{"text_format":"3","workbook":"xls","n_sheets":17,"sheets":["部门财务收支预算总表01-1","部门收入预算表01-2","部门支出预算表01-3","财政拨款收支预算总表02-1","一般公共预算支出预算表02-2","一般公共预算“三公”经费支出预算表03","基本支出预算表04","项目支出预算表05-1","项目支出绩效目标表05-2","政府性基金预算支出预算表06","部门政府采购预算表07","部门政府购买服务预算表08","市对下转移支付预算表09-1","市对下转移支付绩效目标表09-2","新增资产配置表10","上级补助项目支出预算表11","部门项目中期规划预算表12"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门财务收支预算总表01-1","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"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"]
["部门财务收支预算总表"]
["单位名称：玉溪市工商业联合会",null,null,"单位:元"]
["收        入",null,"支        出"]
["项      目","2023年预算数","项目（按功能分类）","2023年预算数"]
[]
["一、一般公共预算拨款收入",{"v":4175182.5,"d":"4,175,182.50"},"一、一般公共服务支出",{"v":3256052.51,"d":"3,256,052.51"}]
["二、政府性基金预算拨款收入",null,"二、社会保障和就业支出",{"v":473785.12,"d":"473,785.12"}]
["三、国有资本经营预算拨款收入",null,"三、卫生健康支出",{"v":232972.87,"d":"232,972.87"}]
["四、财政专户管理资金收入",null,"四、住房保障支出",{"v":240372,"d":"240,372.00"}]
["五、单位资金",{"v":28000,"d":"28,000.00"}]
["1、事业收入"]
["2、事业单位经营收入"]
["3、上级补助收入"]
["4、附属单位上缴收入"]
["5、非同级财政拨款"]
["6、其他收入",{"v":28000,"d":"28,000.00"}]
["本年收入合计",{"v":4203182.5,"d":"4,203,182.50"},"本年支出合计",{"v":4203182.5,"d":"4,203,182.50"}]
["上年结转结余",null,"年终结转结余"," "]
["收  入  总  计",{"v":4203182.5,"d":"4,203,182.50"},"支 出 总 计",{"v":4203182.5,"d":"4,203,182.50"}]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,3],[2,19,2,20],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,14],[3,15,3,20],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[9,0,9,1]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":18},"单位:元","单位:万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":11},"上年结转结余"]
[{"$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",{"$nulls":6},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[{"$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","非同级财政拨款收入","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]
["283","玉溪市工商业联合会",{"v":4203182.5,"d":"4,203,182.50"},{"v":4175182.5,"d":"4,175,182.50"},{"v":4175182.5,"d":"4,175,182.50"},{"$nulls":3},{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]
["283001","  玉溪市工商业联合会",{"v":4203182.5,"d":"4,203,182.50"},{"v":4175182.5,"d":"4,175,182.50"},{"v":4175182.5,"d":"4,175,182.50"},{"$nulls":3},{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]
["合计",null,{"v":4203182.5,"d":"4,203,182.50"},{"v":4175182.5,"d":"4,175,182.50"},{"v":4175182.5,"d":"4,175,182.50"},{"$nulls":3},{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":24,"n_cols":16,"rows_kept":24,"merged":[[1,0,1,15],[2,0,2,11],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,15],[23,0,23,1]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算01-3表"]
["部门支出预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":14},"单位:元"]
["科目编码","科目名称","合计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户管理的支出","单位资金"]
[{"$nulls":3},"小计","基本支出","项目支出",{"$nulls":3},"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","非同级财政拨款支出","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["201","一般公共服务支出",{"v":3256052.51,"d":"3,256,052.51"},{"v":3228052.51,"d":"3,228,052.51"},{"v":3049452.51,"d":"3,049,452.51"},{"v":178600,"d":"178,600.00"},null,"",null,{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]
["20128","  民主党派及工商联事务",{"v":3256052.51,"d":"3,256,052.51"},{"v":3228052.51,"d":"3,228,052.51"},{"v":3049452.51,"d":"3,049,452.51"},{"v":178600,"d":"178,600.00"},null,"",null,{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]
["2012801","    行政运行",{"v":3107052.51,"d":"3,107,052.51"},{"v":3107052.51,"d":"3,107,052.51"},{"v":3049452.51,"d":"3,049,452.51"},{"v":57600,"d":"57,600.00"}]
["2012802","    一般行政管理事务",{"v":149000,"d":"149,000.00"},{"v":121000,"d":"121,000.00"},null,{"v":121000,"d":"121,000.00"},{"$nulls":3},{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]
["208","社会保障和就业支出",{"v":473785.12,"d":"473,785.12"},{"v":473785.12,"d":"473,785.12"},{"v":473785.12,"d":"473,785.12"},null,null,""]
["20805","  行政事业单位养老支出",{"v":473785.12,"d":"473,785.12"},{"v":473785.12,"d":"473,785.12"},{"v":473785.12,"d":"473,785.12"},null,null,""]
["2080501","    行政单位离退休",{"v":190800,"d":"190,800.00"},{"v":190800,"d":"190,800.00"},{"v":190800,"d":"190,800.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":282985.12,"d":"282,985.12"},{"v":282985.12,"d":"282,985.12"},{"v":282985.12,"d":"282,985.12"}]
["210","卫生健康支出",{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"},null,null,""]
["21011","  行政事业单位医疗",{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"},null,null,""]
["2101101","    行政单位医疗",{"v":124203.28,"d":"124,203.28"},{"v":124203.28,"d":"124,203.28"},{"v":124203.28,"d":"124,203.28"}]
["2101103","    公务员医疗补助",{"v":96421.25,"d":"96,421.25"},{"v":96421.25,"d":"96,421.25"},{"v":96421.25,"d":"96,421.25"}]
["2101199","    其他行政事业单位医疗支出",{"v":12348.34,"d":"12,348.34"},{"v":12348.34,"d":"12,348.34"},{"v":12348.34,"d":"12,348.34"}]
["221","住房保障支出",{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"},null,null,""]
["22102","  住房改革支出",{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"},null,null,""]
["2210201","    住房公积金",{"v":226992,"d":"226,992.00"},{"v":226992,"d":"226,992.00"},{"v":226992,"d":"226,992.00"}]
["2210203","    购房补贴",{"v":13380,"d":"13,380.00"},{"v":13380,"d":"13,380.00"},{"v":13380,"d":"13,380.00"}]
["合  计","合  计",{"v":4203182.5,"d":"4,203,182.50"},{"v":4175182.5,"d":"4,175,182.50"},{"v":3996582.5,"d":"3,996,582.50"},{"v":178600,"d":"178,600.00"},null,"",null,{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]

{"sheet":"财政拨款收支预算总表02-1","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02-1表"]
["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:元"]
["收        入",null,"支        出"]
["项      目","2023年预算数","支出功能分类科目","2023年预算数"]
[]
["一、本年收入",{"v":4175182.5,"d":"4,175,182.50"},"一、本年支出",{"v":4175182.5,"d":"4,175,182.50"}]
["（一）一般公共预算拨款",{"v":4175182.5,"d":"4,175,182.50"},"（一）一般公共服务支出",{"v":3228052.51,"d":"3,228,052.51"}]
["（二）政府性基金预算拨款",null,"（二）社会保障和就业支出",{"v":473785.12,"d":"473,785.12"}]
["（三）国有资本经营预算拨款",null,"（三）卫生健康支出",{"v":232972.87,"d":"232,972.87"}]
["二、上年结转",null,"（四）住房保障支出",{"v":240372,"d":"240,372.00"}]
["（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":4175182.5,"d":"4,175,182.50"},"支 出 总 计",{"v":4175182.5,"d":"4,175,182.50"}]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[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"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：玉溪市工商业联合会",{"$nulls":5},"单位: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":3228052.51,"d":"3,228,052.51"},{"v":3049452.51,"d":"3,049,452.51"},{"v":2076030.99,"d":"2,076,030.99"},{"v":973421.52,"d":"973,421.52"},{"v":178600,"d":"178,600.00"}]
["20128","  民主党派及工商联事务",{"v":3228052.51,"d":"3,228,052.51"},{"v":3049452.51,"d":"3,049,452.51"},{"v":2076030.99,"d":"2,076,030.99"},{"v":973421.52,"d":"973,421.52"},{"v":178600,"d":"178,600.00"}]
["2012801","    行政运行",{"v":3107052.51,"d":"3,107,052.51"},{"v":3049452.51,"d":"3,049,452.51"},{"v":2076030.99,"d":"2,076,030.99"},{"v":973421.52,"d":"973,421.52"},{"v":57600,"d":"57,600.00"}]
["2012802","    一般行政管理事务",{"v":121000,"d":"121,000.00"},{"$nulls":3},{"v":121000,"d":"121,000.00"}]
["208","社会保障和就业支出",{"v":473785.12,"d":"473,785.12"},{"v":473785.12,"d":"473,785.12"},{"v":470185.12,"d":"470,185.12"},{"v":3600,"d":"3,600.00"}]
["20805","  行政事业单位养老支出",{"v":473785.12,"d":"473,785.12"},{"v":473785.12,"d":"473,785.12"},{"v":470185.12,"d":"470,185.12"},{"v":3600,"d":"3,600.00"}]
["2080501","    行政单位离退休",{"v":190800,"d":"190,800.00"},{"v":190800,"d":"190,800.00"},{"v":187200,"d":"187,200.00"},{"v":3600,"d":"3,600.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":282985.12,"d":"282,985.12"},{"v":282985.12,"d":"282,985.12"},{"v":282985.12,"d":"282,985.12"}]
["210","卫生健康支出",{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"}]
["21011","  行政事业单位医疗",{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"},{"v":232972.87,"d":"232,972.87"}]
["2101101","    行政单位医疗",{"v":124203.28,"d":"124,203.28"},{"v":124203.28,"d":"124,203.28"},{"v":124203.28,"d":"124,203.28"}]
["2101103","    公务员医疗补助",{"v":96421.25,"d":"96,421.25"},{"v":96421.25,"d":"96,421.25"},{"v":96421.25,"d":"96,421.25"}]
["2101199","    其他行政事业单位医疗支出",{"v":12348.34,"d":"12,348.34"},{"v":12348.34,"d":"12,348.34"},{"v":12348.34,"d":"12,348.34"}]
["221","住房保障支出",{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"}]
["22102","  住房改革支出",{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"},{"v":240372,"d":"240,372.00"}]
["2210201","    住房公积金",{"v":226992,"d":"226,992.00"},{"v":226992,"d":"226,992.00"},{"v":226992,"d":"226,992.00"}]
["2210203","    购房补贴",{"v":13380,"d":"13,380.00"},{"v":13380,"d":"13,380.00"},{"v":13380,"d":"13,380.00"}]
["合  计","合  计",{"v":4175182.5,"d":"4,175,182.50"},{"v":3996582.5,"d":"3,996,582.50"},{"v":3019560.98,"d":"3,019,560.98"},{"v":977021.52,"d":"977,021.52"},{"v":178600,"d":"178,600.00"}]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":5,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":4},"单位：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":29904,"d":"29,904.00"},null,{"v":13104,"d":"13,104.00"},null,{"v":13104,"d":"13,104.00"},{"v":16800,"d":"16,800.00"}]

{"sheet":"基本支出预算表04","index":6,"n_rows":52,"n_cols":25,"rows_kept":52,"merged":[[1,0,1,24],[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],[3,7,3,24],[4,7,6,7],[4,8,4,13],[4,14,4,16],[4,17,6,17],[4,18,4,24],[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],[5,24,6,24],[51,0,51,6]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算04表"]
["部门基本支出预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":23},"单位：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",{"$nulls":5},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金","事业收入","单位资金","上级补助收入","附属单位上缴收入",null,"其他收入"]
[{"$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","非同级财政拨款收入","其他收入"]
[{"$nulls":8},"小计","其中：转隶人员公用经费","已预拨","抵扣上年垫付资金","本次下达","另文下达","抵扣上年垫付资金","本次下达","另文下达","财政专户管理资金","小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入",null,"其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["玉溪市工商业联合会",{"$nulls":6},{"v":3996582.5,"d":"3,996,582.50"},{"v":3996582.5,"d":"3,996,582.50"},{"$nulls":3},{"v":3996582.5,"d":"3,996,582.50"}]
["  玉溪市工商业联合会","","","","","","",{"v":3996582.5,"d":"3,996,582.50"},{"v":3996582.5,"d":"3,996,582.50"},{"$nulls":3},{"v":3996582.5,"d":"3,996,582.50"}]
["    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":631740,"d":"631,740.00"},{"v":631740,"d":"631,740.00"},{"$nulls":3},{"v":631740,"d":"631,740.00"}]
["    玉溪市工商业联合会","530400210000000628693","行政人员工资支出","2012801","行政运行","30102","津贴补贴",{"v":812376,"d":"812,376.00"},{"v":812376,"d":"812,376.00"},{"$nulls":3},{"v":812376,"d":"812,376.00"}]
["    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":13380,"d":"13,380.00"},{"v":13380,"d":"13,380.00"},{"$nulls":3},{"v":13380,"d":"13,380.00"}]
["    玉溪市工商业联合会","530400210000000628693","行政人员工资支出","2012801","行政运行","30103","奖金",{"v":52645,"d":"52,645.00"},{"v":52645,"d":"52,645.00"},{"$nulls":3},{"v":52645,"d":"52,645.00"}]
["    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",{"v":272232,"d":"272,232.00"},{"v":272232,"d":"272,232.00"},{"$nulls":3},{"v":272232,"d":"272,232.00"}]
["    玉溪市工商业联合会","530400210000000628696","其他工资福利支出","2012801","行政运行","30103","奖金",{"v":153140,"d":"153,140.00"},{"v":153140,"d":"153,140.00"},{"$nulls":3},{"v":153140,"d":"153,140.00"}]
["    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":282985.12,"d":"282,985.12"},{"v":282985.12,"d":"282,985.12"},{"$nulls":3},{"v":282985.12,"d":"282,985.12"}]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",{"v":124203.28,"d":"124,203.28"},{"v":124203.28,"d":"124,203.28"},{"$nulls":3},{"v":124203.28,"d":"124,203.28"}]
["    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":96421.25,"d":"96,421.25"},{"v":96421.25,"d":"96,421.25"},{"$nulls":3},{"v":96421.25,"d":"96,421.25"}]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":6135.34,"d":"6,135.34"},{"v":6135.34,"d":"6,135.34"},{"$nulls":3},{"v":6135.34,"d":"6,135.34"}]
["    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",697.99,697.99,{"$nulls":3},697.99]
["    玉溪市工商业联合会","530400210000000628729","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":6213,"d":"6,213.00"},{"v":6213,"d":"6,213.00"},{"$nulls":3},{"v":6213,"d":"6,213.00"}]
["    玉溪市工商业联合会","530400231100001388386","残疾人就业保障金","2012801","行政运行","30112","其他社会保障缴费",{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"$nulls":3},{"v":16000,"d":"16,000.00"}]
["    玉溪市工商业联合会","530400210000000626712","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":226992,"d":"226,992.00"},{"v":226992,"d":"226,992.00"},{"$nulls":3},{"v":226992,"d":"226,992.00"}]
["    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":3030,"d":"3,030.00"},{"v":3030,"d":"3,030.00"},{"$nulls":3},{"v":3030,"d":"3,030.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30207","邮电费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":3},{"v":1000,"d":"1,000.00"}]
["    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":46920,"d":"46,920.00"},{"v":46920,"d":"46,920.00"},{"$nulls":3},{"v":46920,"d":"46,920.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30215","会议费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"$nulls":3},{"v":20000,"d":"20,000.00"}]
["    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",{"v":16800,"d":"16,800.00"},{"v":16800,"d":"16,800.00"},{"$nulls":3},{"v":16800,"d":"16,800.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30201","办公费",{"v":29363,"d":"29,363.00"},{"v":29363,"d":"29,363.00"},{"$nulls":3},{"v":29363,"d":"29,363.00"}]
["    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":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"$nulls":3},{"v":20000,"d":"20,000.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30206","电费",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"$nulls":3},{"v":4000,"d":"4,000.00"}]
["    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":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"$nulls":3},{"v":5000,"d":"5,000.00"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30215","会议费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"$nulls":3},{"v":20000,"d":"20,000.00"}]
["    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":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"$nulls":3},{"v":18000,"d":"18,000.00"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30299","其他商品和服务支出",{"v":55000,"d":"55,000.00"},{"v":55000,"d":"55,000.00"},{"$nulls":3},{"v":55000,"d":"55,000.00"}]
["    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":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"$nulls":3},{"v":70000,"d":"70,000.00"}]
["    玉溪市工商业联合会","530400210000000629879","工作业务经费","2012801","行政运行","30227","委托业务费",{"v":108000,"d":"108,000.00"},{"v":108000,"d":"108,000.00"},{"$nulls":3},{"v":108000,"d":"108,000.00"}]
["    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":12685,"d":"12,685.00"},{"v":12685,"d":"12,685.00"},{"$nulls":3},{"v":12685,"d":"12,685.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2012801","行政运行","30214","租赁费",{"v":228000,"d":"228,000.00"},{"v":228000,"d":"228,000.00"},{"$nulls":3},{"v":228000,"d":"228,000.00"}]
["    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":33689.76,"d":"33,689.76"},{"v":33689.76,"d":"33,689.76"},{"$nulls":3},{"v":33689.76,"d":"33,689.76"}]
["    玉溪市工商业联合会","530400231100001394134","其他财政补助人员","2012801","行政运行","30227","委托业务费",{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"$nulls":3},{"v":84000,"d":"84,000.00"}]
["    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":33689.76,"d":"33,689.76"},{"v":33689.76,"d":"33,689.76"},{"$nulls":3},{"v":33689.76,"d":"33,689.76"}]
["    玉溪市工商业联合会","530400210000000626716","公车购置及运维费","2012801","行政运行","30231","公务用车运行维护费",{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"$nulls":3},{"v":7000,"d":"7,000.00"}]
["    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":6104,"d":"6,104.00"},{"v":6104,"d":"6,104.00"},{"$nulls":3},{"v":6104,"d":"6,104.00"}]
["    玉溪市工商业联合会","530400210000000626717","行政人员公务交通补贴","2012801","行政运行","30239","其他交通费用",{"v":137400,"d":"137,400.00"},{"v":137400,"d":"137,400.00"},{"$nulls":3},{"v":137400,"d":"137,400.00"}]
["    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":13740,"d":"13,740.00"},{"v":13740,"d":"13,740.00"},{"$nulls":3},{"v":13740,"d":"13,740.00"}]
["    玉溪市工商业联合会","530400210000000628697","一般公用经费","2080501","行政单位离退休","30299","其他商品和服务支出",{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"$nulls":3},{"v":3600,"d":"3,600.00"}]
["    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":187200,"d":"187,200.00"},{"v":187200,"d":"187,200.00"},{"$nulls":3},{"v":187200,"d":"187,200.00"}]
["    玉溪市工商业联合会","530400231100001388410","其他人员支出","2012801","行政运行","30199","其他工资福利支出",{"v":49000,"d":"49,000.00"},{"v":49000,"d":"49,000.00"},{"$nulls":3},{"v":49000,"d":"49,000.00"}]
["    玉溪市工商业联合会","530400231100001388410","其他人员支出","2012801","行政运行","30199","其他工资福利支出",{"v":88200,"d":"88,200.00"},{"v":88200,"d":"88,200.00"},{"$nulls":3},{"v":88200,"d":"88,200.00"}]
["合  计",{"$nulls":6},{"v":3996582.5,"d":"3,996,582.50"},{"v":3996582.5,"d":"3,996,582.50"},{"$nulls":3},{"v":3996582.5,"d":"3,996,582.50"}]

{"sheet":"项目支出预算表05-1","index":7,"n_rows":20,"n_cols":24,"rows_kept":20,"merged":[[1,0,1,23],[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],[3,17,3,23],[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],[4,23,6,23],[19,0,19,7]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算05-1表"]
["部门项目支出预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":22},"单位：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","非同级财政拨款收入","其他收入"]
[{"$nulls":9},"小计"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,"春节送温暖活动经费",{"$nulls":5},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"}]
["312 民生类","530400221100000256538","春节送温暖活动经费","玉溪市工商业联合会","2012802","一般行政管理事务","30305","生活补助",{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"}]
[null,null,"公益性岗位补助经费",{"$nulls":5},{"v":28000,"d":"28,000.00"},{"$nulls":8},{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]
["311 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":28000,"d":"28,000.00"},{"$nulls":8},{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]
[null,null,"六届二次执委会会议项目经费",{"$nulls":5},{"v":57600,"d":"57,600.00"},{"v":57600,"d":"57,600.00"},{"v":57600,"d":"57,600.00"}]
["311 专项业务类","530400231100001111083","六届二次执委会会议项目经费","玉溪市工商业联合会","2012801","行政运行","30215","会议费",{"v":57600,"d":"57,600.00"},{"v":57600,"d":"57,600.00"},{"v":57600,"d":"57,600.00"}]
[null,null,"玉溪市涉案企业合规第三方监督评估工作项目经费",{"$nulls":5},{"v":105500,"d":"105,500.00"},{"v":105500,"d":"105,500.00"},{"v":105500,"d":"105,500.00"}]
["311 专项业务类","530400231100001118429","玉溪市涉案企业合规第三方监督评估工作项目经费","玉溪市工商业联合会","2012802","一般行政管理事务","30216","培训费",{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"}]
["311 专项业务类","530400231100001118429","玉溪市涉案企业合规第三方监督评估工作项目经费","玉溪市工商业联合会","2012802","一般行政管理事务","30226","劳务费",{"v":75600,"d":"75,600.00"},{"v":75600,"d":"75,600.00"},{"v":75600,"d":"75,600.00"}]
["311 专项业务类","530400231100001118429","玉溪市涉案企业合规第三方监督评估工作项目经费","玉溪市工商业联合会","2012802","一般行政管理事务","30227","委托业务费",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["311 专项业务类","530400231100001118429","玉溪市涉案企业合规第三方监督评估工作项目经费","玉溪市工商业联合会","2012802","一般行政管理事务","30227","委托业务费",{"v":12600,"d":"12,600.00"},{"v":12600,"d":"12,600.00"},{"v":12600,"d":"12,600.00"}]
["合  计",{"$nulls":7},{"v":206600,"d":"206,600.00"},{"v":178600,"d":"178,600.00"},{"v":178600,"d":"178,600.00"},{"$nulls":6},{"v":28000,"d":"28,000.00"},{"$nulls":5},{"v":28000,"d":"28,000.00"}]

{"sheet":"项目支出绩效目标表05-2","index":8,"n_rows":75,"n_cols":11,"rows_kept":75,"merged":[[1,0,1,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算05-2表"]
["部门项目绩效目标表"]
["单位名称：玉溪市工商业联合会"]
["单位名称（项目名称）","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
["玉溪市工商业联合会"]
["  玉溪市工商业联合会","",""]
["    六届二次执委会会议项目经费","530400231100001111083","2023年项目实现的绩效指标为：产出指标：该项目举办会议次数为1次，全市参会人数   175人，会议天数1天，工作人员占比小于等于10%，人均会议标准参照二类会议，执行标准300元/人。效益指标：会议成本节约率大于等于10%。满意度指标：依据调查问卷，参会人员满意度高于90%。通过召开市工商联六届二次执常委会将行使执委以下职权：1、贯彻执行代表大会的决议;2、听取和审议常务委员会的报告;3、讨论和决定工作任务;4、选举和罢免主席、副主席、常务委员。","","","","","","","",""]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","会议次数",">=","1","次","定性指标","反映预算部门（单位）组织开展各类会议的总次数。"]
[{"$nulls":3},"","","会议人次",">=","175","人次","定性指标","反映预算部门（单位）组织开展各类会议的参与人次。"]
[{"$nulls":3},"","","会议天数",">=","1","天","定性指标","反映预算部门（单位）组织开展各类会议的总天数。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","是否纳入年度计划","=","是","是/否","定量指标","反映会议是否纳入部门的年度计划。"]
[{"$nulls":3},"","","人员参会率",">=","95","%","定性指标","反映实际参会人数占全部应参会人数的比例"]
[{"$nulls":3},"","成本指标","","","","","",""]
[{"$nulls":3},"","","工作人员占比","<=","10","%","定性指标","反映预算部门（单位）组织开展各类会议的工作人员占会议代表人数的比率。"]
[{"$nulls":3},"","","人均会议标准","<=","300","元/人·天","定性指标","反映预算部门（单位）组织开展各类会议的人均会议费标准控制情况，会议费包括住宿费、伙食费、会议室租金、交通费、文件印刷费、医药费等。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","经济效益指标","","","","","",""]
[{"$nulls":3},"","","会议成本节约率",">=","10","%","定性指标","反映通过视频、电话等现代信息技术手段，组织开展会议的次数。预算年度计划采用视频、电话方式召开会议的次数。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","参会人员满意度",">=","90","%","定性指标","反映参会人员对会议开展的满意度。参会人员满意度=（参会满意人数/问卷调查人数）*100%"]
["    公益性岗位补助经费","530400221100000705707","公益性岗位工作经费支付对象1人，支付准确率100%，政策知晓率100%，发放及时率100%，受益对象满意度大于等于98%。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","获补对象数","=","1","人(人次、家)","定性指标","反映获补助人员、企业的数量情况，也适用补贴、资助等形式的补助。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","获补对象准确率","=","100","%","定性指标","反映获补助对象认定的准确性情况。\n获补对象准确率=抽检符合标准的补助对象数/抽检实际补助对象数*100%"]
[{"$nulls":3},"","","兑现准确率","=","100","%","定性指标","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","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","","","","","",""]
[{"$nulls":3},"","","政策知晓率",">=","100","%","定性指标","反映补助政策的宣传效果情况。\n政策知晓率=调查中补助政策知晓人数/调查总人数*100%"]
[{"$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","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31人。慰问标准500元/人，共计慰问费15500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。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","慰问人数",">=","31","人","定性指标","反映全部慰问人数"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","慰问对象准确率","=","100","%","定性指标","反映慰问对象是否准确"]
[{"$nulls":3},"","时效指标","","","","","",""]
[{"$nulls":3},"","","活动按时完成率","=","10","%","定性指标","反映慰问活动是否按时完成"]
[{"$nulls":3},"","成本指标","","","","","",""]
[{"$nulls":3},"","","慰问金额","<=","500","元/人","定性指标","反映每人慰问金额不超500元"]
[{"$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","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","","","","","",""]
[{"$nulls":3},"","","原工商业者满意度",">=","90","%","定性指标","反映慰问对象的满意度，满意度=问卷调查满意人数/问卷调查全部人数*100%"]
["    玉溪市涉案企业合规第三方监督评估工作项目经费","530400231100001118429","2023年实现完成合规性案件调查案件数不低于7件，开展专业知识培训不低于1次，人均培训成本150元， 培训人员合格率大于等于95%，审查任务完成率大于等于95%，涉案企业合规率大于等于80%，问题整改落实率100%，被审查企业服务满意度大于等于90%，在一定程度上实现对企业违法违规行为的有效预防，及时监控，对制度上的漏洞和缺陷进行及时的堵塞和修补，使企业合规经营，促进行业规范发展。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","合规性调查的案件数",">=","7","件","定性指标","反映合规性调查的案件数量。"]
[{"$nulls":3},"","","完成审查报告数量",">=","7","个","定性指标","反映检查核查形成的报告（总结）个数。"]
[{"$nulls":3},"","","培训参加人数",">=","110","人次","定性指标","反映组织开展专业培训的人数。"]
[{"$nulls":3},"","","开展专业知识培训次数",">=","1","次","定性指标","反映预算部门组织开展专业培训的次数。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","培训人员合格率",">=","95","%","定性指标","反映组织开展专业培训的质量。\n培训人员合格率=（合格的学员数量/培训总学员数量）*100%。"]
[{"$nulls":3},"","成本指标","","","","","",""]
[{"$nulls":3},"","","人均培训标准","<=","150","元/人/天","定性指标","反映预算部门（单位）组织开展各类培训中除师资费以外的人均培训费控制情况。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","",""]
[{"$nulls":3},"","","涉案企业合规率",">=","80","%","定性指标","反映相关检查核查结果依法公开情况。\n检查结果公开率；涉案企业合规率=合规企业/涉案企业任务数*100%"]
[{"$nulls":3},"","可持续影响指标","","","","","",""]
[{"$nulls":3},"","","问题整改落实率",">=","100","%","定性指标","反映检查核查发现问题的整改落实情况。\n问题整改落实率=（实际整改问题数/现场检查发现问题数）*100%"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","被审查企业服务满意度",">=","90","次","定性指标","反映服务对象对检查核查工作的整体满意情况。"]

{"sheet":"政府性基金预算支出预算表06","index":9,"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"]}
[null,0,1,null,null,"预算06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",{"$nulls":4},"单位:元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,4,5,6]
[]
[]
["合计"]
["注：2023年无政府性基金预算，此表为空。"]

{"sheet":"部门政府采购预算表07","index":10,"n_rows":13,"n_cols":18,"rows_kept":13,"merged":[[1,0,1,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,17],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,17],[12,0,12,4]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算07表"]
["部门政府采购预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":16},"单位：元"]
["预算项目","采购项目","采购品目","计量单位","数量","面向中小企业预留资金","资金来源"]
[null,"政府采购品目","支出功能科目","计量单位","采购数量",null,"合计","一般公共预算","政府性基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":8},"小计",null,null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["公车购置及运维费",{"$nulls":5},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
[null,"车保险","C18040000 保险服务","项","1",null,{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
["工作业务经费",{"$nulls":4},{"v":34980,"d":"34,980.00"},{"v":34980,"d":"34,980.00"},{"v":34980,"d":"34,980.00"}]
[null,"会议桌","A05010200 台、桌类","张","1",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[null,"办公用纸","A05040100 纸制文具","包","166",{"v":4980,"d":"4,980.00"},{"v":4980,"d":"4,980.00"},{"v":4980,"d":"4,980.00"}]
["合计",{"$nulls":4},{"v":34980,"d":"34,980.00"},{"v":41980,"d":"41,980.00"},{"v":41980,"d":"41,980.00"}]

{"sheet":"部门政府购买服务预算表08","index":11,"n_rows":11,"n_cols":18,"rows_kept":11,"merged":[[1,0,1,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,17],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,17],[9,0,9,4],[10,0,10,1]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08表"]
["政府购买服务预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":16},"单位：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","所属服务类别","所属服务领域","购买内容简述","资金来源"]
[null,"政府采购品目","支出功能科目","计量单位","采购数量",null,"合计","一般公共预算","政府性基金","国有资本经营收益","财政专户管理的收入","单位自筹"]
[{"$nulls":8},"小计",null,null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["",{"$nulls":5},"","","","","","","","","","","",""]
[null,"","","","","","","","","","","","","","","","",""]
["合计",{"$nulls":5},"","","","","","","","","","","",""]
["注：2023年无政府购买服务预算，此表为空。"]

{"sheet":"市对下转移支付预算表09-1","index":12,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,0,2,7],[3,0,4,0],[3,1,3,3],[3,4,3,13],[9,0,9,1]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算09-1表"]
["市对下转移支付预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":12},"单位：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","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","高新区"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["合计","","","","","","","","","","","","",""]
["注：2023年无市对下转移支付预算，此表为空。"]

{"sheet":"市对下转移支付绩效目标表09-2","index":13,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10],[8,0,8,1]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算09-2表"]
["市对下转移支付绩效目标表"]
["单位名称：玉溪市工商业联合会"]
["单位名称、项目名称","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
[""]
["","",""]
[{"$nulls":3},"","","","","","","",""]
["注：2023年无市对下转移支付预算，此表为空。"]

{"sheet":"新增资产配置表10","index":14,"n_rows":10,"n_cols":8,"rows_kept":10,"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],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：玉溪市工商业联合会"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$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",{"$nulls":4},{"v":1,"d":"1.00"},null,{"v":30000,"d":"30,000.00"}]
["  玉溪市工商业联合会","","","","",{"v":1,"d":"1.00"},"",{"v":30000,"d":"30,000.00"}]
[null,"家具、用具、装具及动植物","601020003 会议桌","会议桌","张",{"v":1,"d":"1.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
["合计",{"$nulls":4},{"v":1,"d":"1.00"},null,{"v":30000,"d":"30,000.00"}]

{"sheet":"上级补助项目支出预算表11","index":15,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[1,0,1,10],[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],[3,7,4,7],[3,8,3,10],[9,0,9,6]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":9},"单位:元"]
["项目分类","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","上级补助"]
[{"$nulls":7},"小计","一般公共预算","政府性基金预算","国有资本经营预算"]
[1,2,3,4,5,6,7,8,9,10,11]
[]
[]
[]
["合  计"]
["注：2023年无上级补助项目支出预算，此表为空。"]

{"sheet":"部门项目中期规划预算表12","index":16,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[11,0,11,3]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：玉溪市工商业联合会",{"$nulls":5},"单位：元"]
["项目单位","项目分类","项目名称","项目级次","一般公共预算"]
[{"$nulls":4},"2023年","2024年","2025年"]
[1,2,3,4,5,6,7]
["玉溪市工商业联合会",{"$nulls":3},{"v":178600,"d":"178,600.00"}]
["  玉溪市工商业联合会","","","",{"v":178600,"d":"178,600.00"}]
[null,"311 专项业务类","六届二次执委会会议项目经费","本级",{"v":57600,"d":"57,600.00"}]
[null,"312 民生类","春节送温暖活动经费","本级",{"v":15500,"d":"15,500.00"}]
[null,"311 专项业务类","玉溪市涉案企业合规第三方监督评估工作项目经费","本级",{"v":105500,"d":"105,500.00"}]
["合计",{"$nulls":3},{"v":178600,"d":"178,600.00"}]