{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表","Sheet1"],"not_rendered":{"external_links":1,"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":232194.82,"d":"232,195"}]
[]
["2017年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"兴国县卫生和计划生育委员会"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,"  2016-11-26"]
[]
[]
[{"$nulls":5},"编制单位：",null,"兴国县卫生和计划生育委员会"]
[]
[]
[]
["单位负责人签章：",null,null,"钟兴福",null,null,"财务负责人签章：",null,"张永忠",{"$nulls":3},"制表人签章：",null,"林云"]

{"sheet":"收支预算总表","index":1,"n_rows":103,"n_cols":41,"rows_kept":103,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：",null,null,"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":10904.13,"d":"10,904.13"},"合计"]
["    一般公共预算拨款收入",{"v":10904.13,"d":"10,904.13"},"一般公共服务支出",{"v":0,"d":"0.00"}]
["    专项收入",null,"教育支出",248.05]
["    政府性基金预算拨款收入",null,"科学技术支出"]
["    预算内投资收入",null,"社会保障和就业支出",{"v":4596.73,"d":"4,596.73"}]
["二、事业收入",{"v":58519.2,"d":"58,519.20"},"医疗卫生与计划生育支出",{"v":67849.99,"d":"67,849.99"}]
["三、事业单位经营收入",null,"农林水支出"]
["四、其他收入",940.89,"资源勘探信息等支出"]
["五、附属单位上缴收入",null,"国土海洋气象等支出"]
["六、上级补助收入",{"v":220.4,"d":"220.40"},"住房保障支出",704.99]
[null,null,"其他支出"]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":70584.62,"d":"70,584.62"},"本年支出合计",{"v":73399.76,"d":"73,399.76"}]
["七、用事业基金弥补收支差额",394.88,"结转下年"]
["八、上年结转（结余）",2986.69]
["    财政拨款结转（结余）",{"v":4,"d":"4.00"}]
["    其他资金结转（结余）",{"v":2982.69,"d":"2,982.69"}]
["收入总计",{"v":73966.19,"d":"73,966.19"},"支出总计",{"v":73399.76,"d":"73,399.76"}]
{"$rows_empty":25}
[{"$nulls":28},{"v":0,"d":"0.0000"}]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":57,"n_cols":15,"rows_kept":57,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":73966.19,"d":"73,966.19"},{"v":10904.13,"d":"10,904.13"},{"v":10904.13,"d":"10,904.13"},{"$nulls":3},{"v":58519.2,"d":"58,519.20"},null,940.89,null,{"v":220.4,"d":"220.40"},394.88,2986.69]
["201","一般公共服务支出"]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）"]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）"]
["    2010699","    其他财政事务支出"]
["205","教育支出"]
["  02","  普通教育"]
["    2050205","    高等教育"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["206","科学技术支出"]
["  04","  技术研究与开发"]
["    2060402","    应用技术研究与开发"]
["208","社会保障和就业支出"]
["  05","  行政事业单位离退休"]
["    2080504","    未归口管理的行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出"]
["210","医疗卫生与计划生育支出",{"v":73966.19,"d":"73,966.19"},{"v":10904.13,"d":"10,904.13"},{"v":10904.13,"d":"10,904.13"},{"$nulls":3},{"v":58519.2,"d":"58,519.20"},null,940.89,null,{"v":220.4,"d":"220.40"},394.88,2986.69]
["  11","  行政事业单位医疗"]
["    2101101","    行政单位医疗"]
["    2101102","    事业单位医疗"]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["    2130602","    土地治理"]
["    2130699","    其他农业综合开发支出"]
["  08","  普惠金融发展支出"]
["    2130804","    创业担保贷款贴息"]
["  99","  其他农林水支出"]
["    2139999","    其他农林水支出"]
["215","资源勘探信息等支出"]
["  99","  其他资源勘探信息等支出"]
["    2159999","    其他资源勘探信息等支出"]
["220","国土海洋气象等支出"]
["  01","  国土资源事务"]
["    2200199","    其他国土资源事务支出"]
["221","住房保障支出"]
["  02","  住房改革支出"]
["    2210203","    购房补贴"]
["229","其他支出"]
["  99","  其他支出"]
["    2299901","    其他支出"]

{"sheet":"部门支出总表","index":3,"n_rows":57,"n_cols":8,"rows_kept":57,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":73399.76,"d":"73,399.76"},{"v":61112.31,"d":"61,112.31"},{"v":12287.45,"d":"12,287.45"}]
["201","一般公共服务支出"]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）"]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）"]
["    2010699","    其他财政事务支出"]
["205","教育支出",248.05,{"v":236.7,"d":"236.70"},11.35]
["  02","  普通教育"]
["    2050205","    高等教育"]
["  03","  职业教育",248.05,{"v":236.7,"d":"236.70"},11.35]
["    2050305","    高等职业教育",248.05,{"v":236.7,"d":"236.70"},11.35]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["206","科学技术支出"]
["  04","  技术研究与开发"]
["    2060402","    应用技术研究与开发"]
["208","社会保障和就业支出",{"v":4596.73,"d":"4,596.73"},{"v":4596.73,"d":"4,596.73"}]
["  05","  行政事业单位离退休",{"v":4551.76,"d":"4,551.76"},{"v":4551.76,"d":"4,551.76"}]
["    2080504","    未归口管理的行政单位离退休",9.25,9.25]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":4542.51,"d":"4,542.51"},{"v":4542.51,"d":"4,542.51"}]
["210","医疗卫生与计划生育支出",{"v":67849.99,"d":"67,849.99"},{"v":55573.88,"d":"55,573.88"},{"v":12276.11,"d":"12,276.11"}]
["  11","  行政事业单位医疗"]
["    2101101","    行政单位医疗"]
["    2101102","    事业单位医疗"]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["    2130602","    土地治理"]
["    2130699","    其他农业综合开发支出"]
["  08","  普惠金融发展支出"]
["    2130804","    创业担保贷款贴息"]
["  99","  其他农林水支出"]
["    2139999","    其他农林水支出"]
["215","资源勘探信息等支出"]
["  99","  其他资源勘探信息等支出"]
["    2159999","    其他资源勘探信息等支出"]
["220","国土海洋气象等支出"]
["  01","  国土资源事务"]
["    2200199","    其他国土资源事务支出"]
["221","住房保障支出",704.99,704.99]
["  02","  住房改革支出"]
["    2210203","    购房补贴"]
["229","其他支出"]
["  99","  其他支出"]
["    2299901","    其他支出"]

{"sheet":"财拨收支总表","index":4,"n_rows":90,"n_cols":33,"rows_kept":90,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":10904.13,"d":"10,904.13"},"一、本年支出",null,{"v":10495.11,"d":"10,495.11"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":10904.13,"d":"10,904.13"},"一般公共服务支出",null,null,{"v":0,"d":"0.00"}]
["    专项收入",null,"教育支出",null,89.29,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",null,"社会保障和就业支出",null,139.05,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,"医疗卫生与计划生育支出",null,{"v":10089.41,"d":"10,089.41"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",null,177.36,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",null,null,{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",{"v":10904.13,"d":"10,904.13"},"支出总计",null,{"v":10495.11,"d":"10,495.11"}]
{"$rows_empty":29}
[{"$nulls":32},{"v":0,"d":"0.0000"}]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":73399.77,"d":"73,399.77"},{"v":61112.31,"d":"61,112.31"},{"v":12287.46,"d":"12,287.46"}]
["201","一般公共服务支出"]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）"]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）"]
["    2010699","    其他财政事务支出"]
["205","教育支出"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["208","社会保障和就业支出"]
["  05","  行政事业单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出"]
["210","医疗卫生与计划生育支出",{"v":73399.77,"d":"73,399.77"},{"v":61112.31,"d":"61,112.31"},{"v":12287.46,"d":"12,287.46"}]
["  11","  行政事业单位医疗"]
["    2101101","    行政单位医疗"]
["    2101102","    事业单位医疗"]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["221","住房保障支出"]
["  02","  住房改革支出"]
["    2210203","    购房补贴"]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":63,"n_cols":5,"rows_kept":63,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：兴国县卫生和计划生育委员会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2017年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":61112.31,"d":"61,112.31"},{"v":22348.6,"d":"22,348.60"},{"v":38763.71,"d":"38,763.71"}]
["301","工资福利支出",{"v":22348.6,"d":"22,348.60"},{"v":22348.6,"d":"22,348.60"}]
["  30130101","  基本工资(工资福利支出)",{"v":3944.17,"d":"3,944.17"},{"v":3944.17,"d":"3,944.17"}]
["  3013010201","  行政单位统一津补贴(工资福利支出)",{"v":131.2,"d":"131.20"},{"v":131.2,"d":"131.20"}]
["  3013010202","  其他津补贴(工资福利支出)",4.82,4.82]
["  3013010301","  基础性绩效工资(工资福利支出)",{"v":3293.35,"d":"3,293.35"},{"v":3293.35,"d":"3,293.35"}]
["  3013010302","  奖励性绩效工资(工资福利支出)",{"v":4473,"d":"4,473.00"},{"v":4473,"d":"4,473.00"}]
["  3013010501","  养老保险(工资福利支出)",{"v":6.8,"d":"6.80"},{"v":6.8,"d":"6.80"}]
["  3013010502","  失业保险(工资福利支出)",50.72,50.72]
["  3013010503","  医疗保险(工资福利支出)",870.02,870.02]
["  3013010505","  其他保险(工资福利支出)",68.45,68.45]
["  30130108","  机关事业单位基本养老保险缴费(工资福利支出)",{"v":4549.2,"d":"4,549.20"},{"v":4549.2,"d":"4,549.20"}]
["  30130110","  奖金(工资福利支出)",244.62,244.62]
["  3013019902","  临时工工资(工资福利支出)",{"v":3025.42,"d":"3,025.42"},{"v":3025.42,"d":"3,025.42"}]
["  3013019903","  聘用人员工资(工资福利支出)",50.46,50.46]
["  3013019904","  其他(工资福利支出)",{"v":1636.37,"d":"1,636.37"},{"v":1636.37,"d":"1,636.37"}]
["302","商品和服务支出",{"v":30685.88,"d":"30,685.88"},null,{"v":30685.88,"d":"30,685.88"}]
["  30130201","  办公费(商品和服务支出)",492.55,null,492.55]
["  30130202","  印刷费(商品和服务支出)",{"v":204.2,"d":"204.20"},null,{"v":204.2,"d":"204.20"}]
["  30130203","  水电费(商品和服务支出)",669.67,null,669.67]
["  30130204","  邮电费(商品和服务支出)",115.44,null,115.44]
["  30130205","  物业管理费(商品和服务支出)"]
["  30130206","  手续费(商品和服务支出)",28.27,null,28.27]
["  30130207","  差旅费(商品和服务支出)",307.82,null,307.82]
["  30130209","  教学业务费(商品和服务支出)"]
["  30130210","  维修（护）费(商品和服务支出)",374.03,null,374.03]
["  30130212","  因公出国（境）费用(商品和服务支出)",6.28,null,6.28]
["  30130213","  离退休人员公用支出(商品和服务支出)"]
["  30130214","  租赁费(商品和服务支出)",35.24,null,35.24]
["  30130215","  会议费(商品和服务支出)",125.17,null,125.17]
["  30130217","  公务接待费(商品和服务支出)",318.63,null,318.63]
["  30130218","  专用材料费(商品和服务支出)",{"v":20706.15,"d":"20,706.15"},null,{"v":20706.15,"d":"20,706.15"}]
["  30130223","  咨询费(商品和服务支出)",3.05,null,3.05]
["  30130226","  劳务费(商品和服务支出)"]
["  30130227","  委托业务费(商品和服务支出)"]
["  30130228","  工会经费(商品和服务支出)",277.59,null,277.59]
["  30130229","  福利费(商品和服务支出)",35.73,null,35.73]
["  30130231","  公务用车运行维护费(商品和服务支出)",211.08,null,211.08]
["  30130239","  其他交通费用(商品和服务支出)",76.86,null,76.86]
["  30130299","  其他商品和服务支出(商品和服务支出)",{"v":6698.12,"d":"6,698.12"},null,{"v":6698.12,"d":"6,698.12"}]
["303","对个人和家庭的补助",{"v":1625.87,"d":"1,625.87"},null,{"v":1625.87,"d":"1,625.87"}]
["  30130301","  离休费(对个人和家庭的补助)",9.25,null,9.25]
["  30130302","  退休费(对个人和家庭的补助)"]
["  30130303","  退职(役)费(对个人和家庭的补助)"]
["  30130304","  抚恤金(对个人和家庭的补助)",2.34,null,2.34]
["  30130305","  生活补助(对个人和家庭的补助)",50.17,null,50.17]
["  30130307","  医疗费(对个人和家庭的补助)"]
["  30130308","  助学金(对个人和家庭的补助)",2.01,null,2.01]
["  30130309","  奖励金(对个人和家庭的补助)",368.75,null,368.75]
["  30130311","  住房公积金(对个人和家庭的补助)",{"v":1162,"d":"1,162.00"},null,{"v":1162,"d":"1,162.00"}]
["  30130313","  购房补贴(对个人和家庭的补助)"]
["  30130399","  其他对个人和家庭的补助支出(对个人和家庭的补助)",31.35,null,31.35]
["310","其他资本性支出",{"v":6451.96,"d":"6,451.96"},null,{"v":6451.96,"d":"6,451.96"}]
["  30131002","  办公设备购置(其他资本性支出)"]
["  30131003","  专用设备购置(其他资本性支出)"]
["  30131007","  信息网络及软件购置更新(其他资本性支出)"]
["  30131099","  其他资本性支出(其他资本性支出)",{"v":6451.96,"d":"6,451.96"},null,{"v":6451.96,"d":"6,451.96"}]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":12,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表",null,"“三公”经费支出预算表"]
["填报单位:江西省财政厅",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","兴国县卫生和计划生育委员会",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["117","江西省财政厅",535.99,6.28,318.63,211.08,{"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":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"Sheet1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}