{"text_format":"3","workbook":"xlsx","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","6.一般公共预算“三公”经费支出预算表","7.基本支出预算表","8.项目支出预算表","9.项目支出绩效目标表（本次下达）","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.部门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":{"defined_names":5},"read":"whole","date_system":"1900"}

{"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]]}
[{"$nulls":3},"预算01-1表"]
["1.财务收支预算总表"]
["单位名称：玉溪市互联网信息办公室",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",845.52,"一、一般公共服务支出",693.45]
["二、政府性基金预算拨款收入",null,"二、社会保障和就业支出",50.61]
["三、国有资本经营预算拨款收入",null,"三、卫生健康支出",43.15]
["四、财政专户管理资金收入",null,"四、住房保障支出",58.31]
["五、单位资金"]
["（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"]
["本年收入合计",845.52,"本年支出合计",845.52]
["上年结转结余",null,"年终结转结余"," "]
["收  入  总  计",845.52,"支 出 总 计",845.52]

{"sheet":"2.部门收入预算表","index":1,"n_rows":11,"n_cols":20,"rows_kept":11,"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],[10,0,10,1]]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["2.部门收入预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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]
["305","玉溪市互联网信息办公室",{"v":845.519735,"d":"845.52"},{"v":845.519735,"d":"845.52"},{"v":845.519735,"d":"845.52"}]
["305001","  玉溪市互联网信息办公室",{"v":609.109505,"d":"609.11"},{"v":609.109505,"d":"609.11"},{"v":609.109505,"d":"609.11"}]
["305005","  玉溪市数字玉溪建设服务中心",{"v":236.41023,"d":"236.41"},{"v":236.41023,"d":"236.41"},{"v":236.41023,"d":"236.41"}]
["合计",null,{"v":845.519735,"d":"845.52"},{"v":845.519735,"d":"845.52"},{"v":845.519735,"d":"845.52"}]

{"sheet":"3.部门支出预算表","index":2,"n_rows":25,"n_cols":13,"rows_kept":25,"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],[24,0,24,1]]}
[{"$nulls":12},"预算01-3表"]
["3.部门支出预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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",693.45,628.45,{"v":65,"d":"65.00"}]
["20137","  网信事务",693.45,628.45,{"v":65,"d":"65.00"}]
["2013701","    行政运行",234.66,234.66]
["2013702","    一般行政管理事务",68.59,68.59]
["2013750","    事业运行",{"v":325.2,"d":"325.20"},{"v":325.2,"d":"325.20"}]
["2013799","    其他网信事务支出",{"v":65,"d":"65.00"},null,{"v":65,"d":"65.00"}]
["208","社会保障和就业支出",50.61,50.61]
["20805","  行政事业单位养老支出",50.61,50.61]
["2080505","    机关事业单位基本养老保险缴费支出",50.61,50.61]
["210","卫生健康支出",43.15,43.15]
["21011","  行政事业单位医疗",43.15,43.15]
["2101101","    行政单位医疗",10.92,10.92]
["2101102","    事业单位医疗",16.41,16.41]
["2101103","    公务员医疗补助",15.82,15.82]
["221","住房保障支出",58.31,58.31]
["22102","  住房改革支出",58.31,58.31]
["2210201","    住房公积金",{"v":52.7,"d":"52.70"},{"v":52.7,"d":"52.70"}]
["2210203","    购房补贴",5.61,5.61]
["合  计","合  计",845.52,780.52,{"v":65,"d":"65.00"}]

{"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]]}
[{"$nulls":3},"预算01-4表"]
["4.财政拨款收支预算总表"]
["单位名称：玉溪市互联网信息办公室",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":845.519735,"d":"845.52"},"一、本年支出",{"v":845.519735,"d":"845.52"}]
["（一）一般公共预算拨款",{"v":845.519735,"d":"845.52"},"（一）一般公共服务支出",{"v":693.445125,"d":"693.45"}]
["（二）政府性基金预算拨款",null,"（二）社会保障和就业支出",{"v":50.611664,"d":"50.61"}]
["（三）国有资本经营预算拨款",null,"（三）卫生健康支出",{"v":43.145346,"d":"43.15"}]
["二、上年结转",null,"（四）住房保障支出",{"v":58.3176,"d":"58.32"}]
["（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":845.519735,"d":"845.52"},"支 出 总 计",{"v":845.519735,"d":"845.52"}]

{"sheet":"5.一般公共预算支出预算表","index":4,"n_rows":25,"n_cols":7,"rows_kept":25,"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],[24,0,24,1]]}
[{"$nulls":6},"预算01-5表"]
["5.一般公共预算支出预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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":693.445125,"d":"693.45"},{"v":628.445125,"d":"628.45"},{"v":469.959289,"d":"469.96"},{"v":158.485836,"d":"158.49"},{"v":65,"d":"65.00"}]
["20137","  网信事务",{"v":693.445125,"d":"693.45"},{"v":628.445125,"d":"628.45"},{"v":469.959289,"d":"469.96"},{"v":158.485836,"d":"158.49"},{"v":65,"d":"65.00"}]
["2013701","    行政运行",{"v":234.653404,"d":"234.65"},{"v":234.653404,"d":"234.65"},{"v":174.861244,"d":"174.86"},{"v":59.79216,"d":"59.79"}]
["2013702","    一般行政管理事务",68.59,68.59,null,68.59]
["2013750","    事业运行",{"v":325.201721,"d":"325.20"},{"v":325.201721,"d":"325.20"},{"v":295.098045,"d":"295.10"},{"v":30.103676,"d":"30.10"}]
["2013799","    其他网信事务支出",{"v":65,"d":"65.00"},{"$nulls":3},{"v":65,"d":"65.00"}]
["208","社会保障和就业支出",{"v":50.611664,"d":"50.61"},{"v":50.611664,"d":"50.61"},{"v":50.611664,"d":"50.61"}]
["20805","  行政事业单位养老支出",{"v":50.611664,"d":"50.61"},{"v":50.611664,"d":"50.61"},{"v":50.611664,"d":"50.61"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":50.611664,"d":"50.61"},{"v":50.611664,"d":"50.61"},{"v":50.611664,"d":"50.61"}]
["210","卫生健康支出",{"v":43.145346,"d":"43.15"},{"v":43.145346,"d":"43.15"},{"v":43.145346,"d":"43.15"}]
["21011","  行政事业单位医疗",{"v":43.145346,"d":"43.15"},{"v":43.145346,"d":"43.15"},{"v":43.145346,"d":"43.15"}]
["2101101","    行政单位医疗",{"v":10.921875,"d":"10.92"},{"v":10.921875,"d":"10.92"},{"v":10.921875,"d":"10.92"}]
["2101102","    事业单位医疗",{"v":16.407326,"d":"16.41"},{"v":16.407326,"d":"16.41"},{"v":16.407326,"d":"16.41"}]
["2101103","    公务员医疗补助",{"v":15.816145,"d":"15.82"},{"v":15.816145,"d":"15.82"},{"v":15.816145,"d":"15.82"}]
["221","住房保障支出",{"v":58.3176,"d":"58.32"},{"v":58.3176,"d":"58.32"},{"v":58.3176,"d":"58.32"}]
["22102","  住房改革支出",{"v":58.3176,"d":"58.32"},{"v":58.3176,"d":"58.32"},{"v":58.3176,"d":"58.32"}]
["2210201","    住房公积金",{"v":52.7004,"d":"52.70"},{"v":52.7004,"d":"52.70"},{"v":52.7004,"d":"52.70"}]
["2210203","    购房补贴",{"v":5.6172,"d":"5.62"},{"v":5.6172,"d":"5.62"},{"v":5.6172,"d":"5.62"}]
["合  计","合  计",{"v":845.519735,"d":"845.52"},{"v":780.519735,"d":"780.52"},{"v":622.033899,"d":"622.03"},{"v":158.485836,"d":"158.49"},{"v":65,"d":"65.00"}]

{"sheet":"6.一般公共预算“三公”经费支出预算表","index":5,"n_rows":8,"n_cols":6,"rows_kept":8,"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],[7,0,7,5]]}
[{"$nulls":5},"预算01-6表"]
["6.一般公共预算“三公”经费支出预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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":7.3104,"d":"7.31"},null,{"v":2.3104,"d":"2.31"},null,{"v":2.3104,"d":"2.31"},{"v":5,"d":"5.00"}]
["备注：2022年一般公共预算财政拨款“三公”经费预算合计7.31万元，较上年增加0.00万元，增长0.00%。"]

{"sheet":"7.基本支出预算表","index":6,"n_rows":92,"n_cols":24,"rows_kept":92,"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],[91,0,91,6]]}
[{"$nulls":23},"预算01-7表"]
["7.基本支出预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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"]
[{"$nulls":8},"小计","其中：转隶人员公用经费","已预拨","抵扣上年垫付资金","本次下达","另文下达","抵扣上年垫付资金","本次下达","另文下达","财政专户管理资金","小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["玉溪市互联网信息办公室",{"$nulls":6},{"v":780.519735,"d":"780.52"},{"v":780.519735,"d":"780.52"},{"$nulls":3},{"v":780.519735,"d":"780.52"}]
["  玉溪市互联网信息办公室","","","","","","",{"v":544.109505,"d":"544.11"},{"v":544.109505,"d":"544.11"},{"$nulls":3},{"v":544.109505,"d":"544.11"}]
["    玉溪市互联网信息办公室","530400210000000629147","行政人员工资支出","2013701","行政运行","30101","基本工资",{"v":49.7004,"d":"49.70"},{"v":49.7004,"d":"49.70"},{"$nulls":3},{"v":49.7004,"d":"49.70"}]
["    玉溪市互联网信息办公室","530400221100000567755","事业人员工资支出","2013750","事业运行","30101","基本工资",{"v":34.3908,"d":"34.39"},{"v":34.3908,"d":"34.39"},{"$nulls":3},{"v":34.3908,"d":"34.39"}]
["    玉溪市互联网信息办公室","530400210000000629147","行政人员工资支出","2013701","行政运行","30102","津贴补贴",{"v":73.5768,"d":"73.58"},{"v":73.5768,"d":"73.58"},{"$nulls":3},{"v":73.5768,"d":"73.58"}]
["    玉溪市互联网信息办公室","530400210000000629147","行政人员工资支出","2210203","购房补贴","30102","津贴补贴",{"v":0.9432,"d":"0.94"},{"v":0.9432,"d":"0.94"},{"$nulls":3},{"v":0.9432,"d":"0.94"}]
["    玉溪市互联网信息办公室","530400221100000567755","事业人员工资支出","2210203","购房补贴","30102","津贴补贴",{"v":1.7904,"d":"1.79"},{"v":1.7904,"d":"1.79"},{"$nulls":3},{"v":1.7904,"d":"1.79"}]
["    玉溪市互联网信息办公室","530400210000000629147","行政人员工资支出","2013701","行政运行","30103","奖金",{"v":4.1417,"d":"4.14"},{"v":4.1417,"d":"4.14"},{"$nulls":3},{"v":4.1417,"d":"4.14"}]
["    玉溪市互联网信息办公室","530400210000000629151","其他工资福利支出","2013701","行政运行","30103","奖金",40.32,40.32,{"$nulls":3},40.32]
["    玉溪市互联网信息办公室","530400221100000567755","事业人员工资支出","2013750","事业运行","30107","绩效工资",{"v":49.4,"d":"49.40"},{"v":49.4,"d":"49.40"},{"$nulls":3},{"v":49.4,"d":"49.40"}]
["    玉溪市互联网信息办公室","530400221100000567755","事业人员工资支出","2013750","事业运行","30107","绩效工资",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$nulls":3},{"v":25,"d":"25.00"}]
["    玉溪市互联网信息办公室","530400221100000567755","事业人员工资支出","2013750","事业运行","30107","绩效工资",{"v":16.896,"d":"16.90"},{"v":16.896,"d":"16.90"},{"$nulls":3},{"v":16.896,"d":"16.90"}]
["    玉溪市互联网信息办公室","530400210000000629149","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":33.614672,"d":"33.61"},{"v":33.614672,"d":"33.61"},{"$nulls":3},{"v":33.614672,"d":"33.61"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",{"v":10.574275,"d":"10.57"},{"v":10.574275,"d":"10.57"},{"$nulls":3},{"v":10.574275,"d":"10.57"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":6.863336,"d":"6.86"},{"v":6.863336,"d":"6.86"},{"$nulls":3},{"v":6.863336,"d":"6.86"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2101103","公务员医疗补助","30111","公务员医疗补助缴费",{"v":10.504585,"d":"10.50"},{"v":10.504585,"d":"10.50"},{"$nulls":3},{"v":10.504585,"d":"10.50"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2013701","行政运行","30112","其他社会保障缴费",{"v":0.522344,"d":"0.52"},{"v":0.522344,"d":"0.52"},{"$nulls":3},{"v":0.522344,"d":"0.52"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2013750","事业运行","30112","其他社会保障缴费",{"v":0.339032,"d":"0.34"},{"v":0.339032,"d":"0.34"},{"$nulls":3},{"v":0.339032,"d":"0.34"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2013750","事业运行","30112","其他社会保障缴费",{"v":0.598897,"d":"0.60"},{"v":0.598897,"d":"0.60"},{"$nulls":3},{"v":0.598897,"d":"0.60"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2101101","行政单位医疗","30112","其他社会保障缴费",{"v":0.3476,"d":"0.35"},{"v":0.3476,"d":"0.35"},{"$nulls":3},{"v":0.3476,"d":"0.35"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2101102","事业单位医疗","30112","其他社会保障缴费",{"v":0.316,"d":"0.32"},{"v":0.316,"d":"0.32"},{"$nulls":3},{"v":0.316,"d":"0.32"}]
["    玉溪市互联网信息办公室","530400210000000629150","住房公积金","2210201","住房公积金","30113","住房公积金",33.96,33.96,{"$nulls":3},33.96]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30201","办公费",{"v":1.1514,"d":"1.15"},{"v":1.1514,"d":"1.15"},{"$nulls":3},{"v":1.1514,"d":"1.15"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013750","事业运行","30201","办公费",{"v":0.3471,"d":"0.35"},{"v":0.3471,"d":"0.35"},{"$nulls":3},{"v":0.3471,"d":"0.35"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30201","办公费",{"v":1.2407,"d":"1.24"},{"v":1.2407,"d":"1.24"},{"$nulls":3},{"v":1.2407,"d":"1.24"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30207","邮电费",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"$nulls":3},{"v":1.2,"d":"1.20"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30211","差旅费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]
["    玉溪市互联网信息办公室","530400221100000567739","公务接待费","2013701","行政运行","30217","公务接待费",0.88,0.88,{"$nulls":3},0.88]
["    玉溪市互联网信息办公室","530400210000000629152","公车购置及运维费","2013701","行政运行","30231","公务用车运行维护费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30213","维修（护）费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2013701","行政运行","30112","其他社会保障缴费",{"v":1.6,"d":"1.60"},{"v":1.6,"d":"1.60"},{"$nulls":3},{"v":1.6,"d":"1.60"}]
["    玉溪市互联网信息办公室","530400221100000660711","对个人和家庭的补助","2013701","行政运行","30305","生活补助",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":2.5,"d":"2.50"}]
["    玉溪市互联网信息办公室","530400210000000629151","其他工资福利支出","2013701","行政运行","30199","其他工资福利支出",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":2.5,"d":"2.50"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013750","事业运行","30201","办公费",{"v":3.079,"d":"3.08"},{"v":3.079,"d":"3.08"},{"$nulls":3},{"v":3.079,"d":"3.08"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013750","事业运行","30299","其他商品和服务支出",{"v":1.0239,"d":"1.02"},{"v":1.0239,"d":"1.02"},{"$nulls":3},{"v":1.0239,"d":"1.02"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013750","事业运行","30206","电费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["    玉溪市互联网信息办公室","530400221100000567739","公务接待费","2013750","事业运行","30217","公务接待费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013750","事业运行","30211","差旅费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]
["    玉溪市互联网信息办公室","530400210000000629149","社会保障缴费","2013750","事业运行","30112","其他社会保障缴费",{"v":1.721,"d":"1.72"},{"v":1.721,"d":"1.72"},{"$nulls":3},{"v":1.721,"d":"1.72"}]
["    玉溪市互联网信息办公室","530400210000000629151","其他工资福利支出","2013750","事业运行","30199","其他工资福利支出",{"v":1.7,"d":"1.70"},{"v":1.7,"d":"1.70"},{"$nulls":3},{"v":1.7,"d":"1.70"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30226","劳务费",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"$nulls":3},{"v":11,"d":"11.00"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30206","电费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":3},{"v":4,"d":"4.00"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30216","培训费",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"$nulls":3},{"v":7,"d":"7.00"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30299","其他商品和服务支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30201","办公费",17.44,17.44,{"$nulls":3},17.44]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30211","差旅费",{"v":13.1,"d":"13.10"},{"v":13.1,"d":"13.10"},{"$nulls":3},{"v":13.1,"d":"13.10"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30205","水费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0.1,"d":"0.10"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30227","委托业务费",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"$nulls":3},{"v":9,"d":"9.00"}]
["    玉溪市互联网信息办公室","530400210000000629155","工作业务经费","2013702","一般行政管理事务","30215","会议费",{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"$nulls":3},{"v":1.3,"d":"1.30"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30209","物业管理费",{"v":9.3235,"d":"9.32"},{"v":9.3235,"d":"9.32"},{"$nulls":3},{"v":9.3235,"d":"9.32"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30214","租赁费",{"v":12.288,"d":"12.29"},{"v":12.288,"d":"12.29"},{"$nulls":3},{"v":12.288,"d":"12.29"}]
["    玉溪市互联网信息办公室","530400221100000567739","公务接待费","2013702","一般行政管理事务","30217","公务接待费",2.65,2.65,{"$nulls":3},2.65]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30227","委托业务费",{"v":6.6,"d":"6.60"},{"v":6.6,"d":"6.60"},{"$nulls":3},{"v":6.6,"d":"6.60"}]
["    玉溪市互联网信息办公室","530400210000000629154","工会经费","2013701","行政运行","30228","工会经费",{"v":2.87508,"d":"2.88"},{"v":2.87508,"d":"2.88"},{"$nulls":3},{"v":2.87508,"d":"2.88"}]
["    玉溪市互联网信息办公室","530400210000000629154","工会经费","2013750","事业运行","30228","工会经费",{"v":1.978152,"d":"1.98"},{"v":1.978152,"d":"1.98"},{"$nulls":3},{"v":1.978152,"d":"1.98"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30229","福利费",{"v":2.87508,"d":"2.88"},{"v":2.87508,"d":"2.88"},{"$nulls":3},{"v":2.87508,"d":"2.88"}]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013750","事业运行","30229","福利费",{"v":1.978152,"d":"1.98"},{"v":1.978152,"d":"1.98"},{"$nulls":3},{"v":1.978152,"d":"1.98"}]
["    玉溪市互联网信息办公室","530400210000000629152","公车购置及运维费","2013701","行政运行","30231","公务用车运行维护费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"$nulls":3},{"v":0.7,"d":"0.70"}]
["    玉溪市互联网信息办公室","530400210000000629152","公车购置及运维费","2013701","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"},{"$nulls":3},{"v":0.6104,"d":"0.61"}]
["    玉溪市互联网信息办公室","530400210000000629153","行政人员公务交通补贴","2013701","行政运行","30239","其他交通费用",13.68,13.68,{"$nulls":3},13.68]
["    玉溪市互联网信息办公室","530400210000000629156","一般公用经费","2013701","行政运行","30239","其他交通费用",{"v":1.368,"d":"1.37"},{"v":1.368,"d":"1.37"},{"$nulls":3},{"v":1.368,"d":"1.37"}]
["  玉溪市数字玉溪建设服务中心",{"$nulls":6},{"v":236.41023,"d":"236.41"},{"v":236.41023,"d":"236.41"},{"$nulls":3},{"v":236.41023,"d":"236.41"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567758","事业人员工资支出","2013750","事业运行","30101","基本工资",{"v":43.8,"d":"43.80"},{"v":43.8,"d":"43.80"},{"$nulls":3},{"v":43.8,"d":"43.80"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567758","事业人员工资支出","2013750","事业运行","30102","津贴补贴",{"v":0.0216,"d":"0.02"},{"v":0.0216,"d":"0.02"},{"$nulls":3},{"v":0.0216,"d":"0.02"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567758","事业人员工资支出","2210203","购房补贴","30102","津贴补贴",{"v":2.8836,"d":"2.88"},{"v":2.8836,"d":"2.88"},{"$nulls":3},{"v":2.8836,"d":"2.88"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567758","事业人员工资支出","2013750","事业运行","30107","绩效工资",64.22,64.22,{"$nulls":3},64.22]
["    玉溪市数字玉溪建设服务中心","530400221100000567758","事业人员工资支出","2013750","事业运行","30107","绩效工资",{"v":32.5,"d":"32.50"},{"v":32.5,"d":"32.50"},{"$nulls":3},{"v":32.5,"d":"32.50"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567758","事业人员工资支出","2013750","事业运行","30107","绩效工资",{"v":21.606,"d":"21.61"},{"v":21.606,"d":"21.61"},{"$nulls":3},{"v":21.606,"d":"21.61"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567761","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",{"v":16.996992,"d":"17.00"},{"v":16.996992,"d":"17.00"},{"$nulls":3},{"v":16.996992,"d":"17.00"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567761","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":8.81719,"d":"8.82"},{"v":8.81719,"d":"8.82"},{"$nulls":3},{"v":8.81719,"d":"8.82"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567761","社会保障缴费","2101103","公务员医疗补助","30111","公务员医疗补助缴费",{"v":5.31156,"d":"5.31"},{"v":5.31156,"d":"5.31"},{"$nulls":3},{"v":5.31156,"d":"5.31"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567761","社会保障缴费","2013750","事业运行","30112","其他社会保障缴费",{"v":0.435548,"d":"0.44"},{"v":0.435548,"d":"0.44"},{"$nulls":3},{"v":0.435548,"d":"0.44"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567761","社会保障缴费","2013750","事业运行","30112","其他社会保障缴费",{"v":0.769168,"d":"0.77"},{"v":0.769168,"d":"0.77"},{"$nulls":3},{"v":0.769168,"d":"0.77"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567761","社会保障缴费","2101102","事业单位医疗","30112","其他社会保障缴费",{"v":0.4108,"d":"0.41"},{"v":0.4108,"d":"0.41"},{"$nulls":3},{"v":0.4108,"d":"0.41"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567759","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":18.7404,"d":"18.74"},{"v":18.7404,"d":"18.74"},{"$nulls":3},{"v":18.7404,"d":"18.74"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567781","一般公用经费","2013750","事业运行","30201","办公费",{"v":3.5123,"d":"3.51"},{"v":3.5123,"d":"3.51"},{"$nulls":3},{"v":3.5123,"d":"3.51"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567781","一般公用经费","2013750","事业运行","30206","电费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567781","一般公用经费","2013750","事业运行","30211","差旅费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":3},{"v":4,"d":"4.00"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567762","公务接待费","2013750","事业运行","30217","公务接待费",0.97,0.97,{"$nulls":3},0.97]
["    玉溪市数字玉溪建设服务中心","530400221100000660723","其他工资福利支出","2013750","事业运行","30199","其他工资福利支出",{"v":1.7,"d":"1.70"},{"v":1.7,"d":"1.70"},{"$nulls":3},{"v":1.7,"d":"1.70"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567781","一般公用经费","2013750","事业运行","31002","办公设备购置",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"$nulls":3},{"v":3.6,"d":"3.60"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567760","工会经费","2013750","事业运行","30228","工会经费",{"v":2.557536,"d":"2.56"},{"v":2.557536,"d":"2.56"},{"$nulls":3},{"v":2.557536,"d":"2.56"}]
["    玉溪市数字玉溪建设服务中心","530400221100000567781","一般公用经费","2013750","事业运行","30229","福利费",{"v":2.557536,"d":"2.56"},{"v":2.557536,"d":"2.56"},{"$nulls":3},{"v":2.557536,"d":"2.56"}]
["合  计",{"$nulls":6},{"v":780.519735,"d":"780.52"},{"v":780.519735,"d":"780.52"},{"$nulls":3},{"v":780.519735,"d":"780.52"}]

{"sheet":"8.项目支出预算表","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]]}
[{"$nulls":22},"预算01-8表"]
["8.项目支出预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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,"特定项目（001）",{"$nulls":5},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["事业发展类","530400210000000625883","特定项目（001）","玉溪市互联网信息办公室","2013799","其他网信事务支出","30227","委托业务费",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,null,"特定项目（002）",{"$nulls":5},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["事业发展类","530400210000000626032","特定项目（002）","玉溪市互联网信息办公室","2013799","其他网信事务支出","30227","委托业务费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["合  计",{"$nulls":7},{"v":65,"d":"65.00"},{"v":65,"d":"65.00"},{"v":65,"d":"65.00"}]

{"sheet":"9.项目支出绩效目标表（本次下达）","index":8,"n_rows":36,"n_cols":12,"rows_kept":36,"merged":[[1,0,1,11]]}
[{"$nulls":11},"预算01-9表"]
["9.项目支出绩效目标表（本级下达）"]
["单位名称：玉溪市互联网信息办公室"]
["单位名称（项目名称）","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","评（扣）分标准","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11,12]
["玉溪市互联网信息办公室"]
["  玉溪市互联网信息办公室","",""]
["    特定项目（002）","530400210000000626032","落实市委网信委领导的指示要求，每日提供互联网信息分析专报，给领导决策提供参考","","","","","","","","",""]
[{"$nulls":3},"产出指标","","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","","",""]
[{"$nulls":3},"","","互联网信息分析专报","=","一期","天","定性指标","17分=实际专报/总专报*几下目标分值","服务购买工作方案"]
[{"$nulls":3},"","质量指标","","","","","","",""]
[{"$nulls":3},"","","舆情信息收集的准确性","=","24","小时","定性指标","17分= 24小时内的互联网信息分析","服务购买工作方案"]
[{"$nulls":3},"","时效指标","","","","","","",""]
[{"$nulls":3},"","","保障舆情信息准时报送","=","7*24","小时","定性指标","17分= 实际报送/总报送*绩效目标分值","服务购买工作方案"]
[{"$nulls":3},"效益指标","","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","","",""]
[{"$nulls":3},"","","互联网舆情信息服务有效保障了玉溪的网络安全",">=","95","%","定性指标","16分= 95%，满分；≥80%，绩效目标分值*0.75；大于等于60%，绩效目标分值*0.5；＜50%。0分。","服务购买工作方案"]
[{"$nulls":3},"","可持续影响指标","","","","","","",""]
[{"$nulls":3},"","","互联网舆情信息服务可持续性",">=","95","%","定性指标","16分= 95%，满分；≥80%，绩效目标分值*0.75；大于等于60%，绩效目标分值*0.5；＜50%。0分。","服务购买工作方案"]
[{"$nulls":3},"满意度指标","","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","","",""]
[{"$nulls":3},"","","市委市政府领导满意度",">=","95","%","定性指标","17分= 95%，满分；≥80%，绩效目标分值*0.75；大于等于60%，绩效目标分值*0.5；＜50%。0分。","服务购买工作方案"]
["    特定项目（001）","530400210000000625883","特定项目"]
[{"$nulls":3},"产出指标","","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","","",""]
[{"$nulls":3},"","","“正管用”平台","=","1","个","定性指标","满分20分，未建成平台扣20分。","建设预期"]
[{"$nulls":3},"","质量指标","","","","","","",""]
[{"$nulls":3},"","","负面舆情预警","=","7×24","小时","定性指标","满分20分，未按照7×24小时值班扣1分。","建设预期"]
[{"$nulls":3},"","","对属地账号、平台每日进行数据采集","=","120","个","定性指标","满分20分，少一个账号扣0.5分。。","建设预期"]
[{"$nulls":3},"效益指标","","","","","","","",""]
[{"$nulls":3},"","可持续影响指标","","","","","","",""]
[{"$nulls":3},"","","玉溪市舆情管控效果",">=","3","次","定性指标","满分20分，少一次扣5分。","建设预期"]
[{"$nulls":3},"满意度指标","","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","","",""]
[{"$nulls":3},"","","服务对象满意度",">=","98","%","定性指标","满分20分，服务对象满意度每降低10个百分点扣2分.","建设预期"]

{"sheet":"10.项目支出绩效目标表（另文下达）","index":9,"n_rows":12,"n_cols":12,"rows_kept":12,"merged":[[1,0,1,11]]}
[{"$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：玉溪市互联网信息办公室"]
["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]
[]
[]
[]
[]
[]
[]
["备注：2022年项目支出绩效目标表另文下达，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]]}
[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：玉溪市互联网信息办公室","单位名称：玉溪市互联网信息办公室",{"$nulls":3},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$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","","",""]
["备注：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":30,"n_cols":17,"rows_kept":30,"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],[29,0,29,4]]}
[{"$nulls":16},"预算01-12表"]
["12.部门政府采购预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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",{"$nulls":3},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["玉溪市互联网信息办公室",{"$nulls":4},{"v":30.8891,"d":"30.89"},{"v":101.7995,"d":"101.80"},{"v":101.7995,"d":"101.80"}]
["  玉溪市互联网信息办公室","","","","",{"v":30.8891,"d":"30.89"},{"v":97.7995,"d":"97.80"},{"v":97.7995,"d":"97.80"}]
["    特定项目（001）","玉溪市“正管用”网络应急指挥工作平台","C0299 其他信息技术服务","年",1,null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["    特定项目（002）","舆情服务","C0299 其他信息技术服务","项",1,null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["    公车购置及运维费","车辆加油","C050301 车辆维修和保养服务","辆",1,null,{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["    公车购置及运维费","车辆维修保养","C050301 车辆维修和保养服务","辆",1,null,{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["    公车购置及运维费","车辆维修保养","C050301 车辆维修和保养服务","辆",1,null,{"v":0.3104,"d":"0.31"},{"v":0.3104,"d":"0.31"}]
["    公车购置及运维费","车辆加油","C050302 车辆加油服务","辆",1,null,{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]
["    公车购置及运维费","车辆保险","C15040201 机动车保险服务","辆",1,null,{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["    工作业务经费","复印纸","A090101 复印纸","箱",72,{"v":1.0656,"d":"1.07"},{"v":1.0656,"d":"1.07"},{"v":1.0656,"d":"1.07"}]
["    工作业务经费","记账服务","C080202 记账服务","年",1,{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"}]
["    工作业务经费","部门临聘人员","C0809 职业中介服务","人",5,{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
["    一般公用经费","机关购买后勤服务","C0702 餐饮服务","人",11,{"v":6.6,"d":"6.60"},{"v":6.6,"d":"6.60"},{"v":6.6,"d":"6.60"}]
["    一般公用经费","物业管理","C120401 物业管理服务","年",1,{"v":9.3235,"d":"9.32"},{"v":9.3235,"d":"9.32"},{"v":9.3235,"d":"9.32"}]
["  玉溪市数字玉溪建设服务中心",{"$nulls":5},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["    一般公用经费","传真机","A02 通用设备","台",1,null,{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["    一般公用经费","打印机","A02 通用设备","台",1,null,{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]
["    一般公用经费","复印机","A02 通用设备","台",1,null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["    一般公用经费","碎纸机","A02 通用设备","台",2,null,{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"}]
["    一般公用经费","保险柜","A06 家具用具","个",1,null,0.35,0.35]
["    一般公用经费","文件柜","A06 家具用具","个",1,null,0.35,0.35]
["    一般公用经费","复印纸","A09 办公消耗用品及类似物品","批",1,null,{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]
["合  计",{"$nulls":4},{"v":30.8891,"d":"30.89"},{"v":101.7995,"d":"101.80"},{"v":101.7995,"d":"101.80"}]

{"sheet":"13.部门政府购买服务预算表","index":12,"n_rows":16,"n_cols":18,"rows_kept":16,"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],[15,0,15,2]]}
[{"$nulls":17},"预算01-13表"]
["13.部门政府购买服务预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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]
["玉溪市互联网信息办公室",{"$nulls":6},{"v":84.4339,"d":"84.43"},{"v":84.4339,"d":"84.43"}]
["  玉溪市互联网信息办公室","","","","","","",{"v":84.4339,"d":"84.43"},{"v":84.4339,"d":"84.43"}]
["    特定项目（001）","玉溪市“正管用”网络应急指挥工作平台","D0301 监测服务（包含社会管理监测、经济运行监测、公共医疗卫生监测、社会发展监测、环境监测、水利水资源调查监测、自然资源调查监测、网络舆情监测等服务）","项目支出","监测服务（包含社会管理监测、经济运行监测、公共医疗卫生监测、社会发展监测、环境监测、水利水资源调查监测、自然资源调查监测、网络舆情监测等服务）","一般公共服务支出","平台和舆情服务",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["    特定项目（002）","舆情服务","D0301 监测服务（包含社会管理监测、经济运行监测、公共医疗卫生监测、社会发展监测、环境监测、水利水资源调查监测、自然资源调查监测、网络舆情监测等服务）","项目支出","监测服务（包含社会管理监测、经济运行监测、公共医疗卫生监测、社会发展监测、环境监测、水利水资源调查监测、自然资源调查监测、网络舆情监测等服务）","一般公共服务支出","舆情信息分析推送",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["    公车购置及运维费","车辆维修保养","E1804 公务用车维修和保养","基本支出","公务用车维修和保养","一般公共服务支出","车辆维修保养",{"v":0.6104,"d":"0.61"},{"v":0.6104,"d":"0.61"}]
["    工作业务经费","记账服务","E1405 代理记账和财务报表编制服务","基本支出","代理记账和财务报表编制服务","一般公共服务支出","记账服务",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"}]
["    一般公用经费","机关购买后勤服务","E1801 后勤服务","基本支出","后勤服务","一般公共服务支出","机关购买后勤服务",{"v":6.6,"d":"6.60"},{"v":6.6,"d":"6.60"}]
["    一般公用经费","物业管理","E1801 后勤服务","基本支出","后勤服务","一般公共服务支出","物业管理",{"v":9.3235,"d":"9.32"},{"v":9.3235,"d":"9.32"}]
["合  计",{"$nulls":6},{"v":84.4339,"d":"84.43"},{"v":84.4339,"d":"84.43"}]

{"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]]}
[{"$nulls":13},"预算01-14表"]
["14.市对下转移支付预算表"]
["单位名称：玉溪市互联网信息办公室",{"$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","","","","","","","","","","","","",""]
["备注：2022年无市对下转移支付，此表为空。"]

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

{"sheet":"16.新增资产配置表","index":15,"n_rows":13,"n_cols":8,"rows_kept":13,"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]]}
[{"$nulls":7},"预算01-16表"]
["16.新增资产配置表"]
["单位名称：玉溪市互联网信息办公室"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
["玉溪市互联网信息办公室","通用设备","2311001传真通信设备","传真机","台",1,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
["玉溪市互联网信息办公室","通用设备","2010601打印设备","打印机","台",1,{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
["玉溪市互联网信息办公室","通用设备","2010601打印设备","复印机","台",1,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["玉溪市互联网信息办公室","通用设备","2021000碎纸机","碎纸机","台",2,{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"}]
["玉溪市互联网信息办公室","家具用具","6010500柜类","保险柜","个",1,{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
["玉溪市互联网信息办公室","家具用具","6010500柜类","文件柜","个",1,{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
["合计",{"$nulls":4},{"$f":"SUM(F7:F12)","v":7},null,{"$f":"SUM(H7:H12)","v":{"v":18000,"d":"18,000.00"}}]