{"text_format":"3","workbook":"xlsx","n_sheets":17,"sheets":["1.部门财务收支预算总表","2.部门收入预算表","3.部门支出预算表","4.财政拨款收支预算总表","5.一般公共预算支出预算表","6.一般公共预算“三公”经费支出预算表","7.基本支出预算表","8.项目支出预算表","9.项目支出绩效目标表","10.政府性基金预算支出预算表","11.部门政府采购预算表","12.部门政府购买服务预算表","13.市对下转移支付预算表","14.市对下转移支付绩效目标表","15.新增资产配置表","16.上级补助项目支出预算表","17.部门项目中期规划预算表"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"1.部门财务收支预算总表","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]]}
[{"$nulls":3},"预算01-1表"]
["部门财务收支预算总表"]
["单位名称：玉溪市中医医院",null,null,"单位:元"]
["收        入",null,"支        出"]
["项      目","2023年预算数","项目（按功能分类）","2023年预算数"]
[]
["一、一般公共预算拨款收入",{"v":26344906,"d":"26,344,906.00"},"一、社会保障和就业支出",{"v":13595841,"d":"13,595,841.00"}]
["二、政府性基金预算拨款收入",{"v":20000000,"d":"20,000,000.00"},"二、卫生健康支出",{"v":367409065,"d":"367,409,065.00"}]
["三、国有资本经营预算拨款收入",null,"三、城乡社区支出",{"v":20000000,"d":"20,000,000.00"}]
["四、财政专户管理资金收入"]
["五、单位资金",{"v":354660000,"d":"354,660,000.00"}]
["1、事业收入",{"v":354660000,"d":"354,660,000.00"}]
["2、事业单位经营收入"]
["3、上级补助收入"]
["4、附属单位上缴收入"]
["5、非同级财政拨款"]
["6、其他收入"]
["本年收入合计",{"v":401004906,"d":"401,004,906.00"},"本年支出合计",{"v":401004906,"d":"401,004,906.00"}]
["上年结转结余",null,"年终结转结余"," "]
["收  入  总  计",{"v":401004906,"d":"401,004,906.00"},"支 出 总 计",{"v":401004906,"d":"401,004,906.00"}]

{"sheet":"2.部门收入预算表","index":1,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,3],[2,19,2,20],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,14],[3,15,3,20],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[8,0,8,1]]}
[{"$nulls":19},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：玉溪市中医医院",{"$nulls":18},"单位:元","单位:万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":11},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金",{"$nulls":6},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[{"$nulls":8},"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["131009","玉溪市中医医院",{"v":401004906,"d":"401,004,906.00"},{"v":46344906,"d":"46,344,906.00"},{"v":26344906,"d":"26,344,906.00"},{"v":20000000,"d":"20,000,000.00"},null,null,{"v":354660000,"d":"354,660,000.00"},{"v":354660000,"d":"354,660,000.00"}]
["合计",null,{"v":401004906,"d":"401,004,906.00"},{"v":46344906,"d":"46,344,906.00"},{"v":26344906,"d":"26,344,906.00"},{"v":20000000,"d":"20,000,000.00"},null,null,{"v":354660000,"d":"354,660,000.00"},{"v":354660000,"d":"354,660,000.00"}]

{"sheet":"3.部门支出预算表","index":2,"n_rows":21,"n_cols":16,"rows_kept":21,"merged":[[1,0,1,15],[2,0,2,11],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,15],[20,0,20,1]]}
[{"$nulls":15},"预算01-3表"]
["部门支出预算表"]
["单位名称：玉溪市中医医院",{"$nulls":14},"单位:元"]
["科目编码","科目名称","合计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户管理的支出","单位资金"]
[{"$nulls":3},"小计","基本支出","项目支出",{"$nulls":3},"小计","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","非同级财政拨款支出","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["208","社会保障和就业支出",{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"},null,null,""]
["20805","  行政事业单位养老支出",{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"},null,null,""]
[2080502,"    事业单位离退休",{"v":5642400,"d":"5,642,400.00"},{"v":5642400,"d":"5,642,400.00"},{"v":5642400,"d":"5,642,400.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":7953441,"d":"7,953,441.00"},{"v":7953441,"d":"7,953,441.00"},{"v":7953441,"d":"7,953,441.00"}]
["210","卫生健康支出",{"v":367409065,"d":"367,409,065.00"},{"v":12749065,"d":"12,749,065.00"},{"v":8163865,"d":"8,163,865.00"},{"v":4585200,"d":"4,585,200.00"},null,"",null,{"v":354660000,"d":"354,660,000.00"},{"v":354660000,"d":"354,660,000.00"}]
["21002","  公立医院",{"v":359245200,"d":"359,245,200.00"},{"v":4585200,"d":"4,585,200.00"},null,{"v":4585200,"d":"4,585,200.00"},null,"",null,{"v":354660000,"d":"354,660,000.00"},{"v":354660000,"d":"354,660,000.00"}]
[2100202,"    中医（民族）医院",{"v":359245200,"d":"359,245,200.00"},{"v":4585200,"d":"4,585,200.00"},null,{"v":4585200,"d":"4,585,200.00"},{"$nulls":3},{"v":354660000,"d":"354,660,000.00"},{"v":354660000,"d":"354,660,000.00"}]
["21011","  行政事业单位医疗",{"v":8163865,"d":"8,163,865.00"},{"v":8163865,"d":"8,163,865.00"},{"v":8163865,"d":"8,163,865.00"},null,null,""]
["2101102","    事业单位医疗",{"v":4952188,"d":"4,952,188.00"},{"v":4952188,"d":"4,952,188.00"},{"v":4952188,"d":"4,952,188.00"}]
["2101103","    公务员医疗补助",{"v":2975256,"d":"2,975,256.00"},{"v":2975256,"d":"2,975,256.00"},{"v":2975256,"d":"2,975,256.00"}]
["2101199","    其他行政事业单位医疗支出",{"v":236421,"d":"236,421.00"},{"v":236421,"d":"236,421.00"},{"v":236421,"d":"236,421.00"}]
["212","城乡社区支出",{"v":20000000,"d":"20,000,000.00"},{"$nulls":3},{"v":20000000,"d":"20,000,000.00"},""]
["21208","  国有土地使用权出让收入安排的支出",{"v":20000000,"d":"20,000,000.00"},{"$nulls":3},{"v":20000000,"d":"20,000,000.00"},""]
["2120899","    其他国有土地使用权出让收入安排的支出",{"v":20000000,"d":"20,000,000.00"},{"$nulls":3},{"v":20000000,"d":"20,000,000.00"}]
["合  计","合  计",{"v":401004906,"d":"401,004,906.00"},{"v":26344906,"d":"26,344,906.00"},{"v":21759706,"d":"21,759,706.00"},{"v":4585200,"d":"4,585,200.00"},{"v":20000000,"d":"20,000,000.00"},"",null,{"v":354660000,"d":"354,660,000.00"},{"v":354660000,"d":"354,660,000.00"}]

{"sheet":"4.财政拨款收支预算总表","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]]}
[{"$nulls":3},"预算02-1表"]
["财政拨款收支预算总表"]
["单位名称：玉溪市中医医院",null,null,"单位:元"]
["收        入",null,"支        出"]
["项      目","2023年预算数","支出功能分类科目","2023年预算数"]
[]
["一、本年收入",{"v":46344906,"d":"46,344,906.00"},"一、本年支出",{"v":46344906,"d":"46,344,906.00"}]
["（一）一般公共预算拨款",{"v":26344906,"d":"26,344,906.00"},"（一）社会保障和就业支出",{"v":13595841,"d":"13,595,841.00"}]
["（二）政府性基金预算拨款",{"v":20000000,"d":"20,000,000.00"},"（二）卫生健康支出",{"v":12749065,"d":"12,749,065.00"}]
["（三）国有资本经营预算拨款",null,"（三）城乡社区支出",{"v":20000000,"d":"20,000,000.00"}]
["二、上年结转"]
["（一）一般公共预算拨款"]
["（二）政府性基金预算拨款"]
["（三）国有资本经营预算拨款"]
[null,null,"二、年终结转结余"]
["收 入 总 计",{"v":46344906,"d":"46,344,906.00"},"支 出 总 计",{"v":46344906,"d":"46,344,906.00"}]

{"sheet":"5.一般公共预算支出预算表","index":4,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[17,0,17,1]]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：玉溪市中医医院",{"$nulls":5},"单位:元"]
["部门预算支出功能分类科目",null,"合计","基本支出",null,null,"项目支出"]
["科目编码","科目名称",null,"小计","人员经费","公用经费"]
["1","2","3",null,"4","5","6"]
["208","社会保障和就业支出",{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"}]
["20805","  行政事业单位养老支出",{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"},{"v":13595841,"d":"13,595,841.00"}]
["2080502","    事业单位离退休",{"v":5642400,"d":"5,642,400.00"},{"v":5642400,"d":"5,642,400.00"},{"v":5642400,"d":"5,642,400.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":7953441,"d":"7,953,441.00"},{"v":7953441,"d":"7,953,441.00"},{"v":7953441,"d":"7,953,441.00"}]
["210","卫生健康支出",{"v":12749065,"d":"12,749,065.00"},{"v":8163865,"d":"8,163,865.00"},{"v":8163865,"d":"8,163,865.00"},null,{"v":4585200,"d":"4,585,200.00"}]
["21002","  公立医院",{"v":4585200,"d":"4,585,200.00"},{"$nulls":3},{"v":4585200,"d":"4,585,200.00"}]
["2100202","    中医（民族）医院",{"v":4585200,"d":"4,585,200.00"},{"$nulls":3},{"v":4585200,"d":"4,585,200.00"}]
["21011","  行政事业单位医疗",{"v":8163865,"d":"8,163,865.00"},{"v":8163865,"d":"8,163,865.00"},{"v":8163865,"d":"8,163,865.00"}]
["2101102","    事业单位医疗",{"v":4952188,"d":"4,952,188.00"},{"v":4952188,"d":"4,952,188.00"},{"v":4952188,"d":"4,952,188.00"}]
["2101103","    公务员医疗补助",{"v":2975256,"d":"2,975,256.00"},{"v":2975256,"d":"2,975,256.00"},{"v":2975256,"d":"2,975,256.00"}]
["2101199","    其他行政事业单位医疗支出",{"v":236421,"d":"236,421.00"},{"v":236421,"d":"236,421.00"},{"v":236421,"d":"236,421.00"}]
["合  计","合  计",{"v":26344906,"d":"26,344,906.00"},{"v":21759706,"d":"21,759,706.00"},{"v":21759706,"d":"21,759,706.00"},null,{"v":4585200,"d":"4,585,200.00"}]

{"sheet":"6.一般公共预算“三公”经费支出预算表","index":5,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5]]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：玉溪市中医医院",{"$nulls":4},"单位：元"]
["“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费"]
[1,2,3,4,5,6]
[]
["备注：此表为空。"]

{"sheet":"7.基本支出预算表","index":6,"n_rows":19,"n_cols":25,"rows_kept":19,"merged":[[1,0,1,24],[2,0,2,6],[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],[3,7,3,24],[4,7,6,7],[4,8,4,13],[4,14,4,16],[4,17,6,17],[4,18,4,24],[5,8,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[18,0,18,6]]}
[{"$nulls":24},"预算04表"]
["部门基本支出预算表"]
["单位名称：玉溪市中医医院",{"$nulls":23},"单位：元"]
["项目单位","项目代码","项目名称","功能科目编码","功能科目名称","部门经济科目编码","部门经济科目名称","资金来源","资金来源",{"$nulls":8},"财政专户管理资金","单位资金"]
[{"$nulls":7},"总计","一般公共预算",{"$nulls":5},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金","事业收入","单位资金","上级补助收入","附属单位上缴收入",null,"其他收入"]
[{"$nulls":8},"全年数","已预拨","已提前安排","抵扣上年垫付资金","本次下达","另文下达","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[{"$nulls":8},"小计","其中：转隶人员公用经费","已预拨","抵扣上年垫付资金","本次下达","另文下达","抵扣上年垫付资金","本次下达","另文下达","财政专户管理资金","小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入",null,"其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["玉溪市中医医院",{"$nulls":6},{"v":178419706,"d":"178,419,706.00"},{"v":21759706,"d":"21,759,706.00"},{"$nulls":3},{"v":21759706,"d":"21,759,706.00"},{"$nulls":5},{"v":156660000,"d":"156,660,000.00"},{"v":156660000,"d":"156,660,000.00"}]
["  玉溪市中医医院","530400210000000630644","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",{"v":7953441,"d":"7,953,441.00"},{"v":7953441,"d":"7,953,441.00"},{"$nulls":3},{"v":7953441,"d":"7,953,441.00"}]
["  玉溪市中医医院","530400210000000630644","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":4897188,"d":"4,897,188.00"},{"v":4897188,"d":"4,897,188.00"},{"$nulls":3},{"v":4897188,"d":"4,897,188.00"}]
["  玉溪市中医医院","530400210000000630644","社会保障缴费","2101103","公务员医疗补助","30111","公务员医疗补助缴费",{"v":2975256,"d":"2,975,256.00"},{"v":2975256,"d":"2,975,256.00"},{"$nulls":3},{"v":2975256,"d":"2,975,256.00"}]
["  玉溪市中医医院","530400210000000630644","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":236421,"d":"236,421.00"},{"v":236421,"d":"236,421.00"},{"$nulls":3},{"v":236421,"d":"236,421.00"}]
["  玉溪市中医医院","530400210000000630644","社会保障缴费","2101102","事业单位医疗","30307","医疗费补助",{"v":55000,"d":"55,000.00"},{"v":55000,"d":"55,000.00"},{"$nulls":3},{"v":55000,"d":"55,000.00"}]
["  玉溪市中医医院","530400210000000630645","对个人和家庭的补助","2080502","事业单位离退休","30305","生活补助",{"v":45600,"d":"45,600.00"},{"v":45600,"d":"45,600.00"},{"$nulls":3},{"v":45600,"d":"45,600.00"}]
["  玉溪市中医医院","530400210000000630645","对个人和家庭的补助","2080502","事业单位离退休","30305","生活补助",{"v":5596800,"d":"5,596,800.00"},{"v":5596800,"d":"5,596,800.00"},{"$nulls":3},{"v":5596800,"d":"5,596,800.00"}]
["  玉溪市中医医院","530400221100000279257","玉溪市中医医院事业支出人员经费","2100202","中医（民族）医院","30101","基本工资",{"v":114081000,"d":"114,081,000.00"},{"$nulls":10},{"v":114081000,"d":"114,081,000.00"},{"v":114081000,"d":"114,081,000.00"}]
["  玉溪市中医医院","530400231100001283338","其他人员支出","2100202","中医（民族）医院","30199","其他工资福利支出",{"v":42579000,"d":"42,579,000.00"},{"$nulls":10},{"v":42579000,"d":"42,579,000.00"},{"v":42579000,"d":"42,579,000.00"}]
["合  计",{"$nulls":6},{"v":178419706,"d":"178,419,706.00"},{"v":21759706,"d":"21,759,706.00"},{"$nulls":3},{"v":21759706,"d":"21,759,706.00"},{"$nulls":5},{"v":156660000,"d":"156,660,000.00"},{"v":156660000,"d":"156,660,000.00"}]

{"sheet":"8.项目支出预算表","index":7,"n_rows":32,"n_cols":24,"rows_kept":32,"merged":[[1,0,1,23],[2,0,2,7],[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],[3,9,3,12],[3,13,3,15],[3,16,6,16],[3,17,3,23],[4,9,5,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[31,0,31,7]]}
[{"$nulls":23},"预算05-1表"]
["部门项目支出预算表"]
["单位名称：玉溪市中医医院",{"$nulls":22},"单位：元"]
["项目分类","项目代码","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","本年拨款",{"$nulls":3},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算",null,"政府性基金预算","国有资本经营预算","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[{"$nulls":9},"小计"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,"创文补助资金",{"$nulls":5},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
["313 事业发展类","530400221100000284284","创文补助资金","玉溪市中医医院","2100202","中医（民族）医院","30202","印刷费",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
["313 事业发展类","530400221100000284284","创文补助资金","玉溪市中医医院","2100202","中医（民族）医院","30218","专用材料费",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
[null,null,"定额补助专项资金",{"$nulls":5},{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"}]
["313 事业发展类","530400210000000626887","定额补助专项资金","玉溪市中医医院","2100202","中医（民族）医院","30305","生活补助",{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"}]
[null,null,"取消药品加成补助专项资金",{"$nulls":5},{"v":1548200,"d":"1,548,200.00"},{"v":1548200,"d":"1,548,200.00"},{"v":1548200,"d":"1,548,200.00"}]
["313 事业发展类","530400210000000627781","取消药品加成补助专项资金","玉溪市中医医院","2100202","中医（民族）医院","30305","生活补助",{"v":1548200,"d":"1,548,200.00"},{"v":1548200,"d":"1,548,200.00"},{"v":1548200,"d":"1,548,200.00"}]
[null,null,"玉溪市中医医院事业支出经费",{"$nulls":5},{"v":198000000,"d":"198,000,000.00"},{"$nulls":8},{"v":198000000,"d":"198,000,000.00"},{"v":198000000,"d":"198,000,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","30201","办公费",{"v":103500000,"d":"103,500,000.00"},{"$nulls":8},{"v":103500000,"d":"103,500,000.00"},{"v":103500000,"d":"103,500,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","30209","物业管理费",{"v":4400000,"d":"4,400,000.00"},{"$nulls":8},{"v":4400000,"d":"4,400,000.00"},{"v":4400000,"d":"4,400,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","30213","维修（护）费",{"v":7500000,"d":"7,500,000.00"},{"$nulls":8},{"v":7500000,"d":"7,500,000.00"},{"v":7500000,"d":"7,500,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","30299","其他商品和服务支出",{"v":4200000,"d":"4,200,000.00"},{"$nulls":8},{"v":4200000,"d":"4,200,000.00"},{"v":4200000,"d":"4,200,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","31002","办公设备购置",{"v":1500000,"d":"1,500,000.00"},{"$nulls":8},{"v":1500000,"d":"1,500,000.00"},{"v":1500000,"d":"1,500,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","31003","专用设备购置",{"v":50000000,"d":"50,000,000.00"},{"$nulls":8},{"v":50000000,"d":"50,000,000.00"},{"v":50000000,"d":"50,000,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","31022","无形资产购置",{"v":26000000,"d":"26,000,000.00"},{"$nulls":8},{"v":26000000,"d":"26,000,000.00"},{"v":26000000,"d":"26,000,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","31099","其他资本性支出",{"v":500000,"d":"500,000.00"},{"$nulls":8},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["313 事业发展类","530400210000000629402","玉溪市中医医院事业支出经费","玉溪市中医医院","2100202","中医（民族）医院","39999","其他支出",{"v":400000,"d":"400,000.00"},{"$nulls":8},{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
[null,null,"中医药服务能力提升项目建设资金补助资金",{"$nulls":5},{"v":20000000,"d":"20,000,000.00"},null,null,{"v":20000000,"d":"20,000,000.00"}]
["313 事业发展类","530400231100001262295","中医药服务能力提升项目建设资金补助资金","玉溪市中医医院","2120899","其他国有土地使用权出让收入安排的支出","31003","专用设备购置",{"v":9000000,"d":"9,000,000.00"},null,null,{"v":9000000,"d":"9,000,000.00"}]
["313 事业发展类","530400231100001262295","中医药服务能力提升项目建设资金补助资金","玉溪市中医医院","2120899","其他国有土地使用权出让收入安排的支出","31003","专用设备购置",{"v":11000000,"d":"11,000,000.00"},null,null,{"v":11000000,"d":"11,000,000.00"}]
[null,null,"重大会议、活动医疗救护保障经费",{"$nulls":5},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
["311 专项业务类","530400210000000625974","重大会议、活动医疗救护保障经费","玉溪市中医医院","2100202","中医（民族）医院","30299","其他商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["311 专项业务类","530400210000000625974","重大会议、活动医疗救护保障经费","玉溪市中医医院","2100202","中医（民族）医院","31003","专用设备购置",{"v":23000,"d":"23,000.00"},{"v":23000,"d":"23,000.00"},{"v":23000,"d":"23,000.00"}]
["合  计",{"$nulls":7},{"v":222585200,"d":"222,585,200.00"},{"v":4585200,"d":"4,585,200.00"},{"v":4585200,"d":"4,585,200.00"},{"v":20000000,"d":"20,000,000.00"},{"$nulls":5},{"v":198000000,"d":"198,000,000.00"},{"v":198000000,"d":"198,000,000.00"}]

{"sheet":"9.项目支出绩效目标表","index":8,"n_rows":93,"n_cols":11,"rows_kept":93,"merged":[[1,0,1,10]]}
[{"$nulls":10},"预算05-2表"]
["部门项目绩效目标表"]
["单位名称：玉溪市中医医院"]
["单位名称（项目名称）","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
["玉溪市中医医院"]
["  定额补助专项资金","530400210000000626887","按照国务院办公厅印发关于加快中医药特色发展若干政策措施的通知（国办发〔2021〕3号）、《玉溪市财政局关于市本级2020年部门预算定额标准的通知》（玉财预【2019】43号）中医院定补300万元（其中中医药100万元），根据玉溪市第四届市人民政府第31次常务会议纪要（2014年16期）精神，“除市级定额经费预算和中央、省补助资金（在符合资金管理要求和开支范围的前提下）外，各预算单位不得从市级预算项目经费中列支公务接待费、会议费、差旅费等一般性支出。医院结合自身情况，2023年市级财政定额补助经费300万元，该项目安排全部用于在编人员基础性工资支出。及时、足额发放在编职工基本工资，将实现发放至少500名在岗在编职工基本工资，保障工资足额发放和单位的正常运转；适当减轻单位人员经费负担和成本压力；保障医院可持续发展。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","参加培训在职职工人数",">=","500","人","定性指标","用于反映和考核项目资金的实现程度。"]
[{"$nulls":3},"","","举行会议次数","<=","2","次","定性指标","用于反映和考核项目资金使用的及时情况。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","人员参会率","=","100","%","定性指标","用于反映和考核项目资金的补助质量情况。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","",""]
[{"$nulls":3},"","","保障医院可持续发展","=","100","%","定性指标","用于反映项目实施对社会发展所带来的直接或间接影响情况。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","职工满意度",">=","90","%","定性指标","用于反映服务对象对该项目实施的满意程度。"]
["  取消药品加成补助专项资金","530400210000000627781","按照国务院办公厅印发关于加快中医药特色发展若干政策措施的通知（国办发〔2021〕3号）、《玉溪市城市公立医院医药价格改革试点方案》（玉发改收费【2016】9号）中取消药品加成政府按20%给予补助，即154.82万元。根据玉溪市第四届市人民政府第31次常务会议纪要（2014年16期）精神，“除市级定额经费预算和中央、省补助资金（在符合资金管理要求和开支范围的前提下）外，各预算单位不得从市级预算项目经费中列支公务接待费、会议费、差旅费等一般性支出。医院结合自身情况，2023年市级财政取消药品加成补助154.82万元，该项目安排全部用于在编人员基础性工资支出。及时、足额发放在编职工基本工资，将实现发放至少500名在岗在编职工基本工资，保障工资足额发放和单位的正常运转；适当减轻单位人员经费负担和成本压力；保障医院可持续发展。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","参加培训在职职工人数",">=","500","人","定性指标","用于反映和考核项目资金的实现程度。"]
[{"$nulls":3},"","","培训次数","<=","3","次","定性指标","用于反映和考核项目资金使用的及时情况。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","提升履职能力","=","100","%","定性指标","用于反映和考核项目资金的补助质量情况。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","",""]
[{"$nulls":3},"","","保障医院可持续发展","=","100","%","定性指标","用于反映项目实施对社会发展所带来的直接或间接影响情况。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","职工满意度",">=","90","%","定性指标","用于反映服务对象对该项目实施的满意程度。"]
["  创文补助资金","530400221100000284284","通过2023年文明创建经费投入，充分发挥医院优势，开展健康宣教、义诊等志愿服务活动，不断加大全国文明城市创建的宣传教育力度，广泛动员群众参与。引导群众形成健康、科学、文明的行为和生活方式，提高人民群众的满意度和获得感。提升创建全国文明城市的知晓率、参与率，实现创文知晓率达85%以上。实现患者满意度达到80%以上。让社会主义核心价值观内化于心，外化于行。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","健康宣传教育资料",">=","150","份","定性指标","用于反映创文项目计划执行情况。"]
[{"$nulls":3},"","","义诊人数",">=","50","人","定性指标","用于反映义诊人数情况。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","政策知晓率",">=","90","%","定性指标","反映政策知晓率情况"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","可持续影响指标","","","","","",""]
[{"$nulls":3},"","","提升公民健康知识普及","=","提升","-","定量指标","用于反映项目预期效果的实现程度。"]
[{"$nulls":3},"","","创文知晓率",">=","85","%","定性指标","用于反映项目整体目标的实现程度。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","患者满意度",">=","80","%","定性指标","用于反映社会公众或服务对象对该项目实施的满意度程度程度。"]
["  中医药服务能力提升项目建设资金补助资金","530400231100001262295","经医院研究决定启动玉溪市中医医院介入手术室建设工作、省级中医特色专科和中医临床医学中心分中心项目建设工作。促进临床科室开展新技术、新业务、提高医院诊疗能力和核心竞争力，进一步满足广大患者的医疗服务需求。提升综合救治能力；深化专科内涵建设，打造优势品牌学科，争创国家医学中心和区域医疗中心。为促进临床科室开展新技术、新业务、提高医院诊疗能力和核心竞争力，进一步满足广大患者的医疗服务需求。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","购置数字减影血管造影系统（DSA）","<=","1","台/套","定性指标","反映购置设备数量完成情况"]
[{"$nulls":3},"","","购置肌电图诱发电位仪、上肢关节训练系统","<=","1","台/套","定性指标","反映购置数量完成情况。"]
[{"$nulls":3},"","","购置免散瞳眼底照相机、血糖发射器系统","<=","1","台套","定性指标","反映购置数量完成情况。"]
[{"$nulls":3},"","","购置内镜清洗工作站、气腹机、低温等离子凝切系统","<=","1","台套","定性指标","反映购置数量完成情况。"]
[{"$nulls":3},"","","购置CCU建设设备","<=","1","台/套","定性指标","反映购置数量完成情况。"]
[{"$nulls":3},"","","购置红外辐照治疗装置、复合超声骨关节治疗仪、3D颈腰椎评估训练系统","<=","1","台/套","定性指标","反映购置数量完成情况。"]
[{"$nulls":3},"","","购置电子上消化道内窥镜、超声微探头系统","<=","1","台/套","定性指标","反映购置数量完成情况。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","设备验收通过率","=","100","%","定性指标","反映设备购置的产品质量情况。\n验收通过率=（通过验收的购置数量/购置总数量）*100%。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","经济效益指标","","","","","",""]
[{"$nulls":3},"","","设备业务收入",">=","800","万元","定性指标","反映设备投入效益情况。"]
[{"$nulls":3},"","可持续影响指标","","","","","",""]
[{"$nulls":3},"","","设备使用年限",">=","5","年","定性指标","反映新投入设备使用年限情况。"]
[{"$nulls":3},"","","医疗救治能力","=","提高","%","定量指标","反映培养对象对社会发展所带来得直接或间接有益效果。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","患者满意度",">=","85","%","定性指标","反映服务对象对购置设备的整体满意情况。"]
["  重大会议、活动医疗救护保障经费","530400210000000625974","按照市委、市政府各类重大活动、会议安排，组织医务人员携带药品、耗材、设备等相关物品做好卫生保障工作。全面做好各类重大突发公共事件的卫生应急准备和处置工作。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","医疗救护保障次数",">=","10","次","定性指标","反映市委、市政府各类重大活动、会议医疗卫生保障次数"]
[{"$nulls":3},"","","派出医务人员人数",">=","65","人次","定性指标","反映市委、市政府各类重大活动、会议医疗卫生保障派出医务人员人数"]
[{"$nulls":3},"","","购买医疗设备","=","1","台","定性指标","为做好市委、市政府各类重大活动、会议医疗保障，购置医疗设备1台，反映购置计划执行情况。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","设备验收通过率","=","100","%","定性指标","反映设备购置的产品质量情况。\n验收通过率=（通过验收的购置数量/购置总数量）*100%。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","可持续影响指标","","","","","",""]
[{"$nulls":3},"","","保障会议、活动顺利进行","=","顺利进行","%","定量指标","市委、市政府各类重大活动、会议顺利进行"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","接受卫生保障人员满意度",">=","90","%","定性指标","反映服务对象的满意度。"]
["  玉溪市中医医院事业支出经费","530400210000000629402","1.持续加强医院设备投入，逐步推进几大中心建设，加强完善设施设备，根据业务发展情况，每年至少投入资金3000万元以上。\n2.本项目保障医院可持续发展。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","设备验收合格率",">=","90","%","定性指标","用于反映和考核项目产出质量目标的实现程度。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","",""]
[{"$nulls":3},"","","促进中医药事业发展","=","促进","%","定量指标","用于反映项目实施对社会发展所带来的直接或间接影响情况。"]
[{"$nulls":3},"","","满足患者诊疗需求","=","满足","%","定量指标","用于反映项目实施对社会发展所带来的直接或间接影响情况。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","职工满意度",">=","80","%","定性指标","用于反映社会公众或服务对象对该项目实施的满意程度。"]
[{"$nulls":3},"","","患者满意度",">=","80","%","定性指标","用于反映社会公众或服务对象对该项目实施的满意程度。"]

{"sheet":"10.政府性基金预算支出预算表","index":9,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[1,0,1,5],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[10,0,10,2]]}
[null,0,1,null,null,"预算06表"]
["政府性基金预算支出预算表"]
["单位名称：玉溪市中医医院",{"$nulls":4},"单位:元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,4,5,6]
["玉溪市中医医院",null,null,{"v":20000000,"d":"20,000,000.00"},null,{"v":20000000,"d":"20,000,000.00"}]
[null,"212","城乡社区支出",{"v":20000000,"d":"20,000,000.00"},null,{"v":20000000,"d":"20,000,000.00"}]
[null,"21208","  国有土地使用权出让收入安排的支出",{"v":20000000,"d":"20,000,000.00"},null,{"v":20000000,"d":"20,000,000.00"}]
[null,"2120899","    其他国有土地使用权出让收入安排的支出",{"v":20000000,"d":"20,000,000.00"},null,{"v":20000000,"d":"20,000,000.00"}]
["合计",null,null,{"v":20000000,"d":"20,000,000.00"},null,{"v":20000000,"d":"20,000,000.00"}]

{"sheet":"11.部门政府采购预算表","index":10,"n_rows":27,"n_cols":18,"rows_kept":27,"merged":[[1,0,1,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,17],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,17],[26,0,26,4]]}
[{"$nulls":17},"预算07表"]
["部门政府采购预算表"]
["单位名称：玉溪市中医医院",{"$nulls":16},"单位：元"]
["预算项目","采购项目","采购品目","计量单位","数量","面向中小企业预留资金","资金来源"]
[null,"政府采购品目","支出功能科目","计量单位","采购数量",null,"合计","一般公共预算","政府性基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":8},"小计",null,null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["中医药服务能力提升项目建设资金补助资金",{"$nulls":5},{"v":9000000,"d":"9,000,000.00"},null,{"v":9000000,"d":"9,000,000.00"}]
[null,"医疗设备","A02320000 医疗设备","批","1",null,{"v":9000000,"d":"9,000,000.00"},null,{"v":9000000,"d":"9,000,000.00"}]
["玉溪市中医医院事业支出经费",{"$nulls":5},{"v":92028500,"d":"92,028,500.00"},{"$nulls":4},{"v":92028500,"d":"92,028,500.00"},{"v":92028500,"d":"92,028,500.00"}]
[null,"软硬件维保、维修及开发服务（信息工程科）","C16070000 运行维护服务","批","1",null,{"v":1997500,"d":"1,997,500.00"},{"$nulls":4},{"v":1997500,"d":"1,997,500.00"},{"v":1997500,"d":"1,997,500.00"}]
[null,"被服洗涤（后勤保障科）","C99000000 其他服务","项","1",null,{"v":1300000,"d":"1,300,000.00"},{"$nulls":4},{"v":1300000,"d":"1,300,000.00"},{"v":1300000,"d":"1,300,000.00"}]
[null,"计算机打印耗材及服务（信息工程科）","C23120200 办公设备维修和保养服务","项","1",null,{"v":2000000,"d":"2,000,000.00"},{"$nulls":4},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"}]
[null,"网络专线使用费（信息工程科）","C17000000 电信和其他信息传输服务","批","1",null,{"v":70000,"d":"70,000.00"},{"$nulls":4},{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"}]
[null,"办公纸张（后勤保障科）","A05040101 复印纸","批","1",null,{"v":280000,"d":"280,000.00"},{"$nulls":4},{"v":280000,"d":"280,000.00"},{"v":280000,"d":"280,000.00"}]
[null,"音响（医学装备科）","A02090000 广播、电视、电影设备","批","1",null,{"v":100000,"d":"100,000.00"},{"$nulls":4},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
[null,"医疗设备（医学装备科）","A02320000 医疗设备","批","1",null,{"v":50000000,"d":"50,000,000.00"},{"$nulls":4},{"v":50000000,"d":"50,000,000.00"},{"v":50000000,"d":"50,000,000.00"}]
[null,"保安服务（后勤保障科）","C05040300 保安服务","项","1",null,{"v":1452000,"d":"1,452,000.00"},{"$nulls":4},{"v":1452000,"d":"1,452,000.00"},{"v":1452000,"d":"1,452,000.00"}]
[null,"医疗设备维修保养（医学装备科）","C23120000 维修和保养服务","批","1",null,{"v":5500000,"d":"5,500,000.00"},{"$nulls":4},{"v":5500000,"d":"5,500,000.00"},{"v":5500000,"d":"5,500,000.00"}]
[null,"医疗印刷（后勤保障科）","C23090100 印刷服务","项","1",null,{"v":300000,"d":"300,000.00"},{"$nulls":4},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"}]
[null,"保洁服务（后勤保障科）","C21040000 物业管理服务","项","1",null,{"v":2849000,"d":"2,849,000.00"},{"$nulls":4},{"v":2849000,"d":"2,849,000.00"},{"v":2849000,"d":"2,849,000.00"}]
[null,"空调（后勤保障科）","A02061804 空调机","批","1",null,{"v":100000,"d":"100,000.00"},{"$nulls":4},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
[null,"办公设备（信息工程科）","A02020000 办公设备","批","1",null,{"v":800000,"d":"800,000.00"},{"$nulls":4},{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"}]
[null,"软件（信息工程科）","A08000000 无形资产","批","1",null,{"v":22130000,"d":"22,130,000.00"},{"$nulls":4},{"v":22130000,"d":"22,130,000.00"},{"v":22130000,"d":"22,130,000.00"}]
[null,"信息安全设备（信息工程科）","A02010300 信息安全设备","批","1",null,{"v":2900000,"d":"2,900,000.00"},{"$nulls":4},{"v":2900000,"d":"2,900,000.00"},{"v":2900000,"d":"2,900,000.00"}]
[null,"办公家具（后勤保障科）","A05010000 家具","批","1",null,{"v":250000,"d":"250,000.00"},{"$nulls":4},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
["合计",{"$nulls":5},{"v":101028500,"d":"101,028,500.00"},null,{"v":9000000,"d":"9,000,000.00"},null,null,{"v":92028500,"d":"92,028,500.00"},{"v":92028500,"d":"92,028,500.00"}]

{"sheet":"12.部门政府购买服务预算表","index":11,"n_rows":11,"n_cols":18,"rows_kept":11,"merged":[[1,0,1,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,17],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,17],[9,0,9,4]]}
[{"$nulls":17},"预算08表"]
["政府购买服务预算表"]
["单位名称：玉溪市中医医院",{"$nulls":16},"单位：元"]
["预算项目","政府购买服务项目","政府购买服务指导性目录代码","所属服务类别","所属服务领域","购买内容简述","资金来源"]
[null,"政府采购品目","支出功能科目","计量单位","采购数量",null,"合计","一般公共预算","政府性基金","国有资本经营收益","财政专户管理的收入","单位自筹"]
[{"$nulls":8},"小计",null,null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["",{"$nulls":5},"","","","","","","","","","","",""]
[null,"","","","","","","","","","","","","","","","",""]
["合计",{"$nulls":5},"","","","","","","","","","","",""]
["备注：此表为空。"]

{"sheet":"13.市对下转移支付预算表","index":12,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,0,2,7],[3,0,4,0],[3,1,3,3],[3,4,3,13]]}
[{"$nulls":13},"预算09-1表"]
["市对下转移支付预算表"]
["单位名称：玉溪市中医医院",{"$nulls":12},"单位：元"]
["单位名称（项目）","资金来源",null,null,"地区"]
[null,"合计","一般公共预算","政府性基金","红塔区","江川区","澄江市","通海县","华宁县","易门县","峨山县","新平县","元江县","高新区"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["合计","","","","","","","","","","","","",""]
["备注：此表为空。"]

{"sheet":"14.市对下转移支付绩效目标表","index":13,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10]]}
[{"$nulls":10},"预算09-2表"]
["市对下转移支付绩效目标表"]
["单位名称：玉溪市中医医院"]
["单位名称、项目名称","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
[""]
["","",""]
[{"$nulls":3},"","","","","","","",""]
["备注：此表为空。"]

{"sheet":"15.新增资产配置表","index":14,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[1,0,1,7],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[14,0,14,4]]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：玉溪市中医医院"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
["玉溪市中医医院","A02320000 医疗设备",3229900,"医疗设备","批","1",{"v":9000000,"d":"9,000,000.00"},{"v":9000000,"d":"9,000,000.00"}]
["玉溪市中医医院","A02090000 广播、电视、电影设备",2321103,"音响（医学装备科）","批","1",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["玉溪市中医医院","A02320000 医疗设备",3229900,"医疗设备（医学装备科）","批","1",{"v":50000000,"d":"50,000,000.00"},{"v":50000000,"d":"50,000,000.00"}]
["玉溪市中医医院","A02061804 空调机",2201002,"空调（后勤保障科）","批","1",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["玉溪市中医医院","A02020000 办公设备",2029900,"办公设备（信息工程科）","批","1",{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"}]
["玉溪市中医医院","A08000000 无形资产",2010199,"软件（信息工程科）","批","1",{"v":22130000,"d":"22,130,000.00"},{"v":22130000,"d":"22,130,000.00"}]
["玉溪市中医医院","A02010300 信息安全设备",2010300,"信息安全设备（信息工程科）","批","1",{"v":2900000,"d":"2,900,000.00"},{"v":2900000,"d":"2,900,000.00"}]
["玉溪市中医医院","A05010000 家具",6019900,"办公家具（后勤保障科）","批","1",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
["合计",{"$nulls":4},8,{"v":85280000,"d":"85,280,000.00"},{"v":85280000,"d":"85,280,000.00"}]

{"sheet":"16.上级补助项目支出预算表","index":15,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10],[2,0,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,3,10],[7,0,7,6]]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：玉溪市中医医院",{"$nulls":9},"单位:元"]
["项目分类","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","上级补助"]
[{"$nulls":7},"小计","一般公共预算","政府性基金预算","国有资本经营预算"]
[1,2,3,4,5,6,7,8,9,10,11]
[]
["合  计"]
["备注：此表为空。"]

{"sheet":"17.部门项目中期规划预算表","index":16,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[11,0,11,3]]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：玉溪市中医医院",{"$nulls":5},"单位：元"]
["项目单位","项目分类","项目名称","项目级次","一般公共预算"]
[{"$nulls":4},"2023年","2024年","2025年"]
[1,2,3,4,5,6,7]
["玉溪市中医医院",{"$nulls":3},{"v":4585200,"d":"4,585,200.00"}]
[null,"313 事业发展类","定额补助专项资金","本级",{"v":3000000,"d":"3,000,000.00"}]
[null,"313 事业发展类","取消药品加成补助专项资金","本级",{"v":1548200,"d":"1,548,200.00"}]
[null,"313 事业发展类","创文补助资金","本级",{"v":12000,"d":"12,000.00"}]
[null,"311 专项业务类","重大会议、活动医疗救护保障经费","本级",{"v":25000,"d":"25,000.00"}]
["合计",{"$nulls":3},{"v":4585200,"d":"4,585,200.00"}]