{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["FMDM 封面代码","MLY 目录","BF 第一部分","CA01 收入支出决算总表","CA02 收入决算表","CA03 支出决算表","CA04 财政拨款收入支出决算总表","CA05 一般公共预算财政拨款支出决算表","CA06 一般公共预算财政拨款基本支出决算表","CA07 政府性基金预算财政拨款收入支出决算表","CA08 政府性基金预算财政拨款基本支出决算表","CA09 国有资本经营预算财政拨款支出决算表","CA10 财政拨款_三公_经费支出决算表","CA11 政府采购情况表","CA12 政府购买服务支出情况表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"FMDM 封面代码","index":0,"n_rows":34,"n_cols":2,"rows_kept":34,"flags":["formulas_cached_only"]}
[null,"目    录                     "]
[null,"                     "]
[null,"                                          "]
["单位名称","北京市医疗保障局"]
["单位负责人","马继业"]
["财务负责人","王立刚"]
["填表人","王鑫"]
["电话号码(区号)","010"]
["电话号码","89152513"]
["分机号"]
["单位地址","北京市丰台区西三环南路1号"]
["组织机构代码（各级技术监督局核发）","MB1500322"]
["邮政编码","100071"]
["财政预算代码","957"]
["单位预算级次","一级预算单位"]
["单位所在地区（国家标准：行政区划代码）","丰台区"]
["单位基本性质"]
["单位执行会计制度"]
["预算管理级次","省级"]
["隶属关系","北京市"]
["部门标识代码","国家医疗保障局"]
["国民经济行业分类"]
["新报因素","连续上报"]
["上年代码","MB15003227"]
["报表类型","叠加汇总表"]
["备用码"]
["统一社会信用代码","11110000MB15003228"]
["备用码一"]
["备用码二"]
["事业单位改革分类"]
["是否纳入部门预算范围","是"]
["是否编制资产报告","是"]
["是否编制财务报告","是"]
[null,"                     "]

{"sheet":"MLY 目录","index":1,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[3,1,3,5],[4,2,4,5],[5,2,5,5],[6,2,6,5],[7,2,7,5],[8,2,8,5],[9,2,9,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,1,16,5],[17,1,17,5],[18,1,18,5],[19,1,19,5],[20,1,20,5]],"flags":["formulas_cached_only"]}
[null,null,"目    录"]
[]
[]
[null,"第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表"]
[null,null,"一、收 入 支 出 决 算 总 表","一、收 入 支 出 决 算 总 表","一、收 入 支 出 决 算 总 表","一、收 入 支 出 决 算 总 表"]
[null,null,"二、收 入 决 算 表","二、收 入 决 算 表","二、收 入 决 算 表","二、收 入 决 算 表"]
[null,null,"三、支 出 决 算 表","三、支 出 决 算 表","三、支 出 决 算 表","三、支 出 决 算 表"]
[null,null,"四、财 政 拨 款 收 入 支 出 决 算 总 表","四、财 政 拨 款 收 入 支 出 决 算 总 表","四、财 政 拨 款 收 入 支 出 决 算 总 表","四、财 政 拨 款 收 入 支 出 决 算 总 表"]
[null,null,"五、一 般 公 共 预 算 财 政 拨 款 支 出 决 算 表","五、一 般 公 共 预 算 财 政 拨 款 支 出 决 算 表","五、一 般 公 共 预 算 财 政 拨 款 支 出 决 算 表","五、一 般 公 共 预 算 财 政 拨 款 支 出 决 算 表"]
[null,null,"六、一 般 公 共 预 算 财 政 拨 款 基 本 支 出 决 算 表","六、一 般 公 共 预 算 财 政 拨 款 基 本 支 出 决 算 表","六、一 般 公 共 预 算 财 政 拨 款 基 本 支 出 决 算 表","六、一 般 公 共 预 算 财 政 拨 款 基 本 支 出 决 算 表"]
[null,null,"七、政 府 性 基 金 预 算 财 政 拨 款 收 入 支 出 决 算 表","七、政 府 性 基 金 预 算 财 政 拨 款 收 入 支 出 决 算 表","七、政 府 性 基 金 预 算 财 政 拨 款 收 入 支 出 决 算 表","七、政 府 性 基 金 预 算 财 政 拨 款 收 入 支 出 决 算 表"]
[null,null,"八、政 府 性 基 金 预 算 财 政 拨 款 基 本 支 出 决 算 表","八、政 府 性 基 金 预 算 财 政 拨 款 基 本 支 出 决 算 表","八、政 府 性 基 金 预 算 财 政 拨 款 基 本 支 出 决 算 表","八、政 府 性 基 金 预 算 财 政 拨 款 基 本 支 出 决 算 表"]
[null,null,"九、国 有 资 本 经 营 预 算 财 政 拨 款 支 出 决 算 表","九、国 有 资 本 经 营 预 算 财 政 拨 款 支 出 决 算 表","九、国 有 资 本 经 营 预 算 财 政 拨 款 支 出 决 算 表","九、国 有 资 本 经 营 预 算 财 政 拨 款 支 出 决 算 表"]
[null,null,"十、财 政 拨 款 “ 三 公 ” 经 费 支 出 决 算 表","十、财 政 拨 款 “ 三 公 ” 经 费 支 出 决 算 表","十、财 政 拨 款 “ 三 公 ” 经 费 支 出 决 算 表","十、财 政 拨 款 “ 三 公 ” 经 费 支 出 决 算 表"]
[null,null,"十一、政 府 采 购 情 况 表","十一、政 府 采 购 情 况 表","十一、政 府 采 购 情 况 表","十一、政 府 采 购 情 况 表"]
[null,null,"十二、政 府 购 买 服 务 支 出 情 况 表","十二、政 府 购 买 服 务 支 出 情 况 表","十二、政 府 购 买 服 务 支 出 情 况 表","十二、政 府 购 买 服 务 支 出 情 况 表"]
[null,"第 二 部 分  2 0 2 1 年 度 部 门 决 算 说 明","第 二 部 分  2 0 2 1 年 度 部 门 决 算 说 明","第 二 部 分  2 0 2 1 年 度 部 门 决 算 说 明","第 二 部 分  2 0 2 1 年 度 部 门 决 算 说 明","第 二 部 分  2 0 2 1 年 度 部 门 决 算 说 明"]
[null,"第 三 部 分  2 0 2 1 年 度 其 他 重 要 事 项 的 情 况 说 明","第 三 部 分  2 0 2 1 年 度 其 他 重 要 事 项 的 情 况 说 明","第 三 部 分  2 0 2 1 年 度 其 他 重 要 事 项 的 情 况 说 明","第 三 部 分  2 0 2 1 年 度 其 他 重 要 事 项 的 情 况 说 明","第 三 部 分  2 0 2 1 年 度 其 他 重 要 事 项 的 情 况 说 明"]
[null,"第 四 部 分  2 0 2 1 年 度 部 门 绩 效 评 价 情 况","第 四 部 分  2 0 2 1 年 度 部 门 绩 效 评 价 情 况","第 四 部 分  2 0 2 1 年 度 部 门 绩 效 评 价 情 况","第 四 部 分  2 0 2 1 年 度 部 门 绩 效 评 价 情 况","第 四 部 分  2 0 2 1 年 度 部 门 绩 效 评 价 情 况"]

{"sheet":"BF 第一部分","index":2,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[9,0,9,7]],"flags":["formulas_cached_only"]}
{"$rows_empty":9}
["第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表","第 一 部 分  2 0 2 1 年 度 部 门 决 算 报 表"]

{"sheet":"CA01 收入支出决算总表","index":3,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[4,0,4,2],[4,3,4,5]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
[]
[]
["单位名称：北京市医疗保障局",{"$nulls":4},"单位：万元"]
["收入","收入","收入","支出","支出","支出"]
["项目","年初预算数","决算数","项目(按功能分类)","年初预算数","决算数"]
["一、一般公共预算财政拨款收入",{"v":101948.452509,"d":"101,948.452509"},{"v":104608.430225,"d":"104,608.430225"},"一、一般公共服务支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["二、政府性基金预算财政拨款收入",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"二、外交支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["三、国有资本经营预算财政拨款收入",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"三、国防支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["四、上级补助收入",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"四、公共安全支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["五、事业收入",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"五、教育支出",{"v":6641.868308,"d":"6,641.868308"},{"v":6624.413102,"d":"6,624.413102"}]
["六、经营收入",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"六、科学技术支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["七、附属单位上缴收入",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["八、其他收入",0.272374,1.774666,"八、社会保障和就业支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"九、卫生健康支出",{"v":100013.618117,"d":"100,013.618117"},{"v":100434.722715,"d":"100,434.722715"}]
[{"$nulls":3},"十、节能环保支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十一、城乡社区支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十二、农林水支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十三、交通运输支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十四、资源勘探信息等支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十五、商业服务业等支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十六、金融支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十七、援助其他地区支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十八、自然资源海洋气象等支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十九、住房保障支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十、粮油物资储备支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十一、国有资本经营预算支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十二、灾害防治及应急管理支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十三、其他支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十四、债务还本支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十五、债务付息支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十六、抗疫特别国债安排的支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["本年收入合计",{"v":101948.724883,"d":"101,948.724883"},{"v":104610.204891,"d":"104,610.204891"},"本年支出合计",{"v":106655.486425,"d":"106,655.486425"},{"v":107059.135817,"d":"107,059.135817"}]
["    使用非财政拨款结余",19.127626,{"v":5,"d":"5.000000"},"    结余分配","―",{"v":0.13977,"d":"0.139770"}]
["    年初结转和结余",{"v":4687.633916,"d":"4,687.633916"},{"v":4711.095431,"d":"4,711.095431"},"    年末结转和结余",{"v":0,"d":"0.000000"},{"v":2267.024735,"d":"2,267.024735"}]
["总计",{"v":106655.486425,"d":"106,655.486425"},{"v":109326.300322,"d":"109,326.300322"},"总计",{"v":106655.486425,"d":"106,655.486425"},{"v":109326.300322,"d":"109,326.300322"}]

{"sheet":"CA02 收入决算表","index":4,"n_rows":26,"n_cols":11,"rows_kept":26,"merged":[[0,0,0,10],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2]],"flags":["formulas_cached_only"]}
["收入决算表"]
[]
["单位名称：北京市医疗保障局",{"$nulls":9},"单位：万元"]
["项目","项目","项目","项目","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["类","款","项","合计",{"v":104610.204891,"d":"104,610.204891"},{"v":104608.430225,"d":"104,608.430225"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},1.774666]
["205","205","205","教育支出",{"v":6641.868308,"d":"6,641.868308"},{"v":6641.868308,"d":"6,641.868308"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["20502","20502","20502","普通教育",{"v":6582,"d":"6,582.000000"},{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050299","2050299","2050299","其他普通教育支出",{"v":6582,"d":"6,582.000000"},{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050299","2050299","2050299","  其他普通教育支出",{"v":6582,"d":"6,582.000000"},{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["20508","20508","20508","进修及培训",59.868308,59.868308,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050803","2050803","2050803","培训支出",59.868308,59.868308,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050803","2050803","2050803","  培训支出",59.868308,59.868308,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["210","210","210","卫生健康支出",{"v":97968.336583,"d":"97,968.336583"},{"v":97966.561917,"d":"97,966.561917"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},1.774666]
["21015","21015","21015","医疗保障管理事务",{"v":26471.856583,"d":"26,471.856583"},{"v":26470.081917,"d":"26,470.081917"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},1.774666]
["2101501","2101501","2101501","行政运行",{"v":6972.893354,"d":"6,972.893354"},{"v":6972.893354,"d":"6,972.893354"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101501","2101501","2101501","  行政运行",{"v":6972.893354,"d":"6,972.893354"},{"v":6972.893354,"d":"6,972.893354"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101504","2101504","2101504","信息化建设",{"v":682.2,"d":"682.200000"},{"v":682.2,"d":"682.200000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101504","2101504","2101504","  信息化建设",{"v":682.2,"d":"682.200000"},{"v":682.2,"d":"682.200000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101505","2101505","2101505","医疗保障政策管理",{"v":17905.81559,"d":"17,905.815590"},{"v":17904.180694,"d":"17,904.180694"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},1.634896]
["2101505","2101505","2101505","  医疗保障政策管理",{"v":17905.81559,"d":"17,905.815590"},{"v":17904.180694,"d":"17,904.180694"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},1.634896]
["2101550","2101550","2101550","事业运行",910.947639,910.807869,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0.13977,"d":"0.139770"}]
["2101550","2101550","2101550","  事业运行",910.947639,910.807869,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0.13977,"d":"0.139770"}]

{"sheet":"CA03 支出决算表","index":5,"n_rows":28,"n_cols":10,"rows_kept":28,"merged":[[0,0,0,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2]],"flags":["formulas_cached_only"]}
["支出决算表"]
[]
["单位名称：北京市医疗保障局",{"$nulls":8},"单位：万元"]
["项目","项目","项目","项目","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["类","款","项","栏次","1","2","3","4","5","6"]
["类","款","项","合计",{"v":107059.135817,"d":"107,059.135817"},{"v":7175.580666,"d":"7,175.580666"},{"v":99883.555151,"d":"99,883.555151"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["205","205","205","教育支出",{"v":6624.413102,"d":"6,624.413102"},{"v":0.625,"d":"0.625000"},{"v":6623.788102,"d":"6,623.788102"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["20502","20502","20502","普通教育",{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050299","2050299","2050299","其他普通教育支出",{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050299","2050299","2050299","  其他普通教育支出",{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["20508","20508","20508","进修及培训",42.413102,{"v":0.625,"d":"0.625000"},41.788102,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050803","2050803","2050803","培训支出",42.413102,{"v":0.625,"d":"0.625000"},41.788102,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050803","2050803","2050803","  培训支出",42.413102,{"v":0.625,"d":"0.625000"},41.788102,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["210","210","210","卫生健康支出",{"v":100434.722715,"d":"100,434.722715"},{"v":7174.955666,"d":"7,174.955666"},{"v":93259.767049,"d":"93,259.767049"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101199","2101199","2101199","其他行政事业单位医疗支出",{"v":69.18,"d":"69.180000"},{"v":0,"d":"0.000000"},{"v":69.18,"d":"69.180000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101199","2101199","2101199","  其他行政事业单位医疗支出",{"v":69.18,"d":"69.180000"},{"v":0,"d":"0.000000"},{"v":69.18,"d":"69.180000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["21015","21015","21015","医疗保障管理事务",{"v":28869.062715,"d":"28,869.062715"},{"v":7174.955666,"d":"7,174.955666"},{"v":21694.107049,"d":"21,694.107049"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101501","2101501","2101501","行政运行",{"v":6412.873072,"d":"6,412.873072"},{"v":6412.873072,"d":"6,412.873072"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101501","2101501","2101501","  行政运行",{"v":6412.873072,"d":"6,412.873072"},{"v":6412.873072,"d":"6,412.873072"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101504","2101504","2101504","信息化建设",695.943605,{"v":0,"d":"0.000000"},695.943605,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101504","2101504","2101504","  信息化建设",695.943605,{"v":0,"d":"0.000000"},695.943605,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101505","2101505","2101505","医疗保障政策管理",{"v":20998.163444,"d":"20,998.163444"},{"v":0,"d":"0.000000"},{"v":20998.163444,"d":"20,998.163444"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101505","2101505","2101505","  医疗保障政策管理",{"v":20998.163444,"d":"20,998.163444"},{"v":0,"d":"0.000000"},{"v":20998.163444,"d":"20,998.163444"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101550","2101550","2101550","事业运行",762.082594,762.082594,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2101550","2101550","2101550","  事业运行",762.082594,762.082594,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"CA04 财政拨款收入支出决算总表","index":6,"n_rows":40,"n_cols":10,"rows_kept":40,"merged":[[0,0,0,9],[5,0,5,2],[5,3,5,9],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,6,5],[6,6,6,7],[6,8,6,9]],"flags":["formulas_cached_only"]}
["财政拨款收入支出决算总表"]
[]
[]
[]
["单位名称：北京市医疗保障局",{"$nulls":8},"单位：万元"]
["收     入","收     入","收     入","支     出","支     出","支     出","支     出","支     出","支     出","支     出"]
["项    目","年初预算数","决算数","项目（按功能分类）","一般公共预算财政拨款","一般公共预算财政拨款","政府性基金预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","国有资本经营预算财政拨款"]
["项    目","年初预算数","决算数","项目（按功能分类）","年初预算数","决算数","年初预算数","决算数","年初预算数","决算数"]
["一、一般公共预算财政拨款",{"v":101948.452509,"d":"101,948.452509"},{"v":104608.430225,"d":"104,608.430225"},"一、一般公共服务支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["二、政府性基金预算财政拨款",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"二、外交支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["三、国有资本经营预算财政拨款",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},"三、国防支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"四、公共安全支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"五、教育支出",{"v":6641.868308,"d":"6,641.868308"},{"v":6624.413102,"d":"6,624.413102"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"六、科学技术支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"八、社会保障和就业支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"九、卫生健康支出",{"v":99994.218117,"d":"99,994.218117"},{"v":100346.142715,"d":"100,346.142715"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十、节能环保支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十一、城乡社区支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十二、农林水支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十三、交通运输支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十四、资源勘探信息等支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十五、商业服务业等支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十六、金融支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十七、援助其他地区支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十八、自然资源海洋气象等支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"十九、住房保障支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十、粮油物资储备支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十一、国有资本经营预算支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十二、灾害防治及应急管理支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十三、其他支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十四、债务还本支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十五、债务付息支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
[{"$nulls":3},"二十六、抗疫特别国债安排的支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["本年收入合计",{"v":101948.452509,"d":"101,948.452509"},{"v":104608.430225,"d":"104,608.430225"},"本年支出合计",{"v":106636.086425,"d":"106,636.086425"},{"v":106970.555817,"d":"106,970.555817"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["年初财政拨款结转和结余",{"v":4687.633916,"d":"4,687.633916"},{"v":4627.645101,"d":"4,627.645101"},"年末财政拨款结转和结余",{"v":0,"d":"0.000000"},{"v":2265.519509,"d":"2,265.519509"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["一、一般公共预算财政拨款",{"v":4687.633916,"d":"4,687.633916"},{"v":4627.645101,"d":"4,627.645101"}]
["二、政府性基金预算财政拨款",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["三、国有资本经营预算财政拨款",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["总计",{"v":106636.086425,"d":"106,636.086425"},{"v":109236.075326,"d":"109,236.075326"},"总计",{"v":106636.086425,"d":"106,636.086425"},{"v":109236.075326,"d":"109,236.075326"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"CA05 一般公共预算财政拨款支出决算表","index":7,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,0,0,7],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算表"]
[]
["单位名称：北京市医疗保障局",{"$nulls":6},"单位：万元"]
["项目","项目","项目","项目","单位名称","合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","单位名称","合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","单位名称","合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","单位名称","合计","基本支出","项目支出"]
["类","款","项","栏次",null,"1","2","3"]
["类","款","项","合计","―",{"v":106970.555817,"d":"106,970.555817"},{"v":7170.580666,"d":"7,170.580666"},{"v":99799.975151,"d":"99,799.975151"}]
["205","205","205","教育支出",null,{"v":6624.413102,"d":"6,624.413102"},{"v":0.625,"d":"0.625000"},{"v":6623.788102,"d":"6,623.788102"}]
["20502","20502","20502","普通教育",null,{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":6582,"d":"6,582.000000"}]
["2050299","2050299","2050299","其他普通教育支出",null,{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":6582,"d":"6,582.000000"}]
["2050299","2050299","2050299","  其他普通教育支出","北京市医疗保障局（本级）",{"v":6582,"d":"6,582.000000"},{"v":0,"d":"0.000000"},{"v":6582,"d":"6,582.000000"}]
["20508","20508","20508","进修及培训",null,42.413102,{"v":0.625,"d":"0.625000"},41.788102]
["2050803","2050803","2050803","培训支出",null,42.413102,{"v":0.625,"d":"0.625000"},41.788102]
["2050803","2050803","2050803","  培训支出","北京市医疗保障局（本级）",42.413102,{"v":0.625,"d":"0.625000"},41.788102]
["210","210","210","卫生健康支出",null,{"v":100346.142715,"d":"100,346.142715"},{"v":7169.955666,"d":"7,169.955666"},{"v":93176.187049,"d":"93,176.187049"}]
["21015","21015","21015","医疗保障管理事务",null,{"v":28849.662715,"d":"28,849.662715"},{"v":7169.955666,"d":"7,169.955666"},{"v":21679.707049,"d":"21,679.707049"}]
["2101501","2101501","2101501","行政运行",null,{"v":6412.873072,"d":"6,412.873072"},{"v":6412.873072,"d":"6,412.873072"},{"v":0,"d":"0.000000"}]
["2101501","2101501","2101501","  行政运行","北京市医疗保障局（本级）",{"v":6412.873072,"d":"6,412.873072"},{"v":6412.873072,"d":"6,412.873072"},{"v":0,"d":"0.000000"}]
["2101504","2101504","2101504","信息化建设",null,695.943605,{"v":0,"d":"0.000000"},695.943605]
["2101504","2101504","2101504","  信息化建设","北京市医疗保障局（本级）",695.943605,{"v":0,"d":"0.000000"},695.943605]
["2101505","2101505","2101505","医疗保障政策管理",null,{"v":20983.763444,"d":"20,983.763444"},{"v":0,"d":"0.000000"},{"v":20983.763444,"d":"20,983.763444"}]
["2101505","2101505","2101505","  医疗保障政策管理","北京市医药集中采购服务中心",{"v":627.292,"d":"627.292000"},{"v":0,"d":"0.000000"},{"v":627.292,"d":"627.292000"}]
["2101505","2101505","2101505","  医疗保障政策管理","北京市医疗保障局（本级）",{"v":20356.471444,"d":"20,356.471444"},{"v":0,"d":"0.000000"},{"v":20356.471444,"d":"20,356.471444"}]
["2101550","2101550","2101550","事业运行",null,757.082594,757.082594,{"v":0,"d":"0.000000"}]
["2101550","2101550","2101550","  事业运行","北京市医药集中采购服务中心",757.082594,757.082594,{"v":0,"d":"0.000000"}]

{"sheet":"CA06 一般公共预算财政拨款基本支出决算表","index":8,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[37,2,37,4]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算表"]
[]
["单位名称：北京市医疗保障局",{"$nulls":4},"单位：万元"]
["科目名称","决算数","科目名称","决算数","科目名称","决算数"]
["工资福利支出",{"v":6401.959766,"d":"6,401.959766"},"商品和服务支出",{"v":377.5927,"d":"377.592700"},"资本性支出",{"v":0,"d":"0.000000"}]
["  基本工资",{"v":954.0594,"d":"954.059400"},"  办公费",11.471185,"  房屋建筑物购建",{"v":0,"d":"0.000000"}]
["  津贴补贴",{"v":2962.668576,"d":"2,962.668576"},"  印刷费",{"v":0,"d":"0.000000"},"  办公设备购置",{"v":0,"d":"0.000000"}]
["  奖金",{"v":333.918,"d":"333.918000"},"  咨询费",{"v":3.3,"d":"3.300000"},"  专用设备购置",{"v":0,"d":"0.000000"}]
["  伙食补助费",{"v":0,"d":"0.000000"},"  手续费",{"v":0,"d":"0.000000"},"  基础设施建设",{"v":0,"d":"0.000000"}]
["  绩效工资",{"v":215.7852,"d":"215.785200"},"  水费",{"v":0,"d":"0.000000"},"  大型修缮",{"v":0,"d":"0.000000"}]
["  机关事业单位基本养老保险缴费",510.308176,"  电费",{"v":0,"d":"0.000000"},"  信息网络及软件购置更新",{"v":0,"d":"0.000000"}]
["  职业年金缴费",254.876448,"  邮电费",{"v":0.1321,"d":"0.132100"},"  物资储备",{"v":0,"d":"0.000000"}]
["  职工基本医疗保险缴费",568.910844,"  取暖费",{"v":0,"d":"0.000000"},"  土地补偿",{"v":0,"d":"0.000000"}]
["  公务员医疗补助缴费",{"v":0,"d":"0.000000"},"  物业管理费",{"v":0,"d":"0.000000"},"  安置补助",{"v":0,"d":"0.000000"}]
["  其他社会保障缴费",50.662122,"  差旅费",{"v":27.48385,"d":"27.483850"},"  地上附着物和青苗补偿",{"v":0,"d":"0.000000"}]
["  住房公积金",{"v":550.771,"d":"550.771000"},"  因公出国（境）费用",{"v":0,"d":"0.000000"},"  拆迁补偿",{"v":0,"d":"0.000000"}]
["  医疗费",{"v":0,"d":"0.000000"},"  维修（护）费",{"v":2.3514,"d":"2.351400"},"  公务用车购置",{"v":0,"d":"0.000000"}]
["  其他工资福利支出",{"v":0,"d":"0.000000"},"  租赁费",{"v":0,"d":"0.000000"},"  其他交通工具购置",{"v":0,"d":"0.000000"}]
["对个人和家庭的补助",{"v":391.0282,"d":"391.028200"},"  会议费",{"v":0,"d":"0.000000"},"  文物和陈列品购置",{"v":0,"d":"0.000000"}]
["  离休费",{"v":0,"d":"0.000000"},"  培训费",{"v":0.625,"d":"0.625000"},"  无形资产购置",{"v":0,"d":"0.000000"}]
["  退休费",{"v":28.1982,"d":"28.198200"},"  公务接待费",{"v":0.1,"d":"0.100000"},"  其他资本性支出",{"v":0,"d":"0.000000"}]
["  退职（役）费",{"v":0,"d":"0.000000"},"  专用材料费",{"v":0,"d":"0.000000"},"对企业补助",{"v":0,"d":"0.000000"}]
["  抚恤金",{"v":0,"d":"0.000000"},"  被装购置费",{"v":0,"d":"0.000000"},"  资本金注入",{"v":0,"d":"0.000000"}]
["  生活补助",{"v":0,"d":"0.000000"},"  专用燃料费",{"v":0,"d":"0.000000"},"  政府投资基金股权投资",{"v":0,"d":"0.000000"}]
["  救济费",{"v":0,"d":"0.000000"},"  劳务费",{"v":0,"d":"0.000000"},"  费用补贴",{"v":0,"d":"0.000000"}]
["  医疗费补助",{"v":0,"d":"0.000000"},"  委托业务费",{"v":0,"d":"0.000000"},"  利息补贴",{"v":0,"d":"0.000000"}]
["  助学金",{"v":0,"d":"0.000000"},"  工会经费",78.936741,"  其他对企业补助",{"v":0,"d":"0.000000"}]
["  奖励金",{"v":0.278,"d":"0.278000"},"  福利费",46.342983,"其他支出",{"v":0,"d":"0.000000"}]
["  个人农业生产补贴",{"v":0,"d":"0.000000"},"  公务用车运行维护费",4.450881,"  赠与",{"v":0,"d":"0.000000"}]
["  代缴社会保险费",{"v":0,"d":"0.000000"},"  其他交通费用",{"v":176.028,"d":"176.028000"},"  国家赔偿费用支出",{"v":0,"d":"0.000000"}]
["  其他对个人和家庭的补助",{"v":362.552,"d":"362.552000"},"  税金及附加费用",{"v":0,"d":"0.000000"},"   对民间非营利组织和群众性自治组织补贴",{"v":0,"d":"0.000000"}]
[null,null,"  其他商品和服务支出",{"v":26.37056,"d":"26.370560"},"  其他支出",{"v":0,"d":"0.000000"}]
[null,null,"债务利息及费用支出",{"v":0,"d":"0.000000"}]
[null,null,"  国内债务付息",{"v":0,"d":"0.000000"}]
[null,null,"  国外债务付息",{"v":0,"d":"0.000000"}]
[null,null,"  国内债务发行费用",{"v":0,"d":"0.000000"}]
[null,null,"  国外债务发行费用",{"v":0,"d":"0.000000"}]
["人员经费合计",{"v":6792.987966,"d":"6,792.987966"},"公用经费合计","公用经费合计","公用经费合计",{"v":377.5927,"d":"377.592700"}]

{"sheet":"CA07 政府性基金预算财政拨款收入支出决算表","index":9,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,3,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[4,6,6,6],[4,7,6,7],[4,8,6,8],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款收入支出决算表"]
[]
["单位名称：北京市医疗保障局",{"$nulls":8},"单位：万元"]
["项目","项目","项目","项目","上年结转和结余","本年收入","本年支出","本年支出","本年支出","年末结转结余"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","上年结转和结余","本年收入","合计","基本支出","项目支出","年末结转结余"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","上年结转和结余","本年收入","合计","基本支出","项目支出","年末结转结余"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","上年结转和结余","本年收入","合计","基本支出","项目支出","年末结转结余"]
["类","款","项","栏次","1","2","3","4","5","6"]
["类","款","项","合计",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"CA08 政府性基金预算财政拨款基本支出决算表","index":10,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[37,2,37,4]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款基本支出决算表"]
[]
["单位名称：北京市医疗保障局",{"$nulls":4},"单位：万元"]
["科目名称","决算数","科目名称","决算数","科目名称","决算数"]
["工资福利支出",{"v":0,"d":"0.000000"},"商品和服务支出",{"v":0,"d":"0.000000"},"资本性支出",{"v":0,"d":"0.000000"}]
["  基本工资",{"v":0,"d":"0.000000"},"  办公费",{"v":0,"d":"0.000000"},"  房屋建筑物购建",{"v":0,"d":"0.000000"}]
["  津贴补贴",{"v":0,"d":"0.000000"},"  印刷费",{"v":0,"d":"0.000000"},"  办公设备购置",{"v":0,"d":"0.000000"}]
["  奖金",{"v":0,"d":"0.000000"},"  咨询费",{"v":0,"d":"0.000000"},"  专用设备购置",{"v":0,"d":"0.000000"}]
["  伙食补助费",{"v":0,"d":"0.000000"},"  手续费",{"v":0,"d":"0.000000"},"  基础设施建设",{"v":0,"d":"0.000000"}]
["  绩效工资",{"v":0,"d":"0.000000"},"  水费",{"v":0,"d":"0.000000"},"  大型修缮",{"v":0,"d":"0.000000"}]
["  机关事业单位基本养老保险缴费",{"v":0,"d":"0.000000"},"  电费",{"v":0,"d":"0.000000"},"  信息网络及软件购置更新",{"v":0,"d":"0.000000"}]
["  职业年金缴费",{"v":0,"d":"0.000000"},"  邮电费",{"v":0,"d":"0.000000"},"  物资储备",{"v":0,"d":"0.000000"}]
["  职工基本医疗保险缴费",{"v":0,"d":"0.000000"},"  取暖费",{"v":0,"d":"0.000000"},"  土地补偿",{"v":0,"d":"0.000000"}]
["  公务员医疗补助缴费",{"v":0,"d":"0.000000"},"  物业管理费",{"v":0,"d":"0.000000"},"  安置补助",{"v":0,"d":"0.000000"}]
["  其他社会保障缴费",{"v":0,"d":"0.000000"},"  差旅费",{"v":0,"d":"0.000000"},"  地上附着物和青苗补偿",{"v":0,"d":"0.000000"}]
["  住房公积金",{"v":0,"d":"0.000000"},"  因公出国（境）费用",{"v":0,"d":"0.000000"},"  拆迁补偿",{"v":0,"d":"0.000000"}]
["  医疗费",{"v":0,"d":"0.000000"},"  维修（护）费",{"v":0,"d":"0.000000"},"  公务用车购置",{"v":0,"d":"0.000000"}]
["  其他工资福利支出",{"v":0,"d":"0.000000"},"  租赁费",{"v":0,"d":"0.000000"},"  其他交通工具购置",{"v":0,"d":"0.000000"}]
["对个人和家庭的补助",{"v":0,"d":"0.000000"},"  会议费",{"v":0,"d":"0.000000"},"  文物和陈列品购置",{"v":0,"d":"0.000000"}]
["  离休费",{"v":0,"d":"0.000000"},"  培训费",{"v":0,"d":"0.000000"},"  无形资产购置",{"v":0,"d":"0.000000"}]
["  退休费",{"v":0,"d":"0.000000"},"  公务接待费",{"v":0,"d":"0.000000"},"  其他资本性支出",{"v":0,"d":"0.000000"}]
["  退职（役）费",{"v":0,"d":"0.000000"},"  专用材料费",{"v":0,"d":"0.000000"},"对企业补助",{"v":0,"d":"0.000000"}]
["  抚恤金",{"v":0,"d":"0.000000"},"  被装购置费",{"v":0,"d":"0.000000"},"  资本金注入",{"v":0,"d":"0.000000"}]
["  生活补助",{"v":0,"d":"0.000000"},"  专用燃料费",{"v":0,"d":"0.000000"},"  政府投资基金股权投资",{"v":0,"d":"0.000000"}]
["  救济费",{"v":0,"d":"0.000000"},"  劳务费",{"v":0,"d":"0.000000"},"  费用补贴",{"v":0,"d":"0.000000"}]
["  医疗费补助",{"v":0,"d":"0.000000"},"  委托业务费",{"v":0,"d":"0.000000"},"  利息补贴",{"v":0,"d":"0.000000"}]
["  助学金",{"v":0,"d":"0.000000"},"  工会经费",{"v":0,"d":"0.000000"},"  其他对企业补助",{"v":0,"d":"0.000000"}]
["  奖励金",{"v":0,"d":"0.000000"},"  福利费",{"v":0,"d":"0.000000"},"其他支出",{"v":0,"d":"0.000000"}]
["  个人农业生产补贴",{"v":0,"d":"0.000000"},"  公务用车运行维护费",{"v":0,"d":"0.000000"},"  赠与",{"v":0,"d":"0.000000"}]
["  代缴社会保险费",{"v":0,"d":"0.000000"},"  其他交通费用",{"v":0,"d":"0.000000"},"  国家赔偿费用支出",{"v":0,"d":"0.000000"}]
["  其他对个人和家庭的补助",{"v":0,"d":"0.000000"},"  税金及附加费用",{"v":0,"d":"0.000000"},"   对民间非营利组织和群众性自治组织补贴",{"v":0,"d":"0.000000"}]
[null,null,"  其他商品和服务支出",{"v":0,"d":"0.000000"},"  其他支出",{"v":0,"d":"0.000000"}]
[null,null,"债务利息及费用支出",{"v":0,"d":"0.000000"}]
[null,null,"  国内债务付息",{"v":0,"d":"0.000000"}]
[null,null,"  国外债务付息",{"v":0,"d":"0.000000"}]
[null,null,"  国内债务发行费用",{"v":0,"d":"0.000000"}]
[null,null,"  国外债务发行费用",{"v":0,"d":"0.000000"}]
["人员经费合计",{"v":0,"d":"0.000000"},"公用经费合计","公用经费合计","公用经费合计",{"v":0,"d":"0.000000"}]

{"sheet":"CA09 国有资本经营预算财政拨款支出决算表","index":11,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,0,0,6],[3,0,3,3],[3,4,3,6],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["国有资本经营预算财政拨款支出决算表"]
[]
["单位名称：北京市医疗保障局",{"$nulls":5},"单位：万元"]
["项目","项目","项目","项目","2021年度决算数","2021年度决算数","2021年度决算数"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","合计","基本支出","项目支出"]
["类","款","项","栏次","1","2","3"]
["类","款","项","合计",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"CA10 财政拨款_三公_经费支出决算表","index":12,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,9],[3,4,4,4],[3,5,3,9],[8,0,10,9],[11,0,11,9]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"财政拨款\"三公\"经费支出决算表"]
["编制单位：北京市医疗保障局",{"$nulls":8},"单位：万元"]
[null,"\"三公\"经费财政拨款决算合计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费","公务用车购置及运行维护费","公务用车购置及运行维护费","公务用车购置及运行维护费","公务用车购置及运行维护费","公务用车购置及运行维护费"]
[null,"\"三公\"经费财政拨款决算合计","因公出国（境）费用","公务接待费","公务用车购置费","公务用车运行维护费","公务用车运行维护费","公务用车运行维护费","公务用车运行维护费","公务用车运行维护费"]
[null,"\"三公\"经费财政拨款决算合计","因公出国（境）费用","公务接待费","公务用车购置费","小计","公务用车加油","公务用车维修","公务用车保险","其他"]
["栏次","1","2","3","4","5","6","7","8","9"]
["2021年预算",83.177579,{"v":59.4,"d":"59.400000"},2.377579,{"v":0,"d":"0.000000"},{"v":21.4,"d":"21.400000"},{"v":11.342,"d":"11.342000"},{"v":3.638,"d":"3.638000"},{"v":3.638,"d":"3.638000"},{"v":2.782,"d":"2.782000"}]
["2021年决算",4.550881,{"v":0,"d":"0.000000"},{"v":0.1,"d":"0.100000"},{"v":0,"d":"0.000000"},4.450881,{"v":0.4,"d":"0.400000"},{"v":1.57178,"d":"1.571780"},1.780026,0.699075]
["注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。"]
["注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。"]
["注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。","注：\"三公\"经费财政拨款决算数，反映本部门使用当年财政拨款和年初结转结余资金实际支出数（包含一般公共预算拨款和政府性基金预算拨款）。"]

{"sheet":"CA11 政府采购情况表","index":13,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["                  政府采购情况表                     "]
[]
[]
["单位名称：北京市医疗保障局","                                          单位：万元"]
["项  目","统计数"]
["政府采购支出信息","―"]
["（一）政府采购支出合计",{"v":24243.702639,"d":"24,243.702639"}]
["  1．政府采购货物支出",{"v":479.0896,"d":"479.089600"}]
["  2．政府采购工程支出",{"v":0,"d":"0.000000"}]
["  3．政府采购服务支出",{"v":23764.613039,"d":"23,764.613039"}]
["（二）政府采购授予中小企业合同金额",{"v":1535.803691,"d":"1,535.803691"}]
["  其中：授予小微企业合同金额",{"v":1161.051191,"d":"1,161.051191"}]

{"sheet":"CA12 政府购买服务支出情况表","index":14,"n_rows":72,"n_cols":3,"rows_kept":72,"merged":[[0,0,0,2],[5,0,5,1],[6,0,32,0],[33,0,44,0],[45,0,52,0],[53,0,56,0],[57,0,69,0],[70,0,71,0]],"flags":["formulas_cached_only"]}
["政府购买服务支出情况表"]
[]
[]
["单位名称：北京市医疗保障局",null,"金额单位：万元"]
["一级目录","二级目录","决算数"]
["合计","合计",{"v":17907.389893,"d":"17,907.389893"}]
["基本公共服务","小计",{"v":15905.331273,"d":"15,905.331273"}]
["基本公共服务","教育",{"v":0,"d":"0.000000"}]
["基本公共服务","就业",{"v":0,"d":"0.000000"}]
["基本公共服务","人才服务",{"v":0,"d":"0.000000"}]
["基本公共服务","社会保险",{"v":0,"d":"0.000000"}]
["基本公共服务","社会救助",{"v":0,"d":"0.000000"}]
["基本公共服务","养老服务",{"v":0,"d":"0.000000"}]
["基本公共服务","扶贫济困",{"v":0,"d":"0.000000"}]
["基本公共服务","优抚安置",{"v":0,"d":"0.000000"}]
["基本公共服务","残疾人福利",{"v":0,"d":"0.000000"}]
["基本公共服务","医疗",{"v":0,"d":"0.000000"}]
["基本公共服务","公共卫生",{"v":0,"d":"0.000000"}]
["基本公共服务","人口和计划生育",{"v":0,"d":"0.000000"}]
["基本公共服务","食品药品",{"v":0,"d":"0.000000"}]
["基本公共服务","文化",{"v":0,"d":"0.000000"}]
["基本公共服务","体育",{"v":0,"d":"0.000000"}]
["基本公共服务","公共安全",{"v":0,"d":"0.000000"}]
["基本公共服务","科技推广",{"v":0,"d":"0.000000"}]
["基本公共服务","住房保障",{"v":0,"d":"0.000000"}]
["基本公共服务","环境治理",{"v":0,"d":"0.000000"}]
["基本公共服务","农业",{"v":0,"d":"0.000000"}]
["基本公共服务","水利",{"v":0,"d":"0.000000"}]
["基本公共服务","生态保护",{"v":0,"d":"0.000000"}]
["基本公共服务","公共信息",{"v":15905.331273,"d":"15,905.331273"}]
["基本公共服务","城市维护",{"v":0,"d":"0.000000"}]
["基本公共服务","交通运输",{"v":0,"d":"0.000000"}]
["基本公共服务","外事",{"v":0,"d":"0.000000"}]
["社会管理性服务","小计",{"v":815.60964,"d":"815.609640"}]
["社会管理性服务","社区建设",{"v":0,"d":"0.000000"}]
["社会管理性服务","社会组织建设与管理",{"v":0,"d":"0.000000"}]
["社会管理性服务","社会工作服务",{"v":85.6818,"d":"85.681800"}]
["社会管理性服务","法律援助",{"v":0,"d":"0.000000"}]
["社会管理性服务","防灾救灾",{"v":0,"d":"0.000000"}]
["社会管理性服务","人民调解",{"v":0,"d":"0.000000"}]
["社会管理性服务","社区矫正",{"v":0,"d":"0.000000"}]
["社会管理性服务","流动人口管理",{"v":0,"d":"0.000000"}]
["社会管理性服务","安置帮教",{"v":0,"d":"0.000000"}]
["社会管理性服务","志愿服务运营管理",{"v":0,"d":"0.000000"}]
["社会管理性服务","公共公益宣传",{"v":729.92784,"d":"729.927840"}]
["行业管理与协调性服务","小计",{"v":47.871,"d":"47.871000"}]
["行业管理与协调性服务","行业职业资格和水平测试管理",{"v":0,"d":"0.000000"}]
["行业管理与协调性服务","行业规范",{"v":0,"d":"0.000000"}]
["行业管理与协调性服务","行业投诉处理",{"v":0,"d":"0.000000"}]
["行业管理与协调性服务","行业规划",{"v":0,"d":"0.000000"}]
["行业管理与协调性服务","行业调查",{"v":47.871,"d":"47.871000"}]
["行业管理与协调性服务","行业统计分析",{"v":0,"d":"0.000000"}]
["行业管理与协调性服务","行业标准制修订",{"v":0,"d":"0.000000"}]
["技术性服务","小计",{"v":0,"d":"0.000000"}]
["技术性服务","技术评审鉴定评估",{"v":0,"d":"0.000000"}]
["技术性服务","检验检疫检测",{"v":0,"d":"0.000000"}]
["技术性服务","监测服务",{"v":0,"d":"0.000000"}]
["政府履职所需辅助性服务","小计",{"v":1138.57798,"d":"1,138.577980"}]
["政府履职所需辅助性服务","法律服务",{"v":40.4,"d":"40.400000"}]
["政府履职所需辅助性服务","课题研究和社会调查",{"v":20,"d":"20.000000"}]
["政府履职所需辅助性服务","财务会计审计服务",{"v":96,"d":"96.000000"}]
["政府履职所需辅助性服务","会议和展览",{"v":0,"d":"0.000000"}]
["政府履职所需辅助性服务","监督检查",{"v":75,"d":"75.000000"}]
["政府履职所需辅助性服务","工程服务",{"v":0,"d":"0.000000"}]
["政府履职所需辅助性服务","项目评审评估",{"v":0,"d":"0.000000"}]
["政府履职所需辅助性服务","绩效评价",{"v":0,"d":"0.000000"}]
["政府履职所需辅助性服务","咨询",{"v":489,"d":"489.000000"}]
["政府履职所需辅助性服务","技术业务培训",41.788102]
["政府履职所需辅助性服务","机关信息系统建设与维护",{"v":119.6172,"d":"119.617200"}]
["政府履职所需辅助性服务","后勤服务",256.772678]
["其他服务","小计",{"v":0,"d":"0.000000"}]
["其他服务","其他适宜由社会力量承担的服务事项",{"v":0,"d":"0.000000"}]