{"text_format":"3","workbook":"xlsx","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","6-1","6-2"],"not_rendered":{"defined_names":56},"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":1,"n_cols":1,"rows_kept":1}
["单位名称：攀枝花市第三人民医院"]

{"sheet":"1","index":1,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[1,1,1,4],[3,1,3,2],[3,3,3,4],[5,0,34,0]]}
[null,"样表1",null,null,"\n表1"," "]
[null,"单位收支总表"]
[null,"单位：",null,null,"金额单位：万元"]
[null,"收    入",null,"支    出"]
[null,"项    目","预算数","项    目","预算数"]
[null,"一、一般公共预算拨款收入 ",797.18,"一、一般公共服务支出"]
[null,"二、政府性基金预算拨款收入 ",null,"二、外交支出"]
[null,"三、国有资本经营预算拨款收入 ",null,"三、国防支出"]
[null,"四、事业收入 ",null,"四、公共安全支出"]
[null,"五、事业单位经营收入 ",null,"五、教育支出"]
[null,"六、其他收入 ",null,"六、科学技术支出"]
[{"$nulls":3},"七、文化旅游体育与传媒支出"]
[{"$nulls":3},"八、社会保障和就业支出",419.31]
[{"$nulls":3},"九、社会保险基金支出"]
[{"$nulls":3},"十、卫生健康支出",377.87]
[{"$nulls":3},"十一、节能环保支出"]
[{"$nulls":3},"十二、城乡社区支出"]
[{"$nulls":3},"十三、农林水支出"]
[{"$nulls":3},"十四、交通运输支出"]
[{"$nulls":3},"十五、资源勘探工业信息等支出"]
[{"$nulls":3},"十六、商业服务业等支出"]
[{"$nulls":3},"十七、金融支出"]
[{"$nulls":3},"十八、援助其他地区支出"]
[{"$nulls":3},"十九、自然资源海洋气象等支出"]
[{"$nulls":3},"二十、住房保障支出"]
[{"$nulls":3},"二十一、粮油物资储备支出"]
[{"$nulls":3},"二十二、国有资本经营预算支出"]
[{"$nulls":3},"二十三、灾害防治及应急管理支出"]
[{"$nulls":3},"二十四、预备费"]
[{"$nulls":3},"二十五、其他支出"]
[{"$nulls":3},"二十六、转移性支出"]
[{"$nulls":3},"二十七、债务还本支出"]
[{"$nulls":3},"二十八、债务付息支出"]
[{"$nulls":3},"二十九、债务发行费用支出"]
[{"$nulls":3},"三十、抗疫特别国债安排的支出"]
[null,"本 年 收 入 合 计",797.18,"本 年 支 出 合 计",797.18]
[null,"七、用事业基金弥补收支差额",null,"三十一、事业单位结余分配 "]
[null,"八、上年结转",null,"    其中：转入事业基金"]
[{"$nulls":3},"三十二、结转下年"]
[null,"收  入  总  计",797.18,"支  出  总  计",797.18]

{"sheet":"1-1","index":2,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[1,1,1,11],[2,1,2,2],[3,1,5,1],[3,2,5,2],[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]]}
[null,"样表2",{"$nulls":9},"表1-1"]
[null,"单位收入总表",{"$nulls":10}," "]
[null,"单位：攀枝花市第三人民医院",{"$nulls":9},"金额单位：万元"]
[null,"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","国有资本经营预算拨款收入","事业收入","事业单位经营收入 ","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
[]
[]
[null,797.18,null,797.18]

{"sheet":"1-2","index":3,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,1,1,9],[2,1,2,4],[3,1,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,1,4,3],[4,4,5,4]]}
[null,"样表3",{"$nulls":7},"表1-2"]
[null,"单位支出总表",{"$nulls":8}," "]
[null,"单位：攀枝花市第三人民医院",{"$nulls":7},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助\n支出"]
[null,"科目编码",null,null,"科目名称"]
[null,"类","款","项"]
[{"$nulls":4},"合    计",797.18,262.12,535.06]
[null,208,"05","05","机关事业单位基本养老保险缴费支出",419.31,null,419.31]
[null,210,"02","05","精神病医院",377.87,262.12,115.75]

{"sheet":"2","index":4,"n_rows":33,"n_cols":9,"rows_kept":33,"merged":[[1,1,1,7],[2,1,2,2],[3,1,3,2],[3,3,3,7],[6,0,8,0],[10,0,32,0]]}
[null,"样表4",{"$nulls":5},"\n表2"," "]
[null,"财政拨款收支预算总表"]
[null,"单位：攀枝花市第三人民医院",{"$nulls":5},"金额单位：万元"]
[null,"收    入",null,"支    出"]
[null,"项    目","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"]
[null,"一、本年收入",797.18,"一、本年支出",797.18,797.18]
[null," 一般公共预算拨款收入",797.18," 一般公共服务支出"]
[null," 政府性基金预算拨款收入",null," 外交支出"]
[null," 国有资本经营预算拨款收入",null," 国防支出"]
[null,"一、上年结转",null," 公共安全支出"]
[null," 一般公共预算拨款收入",null," 教育支出"]
[null," 政府性基金预算拨款收入",null," 科学技术支出"]
[null," 国有资本经营预算拨款收入",null," 文化旅游体育与传媒支出"]
[null," ",null," 社会保障和就业支出",419.31,419.31]
[null," ",null," 社会保险基金支出"]
[null," ",null," 卫生健康支出",377.87,377.87]
[null," ",null," 节能环保支出"]
[null," ",null," 城乡社区支出"]
[null," ",null," 农林水支出"]
[null," ",null," 交通运输支出"]
[null," ",null," 资源勘探工业信息等支出"]
[null," ",null," 商业服务业等支出"]
[null," ",null," 金融支出"]
[null," ",null," 援助其他地区支出"]
[null," ",null," 自然资源海洋气象等支出"]
[null," ",null," 住房保障支出"]
[null," ",null," 粮油物资储备支出"]
[null," ",null," 国有资本经营预算支出"]
[null," ",null," 灾害防治及应急管理支出"]
[null," ",null," 其他支出"]
[null," ",null," 债务付息支出"]
[null," ",null," 债务发行费用支出"]
[null," ",null," 抗疫特别国债安排的支出"]

{"sheet":"2-1","index":5,"n_rows":14,"n_cols":38,"rows_kept":14,"merged":[[1,1,1,37],[2,1,2,33],[2,35,2,37],[3,1,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,24],[3,25,3,37],[4,1,4,2],[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]]}
[null,"样表5",{"$nulls":35},"表2-1"]
[null,"财政拨款支出预算表（部门经济分类科目）"]
[null,"单位：攀枝花市第三人民医院",{"$nulls":33},"金额单位：万元"]
[{"$nulls":4},"总计","市级当年财政拨款安排",{"$nulls":9},"上级提前通知专项转移支付等",{"$nulls":9},"上年结转安排"]
[null,"科目编码",null,"科目名称",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度\n结转"]
[null,"类","款",{"$nulls":3},"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","基本支出","项目支出","小计","基本支出","项目支出"]
[{"$nulls":3},"合    计",797.18,797.18,797.18,262.12,535.06]
[null,301,"08","机关事业单位基本养老保险缴费支出",419.31,419.31,419.31,null,419.31]
[null,302,29,"福利费",0.35,0.35,0.35,0.35]
[null,302,99,"其他商品和服务支出",141.76,141.76,141.76,26.01,115.75]
[null,303,"01","离休费",35.85,35.85,35.85,35.85]
[null,303,"02","退休费",184.92,184.92,184.92,184.92]
[null,303,"05","生活补助",4.39,4.39,4.39,4.39]
[null,303,"07","医疗费补助",10.6,10.6,10.6,{"v":10.6,"d":"10.60"}]

{"sheet":"3","index":6,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,5,0,7],[1,1,1,7],[2,1,2,4],[3,1,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,1,4,3],[4,4,5,4]]}
[null,"样表6",{"$nulls":3},"表3"]
[null,"一般公共预算支出预算表"]
[null,"单位：攀枝花市第三人民医院",{"$nulls":5},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"合计","当年财政拨款安排","上年结转安排"]
[null,"科目编码",null,null,"科目名称"]
[null,"类","款","项"]
[{"$nulls":4},"合    计",797.18,797.18]
[null,208,"05","05","机关事业单位基本养老保险缴费支出",419.31,419.31]
[null,210,"02","05","精神病医院",377.87,377.87]

{"sheet":"3-1","index":7,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[1,1,1,6],[2,1,2,3],[3,1,3,3],[3,4,3,6],[4,1,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]]}
[null,"样表7",{"$nulls":4},"表3-1"]
[null,"一般公共预算基本支出预算表"]
[null,"单位：攀枝花市第三人民医院",{"$nulls":4},"金额单位：万元"]
[null,"项    目",null,null,"基本支出"]
[null,"科目编码",null,"科目名称","合计","人员经费","公用经费"]
[null,"类","款"]
[{"$nulls":3},"合    计"]
[]
[]
[]
[{"$nulls":4},262.12,235.76,26.36]
[null,302,29,"福利费",0.35,null,0.35]
[null,302,99,"其他商品和服务支出",26.01,null,26.01]
[null,303,"01","离休费",35.85,35.85]
[null,303,"02","退休费",184.92,184.92]
[null,303,"05","生活补助",4.39,4.39]
[null,303,"07","医疗费补助",{"v":10.6,"d":"10.60"},10.6]

{"sheet":"3-2","index":8,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[1,1,1,6],[2,1,2,5],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]]}
[null,"样表8",{"$nulls":4},"表3-2"]
[null,"一般公共预算项目支出预算表",{"$nulls":5}," "]
[null,"单位：攀枝花市第三人民医院",{"$nulls":4},"金额单位：万元"]
[null,"科目编码",null,null,"科目名称","项目名称","金额"]
[null,"类","款","项"]
[{"$nulls":5},"合    计",535.05]
[null,208,"05","05","机关事业单位基本养老保险缴费支出","机关事业单位基本养老保险缴费支出",{"v":419.3,"d":"419.30"}]
[null,"210","02","05","精神病医院","公立医院改革（医院运行经费）",115.75]

{"sheet":"3-3","index":9,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,1,1,6],[2,1,2,2],[3,1,3,6],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6]]}
[null,"样表9",{"$nulls":4},"表3-3"]
[null,"一般公共预算“三公”经费支出预算表",{"$nulls":5}," "]
[null,"单位：攀枝花市第三人民医院",{"$nulls":4},"金额单位：万元"]
[null,"当年财政拨款预算安排"]
[null,"合计","因公出国（境）\n费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]

{"sheet":"4","index":10,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[1,1,1,7],[2,1,2,4],[3,1,3,4],[3,5,3,7],[4,1,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]]}
[null,"样表10",{"$nulls":5},"表4"]
[null,"政府性基金支出预算表",{"$nulls":6}," "]
[null,"单位：攀枝花市第三人民医院",{"$nulls":5},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"本年政府性基金预算支出"]
[null,"科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
[null,"类","款","项"]
[{"$nulls":4},"合    计"]

{"sheet":"4-1","index":11,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,1,1,6],[2,1,2,2],[3,1,3,6],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6]]}
[null,"样表11",{"$nulls":4},"表4-1"]
[null,"政府性基金预算“三公”经费支出预算表",{"$nulls":5}," "]
[null,"单位：攀枝花市第三人民医院",{"$nulls":4},"金额单位：万元"]
[null,"当年财政拨款预算安排"]
[null,"合计","因公出国（境）\n费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]

{"sheet":"5","index":12,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[1,1,1,7],[2,1,2,4],[3,1,3,4],[3,5,3,7],[4,1,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]]}
[null,"样表12",{"$nulls":5},"表5"]
[null,"国有资本经营预算支出预算表",{"$nulls":6}," "]
[null,"单位：攀枝花市第三人民医院",{"$nulls":5},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"本年国有资本经营预算支出"]
[null,"科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
[null,"类","款","项"]
[{"$nulls":4},"合    计"]

{"sheet":"6-1","index":13,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[2,0,2,2],[3,0,3,2],[4,0,6,2],[7,0,8,0],[8,1,8,4],[9,0,16,0],[10,1,13,1],[14,1,15,1]]}
["部门（单位）预算项目支出绩效目标表"]
[{"$nulls":3},"（2021年度）"]
["项目名称 ",null,null,"机关事业单位养老保险改革补助"]
["预算单位",null,null,"攀枝花市第三人民医院"]
["项目资金(万元)",null,null,"年度资金总额： ",{"v":419.3,"d":"419.30"}]
[{"$nulls":3},"其中：财政拨款 ",{"v":419.3,"d":"419.30"}]
[{"$nulls":3},"其他资金 ",{"v":0,"d":"0.00"}]
["总体目标 ","年度目标"]
[null,"完成职工全年基本养老保险缴纳任务"]
["绩效指标 ","一级指标 ","二级指标 ","三级指标 ","指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标 ","在职在编人数","213人"]
[null,null,"质量指标 ","按月及时缴纳","保障养老保险按月及时缴纳"]
[null,null,"时效指标 ","资金使用年度","2021年1-12月"]
[null,null,"成本指标","缴纳基本养老保险","419.30万元"]
[null,"项目效益","社会效益指标","人才稳定","人才流失减少"]
[null,null,"可持续影响指标","职工满意度","持续提高"]
[null,"满意度指标 ","服务对象满意度指标 ","职工满意度","90%"]

{"sheet":"6-2","index":14,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[2,0,2,2],[3,0,3,2],[4,0,6,2],[7,0,8,0],[8,1,8,4],[9,0,16,0],[10,1,13,1],[14,1,15,1]]}
["部门（单位）预算项目支出绩效目标表"]
[{"$nulls":3},"（2021年度）"]
["项目名称 ",null,null,"公立医院改革（医院运行经费）"]
["预算单位",null,null,"攀枝花市第三人民医院"]
["项目资金(万元)",null,null,"年度资金总额： ",115.75]
[{"$nulls":3},"其中：财政拨款 ",115.75]
[{"$nulls":3},"其他资金 ",{"v":0,"d":"0.00"}]
["总体目标 ","年度目标"]
[null,"保障单位日常运转、促进公立医院发展，提升医疗服务质量。"]
["绩效指标 ","一级指标 ","二级指标 ","三级指标 ","指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标 ","完成年度工作","促进公立医院发展"]
[null,null,"质量指标 ","医疗技术水平","逐渐提高"]
[null,null,"时效指标 ","按照工作计划","2021年1-12月"]
[null,null,"成本指标","公立医院事业发展经费","次阿政拨款115.75万元"]
[null,"项目效益","社会效益指标","减轻患者负担","减轻患者负担，改善患者就医感受，受惠于民"]
[null,null,"可持续影响指标","医院可持续发展","提升医疗质量"]
[null,"满意度指标 ","服务对象满意度指标 ","患者满意度","得到提高"]