{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["总表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"总表","index":0,"n_rows":21,"n_cols":27,"rows_kept":21,"merged":[[1,0,1,20],[2,0,2,20],[3,0,5,0],[3,1,5,1],[3,2,3,3],[3,4,3,5],[3,6,5,6],[3,7,3,11],[3,12,3,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,2,4,3],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
["附件1"]
["2022年中央医疗服务与保障能力提升（公立医院综合改革）补助资金分配表"]
["单位：万元"]
["市县名称","行政区划","行政区划因素（75%）",null,"人口因素（25%）",null,"基础因素测算资金总和","绩效因素",{"$nulls":4},"奖惩因素",{"$nulls":4},"2022核定资金","提前下达","此次下达","备注"]
[null,null,"县级公立医院",null,"2020年常住人口（城市公立医院开放床位及在职职工数）","本次核定",null,"绩效评分","绩效分配系数（LOG绩效评分）","奖励资金","绩效分配核定资金","小计","支出进度奖惩",null,null,"县级公立医院综合改革示范县创建奖励(城市公立医院高质量发展）","小计"]
[null,null,"基础标准","本次核定",{"$nulls":8},"支出进度\n（%）","扣减资金","奖励资金"]
["合计",130100,1200,720,2282948,763.12,1483.12,3653.2200000000003,{"v":1989.3591024358275,"d":"1989.36"},4.814572851163023,1677.21,1682.024572851163,522,-102.69999999999999,170.85866018299316,340,408.1586601829931,2530.17,1902,628.17]
["市本级小计",{"$nulls":3},21854,440,440,3329.25,0,0,633.29,633.29,449,0,100,140,239.99999999999997,1313.29,940,{"v":373.28999999999996,"d":"373.29"}]
["市人民医院",{"$nulls":3},6556,131.99,131.99,444.5,null,null,{"v":84.55000000000001,"d":"84.55"},{"v":84.55000000000001,"d":"84.55"},56.48,null,12.58,90,102.58,319.12,{"v":171.3242322425547,"d":"171.32"},{"v":147.7957677574453,"d":"147.80"},{"$nulls":6},63.692190000000004]
["市第二医院",{"$nulls":3},2000,40.27,40.27,414,null,null,78.75,78.75,55.41,null,12.34,null,12.34,131.36,95.63,{"v":35.73000000000002,"d":"35.73"},{"$nulls":6},62.52678]
["市第三医院",{"$nulls":3},2416,48.64,48.64,376,null,null,71.52,71.52,51.36,null,11.44,null,11.44,{"v":131.6,"d":"131.60"},{"v":95.49208433757165,"d":"95.49"},{"v":36.10791566242834,"d":"36.11"},{"$nulls":6},57.91581]
["市中医院",{"$nulls":3},3258,65.6,65.6,421.5,null,null,{"v":80.17999999999999,"d":"80.18"},{"v":80.17999999999999,"d":"80.18"},9.79,null,2.18,null,2.18,{"v":147.95999999999998,"d":"147.96"},{"v":116.17132609201676,"d":"116.17"},{"v":31.788673907983224,"d":"31.79"},{"$nulls":6},11.04606]
["市第四医院",{"$nulls":3},3177,63.96,63.96,425.25,null,null,{"v":80.9,"d":"80.90"},{"v":80.9,"d":"80.90"},78.84,null,17.55,50,67.55,{"v":212.41000000000003,"d":"212.41"},{"v":170.85769637298955,"d":"170.86"},{"v":41.552303627010474,"d":"41.55"},{"$nulls":6},89.02718999999999]
["市第五医院",{"$nulls":3},1540,31.01,31.01,421.5,null,null,{"v":80.17999999999999,"d":"80.18"},{"v":80.17999999999999,"d":"80.18"},55.14,null,12.28,null,12.28,123.47,{"v":99.5452430309617,"d":"99.55"},{"v":23.9247569690383,"d":"23.92"},{"$nulls":6},62.27343]
["市妇幼保健院",{"$nulls":3},1797,36.18,36.18,394,null,null,74.94,74.94,41.98,null,9.35,null,9.35,120.47,{"v":96.47105643342364,"d":"96.47"},{"v":23.998943566576358,"d":"24.00"},{"$nulls":6},47.325779999999995]
["市第八医院",{"$nulls":3},1110,22.35,22.35,432.5,null,null,{"v":82.27000000000001,"d":"82.27"},{"v":82.27000000000001,"d":"82.27"},100,null,22.28,null,22.28,{"v":126.9,"d":"126.90"},{"v":94.5077832503845,"d":"94.51"},{"v":32.3922167496155,"d":"32.39"},{"$nulls":6},112.94342999999999]
["县（区）小计",null,1200,720,2261094,323.12,1043.12,323.97,{"v":1989.3591024358275,"d":"1989.36"},4.814572851163023,1043.92,1048.734572851163,73,-102.69999999999999,70.85866018299315,200,168.15866018299317,1216.88,962,254.88]
["正定县",130123,300,180,550279,78.64,258.64,83.47,{"v":496.9846261479613,"d":"496.98"},{"v":1.2027836932847396,"d":"1.20"},260.79,{"v":261.99278369328476,"d":"261.99"},{"v":1.4,"d":"1.40"},{"v":-35.1,"d":"-35.10"},null,null,{"v":-35.1,"d":"-35.10"},226.89,234,{"v":-7.110000000000014,"d":"-7.11"}]
["鹿泉区",130185,300,180,589278,84.21,264.21,73.64,{"v":493.3101317694066,"d":"493.31"},{"v":1.1938908187629504,"d":"1.19"},258.87,{"v":260.06389081876296,"d":"260.06"},{"v":0,"d":"0.00"},{"v":-41,"d":"-41.00"},null,null,{"v":-41,"d":"-41.00"},219.06,203,{"v":16.060000000000002,"d":"16.06"}]
["栾城区",130124,300,180,379281,54.2,234.2,85.24,{"v":452.1566938920748,"d":"452.16"},{"v":1.094292800238481,"d":"1.09"},237.27,{"v":238.3642928002385,"d":"238.36"},{"v":53.5,"d":"53.50"},{"v":0,"d":"0.00"},{"v":70.85866018299315,"d":"70.86"},100,{"v":170.85866018299316,"d":"170.86"},409.22,259,{"v":150.22000000000003,"d":"150.22"}]
["藁城区",130182,300,180,742256,106.07,286.07,81.62,{"v":546.9076506263847,"d":"546.91"},{"v":1.3236055388768515,"d":"1.32"},286.99,{"v":288.31360553887686,"d":"288.31"},{"v":18.1,"d":"18.10"},{"v":-26.6,"d":"-26.60"},null,100,{"v":73.4,"d":"73.40"},361.71,266,{"v":95.70999999999998,"d":"95.71"}]