{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["1.财务收支预算总表","2.部门收入预算表","3.部门支出预算表","4.财政拨款收支预算总表","5.一般公共预算支出预算表（按功能科目分类）","6.一般公共预算“三公”经费支出预算表","7.基本支出预算表（人员类.运转类公用经费项目）","8.项目支出预算表（其他运转类.特定目标类项目）","9.项目支出绩效目标表（本级下达）","10.项目支出绩效目标表（另文下达）","11.政府性基金预算支出预算表","12.部门政府采购预算表","13.政府购买服务预算表","14.市对下转移支付预算表","15.市对下转移支付绩效目标表","16.新增资产配置表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.财务收支预算总表","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"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01-1表"]
["1.财务收支预算总表"]
["单位名称：玉溪市工商业联合会",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2022年预算数","项目（按功能分类）","2022年预算数"]
[]
["一、一般公共预算拨款收入",425.53,"一、一般公共服务支出",323.41]
["二、政府性基金预算拨款收入",null,"二、社会保障和就业支出",50.96]
["三、国有资本经营预算拨款收入",null,"三、卫生健康支出",24.84]
["四、财政专户管理资金收入",null,"四、住房保障支出",29.12]
["五、单位资金",{"v":2.8,"d":"2.80"}]
["（一）事业收入"]
["（二）事业单位经营收入"]
["（三）上级补助收入"]
["（四）附属单位上缴收入"]
["（五）其他收入",{"v":2.8,"d":"2.80"}]
["本年收入合计",428.33,"本年支出合计",428.33]
["上年结转结余",null,"年终结转结余"," "]
["收  入  总  计",428.33,"支 出 总 计",428.33]

{"sheet":"2.部门收入预算表","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],[9,0,9,1]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["2.部门收入预算表"]
["单位名称：玉溪市工商业联合会",{"$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]
["283","玉溪市工商业联合会",{"v":428.330773,"d":"428.33"},{"v":428.330773,"d":"428.33"},{"v":425.530773,"d":"425.53"},{"$nulls":3},{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]
["283001","  玉溪市工商业联合会",{"v":428.330773,"d":"428.33"},{"v":428.330773,"d":"428.33"},{"v":425.530773,"d":"425.53"},{"$nulls":3},{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]
["合计",null,{"v":428.330773,"d":"428.33"},{"v":428.330773,"d":"428.33"},{"v":425.530773,"d":"425.53"},{"$nulls":3},{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]

{"sheet":"3.部门支出预算表","index":2,"n_rows":24,"n_cols":13,"rows_kept":24,"merged":[[1,0,1,12],[2,0,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,12],[23,0,23,1]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算01-3表"]
["3.部门支出预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":11},"单位:万元"]
["科目编码","科目名称","合计","基本支出","项目支出","政府性基金预算","财政专户管理的支出","单位资金"]
[{"$nulls":7},"小计","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
["201","一般公共服务支出",323.41,318.66,1.95,null,null,{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]
["20128","  民主党派及工商联事务",323.41,318.66,1.95,null,null,{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]
["2012801","    行政运行",318.66,318.66]
["2012802","    一般行政管理事务",4.75,null,1.95,null,null,{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]
["208","社会保障和就业支出",50.96,50.96]
["20805","  行政事业单位养老支出",50.96,50.96]
["2080501","    行政单位离退休",{"v":15.9,"d":"15.90"},{"v":15.9,"d":"15.90"}]
["2080505","    机关事业单位基本养老保险缴费支出",26.96,26.96]
["2080506","    机关事业单位职业年金缴费支出",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"}]
["210","卫生健康支出",24.85,24.85]
["21011","  行政事业单位医疗",24.85,24.85]
["2101101","    行政单位医疗",14.62,14.62]
["2101103","    公务员医疗补助",10.23,10.23]
["221","住房保障支出",29.12,29.12]
["22102","  住房改革支出",29.12,29.12]
["2210201","    住房公积金",27.84,27.84]
["2210203","    购房补贴",1.28,1.28]
["合  计","合  计",428.33,423.58,1.95,null,null,{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]

{"sheet":"4.财政拨款收支预算总表","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"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01-4表"]
["4.财政拨款收支预算总表"]
["单位名称：玉溪市工商业联合会",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2022年预算数","支出功能分类科目","2022年预算数"]
[]
["一、本年收入",{"v":425.530773,"d":"425.53"},"一、本年支出",{"v":425.530773,"d":"425.53"}]
["（一）一般公共预算拨款",{"v":425.530773,"d":"425.53"},"（一）一般公共服务支出",{"v":320.612554,"d":"320.61"}]
["（二）政府性基金预算拨款",null,"（二）社会保障和就业支出",{"v":50.96072,"d":"50.96"}]
["（三）国有资本经营预算拨款",null,"（三）卫生健康支出",{"v":24.843099,"d":"24.84"}]
["二、上年结转",null,"（四）住房保障支出",{"v":29.1144,"d":"29.11"}]
["（一）一般公共预算拨款"]
["（二）政府性基金预算拨款"]
["（三）国有资本经营预算拨款"]
[null,null,"二、年终结转结余"]
["收 入 总 计",{"v":425.530773,"d":"425.53"},"支 出 总 计",{"v":425.530773,"d":"425.53"}]

{"sheet":"5.一般公共预算支出预算表（按功能科目分类）","index":4,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[23,0,23,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算01-5表"]
["5.一般公共预算支出预算表（按功能科目分类）"]
["单位名称：玉溪市工商业联合会",{"$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",null,"4","5","6"]
["201","一般公共服务支出",{"v":320.612554,"d":"320.61"},{"v":318.662554,"d":"318.66"},{"v":220.95651,"d":"220.96"},{"v":97.706044,"d":"97.71"},1.95]
["20128","  民主党派及工商联事务",{"v":320.612554,"d":"320.61"},{"v":318.662554,"d":"318.66"},{"v":220.95651,"d":"220.96"},{"v":97.706044,"d":"97.71"},1.95]
["2012801","    行政运行",{"v":318.662554,"d":"318.66"},{"v":318.662554,"d":"318.66"},{"v":220.95651,"d":"220.96"},{"v":97.706044,"d":"97.71"}]
["2012802","    一般行政管理事务",1.95,{"$nulls":3},1.95]
["208","社会保障和就业支出",{"v":50.96072,"d":"50.96"},{"v":50.96072,"d":"50.96"},{"v":50.66072,"d":"50.66"},{"v":0.3,"d":"0.30"}]
["20805","  行政事业单位养老支出",{"v":50.96072,"d":"50.96"},{"v":50.96072,"d":"50.96"},{"v":50.66072,"d":"50.66"},{"v":0.3,"d":"0.30"}]
["2080501","    行政单位离退休",{"v":15.9,"d":"15.90"},{"v":15.9,"d":"15.90"},{"v":15.6,"d":"15.60"},{"v":0.3,"d":"0.30"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":26.96072,"d":"26.96"},{"v":26.96072,"d":"26.96"},{"v":26.96072,"d":"26.96"}]
["2080506","    机关事业单位职业年金缴费支出",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"}]
["210","卫生健康支出",{"v":24.843099,"d":"24.84"},{"v":24.843099,"d":"24.84"},{"v":24.843099,"d":"24.84"}]
["21011","  行政事业单位医疗",{"v":24.843099,"d":"24.84"},{"v":24.843099,"d":"24.84"},{"v":24.843099,"d":"24.84"}]
["2101101","    行政单位医疗",{"v":14.617874,"d":"14.62"},{"v":14.617874,"d":"14.62"},{"v":14.617874,"d":"14.62"}]
["2101103","    公务员医疗补助",{"v":10.225225,"d":"10.23"},{"v":10.225225,"d":"10.23"},{"v":10.225225,"d":"10.23"}]
["221","住房保障支出",{"v":29.1144,"d":"29.11"},{"v":29.1144,"d":"29.11"},{"v":29.1144,"d":"29.11"}]
["22102","  住房改革支出",{"v":29.1144,"d":"29.11"},{"v":29.1144,"d":"29.11"},{"v":29.1144,"d":"29.11"}]
["2210201","    住房公积金",{"v":27.8364,"d":"27.84"},{"v":27.8364,"d":"27.84"},{"v":27.8364,"d":"27.84"}]
["2210203","    购房补贴",{"v":1.278,"d":"1.28"},{"v":1.278,"d":"1.28"},{"v":1.278,"d":"1.28"}]
["合  计","合  计",{"v":425.530773,"d":"425.53"},{"v":423.580773,"d":"423.58"},{"v":325.574729,"d":"325.57"},{"v":98.006044,"d":"98.01"},1.95]

{"sheet":"6.一般公共预算“三公”经费支出预算表","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"]}
[{"$nulls":5},"预算01-6表"]
["6.一般公共预算“三公”经费支出预算表"]
["单位名称：玉溪市工商业联合会",{"$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","公务用车购置费","公务用车运行费"]
[1,2,3,4,5,6]
[{"v":2.9904,"d":"2.99"},null,{"v":1.3104,"d":"1.31"},null,{"v":1.3104,"d":"1.31"},1.68]

{"sheet":"7.基本支出预算表（人员类.运转类公用经费项目）","index":6,"n_rows":52,"n_cols":24,"rows_kept":52,"merged":[[1,0,1,23],[2,0,2,6],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,3,23],[4,7,6,7],[4,8,4,13],[4,14,4,16],[4,17,6,17],[4,18,4,23],[5,8,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[51,0,51,6]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算01-7表"]
["7.基本支出预算表（人员类.运转类公用经费项目）"]
["单位名称：玉溪市工商业联合会",{"$nulls":22},"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","资金来源",{"$nulls":8},"财政专户管理资金","单位资金"]
[{"$nulls":7},"总计","一般公共预算",{"$nulls":5},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金","事业收入","单位资金","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"全年数","已预拨","已提前安排","抵扣上年垫付资金","本次下达","另文下达","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"]
[{"$nulls":8},"小计","其中：转隶人员公用经费","已预拨","抵扣上年垫付资金","本次下达","另文下达","抵扣上年垫付资金","本次下达","另文下达","财政专户管理资金","小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["玉溪市工商业联合会",{"$nulls":6},{"v":423.580773,"d":"423.58"},{"v":423.580773,"d":"423.58"},{"$nulls":3},{"v":423.580773,"d":"423.58"}]
["  玉溪市工商业联合会","","","","","","",{"v":423.580773,"d":"423.58"},{"v":423.580773,"d":"423.58"},{"$nulls":3},{"v":423.580773,"d":"423.58"}]
["    玉溪市工商业联合会","530400210000000628693","行政人员工资支出","2012801","行政运行","30101","基本工资",{"v":67.4268,"d":"67.43"},{"v":67.4268,"d":"67.43"},{"$nulls":3},{"v":67.4268,"d":"67.43"}]
["    玉溪市工商业联合会","530400210000000628693","行政人员工资支出","2012801","行政运行","30102","津贴补贴",{"v":95.4924,"d":"95.49"},{"v":95.4924,"d":"95.49"},{"$nulls":3},{"v":95.4924,"d":"95.49"}]
["    玉溪市工商业联合会","530400210000000628693","行政人员工资支出","2210203","购房补贴","30102","津贴补贴",{"v":1.278,"d":"1.28"},{"v":1.278,"d":"1.28"},{"$nulls":3},{"v":1.278,"d":"1.28"}]
["    玉溪市工商业联合会","530400210000000628693","行政人员工资支出","2012801","行政运行","30103","奖金",{"v":5.6189,"d":"5.62"},{"v":5.6189,"d":"5.62"},{"$nulls":3},{"v":5.6189,"d":"5.62"}]
["    玉溪市工商业联合会","530400210000000628696","其他工资福利支出","2012801","行政运行","30103","奖金",51.66,51.66,{"$nulls":3},51.66]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",{"v":26.96072,"d":"26.96"},{"v":26.96072,"d":"26.96"},{"$nulls":3},{"v":26.96072,"d":"26.96"}]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2080506","机关事业单位职业年金缴费支出","30109","职业年金缴费",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"},{"$nulls":3},{"v":8.1,"d":"8.10"}]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",{"v":13.985874,"d":"13.99"},{"v":13.985874,"d":"13.99"},{"$nulls":3},{"v":13.985874,"d":"13.99"}]
["    玉溪市工商业联合会","530400210000000628729","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":10.225225,"d":"10.23"},{"v":10.225225,"d":"10.23"},{"$nulls":3},{"v":10.225225,"d":"10.23"}]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2012801","行政运行","30112","其他社会保障缴费",{"v":0.690868,"d":"0.69"},{"v":0.690868,"d":"0.69"},{"$nulls":3},{"v":0.690868,"d":"0.69"}]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2012801","行政运行","30112","其他社会保障缴费",{"v":0.067542,"d":"0.07"},{"v":0.067542,"d":"0.07"},{"$nulls":3},{"v":0.067542,"d":"0.07"}]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2101101","行政单位医疗","30112","其他社会保障缴费",{"v":0.632,"d":"0.63"},{"v":0.632,"d":"0.63"},{"$nulls":3},{"v":0.632,"d":"0.63"}]
["    玉溪市工商业联合会","530400210000000626712","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":27.8364,"d":"27.84"},{"v":27.8364,"d":"27.84"},{"$nulls":3},{"v":27.8364,"d":"27.84"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30201","办公费",{"v":1.2601,"d":"1.26"},{"v":1.2601,"d":"1.26"},{"$nulls":3},{"v":1.2601,"d":"1.26"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30205","水费",{"v":0.303,"d":"0.30"},{"v":0.303,"d":"0.30"},{"$nulls":3},{"v":0.303,"d":"0.30"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30207","邮电费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0.1,"d":"0.10"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30211","差旅费",{"v":6.2065,"d":"6.21"},{"v":6.2065,"d":"6.21"},{"$nulls":3},{"v":6.2065,"d":"6.21"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30215","会议费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]
["    玉溪市工商业联合会","530400221100000323993","公务接待费","2012801","行政运行","30217","公务接待费",1.68,1.68,{"$nulls":3},1.68]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30201","办公费",{"v":7.4669,"d":"7.47"},{"v":7.4669,"d":"7.47"},{"$nulls":3},{"v":7.4669,"d":"7.47"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30226","劳务费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30206","电费",{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"$nulls":3},{"v":0.4,"d":"0.40"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30202","印刷费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30216","培训费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30226","劳务费",{"v":4.9,"d":"4.90"},{"v":4.9,"d":"4.90"},{"$nulls":3},{"v":4.9,"d":"4.90"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","31002","办公设备购置",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30239","其他交通费用",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30227","委托业务费",{"v":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"},{"$nulls":3},{"v":7.2,"d":"7.20"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30201","办公费",{"v":8.9098,"d":"8.91"},{"v":8.9098,"d":"8.91"},{"$nulls":3},{"v":8.9098,"d":"8.91"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30299","其他商品和服务支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"$nulls":3},{"v":6,"d":"6.00"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30211","差旅费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30209","物业管理费",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":3.5,"d":"3.50"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30227","委托业务费",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"$nulls":3},{"v":9.6,"d":"9.60"}]
["    玉溪市工商业联合会","530400210000000626718","工会经费","2012801","行政运行","30228","工会经费",{"v":3.840672,"d":"3.84"},{"v":3.840672,"d":"3.84"},{"$nulls":3},{"v":3.840672,"d":"3.84"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30229","福利费",{"v":3.840672,"d":"3.84"},{"v":3.840672,"d":"3.84"},{"$nulls":3},{"v":3.840672,"d":"3.84"}]
["    玉溪市工商业联合会","530400210000000626716","公车购置及运维费","2012801","行政运行","30231","公务用车运行维护费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"$nulls":3},{"v":0.7,"d":"0.70"}]
["    玉溪市工商业联合会","530400210000000626716","公车购置及运维费","2012801","行政运行","30231","公务用车运行维护费",{"v":0.6104,"d":"0.61"},{"v":0.6104,"d":"0.61"},{"$nulls":3},{"v":0.6104,"d":"0.61"}]
["    玉溪市工商业联合会","530400210000000626717","行政人员公务交通补贴","2012801","行政运行","30239","其他交通费用",16.08,16.08,{"$nulls":3},16.08]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30239","其他交通费用",{"v":1.608,"d":"1.61"},{"v":1.608,"d":"1.61"},{"$nulls":3},{"v":1.608,"d":"1.61"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2080501","行政单位离退休","30299","其他商品和服务支出",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"$nulls":3},{"v":0.3,"d":"0.30"}]
["    玉溪市工商业联合会","530400210000000626713","对个人和家庭的补助","2080501","行政单位离退休","30305","生活补助",{"v":15.6,"d":"15.60"},{"v":15.6,"d":"15.60"},{"$nulls":3},{"v":15.6,"d":"15.60"}]
["合  计",{"$nulls":6},{"v":423.580773,"d":"423.58"},{"v":423.580773,"d":"423.58"},{"$nulls":3},{"v":423.580773,"d":"423.58"}]

{"sheet":"8.项目支出预算表（其他运转类.特定目标类项目）","index":7,"n_rows":13,"n_cols":23,"rows_kept":13,"merged":[[1,0,1,22],[2,0,2,7],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,3,12],[3,13,3,15],[3,16,6,16],[3,17,3,22],[4,9,5,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[12,0,12,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算01-8表"]
["8.项目支出预算表（其他运转类.特定目标类项目）"]
["单位名称：玉溪市工商业联合会",{"$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"]
[{"$nulls":9},"小计"]
[{"$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,"春节送温暖活动经费",{"$nulls":5},1.95,1.95,1.95]
["民生类","530400221100000256538","春节送温暖活动经费","玉溪市工商业联合会","2012802","一般行政管理事务","30305","生活补助",1.95,1.95,1.95]
[null,null,"公益性岗位补助经费",{"$nulls":5},{"v":2.8,"d":"2.80"},{"$nulls":8},{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]
["专项业务类","530400221100000705707","公益性岗位补助经费","玉溪市工商业联合会","2012802","一般行政管理事务","30226","劳务费",{"v":2.8,"d":"2.80"},{"$nulls":8},{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]
["合  计",{"$nulls":7},4.75,1.95,1.95,{"$nulls":6},{"v":2.8,"d":"2.80"},{"$nulls":4},{"v":2.8,"d":"2.80"}]

{"sheet":"9.项目支出绩效目标表（本级下达）","index":8,"n_rows":38,"n_cols":12,"rows_kept":38,"merged":[[1,0,1,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算01-9表"]
["9.项目支出绩效目标表（本级下达）"]
["单位名称：玉溪市工商业联合会"]
["单位名称（项目名称）","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","评（扣）分标准","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11,12]
["玉溪市工商业联合会"]
["  玉溪市工商业联合会","",""]
["    公益性岗位补助经费","530400221100000705707","公益性岗位资金获补对象数1人，获补对象准确率100%，兑现准确率100%，发放及时率100%，提供就业岗位数1个，受益对象满意度98%以上","","","","","","","","",""]
[{"$nulls":3},"产出指标","","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","","",""]
[{"$nulls":3},"","","获补对象数","=","1","人(人次、家)","定性指标","10","反映获补助人员、企业的数量情况，也适用补贴、资助等形式的补助。"]
[{"$nulls":3},"","质量指标","","","","","","",""]
[{"$nulls":3},"","","获补对象准确率","=","100","%","定性指标","10","反映获补助对象认定的准确性情况。\n获补对象准确率=抽检符合标准的补助对象数/抽检实际补助对象数*100%"]
[{"$nulls":3},"","","兑现准确率","=","100","%","定性指标","10","反映补助准确发放的情况。\n补助兑现准确率=补助兑付额/应付额*100%"]
[{"$nulls":3},"","时效指标","","","","","","",""]
[{"$nulls":3},"","","发放及时率","=","100","%","定性指标","10","反映发放单位及时发放补助资金的情况。\n发放及时率=在时限内发放资金/应发放资金*100%"]
[{"$nulls":3},"效益指标","","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","","",""]
[{"$nulls":3},"","","政策知晓率",">=","100","%","定性指标","20","反映补助政策的宣传效果情况。\n政策知晓率=调查中补助政策知晓人数/调查总人数*100%"]
[{"$nulls":3},"满意度指标","","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","","",""]
[{"$nulls":3},"","","受益对象满意度",">=","98","%","定性指标","30","反映获补助受益对象的满意程度。"]
["    春节送温暖活动经费","530400221100000256538","在春节前夕，根据玉溪市春节送温暖活动安排表，由市工商联代表市委、市政府上门慰问全市原工商业者39人。慰问标准500元/人，共计慰问费19500元，慰问对象准确率100%，传递党和政府对他们的关怀。慰问对象满意度在90%以上。原工商业者工作是党的统战工作重要内容，“包下来、包到底”是我们党对原工商业者的政治承诺，体现了党的政治信誉和政策连续性，做好原工商业者工作，是各级工商联必须担负的政治责任。开展“送温暖、献爱心”活动。春节前组织多种形式的活动，慰问原工商业者和遗孀，送上党和政府对他们的关怀。慰问活动中，可邀请年轻一代非公有制经济人士和商会会员一起参与，使他们能够进一步了解我国工商业发展的历史，继承老一辈工商业者的优良传统。对原工商业者老会员和遗孀的情况进行调研，了解其生活、医疗等情况，积极争取当地党委政府支持，切实解决他们的实际困难。"]
[{"$nulls":3},"产出指标","","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","","",""]
[{"$nulls":3},"","","慰问人数",">=","39","人","定性指标","1.完成率=100%，得满分；2.完成率介于60%（含）至100%之间，完成率×指标分值；3.完成率＜60%，不得分。 完成率=实际完成值/目标值*100%","反映慰问人数"]
[{"$nulls":3},"","质量指标","","","","","","",""]
[{"$nulls":3},"","","慰问对象准确率","=","100","%","定性指标","1.完成率=100%，得满分；2.完成率介于60%（含）至100%之间，完成率×指标分值；3.完成率＜60%，不得分。 完成率=实际完成值/目标值*100%","反映慰问对象是否准确"]
[{"$nulls":3},"","时效指标","","","","","","",""]
[{"$nulls":3},"","","活动按时完成率","=","10","%","定性指标","1.完成率=100%，得满分；2.完成率介于60%（含）至100%之间，完成率×指标分值；3.完成率＜60%，不得分。 完成率=实际完成值/目标值*100%","反映慰问活动是否按时完成"]
[{"$nulls":3},"","成本指标","","","","","","",""]
[{"$nulls":3},"","","慰问金额","<=","500","元/人","定性指标","1.完成率=100%，得满分；2.完成率介于60%（含）至100%之间，完成率×指标分值；3.完成率＜60%，不得分。 完成率=实际完成值/目标值*100%","反映每人慰问金额不超500元"]
[{"$nulls":3},"效益指标","","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","","",""]
[{"$nulls":3},"","","传递党和政府的关心关爱","=","显著","%","定性指标","1.完成率=100%，得满分；2.完成率介于60%（含）至100%之间，完成率×指标分值；3.完成率＜60%，不得分。 完成率=实际完成值/目标值*100%","反映项目实施的社会效益"]
[{"$nulls":3},"满意度指标","","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","","",""]
[{"$nulls":3},"","","原工商业者满意度",">=","90","%","定性指标","1.完成率=100%，得满分；2.完成率介于60%（含）至100%之间，完成率×指标分值；3.完成率＜60%，不得分。 完成率=实际完成值/目标值*100%","反映慰问对象的满意度"]

{"sheet":"10.项目支出绩效目标表（另文下达）","index":9,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[1,0,1,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算01-10表"]
["10.项目支出绩效目标表（另文下达）"]
["单位名称：玉溪市工商业联合会"]
["单位名称（项目名称）","项目代码","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","评（扣）分标准","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
["注：2022年无另文下达项目，此表为空。"]

{"sheet":"11.政府性基金预算支出预算表","index":10,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[1,0,1,5],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[8,0,8,2]],"flags":["formulas_cached_only"]}
[1,0,1,null,null,"预算01-11表"]
["11.政府性基金预算支出预算表","政府性基金预算支出预算表"]
["单位名称：玉溪市工商业联合会","单位名称：玉溪市工商业联合会",{"$nulls":3},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,4,5,6]
["",null,null,"","",""]
[null,"","","","",""]
["合  计","合  计","合  计","","",""]
["注：2022年无政府性基金预算，此表为空。"]

{"sheet":"12.部门政府采购预算表","index":11,"n_rows":18,"n_cols":17,"rows_kept":18,"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],[17,0,17,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算01-12表"]
["12.部门政府采购预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":15},"单位：万元"]
["预算项目","采购项目","采购目录","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":7},"小计",{"$nulls":3},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["玉溪市工商业联合会",{"$nulls":5},{"v":2.858,"d":"2.86"},{"v":2.858,"d":"2.86"}]
["  玉溪市工商业联合会","","","","",null,{"v":2.858,"d":"2.86"},{"v":2.858,"d":"2.86"}]
["    工作业务经费","打印机","A0201060102 激光打印机","个",4,null,{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["    工作业务经费","碎纸机","A02021101 碎纸机","个",4,null,{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]
["    工作业务经费","三人位沙发","A060499 其他沙发类","个",1,null,{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"}]
["    工作业务经费","文件柜","A060599 其他柜类","个",3,null,0.24,0.24]
["    工作业务经费","办公桌","A07030301 台布（桌布）","个",3,null,{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["    工作业务经费","茶几","A07030301 台布（桌布）","个",1,null,0.08,0.08]
["    工作业务经费","小方茶几","A07030301 台布（桌布）","张",3,null,0.24,0.24]
["    工作业务经费","纸","A08010599 其他纸制品","包",166,null,{"v":0.498,"d":"0.50"},{"v":0.498,"d":"0.50"}]
["合  计",{"$nulls":5},{"v":2.858,"d":"2.86"},{"v":2.858,"d":"2.86"}]

{"sheet":"13.政府购买服务预算表","index":12,"n_rows":11,"n_cols":18,"rows_kept":11,"merged":[[1,0,1,17],[2,0,2,2],[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],[9,0,9,2]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算01-13表"]
["13.政府购买服务预算表"]
["单位名称：玉溪市工商业联合会",{"$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"]
[{"$nulls":7},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位自筹"]
[{"$nulls":8},"小计",{"$nulls":3},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,{"$nulls":4},4,5,6,7,8,9,10,11,12,13,14]
["",{"$nulls":6},"","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","",""]
["合  计",{"$nulls":6},"","","","","","","","","","",""]
["注：2022年无政府购买服务预算，此表为空"]

{"sheet":"14.市对下转移支付预算表","index":13,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算01-14表"]
["14.市对下转移支付预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":12},"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","高新区","红塔区","江川区","澄江市","通海县","华宁县","易门县","峨山县","新平县","元江县"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["合计","","","","","","","","","","","","",""]
["注：2022年无市对下转移支付预算，此表为空。"]

{"sheet":"15.市对下转移支付绩效目标表","index":14,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算01-15表"]
["15.市对下转移支付绩效目标表"]
["单位名称：玉溪市工商业联合会"]
["单位名称（项目名称）","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","评（扣）分标准","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[""]
["","",""]
[{"$nulls":3},"","","","","","","","",""]
[]
["注：2022年无市对下转移支付预算，此表为空。"]

{"sheet":"16.新增资产配置表","index":15,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[1,0,1,7],[2,0,2,2],[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"]}
[{"$nulls":7},"预算01-16表"]
["16.新增资产配置表"]
["单位名称：玉溪市工商业联合会"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
["玉溪市工商业联合会","通用设备","2010601.打印设备","打印机","个",4,{"v":1500,"d":"1,500.00"},{"v":6000,"d":"6,000.00"}]
["玉溪市工商业联合会","通用设备","2021000.碎纸机","碎纸机","个",4,{"v":1000,"d":"1,000.00"},{"v":4000,"d":"4,000.00"}]
["玉溪市工商业联合会","家具、用具、装具及动植物",null,"三人位沙发","个",1,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["玉溪市工商业联合会","家具、用具、装具及动植物","6010599.其他柜","文件柜","个",3,{"v":800,"d":"800.00"},{"v":2400,"d":"2,400.00"}]
["玉溪市工商业联合会","家具、用具、装具及动植物","6010200.台、桌类","办公桌","个",3,{"v":2000,"d":"2,000.00"},{"v":6000,"d":"6,000.00"}]
["玉溪市工商业联合会","家具、用具、装具及动植物","6010200.台、桌类","茶几","个",1,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["玉溪市工商业联合会","家具、用具、装具及动植物","6010200.台、桌类","小方茶几","张",3,{"v":800,"d":"800.00"},{"v":2400,"d":"2,400.00"}]
["合计",{"$nulls":4},{"v":25,"d":"25.00"},null,{"v":23600,"d":"23,600.00"}]