费",0.26,0.26,0.26,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","办公用房取暖费",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","差旅费",0.58,0.58,0.58,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","维修（护）费",0.02,0.02,0.02,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","培训费",0.76,0.76,0.76,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","专用材料费",0.04,0.04,0.04,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","工会经费",0.59,0.59,0.59,"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","福利费",2.34,2.34,2.34,"","","","","","",""]
["  210","    03","      02","","","业务经费","其他商品和服务支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"","","","","","",""]
["  210","    03","      02","","","商品和服务支出","其他商品和服务支出",0.03,0.03,0.03,"","","","","","",""]
["  210","    03","      02","","","安保工资及基层岗贴","其他补助支出",6.96,6.96,6.96,"","","","","","",""]
["  210","    03","      02","","","其他补助支出","其他补助支出",0.96,0.96,0.96,"","","","","","",""]
["  210","    03","      02","","","医保一次性注入","医疗费",1.44,1.44,1.44,"","","","","","",""]
["  210","    03","      02","","","奖励金","奖励金",{"v":13.6,"d":"13.60"},{"v":13.6,"d":"13.60"},{"v":13.6,"d":"13.60"},"","","","","","",""]
["  210","    03","      02","","","住房公积金","住房公积金",8.69,8.69,8.69,"","","","","","",""]
["  210","    03","      02","","","采暖补贴","采暖补贴",0.74,0.74,0.74,"","","","","","",""]
["","","","","","","","","","","","","","","","",""]

{"sheet":"单位支出明细-经济科目","index":6,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[0,0,0,16],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16]],"flags":["formulas_cached_only"]}
["单位支出明细表-经济科目"]
["科目编码",null,null,"预算单位","项名称","总计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补助支出","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
["总计:","","","","",187.23,137.48,17.36,32.39,"","","","","","","",""]
["208","","","","",10.16,10.16,"","","","","","","","","",""]
["","05","","","",10.16,10.16,"","","","","","","","","",""]
["","","05","","",10.16,10.16,"","","","","","","","","",""]
["","","","082001-青格达湖卫生院","机关事业单位基本养老保险缴费支出",10.16,10.16,"","","","","","","","","",""]
["210","","","","",177.07,127.32,17.36,32.39,"","","","","","","",""]
["","03","","","",177.07,127.32,17.36,32.39,"","","","","","","",""]
["","","02","","",177.07,127.32,17.36,32.39,"","","","","","","",""]
["","","","082001-青格达湖卫生院","乡镇卫生院",177.07,127.32,17.36,32.39,"","","","","","","",""]
["","","","","","","","","","","","","","","","",""]

{"sheet":"三公经费表","index":7,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,3,0],[1,1,3,1],[1,2,1,5],[2,2,3,2],[2,3,3,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["三公经费表"]
["单位编码/名称","合计","三公经费"]
[null,null,"因公出国（境）费用","公务接待费","公务用车运行维护费"]
[{"$nulls":4},"公务用车运行费","公务用车购置费"]
["总计:","","","","",""]
["082-青格达湖卫生院","","","","",""]
["  082001-青格达湖卫生院","","","","",""]
["    082-青格达湖卫生院","","","","",""]
["","","","","",""]