{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["封面","1","1-1","1-2","2","2-1","3","3-1","3-2","3-3","4","4-1","5","6","7"],"not_rendered":{"external_links":1,"defined_names":95},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":7,"n_cols":1,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
[]
["雅安市人民医院"]
["2021年部门预算"]
[]
[]
["报送日期：      年    月    日"]

{"sheet":"1","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["部门收支总表"]
["单位名称：雅安市人民医院",null,null,"单位：万元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","2021年预算数"]
["一、一般公共预算拨款收入",{"v":2651.8605,"d":"2651.86"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["四、预算外资金收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["五、事业收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
["六、事业单位经营收入",{"v":124639.2301,"d":"124639.23"},"六、科学技术支出",{"v":139.3532,"d":"139.35"}]
["七、其他收入",{"v":44,"d":"44.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":872.880228,"d":"872.88"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":128637.853673,"d":"128637.85"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":1453.672,"d":"1453.67"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},""]
["本  年  收  入  合  计",{"v":127335.0906,"d":"127335.09"},"本  年  支  出  合  计",{"v":131103.759101,"d":"131103.76"}]
["八、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"三十、事业单位结余分配 "]
["九、上年结转",{"v":3768.668501,"d":"3768.67"},"三十一、结转下年"]
[]
["收      入      总      计",{"v":131103.759101,"d":"131103.76"},"支      出      总      计",{"v":131103.759101,"d":"131103.76"}]

{"sheet":"1-1","index":2,"n_rows":18,"n_cols":16,"rows_kept":18,"merged":[[1,0,1,15],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,0,4,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"表1-1"]
["部门预算收入总表"]
["单位名称：雅安市人民医院",{"$nulls":14},"单位：万元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预收入","上级补助收入","附属单位上缴收入","事业收入","事业单位经营收入","其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称  （科目）"]
["类","款","项"]
["","","","","合计",{"v":131103.759101,"d":"131103.76"},{"v":3768.668501,"d":"3768.67"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":124639.2301,"d":"124639.23"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"}]
["","","","","雅安市人民医院",{"v":131103.759101,"d":"131103.76"},{"v":3768.668501,"d":"3768.67"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":124639.2301,"d":"124639.23"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"}]
["206","99","99","501901","  其他科学技术支出",{"v":139.3532,"d":"139.35"},{"v":139.3532,"d":"139.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","02","501901","  事业单位离退休",{"v":53.789128,"d":"53.79"},{"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"},null,{"v":0,"d":"0.00"},{"v":53.789128,"d":"53.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","501901","  机关事业单位基本养老保险缴费支出",{"v":546.0103,"d":"546.01"},{"v":0,"d":"0.00"},{"v":409.4219,"d":"409.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":136.5884,"d":"136.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","501901","  机关事业单位职业年金缴费支出",{"v":273.0052,"d":"273.01"},{"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"},null,{"v":0,"d":"0.00"},{"v":273.0052,"d":"273.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","99","501901","  其他行政事业单位养老支出",{"v":0.0756,"d":"0.08"},{"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"},null,{"v":0,"d":"0.00"},{"v":0.0756,"d":"0.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","02","01","501901","  综合医院",{"v":127865.346808,"d":"127865.35"},{"v":1727.330036,"d":"1727.33"},{"v":2047.9632,"d":"2047.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":124046.053572,"d":"124046.05"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"}]
["210","02","99","501901","  其他公立医院支出",{"v":337.963265,"d":"337.96"},{"v":337.963265,"d":"337.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","501901","  事业单位医疗",{"v":324.1936,"d":"324.19"},{"v":0,"d":"0.00"},{"v":194.4754,"d":"194.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":129.7182,"d":"129.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","99","99","501901","  其他卫生健康支出",110.35,110.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229","99","99","501901","  其他支出",{"v":1453.672,"d":"1453.67"},{"v":1453.672,"d":"1453.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"1-2","index":3,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[1,0,1,10],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,0,4,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表1-2"]
["部门预算支出总表"]
["单位名称：雅安市人民医院",{"$nulls":9},"单位：万元"]
["项    目",{"$nulls":4},"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",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["","","","","合计",{"v":131103.759101,"d":"131103.76"},{"v":35116.287824,"d":"35116.29"},{"v":24371.652215,"d":"24371.65"},{"v":71615.819062,"d":"71615.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","雅安市人民医院",{"v":131103.759101,"d":"131103.76"},{"v":35116.287824,"d":"35116.29"},{"v":24371.652215,"d":"24371.65"},{"v":71615.819062,"d":"71615.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","99","99","501901","  其他科学技术支出",{"v":139.3532,"d":"139.35"},{"v":0,"d":"0.00"},{"v":139.3532,"d":"139.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","02","501901","  事业单位离退休",{"v":53.789128,"d":"53.79"},{"v":53.789128,"d":"53.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","501901","  机关事业单位基本养老保险缴费支出",{"v":546.0103,"d":"546.01"},{"v":546.0103,"d":"546.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","501901","  机关事业单位职业年金缴费支出",{"v":273.0052,"d":"273.01"},{"v":273.0052,"d":"273.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","99","501901","  其他行政事业单位养老支出",{"v":0.0756,"d":"0.08"},{"v":0.0756,"d":"0.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","02","01","501901","  综合医院",{"v":127865.346808,"d":"127865.35"},{"v":33919.213996,"d":"33919.21"},{"v":22330.31375,"d":"22330.31"},{"v":71615.819062,"d":"71615.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","02","99","501901","  其他公立医院支出",{"v":337.963265,"d":"337.96"},{"v":0,"d":"0.00"},{"v":337.963265,"d":"337.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","501901","  事业单位医疗",{"v":324.1936,"d":"324.19"},{"v":324.1936,"d":"324.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","99","99","501901","  其他卫生健康支出",110.35,{"v":0,"d":"0.00"},110.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229","99","99","501901","  其他支出",{"v":1453.672,"d":"1453.67"},{"v":0,"d":"0.00"},{"v":1453.672,"d":"1453.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"2","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表2"]
["财政拨款收支预算总表"]
["单位名称：雅安市人民医院",{"$nulls":6},"单位：万元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年结转安排"]
["一、本年收入",{"v":2651.8605,"d":"2651.86"},"一、本年支出",{"v":6420.529000999999,"d":"6420.53"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3768.668501,"d":"3768.67"}]
["   一般公共预算拨款收入",{"v":2651.8605,"d":"2651.86"},"   一般公共服务支出",{"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"}]
["   政府性基金预算拨款收入",{"v":0,"d":"0.00"},"   外交支出",{"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"}]
["   国有资本经营预算拨款收入",{"v":0,"d":"0.00"},"   国防支出",{"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"}]
["二、上年结转",{"v":3768.668501,"d":"3768.67"},"   公共安全支出",{"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"}]
[null,null,"   教育支出",{"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"}]
[null,null,"   科学技术支出",{"v":139.3532,"d":"139.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":139.3532,"d":"139.35"}]
[null,null,"   文化旅游体育与传媒支出",{"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"}]
[null,null,"   社会保障和就业支出",{"v":409.4219,"d":"409.42"},{"v":409.4219,"d":"409.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"   社会保险基金支出",{"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"}]
[null,null,"   卫生健康支出",{"v":4418.081901,"d":"4418.08"},{"v":2242.4386,"d":"2242.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2175.643301,"d":"2175.64"}]
[null,null,"   节能环保支出",{"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"}]
[null,null,"   城乡社区支出",{"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"}]
[null,null,"   农林水支出",{"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"}]
[null,null,"   交通运输支出",{"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"}]
[null,null,"   资源勘探信息等支出",{"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"}]
[null,null,"   商业服务业等支出",{"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"}]
[null,null,"   金融支出",{"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"}]
[null,null,"   援助其他地区支出",{"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"}]
[null,null,"   国土海洋气象等支出",{"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"}]
[null,null,"   住房保障支出",{"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"}]
[null,null,"   粮油物资储备支出",{"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"}]
[null,null,"   国有资本经营预算支出",{"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"}]
[null,null,"   灾害防治及应急管理支出",{"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"}]
[null,null,"   预备费",{"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"}]
[null,null,"   其他支出",{"v":1453.672,"d":"1453.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1453.672,"d":"1453.67"}]
[null,null,"   转移性支出",{"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"}]
[null,null,"   债务还本支出",{"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"}]
[null,null,"   债务利息支出",{"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"}]
[null,null,"   债务发行费用支出",{"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"}]
[{"$nulls":5},""]
[null,null,"二、结转下年",{"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"}]
[]
["收      入      总      计",{"v":6420.529001,"d":"6420.53"},"支      出      总      计",{"v":6420.529001,"d":"6420.53"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3768.668501,"d":"3768.67"}]

{"sheet":"2-1","index":5,"n_rows":15,"n_cols":38,"rows_kept":15,"merged":[[1,0,1,24],[3,0,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,24],[3,25,3,37],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,5,15],[4,16,4,18],[4,19,4,21],[4,22,4,24],[4,25,5,25],[4,26,4,28],[4,29,4,31],[4,32,4,34],[4,35,4,37]],"flags":["formulas_cached_only"]}
[{"$nulls":37},"表2-1"]
["财政拨款支出预算表（政府经济分类支出）"]
["单位名称：雅安市人民医院",{"$nulls":36},"单位：万元"]
["项    目",{"$nulls":3},"总计","当年财政拨款安排",{"$nulls":9},"省提前通知专项转移支付等",{"$nulls":9},"上年结转安排"]
["科目编码",null,"单位代码","单位名称（科目）",null,"合计","一般公共预算安排",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度结转"]
["类","款",{"$nulls":4},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本\n支出","项目\n支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本\n支出","项目\n支出","小计","基本\n支出","项目\n支出"]
["","","","合计",{"$error":"#REF!"},{"v":2651.8605,"d":"2651.86"},{"v":2651.8605,"d":"2651.86"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":10},{"v":3768.668501,"d":"3,768.67"},null,null,{"v":3768.668501,"d":"3,768.67"}]
["","","","雅安市人民医院",{"$error":"#REF!"},{"v":2651.8605,"d":"2651.86"},{"v":2651.8605,"d":"2651.86"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":10},{"v":3768.668501,"d":"3,768.67"},null,null,{"v":3768.668501,"d":"3,768.67"}]
["","","","  对事业单位经常性补助",{"$error":"#REF!"},{"v":2651.4357,"d":"2651.44"},{"v":2651.4357,"d":"2651.44"},{"v":2651.4357,"d":"2651.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":10},{"v":1369.107304,"d":"1,369.11"},null,null,{"v":1369.107304,"d":"1,369.11"}]
["505","01","501901","    工资福利支出",{"$error":"#REF!"},{"v":2651.4357,"d":"2651.44"},{"v":2651.4357,"d":"2651.44"},{"v":2651.4357,"d":"2651.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":10},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["505","02","501901","    商品和服务支出",{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":10},{"v":1369.107304,"d":"1,369.11"},null,null,{"v":1369.107304,"d":"1,369.11"}]
["","","","  对事业单位资本性补助",{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":10},{"v":2399.561197,"d":"2,399.56"},null,null,{"v":2399.561197,"d":"2,399.56"}]
["506","01","501901","    资本性支出（一）",{"$error":"#REF!"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":10},{"v":2399.561197,"d":"2,399.56"},null,null,{"v":2399.561197,"d":"2,399.56"}]
["","","","  对个人和家庭的补助",{"$error":"#REF!"},{"v":0.4248,"d":"0.42"},{"v":0.4248,"d":"0.42"},{"v":0.4248,"d":"0.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["509","01","501901","    社会福利和救助",{"$error":"#REF!"},{"v":0.4248,"d":"0.42"},{"v":0.4248,"d":"0.42"},{"v":0.4248,"d":"0.42"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"3","index":6,"n_rows":11,"n_cols":112,"rows_kept":11,"merged":[[1,0,1,111],[3,0,3,4],[3,5,5,5],[3,6,3,19],[3,20,3,47],[3,48,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,103],[3,104,3,106],[3,107,3,111],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,5,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57],[4,58,5,58],[4,59,5,59],[4,60,5,60],[4,61,5,61],[4,62,5,62],[4,63,5,63],[4,64,5,64],[4,65,5,65],[4,66,5,66],[4,67,5,67],[4,68,5,68],[4,69,5,69],[4,70,5,70],[4,71,5,71],[4,72,5,72],[4,73,5,73],[4,74,5,74],[4,75,5,75],[4,76,5,76],[4,77,5,77],[4,78,5,78],[4,79,5,79],[4,80,5,80],[4,81,5,81],[4,82,5,82],[4,83,5,83],[4,84,5,84],[4,85,5,85],[4,86,5,86],[4,87,5,87],[4,88,5,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,5,95],[4,96,5,96],[4,97,5,97],[4,98,5,98],[4,99,5,99],[4,100,5,100],[4,101,5,101],[4,102,5,102],[4,103,5,103],[4,104,5,104],[4,105,5,105],[4,106,5,106],[4,107,5,107],[4,108,5,108],[4,109,5,109],[4,110,5,110],[4,111,5,111]],"flags":["formulas_cached_only"]}
["",{"$nulls":110},"表3"]
["一般公共预算支出表"]
["单位名称：雅安市人民医院",{"$nulls":110},"单位：万元"]
["项    目",{"$nulls":4},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":11},"债务利息及发行费用\r\n",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"其他资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["科目编码",null,null,"单位代码","单位名称  （科目）",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出","小计","国内债务付息","国外债务付息","国内债务发行费用"," 国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["类","款","项"]
["","","","","合计",{"v":2651.8605,"d":"2651.86"},{"v":2651.4357,"d":"2651.44"},{"v":1916.928,"d":"1916.93"},{"v":130.6104,"d":"130.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":409.4219,"d":"409.42"},{"v":0,"d":"0.00"},{"v":194.4754,"d":"194.48"},{"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"},{"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"},{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4248,"d":"0.42"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4248,"d":"0.42"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"}]
["","","","","雅安市人民医院",{"v":2651.8605,"d":"2651.86"},{"v":2651.4357,"d":"2651.44"},{"v":1916.928,"d":"1916.93"},{"v":130.6104,"d":"130.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":409.4219,"d":"409.42"},{"v":0,"d":"0.00"},{"v":194.4754,"d":"194.48"},{"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"},{"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"},{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4248,"d":"0.42"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4248,"d":"0.42"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"}]
["208","05","05","501901","  机关事业单位基本养老保险缴费支出",{"v":409.4219,"d":"409.42"},{"v":409.4219,"d":"409.42"},{"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":409.4219,"d":"409.42"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","02","01","501901","  综合医院",{"v":2047.9632,"d":"2047.96"},{"v":2047.5384,"d":"2047.54"},{"v":1916.928,"d":"1916.93"},{"v":130.6104,"d":"130.61"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4248,"d":"0.42"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4248,"d":"0.42"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"}]
["210","11","02","501901","  事业单位医疗",{"v":194.4754,"d":"194.48"},{"v":194.4754,"d":"194.48"},{"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"},{"v":0,"d":"0.00"},{"v":194.4754,"d":"194.48"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"3-1","index":7,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"表3-1"]
["一般公共预算基本支出预算表"]
["单位名称：雅安市人民医院",{"$nulls":5},"单位：万元"]
["经济分类科目",{"$nulls":3},"基本支出"]
["科目编码",null,"单位代码","科目名称","合计","人员经费","公用经费"]
["类","款"]
["","","","合计",{"v":2651.8605,"d":"2651.86"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"}]
["","","","雅安市人民医院",{"v":2651.8605,"d":"2651.86"},{"v":2651.8605,"d":"2651.86"},{"v":0,"d":"0.00"}]
["","","","  工资福利支出",{"v":2651.4357,"d":"2651.44"},{"v":2651.4357,"d":"2651.44"},{"v":0,"d":"0.00"}]
["301","01","501901","    基本工资",{"v":1916.928,"d":"1916.93"},{"v":1916.928,"d":"1916.93"},{"v":0,"d":"0.00"}]
["301","02","501901","    津贴补贴",{"v":130.6104,"d":"130.61"},{"v":130.6104,"d":"130.61"},{"v":0,"d":"0.00"}]
["301","08","501901","    机关事业单位基本养老保险缴费",{"v":409.4219,"d":"409.42"},{"v":409.4219,"d":"409.42"},{"v":0,"d":"0.00"}]
["301","10","501901","    职工基本医疗保险缴费",{"v":194.4754,"d":"194.48"},{"v":194.4754,"d":"194.48"},{"v":0,"d":"0.00"}]
["","","","  对个人和家庭的补助",{"v":0.4248,"d":"0.42"},{"v":0.4248,"d":"0.42"},{"v":0,"d":"0.00"}]
["303","09","501901","    奖励金",{"v":0.4248,"d":"0.42"},{"v":0.4248,"d":"0.42"},{"v":0,"d":"0.00"}]

{"sheet":"3-2","index":8,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[1,0,1,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-2"]
["一般公共预算项目支出预算表"]
["单位名称：雅安市人民医院",{"$nulls":4},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（项目）","金额"]
["类","款","项"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]

{"sheet":"3-3","index":9,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3-3"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：雅安市人民医院",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"4","index":10,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["政府性基金支出预算表"]
["单位名称：雅安市人民医院",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"4-1","index":11,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4-1"]
["政府性基金预算“三公”经费支出预算表"]
["单位名称：雅安市人民医院",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"5","index":12,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表5"]
["国有资本经营预算支出预算表"]
["单位名称：雅安市人民医院",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"6","index":13,"n_rows":23,"n_cols":22,"rows_kept":23,"merged":[[1,0,1,21],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,3,21],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,12,5,12],[4,13,4,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
[]
["项目支出预算明细表"]
[{"$nulls":21},"单位：元"]
["科目编码",null,null,"单位编码","项目名称（科目）","项目内容","起止日期","是否政府采购","是否新增资产配置","项目分类","项目状态","审核状态","资     金     来     源"]
["类","款","项",{"$nulls":9},"总计","财政拨款（补助）",{"$nulls":4},"预算外资金","事业单位经营收入","上年专项结转","其他自有资金"]
[{"$nulls":13},"经费拨款           （补助）","预算内专项收入","预算内管理行政性收费收入","政府性基金","国有资本经营收入"]
["","","","","合计","","","","","","","",{"v":243716522.15,"d":"243,716,522.15"},{"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"},{"v":205589837.14,"d":"205,589,837.14"},{"v":37686685.01,"d":"37,686,685.01"},{"v":440000,"d":"440,000.00"}]
["","","","","差额","","","","","","","",{"v":243716522.15,"d":"243,716,522.15"},{"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"},{"v":205589837.14,"d":"205,589,837.14"},{"v":37686685.01,"d":"37,686,685.01"},{"v":440000,"d":"440,000.00"}]
["","","","","  雅安市人民医院","","","","","","","",{"v":243716522.15,"d":"243,716,522.15"},{"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"},{"v":205589837.14,"d":"205,589,837.14"},{"v":37686685.01,"d":"37,686,685.01"},{"v":440000,"d":"440,000.00"}]
["","","","","    其他科学技术支出","","","","","","","",{"v":1393532,"d":"1,393,532.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1393532,"d":"1,393,532.00"},{"v":0,"d":"0.00"}]
["206","99","99","501901","      （上年结转）科教项目","","2021至2021","否","否","延续项目","预算","终审通过",{"v":1393532,"d":"1,393,532.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1393532,"d":"1,393,532.00"},{"v":0,"d":"0.00"}]
["","","","","    综合医院","","","","","","","",{"v":223303137.5,"d":"223,303,137.50"},{"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"},{"v":205589837.14,"d":"205,589,837.14"},{"v":17273300.36,"d":"17,273,300.36"},{"v":440000,"d":"440,000.00"}]
["210","02","01","501901","      （上年结转）川西医养中心贴息项目","为川西区域老百姓提供优质的养老服务和强有力的医疗保障。新建业务用房及地下停车场9万平方米，医疗业务800张床位，康养400张床位。","2021至2021","否","否","延续项目","预算","终审通过",{"v":11590000,"d":"11,590,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11590000,"d":"11,590,000.00"},{"v":0,"d":"0.00"}]
["210","02","01","501901","      （上年结转）购置费-2020年未采购项目","2020年未未完成的采购项目，2021年继续采购。","2021至2021","是","否","延续项目","预算","终审通过",{"v":14659837.14,"d":"14,659,837.14"},{"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"},{"v":14659837.14,"d":"14,659,837.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","02","01","501901","      （上年结转）雅安市卫生计生服务中心-社保202041灾后重建项目","","2021至2021","否","否","延续项目","预算","终审通过",{"v":5683300.36,"d":"5,683,300.36"},{"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"},{"v":0,"d":"0.00"},{"v":5683300.36,"d":"5,683,300.36"},{"v":0,"d":"0.00"}]
["210","02","01","501901","      购置费（2021新增）","雅安市人民医院2021年度购置项目，具体投向（使用）情况为直接用于医疗卫生服务.","2021至2021","是","是","新增项目","预算","终审通过",{"v":191370000,"d":"191,370,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":190930000,"d":"190,930,000.00"},{"v":0,"d":"0.00"},{"v":440000,"d":"440,000.00"}]
["","","","","    其他公立医院支出","","","","","","","",{"v":3379632.65,"d":"3,379,632.65"},{"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"},{"v":0,"d":"0.00"},{"v":3379632.65,"d":"3,379,632.65"},{"v":0,"d":"0.00"}]
["210","02","99","501901","      （上年结转）社保202042-公立医院综合改革","","2021至2021","否","否","延续项目","预算","终审通过",{"v":36600,"d":"36,600.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36600,"d":"36,600.00"},{"v":0,"d":"0.00"}]
["210","02","99","501901","      （上年结转）市级医疗机构取消药品加成项目","","2021至2021","否","否","延续项目","预算","终审通过",{"v":3343032.65,"d":"3,343,032.65"},{"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"},{"v":0,"d":"0.00"},{"v":3343032.65,"d":"3,343,032.65"},{"v":0,"d":"0.00"}]
["","","","","    其他卫生健康支出","","","","","","","",{"v":1103500,"d":"1,103,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1103500,"d":"1,103,500.00"},{"v":0,"d":"0.00"}]
["210","99","99","501901","      （上年结转）社保0083-公立医院综合改革","","2021至2021","否","否","延续项目","预算","终审通过",{"v":1103500,"d":"1,103,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1103500,"d":"1,103,500.00"},{"v":0,"d":"0.00"}]
["","","","","    其他支出","","","","","","","",{"v":14536720,"d":"14,536,720.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14536720,"d":"14,536,720.00"},{"v":0,"d":"0.00"}]
["229","99","99","501901","      （上年结转）雅安市卫生计生服务中心-社保202089灾后重建项目","","2021至2021","否","否","延续项目","预算","终审通过",{"v":14536720,"d":"14,536,720.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14536720,"d":"14,536,720.00"},{"v":0,"d":"0.00"}]

{"sheet":"7","index":14,"n_rows":68,"n_cols":8,"rows_kept":68,"merged":[[1,0,1,7],[2,0,2,7],[4,0,4,2],[4,3,4,7],[5,0,17,0],[5,1,6,2],[5,3,6,4],[5,5,5,7],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,4],[18,1,18,7],[19,0,67,0],[19,4,19,5],[19,6,19,7],[20,1,42,1],[20,2,27,2],[20,4,20,5],[20,6,20,7],[21,4,21,5],[21,6,21,7],[22,4,22,5],[22,6,22,7],[23,4,23,5],[23,6,23,7],[24,4,24,5],[24,6,24,7],[25,4,25,5],[25,6,25,7],[26,4,26,5],[26,6,26,7],[27,4,27,5],[27,6,27,7],[28,2,32,2],[28,4,28,5],[28,6,28,7],[29,4,29,5],[29,6,29,7],[30,4,30,5],[30,6,30,7],[31,4,31,5],[31,6,31,7],[32,4,32,5],[32,6,32,7],[33,2,37,2],[33,4,33,5],[33,6,33,7],[34,4,34,5],[34,6,34,7],[35,4,35,5],[35,6,35,7],[36,4,36,5],[36,6,36,7],[37,4,37,5],[37,6,37,7],[38,2,42,2],[38,4,38,5],[38,6,38,7],[39,4,39,5],[39,6,39,7],[40,4,40,5],[40,6,40,7],[41,4,41,5],[41,6,41,7],[42,4,42,5],[42,6,42,7],[43,1,62,1],[43,2,47,2],[43,4,43,5],[43,6,43,7],[44,4,44,5],[44,6,44,7],[45,4,45,5],[45,6,45,7],[46,4,46,5],[46,6,46,7],[47,4,47,5],[47,6,47,7],[48,2,52,2],[48,4,48,5],[48,6,48,7],[49,4,49,5],[49,6,49,7],[50,4,50,5],[50,6,50,7],[51,4,51,5],[51,6,51,7],[52,4,52,5],[52,6,52,7],[53,2,57,2],[53,4,53,5],[53,6,53,7],[54,4,54,5],[54,6,54,7],[55,4,55,5],[55,6,55,7],[56,4,56,5],[56,6,56,7],[57,4,57,5],[57,6,57,7],[58,2,62,2],[58,4,58,5],[58,6,58,7],[59,4,59,5],[59,6,59,7],[60,4,60,5],[60,6,60,7],[61,4,61,5],[61,6,61,7],[62,4,62,5],[62,6,62,7],[63,1,67,1],[63,2,67,2],[63,4,63,5],[63,6,63,7],[64,4,64,5],[64,6,64,7],[65,4,65,5],[65,6,65,7],[66,4,66,5],[66,6,66,7],[67,4,67,5],[67,6,67,7]],"flags":["formulas_cached_only"]}
[]
["部门（单位）整体支出绩效目标申报表"]
[]
[]
["部门（单位）名称",null,null,"雅安市人民医院"]
["年度\n主要\n任务","任务名称",null,"主要内容",null,"预算金额"]
[{"$nulls":5},"总额","财政拨款","其他资金"]
[null,"加强医院综合运营能力",null,"确保医院在为患者提供优质医疗服务的同时，加强医院经济效益，完成门诊就医70万人次，出院患者6万人次",null,1191171947.69,83249556.72,1107922390.97]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"",null,"",null,0,"",""]
[null,"金额合计",{"$nulls":3},1191171947.69,83249556.72,1107922390.97]
["年度\n总体\n目标","在本考核年度，医疗收入达到11亿。"]
["绩效目标","一级指标","二级指标","三级指标序号","三级指标",null,"指标值"]
[null,"项目完成目标","数量指标",1,"三级医院平均住院日(天)",null,"反映三级医院平均住院情况"]
[{"$nulls":3},2,"",null,""]
[{"$nulls":3},3,"",null,""]
[{"$nulls":3},4,"",null,""]
[{"$nulls":3},5,"",null,""]
[{"$nulls":3},6,"",null,""]
[{"$nulls":3},7,"",null,""]
[{"$nulls":3},8,"",null,""]
[null,null,"质量指标",9,"",null,""]
[{"$nulls":3},10,"",null,""]
[{"$nulls":3},11,"",null,""]
[{"$nulls":3},12,"",null,""]
[{"$nulls":3},13,"",null,""]
[null,null,"时效指标",14,"",null,""]
[{"$nulls":3},15,"",null,""]
[{"$nulls":3},16,"",null,""]
[{"$nulls":3},17,"",null,""]
[{"$nulls":3},18,"",null,""]
[null,null,"成本指标",19,"",null,""]
[{"$nulls":3},20,"",null,""]
[{"$nulls":3},21,"",null,""]
[{"$nulls":3},22,"",null,""]
[{"$nulls":3},23,"",null,""]
[null,"项目效果指标","经济效益",1,"收支结余",null,"在本考核年度，“收支结余”以“医疗盈余率”表述，即医院医疗盈余占医疗活动收入的比例。指标意义在于通过监测医院盈余率，了解医院运营状况，引导医院坚持公益性，提高医院可持续发展能力。"]
[{"$nulls":3},2,"",null,""]
[{"$nulls":3},3,"",null,""]
[{"$nulls":3},4,"",null,""]
[{"$nulls":3},5,"",null,""]
[null,null,"社会效益",6,"",null,""]
[{"$nulls":3},7,"",null,""]
[{"$nulls":3},8,"",null,""]
[{"$nulls":3},9,"",null,""]
[{"$nulls":3},10,"",null,""]
[null,null,"可持续性",11,"医护比",null,"考核年度医院注册执业（助理）医师数与全院同期护士总数之比"]
[{"$nulls":3},12,"",null,""]
[{"$nulls":3},13,"",null,""]
[{"$nulls":3},14,"",null,""]
[{"$nulls":3},15,"",null,""]
[null,null,"生态效益指标",16,"",null,""]
[{"$nulls":3},17,"",null,""]
[{"$nulls":3},18,"",null,""]
[{"$nulls":3},19,"",null,""]
[{"$nulls":3},20,"",null,""]
[null,"满意度指标","满意度指标",21,"医务人员满意度",null,"医务人员对其所从事工作的总体态度，是医务人员对其需要满足程度。"]
[{"$nulls":3},22,"住院患者满意度",null,"住院患者就诊期间对医疗服务怀有的期望与其对医疗服务的实际感知的一致性程度。"]
[{"$nulls":3},23,"门诊患者满意度",null,"患者在门诊就诊期间对医疗服务怀有的期望与其对医疗服务的实际感知的一致性程度。"]
[{"$nulls":3},24,"",null,""]
[{"$nulls":3},25,"",null,""]