| 单位:元 | ||||||
| 项 目 | 2025年执行数 | 2026年预算数 | ||||
| 小计 | 基本医疗保险统筹基金(含单建统筹) | 基本医疗保险 个人账户基金 | 小计 | 基本医疗保险统筹基金(含单建统筹) | 基本医疗保险 个人账户基金 | |
| 一、基本医疗保险费收入 | 2,930,364,023.24 | 1,948,085,565.68 | 982,278,457.56 | 3,034,561,650.20 | 2,000,587,864.06 | 1,033,973,786.14 |
| 其中:单位缴费 | 2,399,071,912.42 | 1,694,753,665.31 | 704,318,247.11 | 2,467,002,647.68 | 1,744,023,699.44 | 722,978,948.24 |
| 个人缴费 | 531,292,110.82 | 253,331,900.37 | 277,960,210.45 | 567,559,002.52 | 256,564,164.62 | 310,994,837.90 |
| 二、财政补贴收入 | 44,300.00 | 44,300.00 | × | × | ||
| 三、利息收入 | 63,068,677.51 | 37,921,969.59 | 25,146,707.92 | 63,508,679.58 | 38,469,788.37 | 25,038,891.21 |
| 四、转移收入 | 8,438,459.21 | × | 8,438,459.21 | 7,710,009.37 | × | 7,710,009.37 |
| 五、其他收入 | 8,303,878.59 | 8,102,525.61 | 201,352.98 | 9,577,755.35 | 9,252,541.73 | 325,213.62 |
| 其中:滞纳金 | × | × | ||||
| 六、本年收入小计 | 3,010,219,338.55 | 1,994,154,360.88 | 1,016,064,977.67 | 3,115,358,094.50 | 2,048,310,194.16 | 1,067,047,900.34 |
| 七、上级补助收入 | ||||||
| 八、下级上解收入 | ||||||
| 九、本年收入合计 | 3,010,219,338.55 | 1,994,154,360.88 | 1,016,064,977.67 | 3,115,358,094.50 | 2,048,310,194.16 | 1,067,047,900.34 |
| 十、上年结余 | 4,196,159,726.86 | 1,459,802,511.46 | 2,736,357,215.40 | 4,308,340,366.99 | 1,536,849,323.49 | 2,771,491,043.50 |
| 总 计 | 7,206,379,065.41 | 3,453,956,872.34 | 3,752,422,193.07 | 7,423,698,461.49 | 3,585,159,517.65 | 3,838,538,943.84 |
| 项 目 | 2025年执行数 | 2026年预算数 | ||||
| 小计 | 基本医疗保险统筹基金(含单建统筹) | 基本医疗保险 个人账户基金 | 小计 | 基本医疗保险统筹基金(含单建统筹) | 基本医疗保险 个人账户基金 | |
| 一、基本医疗保险待遇支出 | 2,870,288,562.95 | 1,916,965,397.65 | 953,323,165.30 | 2,987,064,841.91 | 1,971,881,505.05 | 1,015,183,336.86 |
| 其中: 住院费用支出 | 1,182,299,696.17 | 1,051,666,199.61 | 130,633,496.56 | 1,227,245,222.52 | 1,082,815,362.45 | 144,429,860.07 |
| 门诊费用支出 | 1,564,119,998.76 | 746,929,105.65 | 817,190,893.11 | 1,629,962,133.09 | 765,041,226.05 | 864,920,907.04 |
| 生育医疗费用支出 | 15,814,932.89 | 15,814,932.89 | 16,576,279.32 | 16,576,279.32 | ||
| 生育津贴支出 | 102,370,724.30 | 102,370,724.30 | × | 107,253,004.45 | 107,253,004.45 | × |
| 其他待遇支出 | 5,683,210.83 | 184,435.20 | 5,498,775.63 | 6,028,202.53 | 195,632.78 | 5,832,569.75 |
| 二、转移支出 | 9,613,138.03 | × | 9,613,138.03 | 8,144,679.94 | × | 8,144,679.94 |
| 三、其他支出 | 18,136,997.44 | 142,151.20 | 17,994,846.24 | 19,225,005.32 | 201,352.45 | 19,023,652.87 |
| 四、本年支出小计 | 2,898,038,698.42 | 1,917,107,548.85 | 980,931,149.57 | 3,014,434,527.17 | 1,972,082,857.50 | 1,042,351,669.67 |
| 五、补助下级支出 | ||||||
| 六、上解上级支出 | ||||||
| 七、本年支出合计 | 2,898,038,698.42 | 1,917,107,548.85 | 980,931,149.57 | 3,014,434,527.17 | 1,972,082,857.50 | 1,042,351,669.67 |
| 八、本年收支结余 | 112,180,640.13 | 77,046,812.03 | 35,133,828.10 | 100,923,567.33 | 76,227,336.66 | 24,696,230.67 |
| 九、年末滚存结余 | 4,308,340,366.99 | 1,536,849,323.49 | 2,771,491,043.50 | 4,409,263,934.32 | 1,613,076,660.15 | 2,796,187,274.17 |
| 总 计 | 7,206,379,065.41 | 3,453,956,872.34 | 3,752,422,193.07 | 7,423,698,461.49 | 3,585,159,517.65 | 3,838,538,943.84 |