{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["表7-一般公共预算三公经费支出表","表8-政府性基金预算支出表","表9-国有资本经营预算支出表","表10-项目支出表","表11-项目绩效目标表","表12-政府采购预算表","hideSheet_dataDicts"],"read":"whole","date_system":"1900"}

{"sheet":"表7-一般公共预算三公经费支出表","index":0,"n_rows":8,"n_cols":19,"rows_kept":8,"merged":[[0,0,0,18],[1,0,1,18],[3,0,5,0],[3,1,3,6],[3,7,3,12],[3,13,3,18],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,18,5,18],[8,0,8,18]]}
["表7"]
["一般公共预算“三公”经费支出表"]
[{"$nulls":18},"单位：万元"]
["单位名称","2024年预算数",{"$nulls":5},"2024年执行数",{"$nulls":5},"2025年预算数"]
[null,"\"三公\"经费合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费","\"三公\"经费合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费","\"三公\"经费合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":3},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":3},"小计","公务用车购置费","公务用车运行维护费"]
["内蒙古医科大学第二附属医院",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["我部门本年无一般公共预算“三公”经费支出预算"]

{"sheet":"表8-政府性基金预算支出表","index":1,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,3,4],[8,0,8,1]]}
["表8"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","本年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
[null,null,0]
[null,null,0]
[null,null,0]
["合      计",null,0,0,0]

{"sheet":"表9-国有资本经营预算支出表","index":2,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,3,4],[8,0,8,1]]}
["表9"]
["国有资本经营预算支出表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","本年国有资本经营预算支出"]
[null,null,"合计","基本支出","项目支出"]
[null,null,0]
[null,null,0]
[null,null,0]
["合      计",null,0,0,0]

{"sheet":"表10-项目支出表","index":3,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[1,0,1,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,3,11],[3,12,4,12],[3,13,4,13],[18,0,18,4]]}
["表10"]
["项目支出表"]
[{"$nulls":13},"单位：万元"]
["类型","项目编码","项目名称","单位编码","项目单位","合计","本年拨款",null,null,"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":6},"一般公共预算","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"]
["专项资金项目","150000234043210000518","蒙、汉民族脊柱结核伴维生素D缺乏患者围术期应用维生素D2注射液的疗效及安全性研究","404015","内蒙古医科大学第二附属医院",{"v":31.1,"d":"31.10"},0,0,0,{"v":31.1,"d":"31.10"},0,0,0,0]
["专项资金项目","150000254043210000061","2025年人才工作科研项目资金","404015","内蒙古医科大学第二附属医院",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},0,0,0,0,0,0,0]
["部门预算项目","150000211404015018470","上年结转孕产期先天性肌肉骨骼常见畸形普遍性筛查及早期诊治技术临床应用体系构建","404015","内蒙古医科大学第二附属医院",{"v":0.1251,"d":"0.13"},0,0,0,{"v":0.1251,"d":"0.13"},0,0,0,0]
["专项资金项目","150000254043210000056","2025年人才工作项目资金","404015","内蒙古医科大学第二附属医院",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},0,0,0,0,0,0,0]
["部门预算项目","150000211404015017827","上年结余髋关节超声筛查体系在婴幼儿发育性髋关节发育不良早期诊断中的应用","404015","内蒙古医科大学第二附属医院",{"v":0.154469,"d":"0.15"},0,0,0,{"v":0.154469,"d":"0.15"},0,0,0,0]
["部门预算项目","150000254043110000019","政策性亏损补助资金","404015","内蒙古医科大学第二附属医院",{"v":94,"d":"94.00"},{"v":94,"d":"94.00"},0,0,0,0,0,0,0]
["专项资金项目","150000234043210000523","精准化骨肌力学评估指导下的运动疗法在膝骨关节炎患者中的技术研究和临床应用","404015","内蒙古医科大学第二附属医院",{"v":35.2,"d":"35.20"},0,0,0,{"v":35.2,"d":"35.20"},0,0,0,0]
["部门预算项目","150000211404015021169","上年结转“膝腰综合征”患者 TKA 术后腰椎生物力学变 化研究 ","404015","内蒙古医科大学第二附属医院",0.08,0,0,0,0.08,0,0,0,0]
["部门预算项目","150000211404015018253","上年结转数字化技术预测重度青少年特发性脊柱侧弯后路矫形及内固定应力分析研究","404015","内蒙古医科大学第二附属医院",{"v":4.2322,"d":"4.23"},0,0,0,{"v":4.2322,"d":"4.23"},0,0,0,0]
["专项资金项目","150000244043210000224","新冠患者救治费用财政补助资金","404015","内蒙古医科大学第二附属医院",{"v":4,"d":"4.00"},0,0,0,{"v":4,"d":"4.00"},0,0,0,0]
["专项资金项目","150000229903310002768","个体化3D打印支具结合运动处方在老年人人工膝关节置换术后患者下肢运动生物力学矫正中的临床引用","404015","内蒙古医科大学第二附属医院",{"v":13.5584,"d":"13.56"},0,0,0,{"v":13.5584,"d":"13.56"},0,0,0,0]
["专项资金项目","150000254043210000080","医疗服务与保障能力提升(公立医院综合改革补助资金)","404015","内蒙古医科大学第二附属医院",{"v":130,"d":"130.00"},{"v":130,"d":"130.00"},0,0,0,0,0,0,0]
["专项资金项目","150000234043210000504","儿童骨肉瘤患者分子分型与精准医疗探索","404015","内蒙古医科大学第二附属医院",{"v":1.3896,"d":"1.39"},0,0,0,{"v":1.3896,"d":"1.39"},0,0,0,0]
["合  计",{"$nulls":4},{"v":435.839769,"d":"435.84"},{"v":346,"d":"346.00"},0,0,{"v":89.83976899999999,"d":"89.84"},0,0,0,0]

{"sheet":"表11-项目绩效目标表","index":4,"n_rows":126,"n_cols":13,"rows_kept":126,"merged":[[0,0,0,12],[1,0,1,12],[4,0,7,0],[4,1,7,1],[4,2,7,2],[4,3,7,3],[4,4,7,4],[4,5,6,5],[4,6,5,6],[8,0,11,0],[8,1,11,1],[8,2,11,2],[8,3,11,3],[8,4,11,4],[8,5,10,5],[8,6,9,6],[12,0,15,0],[12,1,15,1],[12,2,15,2],[12,3,15,3],[12,4,15,4],[12,5,14,5],[12,6,13,6],[16,0,19,0],[16,1,19,1],[16,2,19,2],[16,3,19,3],[16,4,19,4],[16,5,18,5],[16,6,17,6],[20,0,23,0],[20,1,23,1],[20,2,23,2],[20,3,23,3],[20,4,23,4],[20,5,22,5],[20,6,21,6],[24,0,27,0],[24,1,27,1],[24,2,27,2],[24,3,27,3],[24,4,27,4],[24,5,26,5],[24,6,25,6],[28,0,31,0],[28,1,31,1],[28,2,31,2],[28,3,31,3],[28,4,31,4],[28,5,30,5],[28,6,29,6],[32,0,35,0],[32,1,35,1],[32,2,35,2],[32,3,35,3],[32,4,35,4],[32,5,34,5],[32,6,33,6],[36,0,39,0],[36,1,39,1],[36,2,39,2],[36,3,39,3],[36,4,39,4],[36,5,38,5],[36,6,37,6],[40,0,43,0],[40,1,43,1],[40,2,43,2],[40,3,43,3],[40,4,43,4],[40,5,42,5],[40,6,41,6],[44,0,47,0],[44,1,47,1],[44,2,47,2],[44,3,47,3],[44,4,47,4],[44,5,46,5],[44,6,45,6],[48,0,51,0],[48,1,51,1],[48,2,51,2],[48,3,51,3],[48,4,51,4],[48,5,50,5],[48,6,49,6],[52,0,55,0],[52,1,55,1],[52,2,55,2],[52,3,55,3],[52,4,55,4],[52,5,54,5],[52,6,53,6],[56,0,59,0],[56,1,59,1],[56,2,59,2],[56,3,59,3],[56,4,59,4],[56,5,58,5],[56,6,57,6],[60,0,63,0],[60,1,63,1],[60,2,63,2],[60,3,63,3],[60,4,63,4],[60,5,62,5],[60,6,61,6],[64,0,67,0],[64,1,67,1],[64,2,67,2],[64,3,67,3],[64,4,67,4],[64,5,66,5],[64,6,65,6],[68,0,71,0],[68,1,71,1],[68,2,71,2],[68,3,71,3],[68,4,71,4],[68,5,70,5],[68,6,69,6],[72,0,75,0],[72,1,75,1],[72,2,75,2],[72,3,75,3],[72,4,75,4],[72,5,74,5],[72,6,73,6],[76,0,79,0],[76,1,79,1],[76,2,79,2],[76,3,79,3],[76,4,79,4],[76,5,78,5],[76,6,77,6],[80,0,90,0],[80,1,90,1],[80,2,90,2],[80,3,90,3],[80,4,90,4],[80,5,87,5],[80,6,81,6],[82,6,83,6],[84,6,85,6],[86,6,87,6],[88,5,89,5],[91,0,101,0],[91,1,101,1],[91,2,101,2],[91,3,101,3],[91,4,101,4],[91,5,98,5],[91,6,92,6],[93,6,94,6],[95,6,96,6],[97,6,98,6],[99,5,100,5],[102,0,113,0],[102,1,113,1],[102,2,113,2],[102,3,113,3],[102,4,113,4],[102,5,110,5],[102,6,103,6],[104,6,106,6],[107,6,108,6],[109,6,110,6],[111,5,112,5],[114,0,124,0],[114,1,124,1],[114,2,124,2],[114,3,124,3],[114,4,124,4],[114,5,121,5],[114,6,115,6],[116,6,117,6],[118,6,119,6],[120,6,121,6],[122,5,123,5]]}
["表11"]
["项目绩效目标表"]
[{"$nulls":12},"单位：万元"]
["项目名称","项目单位","项目类别","预算数","年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标方向","目标值","计量单位","分值"]
["基本养老保险缴费","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":1000,"d":"1,000.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["工伤失业等其他社保缴费","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":68,"d":"68.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["职工基本医疗保险缴费","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":620,"d":"620.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["职业年金缴费","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":200,"d":"200.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["住房公积金","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":1800,"d":"1,800.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["绩效奖金","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":660,"d":"660.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["其他工资福利支出","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":5220,"d":"5,220.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["工资津补贴等","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":13124,"d":"13,124.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["定项补助项目","404015-内蒙古医科大学第二附属医院","11-工资福利支出",{"v":3066,"d":"3,066.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["医疗费补助","404015-内蒙古医科大学第二附属医院","12-对个人和家庭补助支出",{"v":8,"d":"8.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["抚恤金","404015-内蒙古医科大学第二附属医院","12-对个人和家庭补助支出",{"v":80,"d":"80.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["其他补助支出","404015-内蒙古医科大学第二附属医院","12-对个人和家庭补助支出",{"v":677,"d":"677.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["离退休人员生活补助","404015-内蒙古医科大学第二附属医院","12-对个人和家庭补助支出",{"v":164.2764,"d":"164.28"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["离退休经费","404015-内蒙古医科大学第二附属医院","12-对个人和家庭补助支出",{"v":223.494,"d":"223.49"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["遗属生活补助","404015-内蒙古医科大学第二附属医院","12-对个人和家庭补助支出",{"v":8,"d":"8.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["编外聘用人员支出","404015-内蒙古医科大学第二附属医院","19-编制外长期聘用人员工资",{"v":7535,"d":"7,535.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["工会经费","404015-内蒙古医科大学第二附属医院","21-公用经费",{"v":450,"d":"450.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["职工福利费","404015-内蒙古医科大学第二附属医院","21-公用经费",{"v":384,"d":"384.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["一般公用经费","404015-内蒙古医科大学第二附属医院","21-公用经费",{"v":44166,"d":"44,166.00"},"严格执行相关政策，保障工资及时发放、足额发放，预算编制科学合理，减少结余资金","产出指标(50分)","数量指标","科目调整次数","反向","小于等于","10","次","22.5"]
[{"$nulls":7},"足额保障率","正向","等于","100","%","22.5"]
[{"$nulls":6},"时效指标","发放及时率","正向","等于","100","%","22.5"]
[{"$nulls":5},"效益指标(30分)","经济效益指标","结余率=结余数/预算数","反向","小于等于","5","%","22.5"]
["政策性亏损补助资金","404015-内蒙古医科大学第二附属医院","31-部门预算项目",{"v":94,"d":"94.00"},"落实政府对公立医院的投入责任，对于取消药品和耗材加成后，医院由此减少的收入，财政按10%补助，支持自治区直属公立医院高质量发展。","产出指标(50分)","成本指标","执行标准","定性",null,"药品和耗材收入*15%10%",null,"5"]
[{"$nulls":7},"资金总数","正向","等于","94","万元","5"]
[{"$nulls":6},"数量指标","财政对取消药品和耗材加成后医院减少的收入的补偿比例","正向","等于","10","%","7.5"]
[{"$nulls":7},"资金支持直属公立医院个数","正向","等于","1","家","7.5"]
[{"$nulls":6},"时效指标","资金下达及时率","正向","大于等于","90","%","5"]
[{"$nulls":7},"资金支出及时率","正向","大于等于","90","%","5"]
[{"$nulls":6},"质量指标","资金分配与医院医疗收入中的药品和耗材收入相关率","正向","等于","100","%","7.5"]
[{"$nulls":7},"资金分配与医院绩效考核结果挂钩率","正向","等于","100","%","7.5"]
[{"$nulls":5},"效益指标(30分)","可持续影响指标","直属公立医院高质量发展水平","定性",null,"逐步提高",null,"15"]
[{"$nulls":6},"社会效益指标","公立医院服务患者的能力","定性",null,"逐年提高",null,"15"]
[{"$nulls":5},"满意度指标(10分)","服务对象满意度指标","直属公立医院满意度","正向","大于等于","80","%","10"]
["2025年人才工作项目资金","404015-内蒙古医科大学第二附属医院","32-专项资金项目",{"v":42,"d":"42.00"},"深入贯彻实习习近平总书记关于做好新时代人才工作的重要思想和党中央关于人才工作的决策部署，完善高层次人才服务保障体系，强化本土人才培养激励，推动自治区人才工作高质量发展。","产出指标(50分)","成本指标","基层人才研修每人生活补助","反向","小于等于","3","万元","5"]
[{"$nulls":7},"自治区四类人才薪资绩效补贴及医疗体检费补助标准","反向","小于等于","31","万元","5"]
[{"$nulls":6},"数量指标","人才类别认定四类的人才数量","正向","等于","3","人","7.5"]
[{"$nulls":7},"基层人才研修人员数量","正向","等于","3","人","7.5"]
[{"$nulls":6},"时效指标","资金下达及时率","正向","大于等于","90","%","5"]
[{"$nulls":7},"资金支出及时率","正向","大于等于","90","%","5"]
[{"$nulls":6},"质量指标","基层研修人员到岗率","正向","等于","100","%","7.5"]
[{"$nulls":7},"薪资绩效补贴以及医疗保健费足额使用率","正向","等于","100","%","7.5"]
[{"$nulls":5},"效益指标(30分)","可持续影响指标","自治区卫生行业优秀人才","定性",null,"持续得到补充",null,"15"]
[{"$nulls":6},"社会效益指标","促进公立医院人才培养高质量发展","定性",null,"促进",null,"15"]
[{"$nulls":5},"满意度指标(10分)","服务对象满意度指标","英才兴蒙人才满意度","正向","大于等于","95","%","10"]
["2025年人才工作科研项目资金","404015-内蒙古医科大学第二附属医院","32-专项资金项目",{"v":80,"d":"80.00"},"完成疾病相关微店的初步挖掘，招募并收集志愿者血液样本、影像及临床数据，通过严格的数据清洗、整合与标准化流程，确保数据质量上乘且一致，为后续研究奠定坚实基础。","产出指标(50分)","成本指标","多元数据病例收集费用支出","反向","小于等于","74","万元","5"]
[{"$nulls":7},"研究生培养费用支出","反向","小于等于","6","万元","5"]
[{"$nulls":6},"数量指标","培养研究生数量","正向","等于","3","人","5"]
[{"$nulls":7},"多元数据病例收集数量","正向","大于等于","400","例","5"]
[{"$nulls":7},"论文发表数量","正向","等于","2","篇","5"]
[{"$nulls":6},"时效指标","第一年项目完成进度","正向","大于等于","30","%","5"]
[{"$nulls":7},"资金支出及时率","正向","大于等于","90","%","5"]
[{"$nulls":6},"质量指标","病例数据收集完整率","正向","大于等于","90","%","7.5"]
[{"$nulls":7},"论文发表等级","定性",null,"国家级核心及以上",null,"7.5"]
[{"$nulls":5},"效益指标(30分)","可持续影响指标","提高本院该病诊治知名度","定性",null,"有效提高",null,"15"]
[{"$nulls":6},"社会效益指标","增加疾病诊断准确率","正向","大于等于","80","%","15"]
[{"$nulls":5},"满意度指标(10分)","服务对象满意度指标","患者满意度","正向","大于等于","80","%","10"]
["医疗服务与保障能力提升(公立医院综合改革补助资金)","404015-内蒙古医科大学第二附属医院","32-专项资金项目",{"v":130,"d":"130.00"},"根据我院目前的信息化建设情况，需要对6 级的全流程医疗数据闭环管理进行流程再造升级改造工作。主要实现22个医疗质量安全场景的闭环管理，最终实现满足电子病历系统应用水平分级评价标准6级的闭环管理要求。","产出指标(50分)","成本指标","信息系统升级改造总成本","反向","小于等于","130","万元","5"]
[{"$nulls":7},"信息系统提升有效降低医院管理费用","反向","小于等于","1","%","5"]
[{"$nulls":6},"数量指标","实现医疗质量安全场景闭环管理数量","正向","大于等于","18","项","7.5"]
[{"$nulls":7},"资金支持直属公立医院个数","正向","等于","1","家","7.5"]
[{"$nulls":6},"时效指标","资金支付进度","正向","大于等于","90","%","5"]
[{"$nulls":7},"项目验收完成时间节点","反向","小于等于","12","月","5"]
[{"$nulls":6},"质量指标","满足电子病历系统应用水平分级评价标准六级闭环管理","正向","等于","6","级","7.5"]
[{"$nulls":7},"项目验收合格率","正向","等于","100","%","7.5"]
[{"$nulls":5},"效益指标(30分)","可持续影响指标","医院服务区域周边的影响力","定性",null,"逐年提高",null,"15"]
[{"$nulls":6},"社会效益指标","提高医院服务患者的能力水平及医疗质量安全","定性",null,"有效提高",null,"15"]
[{"$nulls":5},"满意度指标(10分)","服务对象满意度指标","患者满意度","正向","大于等于","85","%","10"]
["合  计",null,null,{"v":79799.7704,"d":"79,799.77"}]

{"sheet":"表12-政府采购预算表","index":5,"n_rows":66,"n_cols":18,"rows_kept":66,"merged":[[0,0,0,17],[1,0,1,17],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[3,8,3,17],[5,0,64,0],[5,1,64,1],[5,2,45,2],[5,3,45,3],[47,2,64,2],[47,3,64,3],[65,0,65,4]]}
["表12"]
["政府采购预算表"]
[{"$nulls":17},"单位：万元"]
["部门（单位）代码","部门（单位）名称","项目编码","项目名称","采购品目","申报情况",null,null,"资金性质"]
[{"$nulls":5},"申请数量","单价(元)","金额(元)","合计","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","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"]
["404015","内蒙古医科大学第二附属医院","150000254042110000041","一般公用经费","考试服务","1","500000","500000",{"v":50,"d":"50.00"},0,0,0,0,{"v":50,"d":"50.00"},0,0,0,0]
[{"$nulls":4},"广告宣传服务","1","427000","427000",{"v":42.7,"d":"42.70"},0,0,0,0,{"v":42.7,"d":"42.70"},0,0,0,0]
[{"$nulls":4},"信息化规划服务","1","48000","48000",{"v":4.8,"d":"4.80"},0,0,0,0,{"v":4.8,"d":"4.80"},0,0,0,0]
[{"$nulls":4},"办公桌","10","2000","20000",{"v":2,"d":"2.00"},0,0,0,0,{"v":2,"d":"2.00"},0,0,0,0]
[{"$nulls":4},"手术器械","1","990000","990000",{"v":99,"d":"99.00"},0,0,0,0,{"v":99,"d":"99.00"},0,0,0,0]
[{"$nulls":4},"物业管理服务","1","13000000","13000000",{"v":1300,"d":"1,300.00"},0,0,0,0,{"v":1300,"d":"1,300.00"},0,0,0,0]
[{"$nulls":4},"空调维修和保养服务","1","862000","862000",{"v":86.2,"d":"86.20"},0,0,0,0,{"v":86.2,"d":"86.20"},0,0,0,0]
[{"$nulls":4},"医疗设备维修和保养服务","1","7743800","7743800",774.38,0,0,0,0,774.38,0,0,0,0]
[{"$nulls":4},"其他服务","1","2050000","2050000",{"v":205,"d":"205.00"},0,0,0,0,{"v":205,"d":"205.00"},0,0,0,0]
[{"$nulls":4},"手术器械","1","300000","300000",{"v":30,"d":"30.00"},0,0,0,0,{"v":30,"d":"30.00"},0,0,0,0]
[{"$nulls":4},"培训服务","1","3500000","3500000",{"v":350,"d":"350.00"},0,0,0,0,{"v":350,"d":"350.00"},0,0,0,0]
[{"$nulls":4},"A4 彩色打印机","5","4000","20000",{"v":2,"d":"2.00"},0,0,0,0,{"v":2,"d":"2.00"},0,0,0,0]
[{"$nulls":4},"其他建筑建材","1","930000","930000",{"v":93,"d":"93.00"},0,0,0,0,{"v":93,"d":"93.00"},0,0,0,0]
[{"$nulls":4},"财产保险服务","1","34000","34000",{"v":3.4,"d":"3.40"},0,0,0,0,{"v":3.4,"d":"3.40"},0,0,0,0]
[{"$nulls":4},"行业应用软件开发服务","1","1700000","1700000",{"v":170,"d":"170.00"},0,0,0,0,{"v":170,"d":"170.00"},0,0,0,0]
[{"$nulls":4},"复印机","2","20000","40000",{"v":4,"d":"4.00"},0,0,0,0,{"v":4,"d":"4.00"},0,0,0,0]
[{"$nulls":4},"文件柜","25","1000","25000",{"v":2.5,"d":"2.50"},0,0,0,0,{"v":2.5,"d":"2.50"},0,0,0,0]
[{"$nulls":4},"医用内窥镜","1","1190000","1190000",{"v":119,"d":"119.00"},0,0,0,0,{"v":119,"d":"119.00"},0,0,0,0]
[{"$nulls":4},"其他硒鼓、粉盒","1","300000","300000",{"v":30,"d":"30.00"},0,0,0,0,{"v":30,"d":"30.00"},0,0,0,0]
[{"$nulls":4},"医用 X 线诊断设备","1","10350000","10350000",{"v":1035,"d":"1,035.00"},0,0,0,0,{"v":1035,"d":"1,035.00"},0,0,0,0]
[{"$nulls":4},"其他维修和保养服务","1","6480000","6480000",{"v":648,"d":"648.00"},0,0,0,0,{"v":648,"d":"648.00"},0,0,0,0]
[{"$nulls":4},"其他建筑物、构筑物修缮","1","2000000","2000000",{"v":200,"d":"200.00"},0,0,0,0,{"v":200,"d":"200.00"},0,0,0,0]
[{"$nulls":4},"车辆加油、添加燃料服务","1","130000","130000",{"v":13,"d":"13.00"},0,0,0,0,{"v":13,"d":"13.00"},0,0,0,0]
[{"$nulls":4},"制服","1","200000","200000",{"v":20,"d":"20.00"},0,0,0,0,{"v":20,"d":"20.00"},0,0,0,0]
[{"$nulls":4},"普通服装","1","1800000","1800000",{"v":180,"d":"180.00"},0,0,0,0,{"v":180,"d":"180.00"},0,0,0,0]
[{"$nulls":4},"台式计算机","21","5000","105000",{"v":10.5,"d":"10.50"},0,0,0,0,{"v":10.5,"d":"10.50"},0,0,0,0]
[{"$nulls":4},"A3 黑白打印机","5","12000","60000",{"v":6,"d":"6.00"},0,0,0,0,{"v":6,"d":"6.00"},0,0,0,0]
[{"$nulls":4},"其他办公用品","1","500000","500000",{"v":50,"d":"50.00"},0,0,0,0,{"v":50,"d":"50.00"},0,0,0,0]
[{"$nulls":4},"其他维修和保养服务","1","1510000","1510000",{"v":151,"d":"151.00"},0,0,0,0,{"v":151,"d":"151.00"},0,0,0,0]
[{"$nulls":4},"三人沙发","10","1500","15000",{"v":1.5,"d":"1.50"},0,0,0,0,{"v":1.5,"d":"1.50"},0,0,0,0]
[{"$nulls":4},"医用低温、冷疗设备","32","5000","160000",{"v":16,"d":"16.00"},0,0,0,0,{"v":16,"d":"16.00"},0,0,0,0]
[{"$nulls":4},"车辆维修和保养服务","1","146000","146000",{"v":14.6,"d":"14.60"},0,0,0,0,{"v":14.6,"d":"14.60"},0,0,0,0]
[{"$nulls":4},"茶几","10","3000","30000",{"v":3,"d":"3.00"},0,0,0,0,{"v":3,"d":"3.00"},0,0,0,0]
[{"$nulls":4},"便携式计算机","4","7500","30000",{"v":3,"d":"3.00"},0,0,0,0,{"v":3,"d":"3.00"},0,0,0,0]
[{"$nulls":4},"其他印刷服务","1","500000","500000",{"v":50,"d":"50.00"},0,0,0,0,{"v":50,"d":"50.00"},0,0,0,0]
[{"$nulls":4},"办公桌","22","1000","22000",{"v":2.2,"d":"2.20"},0,0,0,0,{"v":2.2,"d":"2.20"},0,0,0,0]
[{"$nulls":4},"医用光学仪器","1","500000","500000",{"v":50,"d":"50.00"},0,0,0,0,{"v":50,"d":"50.00"},0,0,0,0]
[{"$nulls":4},"硬件运维服务","1","582000","582000",{"v":58.2,"d":"58.20"},0,0,0,0,{"v":58.2,"d":"58.20"},0,0,0,0]
[{"$nulls":4},"工程造价鉴定服务","1","150000","150000",{"v":15,"d":"15.00"},0,0,0,0,{"v":15,"d":"15.00"},0,0,0,0]
[{"$nulls":4},"介/植入诊断和治疗用器械","1","990000","990000",{"v":99,"d":"99.00"},0,0,0,0,{"v":99,"d":"99.00"},0,0,0,0]
[{"$nulls":4},"物理治疗、康复及体育治疗仪器设备","1","2200000","2200000",{"v":220,"d":"220.00"},0,0,0,0,{"v":220,"d":"220.00"},0,0,0,0]
[null,null,"150000254043210000080","医疗服务与保障能力提升(公立医院综合改革补助资金)","软件集成实施服务","1","1300000","1300000",{"v":130,"d":"130.00"},{"v":130,"d":"130.00"},0,0,0,0,0,0,0,0]
[null,null,"150000254042110000041","一般公用经费","广告宣传服务","1","310000","310000",{"v":31,"d":"31.00"},0,0,0,0,{"v":31,"d":"31.00"},0,0,0,0]
[{"$nulls":4},"消防设备维修和保养服务","1","974285","974285",{"v":97.4285,"d":"97.43"},0,0,0,0,{"v":97.4285,"d":"97.43"},0,0,0,0]
[{"$nulls":4},"票据打印机","10","3000","30000",{"v":3,"d":"3.00"},0,0,0,0,{"v":3,"d":"3.00"},0,0,0,0]
[{"$nulls":4},"安全运维服务","1","125000","125000",{"v":12.5,"d":"12.50"},0,0,0,0,{"v":12.5,"d":"12.50"},0,0,0,0]
[{"$nulls":4},"软件运维服务","1","470000","470000",{"v":47,"d":"47.00"},0,0,0,0,{"v":47,"d":"47.00"},0,0,0,0]
[{"$nulls":4},"信息化规划服务","1","1130450","1130450",{"v":113.045,"d":"113.05"},0,0,0,0,{"v":113.045,"d":"113.05"},0,0,0,0]
[{"$nulls":4},"行业应用软件开发服务","1","1200000","1200000",{"v":120,"d":"120.00"},0,0,0,0,{"v":120,"d":"120.00"},0,0,0,0]
[{"$nulls":4},"人才服务","1","800000","800000",{"v":80,"d":"80.00"},0,0,0,0,{"v":80,"d":"80.00"},0,0,0,0]
[{"$nulls":4},"塑料制品","1","250000","250000",{"v":25,"d":"25.00"},0,0,0,0,{"v":25,"d":"25.00"},0,0,0,0]
[{"$nulls":4},"会议椅","20","400","8000",{"v":0.8,"d":"0.80"},0,0,0,0,{"v":0.8,"d":"0.80"},0,0,0,0]
[{"$nulls":4},"其他建筑建材","1","600000","600000",{"v":60,"d":"60.00"},0,0,0,0,{"v":60,"d":"60.00"},0,0,0,0]
[{"$nulls":4},"电梯维修和保养服务","1","270000","270000",{"v":27,"d":"27.00"},0,0,0,0,{"v":27,"d":"27.00"},0,0,0,0]
[{"$nulls":4},"其他建筑物、构筑物修缮","1","1300000","1300000",{"v":130,"d":"130.00"},0,0,0,0,{"v":130,"d":"130.00"},0,0,0,0]
[{"$nulls":4},"防疫、防护卫生装备及器具","1","920000","920000",{"v":92,"d":"92.00"},0,0,0,0,{"v":92,"d":"92.00"},0,0,0,0]
[{"$nulls":4},"其他床类","10","3000","30000",{"v":3,"d":"3.00"},0,0,0,0,{"v":3,"d":"3.00"},0,0,0,0]
[{"$nulls":4},"A4 黑白打印机","10","1500","15000",{"v":1.5,"d":"1.50"},0,0,0,0,{"v":1.5,"d":"1.50"},0,0,0,0]
[{"$nulls":4},"其他信息化设备","1","850000","850000",{"v":85,"d":"85.00"},0,0,0,0,{"v":85,"d":"85.00"},0,0,0,0]
[{"$nulls":4},"医用超声波仪器及设备","1","2400000","2400000",{"v":240,"d":"240.00"},0,0,0,0,{"v":240,"d":"240.00"},0,0,0,0]
["合  计",{"$nulls":4},"241",null,"75122535",{"v":7512.2535,"d":"7,512.25"},{"v":130,"d":"130.00"},0,0,0,{"v":7382.2535,"d":"7,382.25"},0,0,0,0]

{"sheet":"hideSheet_dataDicts","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}