{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["公开01表","公开02表","公开03表","公开04表","公开05表","公开06表","公开07表","公开08表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公开01表","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[0,0,0,5],[1,0,1,1],[2,0,2,1],[3,0,3,1],[3,2,3,5],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":4},"公开01表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、财政拨款收入",17708.43,"一、一般公共服务支出",null,"一、基本支出",{"v":12084.7,"d":"12084.70"}]
["　　其中：政府性基金预算财政拨款",null,"二、外交支出",null,"    人员经费",4950.56]
["二、上级补助收入",null,"三、国防支出",null,"    日常公用经费",7134.14]
["三、事业收入",8333.74,"四、公共安全支出",null,"二、项目支出",12538.38]
["四、经营收入",null,"五、教育支出",null,"    基本建设类项目"]
["五、附属单位上缴收入",null,"六、科学技术支出",null,"    行政事业类项目",12538.38]
["六、其他收入",199.67,"七、文化体育与传媒支出",null,"三、上缴上级支出"]
["",null,"八、社会保障和就业支出",null,"四、经营支出"]
["",null,"九、医疗卫生与计划生育支出",{"v":24623.08,"d":"24623.1"},"五、对附属单位补助支出"]
["",null,"十、节能环保支出",null,""]
["",null,"十一、城乡社区支出",null,"支出经济分类"]
["",null,"十二、农林水支出",null,"基本支出和项目支出合计",24623.08]
["",null,"十三、交通运输支出",null,"    工资福利支出",4545.41]
["",null,"十四、资源勘探信息等支出",null,"    商品和服务支出",10028.41]
["",null,"十五、商业服务业等支出",null,"    对个人和家庭的补助",7397.17]
["",null,"十六、金融支出",null,"    对企事业单位的补贴"]
["",null,"十七、援助其他地区支出",null,"    债务利息支出"]
["",null,"十八、国土海洋气象等支出",null,"    基本建设支出"]
["",null,"十九、住房保障支出",null,"    其他资本性支出",2652.09]
["",null,"二十、粮油物资储备支出",null,"    其他支出"]
["",null,"二十一、其他支出",null,""]
["",null,"二十二、债务还本支出",null,""]
["",null,"二十三、债务付息支出",null,""]
["本年收入合计",26241.84,"本年支出合计",null,"",24623.08]
["    用事业基金弥补收支差额",null,"    结余分配",null,"",1203.08]
["    年初结转和结余",94.48,"      交纳所得税",null,"　　其中：交纳所得税"]
["      基本支出结转",94.48,"      提取职工福利基金",null,"　　　　　提取职工福利基金",481.23]
["      项目支出结转和结余",null,"      转入事业基金",null,"　　　　　转入事业基金",721.85]
["      经营结余",null,"      其他",null,"　　　　　其他"]
["",null,"    年末结转和结余",null,"　　年末结余",510.16]
["",null,"      基本支出结转",null,""]
["",null,"      项目支出结转和结余",null,"",510.16]
["",null,"      经营结余",null,""]
["总计",26336.32,"总计",null,"",26336.32]

{"sheet":"公开02表","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,2,2],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9]],"flags":["formulas_cached_only"]}
["收入决算总表"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":8},"公开02表"]
[{"$nulls":3},"2015年度",{"$nulls":5},"金额单位：万元"]
["单位编码","单位名称","合计","一般公共预算拨款","政府性基金拨款","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
[null,null,"","",null,"","","","","小计"]
[null,null,"","",null,"","","","",""]
[null,null,"","",null,"","","","",""]
["**","**","1","2","3","4","5","6",7,8]
[null,"合计",{"v":26241.769999999997,"d":"26241.77"},{"v":17708.409999999996,"d":"17708.41"},null,null,8333.73,null,null,199.63]
["045001","西安市阎良区卫生局",709.85,709.85]
["045002","西安市阎良区人民医院",10281.49,4127.82,null,null,5997.04,null,null,156.63]
["045003","西安市阎良区中医医院",3002.73,{"v":1216.9,"d":"1216.90"},null,null,1768.88,null,null,16.95]
["045004","西安市阎良区振兴卫生院",{"v":530.5200000000001,"d":"530.52"},324.87,null,null,204.96,null,null,0.69]
["045005","西安市阎良区北屯卫生院",691.21,423.35,null,null,267.17,null,null,0.69]
["045006","西安市阎良区武屯镇中心卫生院",890.92,794.37,null,null,95.68,null,null,0.87]
["045007","西安市阎良区新兴卫生院",{"v":385.10999999999996,"d":"385.11"},376.84,{"$nulls":5},8.27]
["045008","西安市阎良区关山镇关山卫生院",882.98,874.15,{"$nulls":5},8.83]
["045009","西安市阎良区关山镇卫生院康桥分院",463.01,456.31,{"$nulls":5},{"v":6.7,"d":"6.70"}]
["045010","西安市阎良区疾病预防控制中心",665.67,665.67]
["045011","西安市阎良区卫生监督所",236.86,236.86]
["045012","西安市阎良区妇幼保健站",450.65,450.65]
["045013","西安市阎良区新型农村合作医疗经办中心",6910.49,6910.49]
["045014","西安市阎良区社区卫生服务指导中心",50.39,50.39]
["045015","西安市阎良区医疗卫生信息化管理中心",89.89,89.89]

{"sheet":"公开03表","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["支出决算总表"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":6},"公开03表"]
[{"$nulls":3},"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","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"]
["**","**","1","2","3","4","5","6"]
[null,"合计",{"v":24623.050000000003,"d":"24623.05"},{"v":12084.679999999998,"d":"12084.68"},{"v":12538.369999999999,"d":"12538.37"},"","",""]
["045001","西安市阎良区卫生局",{"v":341.78000000000003,"d":"341.78"},{"v":87.2,"d":"87.20"},254.58,"","",""]
["045002","西安市阎良区人民医院",9556.59,6864.12,2692.47,"","",""]
["045003","西安市阎良区中医医院",2459.58,1920.23,539.35,"","",""]
["045004","西安市阎良区振兴卫生院",504.39,302.48,201.91]
["045005","西安市阎良区北屯卫生院",667.09,398.17,268.92,"","",""]
["045006","西安市阎良区武屯镇中心卫生院",977.04,645.14,{"v":331.9,"d":"331.90"}]
["045007","西安市阎良区新兴卫生院",379.12,131.07,248.05]
["045008","西安市阎良区关山镇关山卫生院",876.99,{"v":324.5,"d":"324.50"},552.49]
["045009","西安市阎良区关山镇卫生院康桥分院",457.04,303.43,153.61]
["045010","西安市阎良区疾病预防控制中心",{"v":665.1500000000001,"d":"665.15"},502.29,162.86]
["045011","西安市阎良区卫生监督所",236.86,207.03,29.83]
["045012","西安市阎良区妇幼保健站",450.65,242.84,207.81,"","",""]
["045013","西安市阎良区新型农村合作医疗经办中心",6910.49,81.63,6828.86]
["045014","西安市阎良区社区卫生服务指导中心",50.39,34.66,15.73,"","",""]
["045015","西安市阎良区医疗卫生信息化管理中心",89.89,39.89,{"v":50,"d":"50.00"}]

{"sheet":"公开04表","index":3,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,2],[5,0,5,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表（按支出功能分类）"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":4},"公开04表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,"**"]
["合计"]
["210","医疗卫生与计划生育支出",17292.75,4754.38,12538.37]
["21001","医疗卫生与计划生育管理事务",331.03,217.15,113.88]
["2100101","  行政运行",168.84,168.84,""]
["2100102","  一般行政管理事务",43.88,"",43.88]
["2100199","  其他医疗卫生与计划生育管理事务支出",118.31,48.31,{"v":70,"d":"70.00"}]
["21002","公立医院",{"v":4968.5599999999995,"d":"4968.56"},2007.34,2961.22]
["2100201","  综合医院",{"v":3851,"d":"3851.00"},1329.78,2521.22]
["2100202","  中医（民族）医院",837.56,677.56,{"v":160,"d":"160.00"}]
["2100299","  其他公立医院支出",{"v":280,"d":"280.00"},"",{"v":280,"d":"280.00"}]
["21003","基层医疗卫生机构",2680.53,1577.73,{"v":1102.8,"d":"1102.80"}]
["2100301","  城市社区卫生机构",26.24,26.24,""]
["2100302","  乡镇卫生院",2244.49,1551.49,{"v":693,"d":"693.00"}]
["2100399","  其他基层医疗卫生机构支出",{"v":409.8,"d":"409.80"},"",{"v":409.8,"d":"409.80"}]
["21004","公共卫生",2488.18,952.16,1536.02]
["2100401","  疾病预防控制机构",{"v":569.4100000000001,"d":"569.41"},502.29,67.12]
["2100402","  卫生监督机构",236.86,207.03,29.83]
["2100403","  妇幼保健机构",242.84,242.84,""]
["2100404","  精神卫生机构",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["2100408","  基本公共卫生服务",{"v":1117.1,"d":"1117.10"},null,{"v":1117.1,"d":"1117.10"}]
["2100409","  重大公共卫生专项",299.51,null,299.51]
["2100410","  突发公共卫生事件应急处理",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["2100499","  其他公共卫生支出",12.46,null,12.46]
["21005","医疗保障",6804.45,null,6804.45]
["2100506","  新型农村合作医疗",6804.45,null,6804.45]
["21006","中医药",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["2100699","  其他中医药支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]

{"sheet":"公开05表","index":4,"n_rows":56,"n_cols":5,"rows_kept":56,"merged":[[0,0,0,4],[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表(按支出经济分类）"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":3},"公开05表"]
[null,null,"2015年度",null,"金额单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",17292.75,4754.38,12538.37]
["301","工资福利支出 ",3166.54,3166.54]
["  30101","基本工资",985.13,985.13]
["  30102","津贴补贴",{"v":427.3,"d":"427.30"},{"v":427.3,"d":"427.30"}]
["  30103","奖金",24.91,24.91]
["  30104","社会保障缴费",238.57,238.57]
["  30107","绩效工资",1402.57,1402.57]
["  30199","其他工资福利支出 ",88.06,88.06]
["302","商品和服务支出",4221.14,1326.62,2894.52]
["  30201","办公费",405.44,170.72,234.72]
["  30202","印刷费",84.02,22.36,61.65]
["  30203","咨询费",1.98,null,1.98]
["  30204","手续费",{"v":0.0015,"d":"0.00"},null,{"v":0.0015,"d":"0.00"}]
["  30205","水费",7.48,5.37,2.12]
["  30206","电费",60.14,{"v":26.5,"d":"26.50"},33.64]
["  30207","邮电费",9.16,5.19,3.98]
["  30208","取暖费"]
["  30209","物业管理费",60.52,{"v":30.1,"d":"30.10"},30.42]
["  30211","差旅费",20.37,12.46,7.91]
["  30212","因公出国（境）费用"]
["  30213","维修(护）费",154.87,28.32,126.55]
["  30214","租赁费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["  30215","会议费",0.08,null,0.08]
["  30216","培训费",30.23,9.14,21.09]
["  30217","公务接待费",5.84,4.37,1.47]
["  30218","专用材料费",1979.96,721.21,1258.75]
["  30226","劳务费",1285.94,224.68,1061.26]
["  30227","委托业务费",14.51,{"v":8.5,"d":"8.50"},{"v":6,"d":"6.00"}]
["  30228","工会经费",6.01,6.01]
["  30229","福利费",5.06,5.06]
["  30231","公务用车运行维护费",36.57,{"v":33.7,"d":"33.70"},2.87]
["  30239","其他交通费用",9.56,4.87,4.69]
["  30240","税金及附加费用"]
["  30299","其他商品和服务支出",{"v":39.4,"d":"39.40"},8.06,31.34]
["303","对个人和家庭的补助",7253.24,261.22,6992.02]
["  30301","离休费"]
["  30302","退休费"]
["  30304","抚恤金",29.45,29.45]
["  30305","生活补助",{"v":11.1,"d":"11.10"},{"v":11.1,"d":"11.10"}]
["  30307","医疗费",6992.02,null,6992.02]
["  30309","奖励金"]
["  30311","住房公积金",220.67,220.67]
["  30399","其他对个人和家庭的补助"]
["310","其他资本性支出",2651.83,null,2651.83]
["  31001","房屋建筑物购建",{"v":2395,"d":"2395.00"},null,{"v":2395,"d":"2395.00"}]
["  31002","办公设备购置",136.54,null,136.54]
["  31003","专用设备购置",30.87,null,30.87]
["  31004","基础设施建设",89.42,null,89.42]
["  31006","大型修缮"]
["  31007","信息网络及软件购置更新"]
["  31099","其他资本性支出"]

{"sheet":"公开06表","index":5,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,1],[3,0,3,1],[3,2,3,5],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4]],"flags":["formulas_cached_only"]}
["政府性基金收支表"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":4},"公开06表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、政府性基金拨款",null,"一、科学技术支出",null,"一、基本支出"]
[null,null,"二、文化体育与传媒支出",null,"    人员经费"]
[null,null,"三、社会保障和就业支出",null,"    日常公用经费"]
[null,null,"四、节能环保支出",null,"二、项目支出"]
[null,null,"五、城乡社区支出",null,"    基本建设类项目"]
[null,null,"六、农林水支出",null,"    行政事业类项目"]
[null,null,"七、交通运输支出"]
[null,null,"八、资源勘探信息等支出"]
["",null,"九、商业服务业等支出"]
["",null,"十二、金融支出"]
["",null,"十三、其他支出",null,"支出经济分类"]
["",null,"十四、债务还本支出",null,"基本支出和项目支出合计"]
["",null,"十五、债务付息支出",null,"    工资福利支出"]
["",null,"十六、债务发行费用支出",null,"    商品和服务支出"]
["",{"$nulls":3},"    对个人和家庭的补助"]
["",{"$nulls":3},"    对企事业单位的补贴"]
["",{"$nulls":3},"    债务利息支出"]
["",{"$nulls":3},"    基本建设支出"]
["",{"$nulls":3},"    其他资本性支出"]
["",{"$nulls":3},"    其他支出"]
["",{"$nulls":3},""]
["本年收入合计",null,"本年支出合计",null,""]
["    年初结转和结余",null,"    年末结转和结余",null,"　　年末结余"]
["      基本支出结转",null,"      基本支出结转",null,""]
["      项目支出结转和结余",null,"      项目支出结转和结余",null,""]
["      经营结余"]
["总计",null,"总计",null,""]

{"sheet":"公开07表","index":6,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,1],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["政府采购情况表"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":3},"公开07表"]
[null,null,"2015年度",null,"金额单位：万元"]
["项目","行次","采购金额","",""]
["","","总计","财政性资金","其他资金"]
["**","**",1,2,3]
["合      计","1",29.23,14.78,14.45]
["货物","2",29.23,14.78,14.45]
["工程","3"]
["服务","4"]

{"sheet":"公开08表","index":7,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,0,0,7],[1,0,1,2],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算拨款“三公”经费支出表"]
["编制单位：西安市阎良区卫生局汇总",{"$nulls":6},"公开08表"]
[null,"",null,"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","一般公共预算拨款安排的“三公”经费"]
[null,null,"合计","因公出国（境）支出","公务接待费支出","公务用车购置及运行维护费支出"]
[{"$nulls":5},"小计","公务用车购置支出","公务用车运行维护支出"]
["**","**",1,2,3,4,5,6]
[null,"合计",42.41,null,5.84,36.57,null,36.57]
["045001","西安市阎良区卫生局",6.19,null,1.21,4.98,null,4.98]
["045002","西安市阎良区人民医院",{"v":0,"d":"0.00"}]
["045003","西安市阎良区中医医院",{"v":0,"d":"0.00"}]
["045004","西安市阎良区振兴卫生院",{"v":0,"d":"0.00"}]
["045005","西安市阎良区北屯卫生院",{"v":0,"d":"0.00"}]
["045006","西安市阎良区武屯镇中心卫生院",2.48,null,{"v":0.2,"d":"0.20"},2.28,null,2.28]
["045007","西安市阎良区新兴卫生院",{"v":0.29000000000000004,"d":"0.29"},null,0.19,{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["045008","西安市阎良区关山镇关山卫生院",2.64,null,0.65,1.99,null,1.99]
["045009","西安市阎良区关山镇卫生院康桥分院",1.19,null,0.15,1.04,null,1.04]
["045010","西安市阎良区疾病预防控制中心",11.69,null,1.83,9.86,null,9.86]
["045011","西安市阎良区卫生监督所",{"v":7.279999999999999,"d":"7.28"},null,0.48,{"v":6.8,"d":"6.80"},null,{"v":6.8,"d":"6.80"}]
["045012","西安市阎良区妇幼保健站",{"v":8.790000000000001,"d":"8.79"},null,0.65,8.14,null,8.14]
["045013","西安市阎良区新型农村合作医疗经办中心",1.72,null,0.34,1.38,null,1.38]
["045014","西安市阎良区社区卫生服务指导中心",0.14,null,0.14]
["045015","西安市阎良区医疗卫生信息化管理中心",{"v":0,"d":"0.00"}]