{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["财务收支预算总表01-1","部门收入预算表01-2","部门支出预算表01-3","财政拨款收支预算总表02-1","一般公共预算支出预算表02-2","一般公共预算“三公”经费支出预算表03","基本支出预算表04","项目支出预算表05-1","项目支出绩效目标表（本次下达）05-2","项目支出绩效目标表（另文下达）05-3","政府性基金预算支出预算表06","部门政府采购预算表07","政府购买服务预算表08","省对下转移支付预算表09-1","省对下转移支付绩效目标表09-2","新增资产配置表10"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财务收支预算总表01-1","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"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]],"flags":["formulas_cached_only"]}
["附件2-3",null,null,"预算01-1表"]
["财务收支预算总表"]
["单位名称：师宗县医疗保障局",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2025年预算数","项目（按功能分类）","2025年预算数"]
[]
["一、一般公共预算拨款收入",573.37,"一、一般公共服务支出"]
["二、政府性基金预算拨款收入",null,"二、外交支出"]
["三、国有资本经营预算拨款收入",null,"三、国防支出"]
["四、财政专户管理资金收入",null,"四、公共安全支出"]
["五、单位资金收入",null,"五、教育支出"]
["（一）事业收入",null,"六、科学技术支出"]
["（二）事业单位经营收入",null,"七、文化旅游体育与传媒支出"]
["（三）上级补助收入",null,"八、社会保障和就业支出",48.59]
["（四）附属单位上缴收入",null,"九、卫生健康支出",496.71]
["（五）其他收入",null,"十、节能环保支出"]
[null,null,"十一、城乡社区支出"]
[null,null,"十二、农林水支出"]
[null,null,"十三、交通运输支出"]
[null,null,"十四、资源勘探工业信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、自然资源海洋气象等支出"]
[null,null,"十九、住房保障支出",28.07]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、灾害防治及应急管理支出"]
[null,null,"二十二、预备费"]
[null,null,"二十三、其他支出"]
["本年收入合计",573.37,"本年支出合计",573.37]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",573.37,"支 出 总 计",573.37]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,3],[2,18,2,19],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,13],[3,14,3,19],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：师宗县医疗保障局",{"$nulls":17},"单位:万元","单位:万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":10},"上年结转结余"]
[{"$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",{"$nulls":5},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[{"$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","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[377,"师宗县医疗保障局",573.37,573.37,573.37,"","","","","","","","","","",""]
[377001,"师宗县医疗保障局",573.37,573.37,573.37]
["合计",null,573.37,573.37,573.37,"","","","","","","","","","",""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":24,"n_cols":17,"rows_kept":24,"merged":[[2,0,2,16],[3,0,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,4],[4,5,4,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,16],[23,0,23,1]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":16},"预算01-3表"]
["部门支出预算表"]
["单位名称：师宗县医疗保障局",{"$nulls":15},"单位：万元"]
["科目编码","科目名称","合计","基本支出",null,"项目支出",null,"一般公共预算","政府性基金预算","财政专户管理的支出","国有资本经营预算","单位资金"]
[{"$nulls":3},"合计","其中：财政拨款","合计","其中：财政拨款",{"$nulls":4},"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","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["208","社会保障和就业支出",{"v":48.589152,"d":"48.59"},{"v":48.589152,"d":"48.59"},{"v":48.589152,"d":"48.59"},null,null,{"v":48.589152,"d":"48.59"}]
["20805","行政事业单位养老支出",{"v":48.589152,"d":"48.59"},{"v":48.589152,"d":"48.59"},{"v":48.589152,"d":"48.59"},null,null,{"v":48.589152,"d":"48.59"}]
["2080501","行政单位离退休",{"v":11.158,"d":"11.16"},{"v":11.158,"d":"11.16"},{"v":11.158,"d":"11.16"},null,null,{"v":11.158,"d":"11.16"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":37.431152,"d":"37.43"},{"v":37.431152,"d":"37.43"},{"v":37.431152,"d":"37.43"},null,null,{"v":37.431152,"d":"37.43"}]
["210","卫生健康支出",496.71,{"v":498.536747,"d":"498.54"},{"v":498.536747,"d":"498.54"},null,null,{"v":498.536747,"d":"498.54"}]
["21011","行政事业单位医疗",{"v":204.730709,"d":"204.73"},{"v":204.730709,"d":"204.73"},{"v":204.730709,"d":"204.73"},null,null,{"v":204.730709,"d":"204.73"}]
["2101101","行政单位医疗",{"v":81.077963,"d":"81.08"},{"v":81.077963,"d":"81.08"},{"v":81.077963,"d":"81.08"},null,null,{"v":81.077963,"d":"81.08"}]
["2101103","公务员医疗补助",{"v":10.12458,"d":"10.12"},{"v":10.12458,"d":"10.12"},{"v":10.12458,"d":"10.12"},null,null,{"v":10.12458,"d":"10.12"}]
["2101199","其他行政事业单位医疗支出",{"v":113.528166,"d":"113.53"},{"v":113.528166,"d":"113.53"},{"v":113.528166,"d":"113.53"},null,null,{"v":113.528166,"d":"113.53"}]
["21012","财政对基本医疗保险基金的补助",{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"},null,null,{"v":18.4072,"d":"18.41"}]
["2101299","财政对其他基本医疗保险基金的补助",{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"},null,null,{"v":18.4072,"d":"18.41"}]
["21015","医疗保障管理事务",273.57,273.57,273.57,null,null,273.57]
["2101501","行政运行",273.57,273.57,273.57,null,null,273.57]
["221","住房保障支出",{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},null,null,{"v":28.073364,"d":"28.07"}]
["22102","住房改革支出",{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},null,null,{"v":28.073364,"d":"28.07"}]
["2210201","住房公积金",{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},null,null,{"v":28.073364,"d":"28.07"}]
["合  计",null,573.37,573.37,573.37,null,null,573.37]

{"sheet":"财政拨款收支预算总表02-1","index":3,"n_rows":32,"n_cols":4,"rows_kept":32,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算02-1表"]
["财政拨款收支预算总表"]
["单位名称：师宗县医疗保障局",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2025年预算数","支出功能分类科目","2025年预算数"]
[]
["一、本年收入",573.37,"一、本年支出",""]
["（一）一般公共预算拨款",null,"（一）一般公共服务支出"]
["（二）政府性基金预算拨款",null,"（二）外交支出"]
["（三）国有资本经营预算拨款",null,"（三）国防支出"]
["二、上年结转",null,"（四）公共安全支出"]
["（一）一般公共预算拨款",null,"（五）教育支出"]
["（二）政府性基金预算拨款",null,"（六）科学技术支出"]
["（三）国有资本经营预算拨款",null,"（七）文化旅游体育与传媒支出"]
[null,null,"（八）社会保障和就业支出",48.59]
[null,null,"（九）卫生健康支出",496.71]
[null,null,"（十）节能环保支出"]
[null,null,"（十一）城乡社区支出"]
[null,null,"（十二）农林水支出"]
[null,null,"（十三）交通运输支出"]
[null,null,"（十四）资源勘探工业信息等支出"]
[null,null,"（十五）商业服务业等支出"]
[null,null,"（十六）金融支出"]
[null,null,"（十七）援助其他地区支出"]
[null,null,"（十八）自然资源海洋气象等支出"]
[null,null,"（十九）住房保障支出",28.07]
[null,null,"（二十）粮油物资储备支出"]
[null,null,"（二十一）灾害防治及应急管理支出"]
[null,null,"（二十二）预备费"]
[null,null,"（二十三）其他支出"]
[null,null,"二、年终结转结余"]
["收 入 总 计",573.37,"支 出 总 计",573.37]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[2,0,2,6],[3,0,3,4],[4,0,4,1],[4,2,5,2],[4,3,4,5],[4,6,5,6],[23,0,23,1]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：师宗县医疗保障局",{"$nulls":5},"单位：万元"]
["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","4","5","6",7]
["208","社会保障和就业支出",{"v":48.589152,"d":"48.59"},{"v":48.589152,"d":"48.59"},{"v":48.459152,"d":"48.46"},0.13]
["20805","行政事业单位养老支出",{"v":48.589152,"d":"48.59"},{"v":48.589152,"d":"48.59"},{"v":48.459152,"d":"48.46"},0.13]
["2080501","行政单位离退休",{"v":11.158,"d":"11.16"},{"v":11.158,"d":"11.16"},{"v":11.028,"d":"11.03"},0.13]
["2080505","机关事业单位基本养老保险缴费支出",{"v":37.431152,"d":"37.43"},{"v":37.431152,"d":"37.43"},{"v":37.431152,"d":"37.43"}]
["210","卫生健康支出",{"v":498.536747,"d":"498.54"},{"v":498.536747,"d":"498.54"},{"v":468.031073,"d":"468.03"},{"v":30.505674,"d":"30.51"}]
["21011","行政事业单位医疗",{"v":204.730709,"d":"204.73"},{"v":204.730709,"d":"204.73"},{"v":204.730709,"d":"204.73"}]
["2101101","行政单位医疗",{"v":81.077963,"d":"81.08"},{"v":81.077963,"d":"81.08"},{"v":81.077963,"d":"81.08"}]
["2101103","公务员医疗补助",{"v":10.12458,"d":"10.12"},{"v":10.12458,"d":"10.12"},{"v":10.12458,"d":"10.12"}]
["2101199","其他行政事业单位医疗支出",{"v":113.528166,"d":"113.53"},{"v":113.528166,"d":"113.53"},{"v":113.528166,"d":"113.53"}]
["21012","财政对基本医疗保险基金的补助",{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"}]
["2101299","财政对其他基本医疗保险基金的补助",{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"}]
["21015","医疗保障管理事务",273.57,273.57,{"v":244.893164,"d":"244.89"},28.68]
["2101501","行政运行",273.57,273.57,{"v":244.893164,"d":"244.89"},28.68]
["221","住房保障支出",{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"}]
["22102","住房改革支出",{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"}]
["2210201","住房公积金",{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"}]
["合  计",null,573.37,573.37,542.73,{"v":30.635674,"d":"30.64"}]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":5,"n_rows":7,"n_cols":6,"rows_kept":7,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：师宗县医疗保障局",{"$nulls":4},"单位：万元"]
["“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","2025年预算数","公务用车运行费"]
[1,2,3,4,5,6]
[{"v":0.3,"d":"0.30"},{"$nulls":4},{"v":0.3,"d":"0.30"}]

{"sheet":"基本支出预算表04","index":6,"n_rows":37,"n_cols":26,"rows_kept":37,"merged":[[2,0,2,25],[3,0,3,6],[4,0,7,0],[4,1,7,1],[4,2,7,2],[4,3,7,3],[4,4,7,4],[4,5,7,5],[4,6,7,6],[4,7,4,25],[5,7,7,7],[5,8,5,15],[5,16,5,18],[5,19,7,19],[5,20,5,25],[6,8,6,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,20,7,20],[6,21,7,21],[6,22,7,22],[6,23,7,23],[6,24,7,24],[6,25,7,25],[36,0,36,6]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类.运转类公用经费项目）"]
["单位名称：师宗县医疗保障局",{"$nulls":24},"单位：万元"]
["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"]
[{"$nulls":7},"总计","一般公共预算",{"$nulls":7},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":8},"全年数",null,"已提前安排","抵扣上年垫付资金","本次下达","另文下达","政府性基金预算","国有资本经营预算","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"小计","其中：转隶人员公用经费"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["师宗县医疗保障局",{"$nulls":6},573.37,573.37,{"$nulls":4},{"v":575.199263,"d":"575.20"}]
["师宗县医疗保障局",{"$nulls":6},573.37,573.37,{"$nulls":4},{"v":575.199263,"d":"575.20"}]
["师宗县医疗保障局","530323210000000001913","行政人员支出工资","2101501","行政运行","30101","基本工资",{"v":10.948464,"d":"10.95"},{"v":10.948464,"d":"10.95"},{"$nulls":4},{"v":10.948464,"d":"10.95"}]
["师宗县医疗保障局","530323210000000001913","行政人员支出工资","2101501","行政运行","30101","基本工资",{"v":91.2372,"d":"91.24"},{"v":91.2372,"d":"91.24"},{"$nulls":4},{"v":91.2372,"d":"91.24"}]
["师宗县医疗保障局","530323210000000001913","行政人员支出工资","2101501","行政运行","30102","津贴补贴",{"v":135.1044,"d":"135.10"},{"v":135.1044,"d":"135.10"},{"$nulls":4},{"v":135.1044,"d":"135.10"}]
["师宗县医疗保障局","530323210000000001913","行政人员支出工资","2101501","行政运行","30103","奖金",{"v":7.6031,"d":"7.60"},{"v":7.6031,"d":"7.60"},{"$nulls":4},{"v":7.6031,"d":"7.60"}]
["师宗县医疗保障局","530323210000000001916","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":37.431152,"d":"37.43"},{"v":37.431152,"d":"37.43"},{"$nulls":4},{"v":37.431152,"d":"37.43"}]
["师宗县医疗保障局","530323210000000001916","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",{"v":17.077963,"d":"17.08"},{"v":17.077963,"d":"17.08"},{"$nulls":4},{"v":17.077963,"d":"17.08"}]
["师宗县医疗保障局","530323210000000001916","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":10.12458,"d":"10.12"},{"v":10.12458,"d":"10.12"},{"$nulls":4},{"v":10.12458,"d":"10.12"}]
["师宗县医疗保障局","530323210000000001916","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":0.809966,"d":"0.81"},{"v":0.809966,"d":"0.81"},{"$nulls":4},{"v":0.809966,"d":"0.81"}]
["师宗县医疗保障局","530323210000000001916","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":0.7182,"d":"0.72"},{"v":0.7182,"d":"0.72"},{"$nulls":4},{"v":0.7182,"d":"0.72"}]
["师宗县医疗保障局","530323210000000001917","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":28.073364,"d":"28.07"},{"v":28.073364,"d":"28.07"},{"$nulls":4},{"v":28.073364,"d":"28.07"}]
["师宗县医疗保障局","530323241100002308083","公务接待费","2101501","行政运行","30217","公务接待费",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"$nulls":4},{"v":0.3,"d":"0.30"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30201","办公费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":4},{"v":2,"d":"2.00"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30205","水费",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"$nulls":4},{"v":1.2,"d":"1.20"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30206","电费",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"$nulls":4},{"v":1.2,"d":"1.20"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30211","差旅费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":4},{"v":1,"d":"1.00"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30202","印刷费",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"$nulls":4},{"v":0.6,"d":"0.60"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30216","培训费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"$nulls":4},{"v":0.2,"d":"0.20"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30215","会议费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":4},{"v":0.1,"d":"0.10"}]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2080501","行政单位离退休","30201","办公费",0.13,0.13,{"$nulls":4},0.13]
["师宗县医疗保障局","530323210000000001922","其他公用支出","2101501","行政运行","30229","福利费",{"v":2.28093,"d":"2.28"},{"v":2.28093,"d":"2.28"},{"$nulls":4},{"v":2.28093,"d":"2.28"}]
["师宗县医疗保障局","530323210000000001919","行政人员公务交通补贴","2101501","行政运行","30239","其他交通费用",{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"$nulls":4},{"v":19.8,"d":"19.80"}]
["师宗县医疗保障局","530323231100001269892","退休费","2080501","行政单位离退休","30302","退休费",{"v":11.028,"d":"11.03"},{"v":11.028,"d":"11.03"},{"$nulls":4},{"v":11.028,"d":"11.03"}]
["师宗县医疗保障局","530323231100001480992","企业改制人员大病保险","2101299","财政对其他基本医疗保险基金的补助","30305","生活补助",{"v":18.4072,"d":"18.41"},{"v":18.4072,"d":"18.41"},{"$nulls":4},{"v":18.4072,"d":"18.41"}]
["师宗县医疗保障局","530323251100003766742","一至六级残疾退役军人医疗费","2101199","其他行政事业单位医疗支出","30307","医疗费补助",{"v":112,"d":"112.00"},{"v":112,"d":"112.00"},{"$nulls":4},{"v":112,"d":"112.00"}]
["师宗县医疗保障局","530323210000000001916","社会保障缴费","2101101","行政单位医疗","30307","医疗费补助",{"v":64,"d":"64.00"},{"v":64,"d":"64.00"},{"$nulls":4},{"v":64,"d":"64.00"}]
["合  计",{"$nulls":6},573.37,573.37,{"$nulls":4},573.37]

{"sheet":"项目支出预算表05-1","index":7,"n_rows":9,"n_cols":23,"rows_kept":9,"merged":[[1,0,1,22],[2,0,2,7],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,13,3,15],[3,16,5,16],[3,17,3,22],[4,9,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[8,0,8,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：师宗县医疗保障局",{"$nulls":21},"单位：万元"]
["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","其他收入"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["",null,"","","","","","","","",null,"","","",null,null,"","","","",null,"",""]
["合  计",{"$nulls":7},"","",null,"","","",null,null,"","","","",null,"",""]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":8,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-2表"]
["项目支出绩效目标表（本级下达）"]
["单位名称：师宗县医疗保障局"]
["单位名称、项目名称","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]
[""]
["","","","","","","","","",""]

{"sheet":"项目支出绩效目标表（另文下达）05-3","index":9,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-3表"]
["项目支出绩效目标表（另文下达）"]
["单位名称：师宗县医疗保障局"]
["单位名称、项目名称","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]
[""]
["","","","","","","","","",""]

{"sheet":"政府性基金预算支出预算表06","index":10,"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],[3,2,4,2],[3,3,3,5],[7,0,7,2]],"flags":["formulas_cached_only"]}
[0,0,1,null,null,"预算06表"]
["政府性基金预算支出预算表"]
["单位名称：师宗县医疗保障局",{"$nulls":4},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,"4","5",6]
["","","","","",""]
["合  计",null,"合  计","","",""]

{"sheet":"部门政府采购预算表07","index":11,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[1,0,1,16],[2,0,2,5],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,16],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算07表"]
["部门政府采购预算表"]
["单位名称：师宗县医疗保障局",{"$nulls":15},"单位：万元"]
["预算项目","采购项目","采购品目","计量\n单位","数量","面向中小企业预留资金","资金来源"]
[{"$nulls":6},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":11},"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","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["",{"$nulls":4},"","","","","","","","","",null,"",""]
["","","","","","","","","","","","","","",null,"",""]
["合  计",{"$nulls":4},"","","","","","","","","",null,"",""]

{"sheet":"政府购买服务预算表08","index":12,"n_rows":11,"n_cols":18,"rows_kept":11,"merged":[[1,0,1,17],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,17],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,17],[10,0,10,6]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08表"]
["政府购买服务预算表"]
["单位名称：师宗县医疗保障局",{"$nulls":16},"单位：万元"]
["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","基本支出/项目支出","所属服务类别","所属服务领域","购买内容简述","资金来源"]
[{"$nulls":7},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":12},"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","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":7},"","","","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
["合  计"]

{"sheet":"省对下转移支付预算表09-1","index":13,"n_rows":8,"n_cols":23,"rows_kept":8,"merged":[[1,0,1,22],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算09-1表"]
["省对下转移支付预算表"]
["单位名称：师宗县医疗保障局",{"$nulls":21},"单位：万元"]
["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","昆明","昭通","曲靖","玉溪","红河","文山","普洱","西双版纳","楚雄","大理","保山","德宏","丽江","怒江","迪庆","临沧","宣威","腾冲","镇雄"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"省对下转移支付绩效目标表09-2","index":14,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算09-2表"]
["省对下转移支付绩效目标表"]
["单位名称：师宗县医疗保障局"]
["单位名称、项目名称","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]
[""]
["","","","","","","","","",""]

{"sheet":"新增资产配置表10","index":15,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：师宗县医疗保障局"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
["部门"]
["  单位1"]
["  单位2"]