{"text_format":"3","workbook":"xlsx","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":{"defined_names":5},"read":"whole","date_system":"1900"}

{"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]]}
[{"$nulls":3},"预算01-1表"]
["部门财务收支预算总表"]
["单位名称：玉溪市残疾人联合会",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":18387789.34,"d":"18,387,789.34"},"一、社会保障和就业支出",{"v":17669912.24,"d":"17,669,912.24"}]
["二、政府性基金预算拨款收入",null,"二、卫生健康支出",{"v":357637.1,"d":"357,637.10"}]
["三、国有资本经营预算拨款收入",null,"三、住房保障支出",{"v":360240,"d":"360,240.00"}]
["四、财政专户管理资金收入"]
["五、单位资金"]
["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"]
["本年收入合计",{"v":18387789.34,"d":"18,387,789.34"},"本年支出合计",{"v":18387789.34,"d":"18,387,789.34"}]
["上年结转结余",null,"年终结转结余"," "]
["收  入  总  计",{"v":18387789.34,"d":"18,387,789.34"},"支 出 总 计",{"v":18387789.34,"d":"18,387,789.34"}]

{"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]]}
[{"$nulls":19},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：玉溪市残疾人联合会",{"$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]
["210","玉溪市残疾人联合会",{"v":18387789.34,"d":"18,387,789.34"},{"v":18387789.34,"d":"18,387,789.34"},{"v":18387789.34,"d":"18,387,789.34"}]
["210001","  玉溪市残疾人联合会",{"v":18387789.34,"d":"18,387,789.34"},{"v":18387789.34,"d":"18,387,789.34"},{"v":18387789.34,"d":"18,387,789.34"}]
["合计",null,{"v":18387789.34,"d":"18,387,789.34"},{"v":18387789.34,"d":"18,387,789.34"},{"v":18387789.34,"d":"18,387,789.34"}]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":29,"n_cols":16,"rows_kept":29,"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],[28,0,28,1]]}
[{"$nulls":15},"预算01-3表"]
["部门支出预算表"]
["单位名称：玉溪市残疾人联合会",{"$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]
["208","社会保障和就业支出",{"v":17669912.24,"d":"17,669,912.24"},{"v":17669912.24,"d":"17,669,912.24"},{"v":4640562.24,"d":"4,640,562.24"},{"v":13029350,"d":"13,029,350.00"},null,""]
["20805","  行政事业单位养老支出",{"v":1005276.08,"d":"1,005,276.08"},{"v":1005276.08,"d":"1,005,276.08"},{"v":1005276.08,"d":"1,005,276.08"},null,null,""]
["2080501","    行政单位离退休",{"v":349800,"d":"349,800.00"},{"v":349800,"d":"349,800.00"},{"v":349800,"d":"349,800.00"}]
["2080502","    事业单位离退休",{"v":81000,"d":"81,000.00"},{"v":81000,"d":"81,000.00"},{"v":81000,"d":"81,000.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":397498.08,"d":"397,498.08"},{"v":397498.08,"d":"397,498.08"},{"v":397498.08,"d":"397,498.08"}]
["2080506","    机关事业单位职业年金缴费支出",{"v":176978,"d":"176,978.00"},{"v":176978,"d":"176,978.00"},{"v":176978,"d":"176,978.00"}]
["20811","  残疾人事业",{"v":16664636.16,"d":"16,664,636.16"},{"v":16664636.16,"d":"16,664,636.16"},{"v":3635286.16,"d":"3,635,286.16"},{"v":13029350,"d":"13,029,350.00"},null,""]
["2081101","    行政运行",{"v":3247763.64,"d":"3,247,763.64"},{"v":3247763.64,"d":"3,247,763.64"},{"v":3017763.64,"d":"3,017,763.64"},{"v":230000,"d":"230,000.00"}]
["2081104","    残疾人康复",{"v":11401250,"d":"11,401,250.00"},{"v":11401250,"d":"11,401,250.00"},null,{"v":11401250,"d":"11,401,250.00"}]
["2081105","    残疾人就业",{"v":578500,"d":"578,500.00"},{"v":578500,"d":"578,500.00"},null,{"v":578500,"d":"578,500.00"}]
["2081106","    残疾人体育",{"v":174600,"d":"174,600.00"},{"v":174600,"d":"174,600.00"},null,{"v":174600,"d":"174,600.00"}]
["2081199","    其他残疾人事业支出",{"v":1262522.52,"d":"1,262,522.52"},{"v":1262522.52,"d":"1,262,522.52"},{"v":617522.52,"d":"617,522.52"},{"v":645000,"d":"645,000.00"}]
["210","卫生健康支出",{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"},null,null,""]
["21011","  行政事业单位医疗",{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"},null,null,""]
["2101101","    行政单位医疗",{"v":150019.76,"d":"150,019.76"},{"v":150019.76,"d":"150,019.76"},{"v":150019.76,"d":"150,019.76"}]
["2101102","    事业单位医疗",{"v":29645.94,"d":"29,645.94"},{"v":29645.94,"d":"29,645.94"},{"v":29645.94,"d":"29,645.94"}]
["2101103","    公务员医疗补助",{"v":158632.35,"d":"158,632.35"},{"v":158632.35,"d":"158,632.35"},{"v":158632.35,"d":"158,632.35"}]
["2101199","    其他行政事业单位医疗支出",{"v":19339.05,"d":"19,339.05"},{"v":19339.05,"d":"19,339.05"},{"v":19339.05,"d":"19,339.05"}]
["221","住房保障支出",{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"},null,null,""]
["22102","  住房改革支出",{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"},null,null,""]
["2210201","    住房公积金",{"v":353868,"d":"353,868.00"},{"v":353868,"d":"353,868.00"},{"v":353868,"d":"353,868.00"}]
["2210203","    购房补贴",{"v":6372,"d":"6,372.00"},{"v":6372,"d":"6,372.00"},{"v":6372,"d":"6,372.00"}]
["合  计","合  计",{"v":18387789.34,"d":"18,387,789.34"},{"v":18387789.34,"d":"18,387,789.34"},{"v":5358439.34,"d":"5,358,439.34"},{"v":13029350,"d":"13,029,350.00"},null,""]

{"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]]}
[{"$nulls":3},"预算02-1表"]
["财政拨款收支预算总表"]
["单位名称：玉溪市残疾人联合会",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":18387789.34,"d":"18,387,789.34"},"一、本年支出",{"v":18387789.34,"d":"18,387,789.34"}]
["（一）一般公共预算拨款",{"v":18387789.34,"d":"18,387,789.34"},"（一）社会保障和就业支出",{"v":17669912.24,"d":"17,669,912.24"}]
["（二）政府性基金预算拨款",null,"（二）卫生健康支出",{"v":357637.1,"d":"357,637.10"}]
["（三）国有资本经营预算拨款",null,"（三）住房保障支出",{"v":360240,"d":"360,240.00"}]
["二、上年结转"]
["（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":18387789.34,"d":"18,387,789.34"},"支 出 总 计",{"v":18387789.34,"d":"18,387,789.34"}]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":29,"n_cols":7,"rows_kept":29,"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],[28,0,28,1]]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：玉溪市残疾人联合会",{"$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"]
["208","社会保障和就业支出",{"v":17669912.24,"d":"17,669,912.24"},{"v":4640562.24,"d":"4,640,562.24"},{"v":3941682.4,"d":"3,941,682.40"},{"v":698879.84,"d":"698,879.84"},{"v":13029350,"d":"13,029,350.00"}]
["20805","  行政事业单位养老支出",{"v":1005276.08,"d":"1,005,276.08"},{"v":1005276.08,"d":"1,005,276.08"},{"v":996876.08,"d":"996,876.08"},{"v":8400,"d":"8,400.00"}]
["2080501","    行政单位离退休",{"v":349800,"d":"349,800.00"},{"v":349800,"d":"349,800.00"},{"v":343200,"d":"343,200.00"},{"v":6600,"d":"6,600.00"}]
["2080502","    事业单位离退休",{"v":81000,"d":"81,000.00"},{"v":81000,"d":"81,000.00"},{"v":79200,"d":"79,200.00"},{"v":1800,"d":"1,800.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":397498.08,"d":"397,498.08"},{"v":397498.08,"d":"397,498.08"},{"v":397498.08,"d":"397,498.08"}]
["2080506","    机关事业单位职业年金缴费支出",{"v":176978,"d":"176,978.00"},{"v":176978,"d":"176,978.00"},{"v":176978,"d":"176,978.00"}]
["20811","  残疾人事业",{"v":16664636.16,"d":"16,664,636.16"},{"v":3635286.16,"d":"3,635,286.16"},{"v":2944806.32,"d":"2,944,806.32"},{"v":690479.84,"d":"690,479.84"},{"v":13029350,"d":"13,029,350.00"}]
["2081101","    行政运行",{"v":3247763.64,"d":"3,247,763.64"},{"v":3017763.64,"d":"3,017,763.64"},{"v":2387459,"d":"2,387,459.00"},{"v":630304.64,"d":"630,304.64"},{"v":230000,"d":"230,000.00"}]
["2081104","    残疾人康复",{"v":11401250,"d":"11,401,250.00"},{"$nulls":3},{"v":11401250,"d":"11,401,250.00"}]
["2081105","    残疾人就业",{"v":578500,"d":"578,500.00"},{"$nulls":3},{"v":578500,"d":"578,500.00"}]
["2081106","    残疾人体育",{"v":174600,"d":"174,600.00"},{"$nulls":3},{"v":174600,"d":"174,600.00"}]
["2081199","    其他残疾人事业支出",{"v":1262522.52,"d":"1,262,522.52"},{"v":617522.52,"d":"617,522.52"},{"v":557347.32,"d":"557,347.32"},{"v":60175.2,"d":"60,175.20"},{"v":645000,"d":"645,000.00"}]
["210","卫生健康支出",{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"}]
["21011","  行政事业单位医疗",{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"},{"v":357637.1,"d":"357,637.10"}]
["2101101","    行政单位医疗",{"v":150019.76,"d":"150,019.76"},{"v":150019.76,"d":"150,019.76"},{"v":150019.76,"d":"150,019.76"}]
["2101102","    事业单位医疗",{"v":29645.94,"d":"29,645.94"},{"v":29645.94,"d":"29,645.94"},{"v":29645.94,"d":"29,645.94"}]
["2101103","    公务员医疗补助",{"v":158632.35,"d":"158,632.35"},{"v":158632.35,"d":"158,632.35"},{"v":158632.35,"d":"158,632.35"}]
["2101199","    其他行政事业单位医疗支出",{"v":19339.05,"d":"19,339.05"},{"v":19339.05,"d":"19,339.05"},{"v":19339.05,"d":"19,339.05"}]
["221","住房保障支出",{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"}]
["22102","  住房改革支出",{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"},{"v":360240,"d":"360,240.00"}]
["2210201","    住房公积金",{"v":353868,"d":"353,868.00"},{"v":353868,"d":"353,868.00"},{"v":353868,"d":"353,868.00"}]
["2210203","    购房补贴",{"v":6372,"d":"6,372.00"},{"v":6372,"d":"6,372.00"},{"v":6372,"d":"6,372.00"}]
["合  计","合  计",{"v":18387789.34,"d":"18,387,789.34"},{"v":5358439.34,"d":"5,358,439.34"},{"v":4659559.5,"d":"4,659,559.50"},{"v":698879.84,"d":"698,879.84"},{"v":13029350,"d":"13,029,350.00"}]

{"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]]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：玉溪市残疾人联合会",{"$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":96600,"d":"96,600.00"},null,{"v":76600,"d":"76,600.00"},null,{"v":76600,"d":"76,600.00"},{"v":20000,"d":"20,000.00"}]

{"sheet":"基本支出预算表04","index":6,"n_rows":58,"n_cols":25,"rows_kept":58,"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],[57,0,57,6]]}
[{"$nulls":24},"预算04表"]
["部门基本支出预算表"]
["单位名称：玉溪市残疾人联合会",{"$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"]
[{"$nulls":8},"小计","其中：转隶人员公用经费","已预拨","抵扣上年垫付资金","本次下达","另文下达","抵扣上年垫付资金","本次下达","另文下达","财政专户管理资金","小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入",null,"其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["玉溪市残疾人联合会",{"$nulls":6},{"v":5358439.34,"d":"5,358,439.34"},{"v":5358439.34,"d":"5,358,439.34"},{"$nulls":3},{"v":5358439.34,"d":"5,358,439.34"}]
["  玉溪市残疾人联合会","","","","","","",{"v":5358439.34,"d":"5,358,439.34"},{"v":5358439.34,"d":"5,358,439.34"},{"$nulls":3},{"v":5358439.34,"d":"5,358,439.34"}]
["    玉溪市残疾人联合会","530400210000000629655","行政人员工资支出","2081101","行政运行","30101","基本工资",{"v":801108,"d":"801,108.00"},{"v":801108,"d":"801,108.00"},{"$nulls":3},{"v":801108,"d":"801,108.00"}]
["    玉溪市残疾人联合会","530400210000000629656","事业人员工资支出","2081199","其他残疾人事业支出","30101","基本工资",{"v":169824,"d":"169,824.00"},{"v":169824,"d":"169,824.00"},{"$nulls":3},{"v":169824,"d":"169,824.00"}]
["    玉溪市残疾人联合会","530400210000000629655","行政人员工资支出","2081101","行政运行","30102","津贴补贴",{"v":939756,"d":"939,756.00"},{"v":939756,"d":"939,756.00"},{"$nulls":3},{"v":939756,"d":"939,756.00"}]
["    玉溪市残疾人联合会","530400210000000629656","事业人员工资支出","2081199","其他残疾人事业支出","30102","津贴补贴",{"v":25584,"d":"25,584.00"},{"v":25584,"d":"25,584.00"},{"$nulls":3},{"v":25584,"d":"25,584.00"}]
["    玉溪市残疾人联合会","530400210000000629655","行政人员工资支出","2210203","购房补贴","30102","津贴补贴",{"v":2124,"d":"2,124.00"},{"v":2124,"d":"2,124.00"},{"$nulls":3},{"v":2124,"d":"2,124.00"}]
["    玉溪市残疾人联合会","530400210000000629656","事业人员工资支出","2210203","购房补贴","30102","津贴补贴",{"v":4248,"d":"4,248.00"},{"v":4248,"d":"4,248.00"},{"$nulls":3},{"v":4248,"d":"4,248.00"}]
["    玉溪市残疾人联合会","530400210000000629655","行政人员工资支出","2081101","行政运行","30103","奖金",{"v":66759,"d":"66,759.00"},{"v":66759,"d":"66,759.00"},{"$nulls":3},{"v":66759,"d":"66,759.00"}]
["    玉溪市残疾人联合会","530400210000000629660","其他工资福利支出","2081101","行政运行","30103","奖金",{"v":319716,"d":"319,716.00"},{"v":319716,"d":"319,716.00"},{"$nulls":3},{"v":319716,"d":"319,716.00"}]
["    玉溪市残疾人联合会","530400210000000629660","其他工资福利支出","2081101","行政运行","30103","奖金",{"v":164920,"d":"164,920.00"},{"v":164920,"d":"164,920.00"},{"$nulls":3},{"v":164920,"d":"164,920.00"}]
["    玉溪市残疾人联合会","530400210000000629656","事业人员工资支出","2081199","其他残疾人事业支出","30107","绩效工资",{"v":197600,"d":"197,600.00"},{"v":197600,"d":"197,600.00"},{"$nulls":3},{"v":197600,"d":"197,600.00"}]
["    玉溪市残疾人联合会","530400210000000629660","其他工资福利支出","2081199","其他残疾人事业支出","30199","其他工资福利支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"$nulls":3},{"v":100000,"d":"100,000.00"}]
["    玉溪市残疾人联合会","530400210000000629656","事业人员工资支出","2081199","其他残疾人事业支出","30107","绩效工资",{"v":61740,"d":"61,740.00"},{"v":61740,"d":"61,740.00"},{"$nulls":3},{"v":61740,"d":"61,740.00"}]
["    玉溪市残疾人联合会","530400210000000629657","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":397498.08,"d":"397,498.08"},{"v":397498.08,"d":"397,498.08"},{"$nulls":3},{"v":397498.08,"d":"397,498.08"}]
["    玉溪市残疾人联合会","530400210000000629657","社会保障缴费","2080506","机关事业单位职业年金缴费支出","30109","职业年金缴费",{"v":176978,"d":"176,978.00"},{"v":176978,"d":"176,978.00"},{"$nulls":3},{"v":176978,"d":"176,978.00"}]
["    玉溪市残疾人联合会","530400210000000629657","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":150019.76,"d":"150,019.76"},{"v":150019.76,"d":"150,019.76"},{"$nulls":3},{"v":150019.76,"d":"150,019.76"}]
["    玉溪市残疾人联合会","530400210000000629657","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":29645.94,"d":"29,645.94"},{"v":29645.94,"d":"29,645.94"},{"$nulls":3},{"v":29645.94,"d":"29,645.94"}]
["    玉溪市残疾人联合会","530400210000000629657","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":158632.35,"d":"158,632.35"},{"v":158632.35,"d":"158,632.35"},{"$nulls":3},{"v":158632.35,"d":"158,632.35"}]
["    玉溪市残疾人联合会","530400210000000629657","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":8875.05,"d":"8,875.05"},{"v":8875.05,"d":"8,875.05"},{"$nulls":3},{"v":8875.05,"d":"8,875.05"}]
["    玉溪市残疾人联合会","530400210000000629657","社会保障缴费","2081199","其他残疾人事业支出","30112","其他社会保障缴费",{"v":2599.32,"d":"2,599.32"},{"v":2599.32,"d":"2,599.32"},{"$nulls":3},{"v":2599.32,"d":"2,599.32"}]
["    玉溪市残疾人联合会","530400210000000629657","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":8175,"d":"8,175.00"},{"v":8175,"d":"8,175.00"},{"$nulls":3},{"v":8175,"d":"8,175.00"}]
["    玉溪市残疾人联合会","530400210000000629657","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":2289,"d":"2,289.00"},{"v":2289,"d":"2,289.00"},{"$nulls":3},{"v":2289,"d":"2,289.00"}]
["    玉溪市残疾人联合会","530400210000000629658","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":353868,"d":"353,868.00"},{"v":353868,"d":"353,868.00"},{"$nulls":3},{"v":353868,"d":"353,868.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30201","办公费",{"v":41331,"d":"41,331.00"},{"v":41331,"d":"41,331.00"},{"$nulls":3},{"v":41331,"d":"41,331.00"}]
["    玉溪市残疾人联合会","530400221100000628402","公务接待费","2081101","行政运行","30217","公务接待费",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$nulls":3},{"v":6000,"d":"6,000.00"}]
["    玉溪市残疾人联合会","530400210000000629661","公车购置及运维费","2081101","行政运行","30231","公务用车运行维护费",{"v":10688,"d":"10,688.00"},{"v":10688,"d":"10,688.00"},{"$nulls":3},{"v":10688,"d":"10,688.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30205","水费",{"v":9600,"d":"9,600.00"},{"v":9600,"d":"9,600.00"},{"$nulls":3},{"v":9600,"d":"9,600.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30206","电费",{"v":8400,"d":"8,400.00"},{"v":8400,"d":"8,400.00"},{"$nulls":3},{"v":8400,"d":"8,400.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30211","差旅费",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"$nulls":3},{"v":50000,"d":"50,000.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30299","其他商品和服务支出",{"v":13500,"d":"13,500.00"},{"v":13500,"d":"13,500.00"},{"$nulls":3},{"v":13500,"d":"13,500.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081199","其他残疾人事业支出","30226","劳务费",{"v":34120,"d":"34,120.00"},{"v":34120,"d":"34,120.00"},{"$nulls":3},{"v":34120,"d":"34,120.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081199","其他残疾人事业支出","30201","办公费",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"$nulls":3},{"v":8000,"d":"8,000.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30201","办公费",{"v":12325,"d":"12,325.00"},{"v":12325,"d":"12,325.00"},{"$nulls":3},{"v":12325,"d":"12,325.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30209","物业管理费",{"v":177669.12,"d":"177,669.12"},{"v":177669.12,"d":"177,669.12"},{"$nulls":3},{"v":177669.12,"d":"177,669.12"}]
["    玉溪市残疾人联合会","530400210000000629663","工会经费","2081101","行政运行","30228","工会经费",{"v":40649.76,"d":"40,649.76"},{"v":40649.76,"d":"40,649.76"},{"$nulls":3},{"v":40649.76,"d":"40,649.76"}]
["    玉溪市残疾人联合会","530400210000000629663","工会经费","2081199","其他残疾人事业支出","30228","工会经费",{"v":9027.6,"d":"9,027.60"},{"v":9027.6,"d":"9,027.60"},{"$nulls":3},{"v":9027.6,"d":"9,027.60"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30229","福利费",{"v":40649.76,"d":"40,649.76"},{"v":40649.76,"d":"40,649.76"},{"$nulls":3},{"v":40649.76,"d":"40,649.76"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081199","其他残疾人事业支出","30229","福利费",{"v":9027.6,"d":"9,027.60"},{"v":9027.6,"d":"9,027.60"},{"$nulls":3},{"v":9027.6,"d":"9,027.60"}]
["    玉溪市残疾人联合会","530400210000000629661","公车购置及运维费","2081101","行政运行","30231","公务用车运行维护费",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"$nulls":3},{"v":21000,"d":"21,000.00"}]
["    玉溪市残疾人联合会","530400210000000629661","公车购置及运维费","2081101","行政运行","30231","公务用车运行维护费",{"v":18312,"d":"18,312.00"},{"v":18312,"d":"18,312.00"},{"$nulls":3},{"v":18312,"d":"18,312.00"}]
["    玉溪市残疾人联合会","530400210000000629662","行政人员公务交通补贴","2081101","行政运行","30239","其他交通费用",{"v":163800,"d":"163,800.00"},{"v":163800,"d":"163,800.00"},{"$nulls":3},{"v":163800,"d":"163,800.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2081101","行政运行","30239","其他交通费用",{"v":16380,"d":"16,380.00"},{"v":16380,"d":"16,380.00"},{"$nulls":3},{"v":16380,"d":"16,380.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2080501","行政单位离退休","30299","其他商品和服务支出",{"v":6600,"d":"6,600.00"},{"v":6600,"d":"6,600.00"},{"$nulls":3},{"v":6600,"d":"6,600.00"}]
["    玉溪市残疾人联合会","530400210000000629664","一般公用经费","2080502","事业单位离退休","30299","其他商品和服务支出",{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"$nulls":3},{"v":1800,"d":"1,800.00"}]
["    玉溪市残疾人联合会","530400210000000629659","对个人和家庭的补助","2080501","行政单位离退休","30305","生活补助",{"v":343200,"d":"343,200.00"},{"v":343200,"d":"343,200.00"},{"$nulls":3},{"v":343200,"d":"343,200.00"}]
["    玉溪市残疾人联合会","530400210000000629659","对个人和家庭的补助","2080502","事业单位离退休","30305","生活补助",{"v":79200,"d":"79,200.00"},{"v":79200,"d":"79,200.00"},{"$nulls":3},{"v":79200,"d":"79,200.00"}]
["    玉溪市残疾人联合会","530400231100001184514","其他人员支出","2081101","行政运行","30199","其他工资福利支出",{"v":58800,"d":"58,800.00"},{"v":58800,"d":"58,800.00"},{"$nulls":3},{"v":58800,"d":"58,800.00"}]
["    玉溪市残疾人联合会","530400231100001184514","其他人员支出","2081101","行政运行","30199","其他工资福利支出",{"v":36400,"d":"36,400.00"},{"v":36400,"d":"36,400.00"},{"$nulls":3},{"v":36400,"d":"36,400.00"}]
["合  计",{"$nulls":6},{"v":5358439.34,"d":"5,358,439.34"},{"v":5358439.34,"d":"5,358,439.34"},{"$nulls":3},{"v":5358439.34,"d":"5,358,439.34"}]

{"sheet":"项目支出预算表05-1","index":7,"n_rows":65,"n_cols":24,"rows_kept":65,"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],[64,0,64,7]]}
[{"$nulls":23},"预算05-1表"]
["部门项目支出预算表"]
["单位名称：玉溪市残疾人联合会",{"$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,"残疾人就业保障金市级支出经费",{"$nulls":5},{"v":8869500,"d":"8,869,500.00"},{"v":8869500,"d":"8,869,500.00"},{"v":8869500,"d":"8,869,500.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30201","办公费",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30207","邮电费",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30211","差旅费",{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30215","会议费",{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30216","培训费",{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30217","公务接待费",{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30226","劳务费",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30227","委托业务费",{"v":35900,"d":"35,900.00"},{"v":35900,"d":"35,900.00"},{"v":35900,"d":"35,900.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30231","公务用车运行维护费",{"v":26600,"d":"26,600.00"},{"v":26600,"d":"26,600.00"},{"v":26600,"d":"26,600.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081101","行政运行","30299","其他商品和服务支出",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081104","残疾人康复","31001","房屋建筑物购建",{"v":8000000,"d":"8,000,000.00"},{"v":8000000,"d":"8,000,000.00"},{"v":8000000,"d":"8,000,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081105","残疾人就业","30227","委托业务费",{"v":164000,"d":"164,000.00"},{"v":164000,"d":"164,000.00"},{"v":164000,"d":"164,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081105","残疾人就业","30227","委托业务费",{"v":26100,"d":"26,100.00"},{"v":26100,"d":"26,100.00"},{"v":26100,"d":"26,100.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081105","残疾人就业","30227","委托业务费",{"v":17400,"d":"17,400.00"},{"v":17400,"d":"17,400.00"},{"v":17400,"d":"17,400.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081105","残疾人就业","30227","委托业务费",{"v":17400,"d":"17,400.00"},{"v":17400,"d":"17,400.00"},{"v":17400,"d":"17,400.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081106","残疾人体育","30309","奖励金",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081106","残疾人体育","30309","奖励金",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081106","残疾人体育","30309","奖励金",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081106","残疾人体育","30309","奖励金",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081106","残疾人体育","30309","奖励金",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081106","残疾人体育","30309","奖励金",{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081106","残疾人体育","30309","奖励金",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","30227","委托业务费",{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","30227","委托业务费",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","30299","其他商品和服务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","30399","其他对个人和家庭的补助",{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
["312 民生类","530400200000000001055","残疾人就业保障金市级支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","30399","其他对个人和家庭的补助",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
[null,null,"残疾人就业保障金县区支出经费",{"$nulls":5},{"v":4159850,"d":"4,159,850.00"},{"v":4159850,"d":"4,159,850.00"},{"v":4159850,"d":"4,159,850.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":274500,"d":"274,500.00"},{"v":274500,"d":"274,500.00"},{"v":274500,"d":"274,500.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":328650,"d":"328,650.00"},{"v":328650,"d":"328,650.00"},{"v":328650,"d":"328,650.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":428200,"d":"428,200.00"},{"v":428200,"d":"428,200.00"},{"v":428200,"d":"428,200.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":466550,"d":"466,550.00"},{"v":466550,"d":"466,550.00"},{"v":466550,"d":"466,550.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":485500,"d":"485,500.00"},{"v":485500,"d":"485,500.00"},{"v":485500,"d":"485,500.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":385150,"d":"385,150.00"},{"v":385150,"d":"385,150.00"},{"v":385150,"d":"385,150.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":347500,"d":"347,500.00"},{"v":347500,"d":"347,500.00"},{"v":347500,"d":"347,500.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":399750,"d":"399,750.00"},{"v":399750,"d":"399,750.00"},{"v":399750,"d":"399,750.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081104","残疾人康复","39999","其他支出",{"v":285450,"d":"285,450.00"},{"v":285450,"d":"285,450.00"},{"v":285450,"d":"285,450.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":30350,"d":"30,350.00"},{"v":30350,"d":"30,350.00"},{"v":30350,"d":"30,350.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":43950,"d":"43,950.00"},{"v":43950,"d":"43,950.00"},{"v":43950,"d":"43,950.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":27800,"d":"27,800.00"},{"v":27800,"d":"27,800.00"},{"v":27800,"d":"27,800.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":55750,"d":"55,750.00"},{"v":55750,"d":"55,750.00"},{"v":55750,"d":"55,750.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":42150,"d":"42,150.00"},{"v":42150,"d":"42,150.00"},{"v":42150,"d":"42,150.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":38150,"d":"38,150.00"},{"v":38150,"d":"38,150.00"},{"v":38150,"d":"38,150.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":31550,"d":"31,550.00"},{"v":31550,"d":"31,550.00"},{"v":31550,"d":"31,550.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":49350,"d":"49,350.00"},{"v":49350,"d":"49,350.00"},{"v":49350,"d":"49,350.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081105","残疾人就业","39999","其他支出",{"v":34550,"d":"34,550.00"},{"v":34550,"d":"34,550.00"},{"v":34550,"d":"34,550.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["322 民生类","530400200000000628796","残疾人就业保障金县区支出经费","玉溪市残疾人联合会","2081199","其他残疾人事业支出","39999","其他支出",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
["合  计",{"$nulls":7},{"v":13029350,"d":"13,029,350.00"},{"v":13029350,"d":"13,029,350.00"},{"v":13029350,"d":"13,029,350.00"}]

{"sheet":"项目支出绩效目标表05-2","index":8,"n_rows":38,"n_cols":11,"rows_kept":38,"merged":[[1,0,1,10]]}
[{"$nulls":10},"预算05-2表"]
["部门项目绩效目标表"]
["单位名称：玉溪市残疾人联合会"]
["单位名称（项目名称）","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
["玉溪市残疾人联合会"]
["  玉溪市残疾人联合会","",""]
[" 残疾人就业保障金县区支出经费","530400200000000628796","1.为符合条件的0-6岁残疾儿童提供人工耳蜗及助听器验配、肢体矫治手术、功能训练等基本康复服务，改善残疾儿童功能状况，不断提高残疾儿童生活处理能力，增强社会参与。为有需求的肢体残疾儿童提供亲子同训、家长培训等以家庭为中心的早期干预康复服务，改善残疾儿童功能状况，不断提高残疾儿童生活自理能力，增强社会参与。为有需求的残疾儿童得到基本康复服务率覆盖率达到90%以上，残疾儿童或家属对基本康复服务的满意度达到80%以上。精准康复（精神残疾人免费项目、假肢适配项目）：要为持证残疾人提供基本康复服务和辅助器具的适配，残疾人通过康复训练、假肢适配后功能明显改善，生活自理和社会参与能力显著增强。基本康复服务率达85%、辅助器具适配率达85%。","","","","","","","",""]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","贫困重度精神残疾人免费住院救助人数",">=","200","人次","定性指标","反映贫困重度精神残疾人免费住院救助人数"]
[{"$nulls":3},"","","贫困重度精神残疾人免费服药救助人数",">=","1350","人次","定性指标","反映贫困重度精神残疾人免费服药救助人数"]
[{"$nulls":3},"","","完成残疾人普及型假肢装配",">=","80","例","定性指标","反映全市完成残疾人普及型假肢装配例数"]
[{"$nulls":3},"","","救助残疾儿童康复训练",">=","75","人","定性指标","反映救助残疾儿童康复训练人数"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","实用技术培训残疾人合格率","=","85","%","定量指标","反映预算部门（单位）组织开展各类培训的质量。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","",""]
[{"$nulls":3},"","","残疾人就业提高率",">=","60","%","定性指标","提升我省残疾人的职业技能素养和就业创业能力，促进残疾人及其家庭就业增收，加快推进残疾人小康进程。对全省各级残联、残疾人就业机构组织的残疾人就业培训项目设立、及规范全省残疾人就业培训制度化建设起到引领带头示范作用。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","扶持就业人员满意度",">=","95","%","定性指标","参加残疾人职业技能培训项目的学员对课程内容、培训管理、食宿条件和授课教师的满意程度，及是否达到预期社会效益的满意度。"]
["    残疾人就业保障金市级支出经费","530400200000000001055","1、2022年，进一步完善我市保护和促进残疾人就业的法规政策体系。\n2、为40人残疾人免费提供就业技能培训和实用技术培训,新增残疾人就业40人。\n3、组织全市残疾人职业技能竞赛和参加全省残疾人职业技能竞赛。\n4、加强盲人技能培训。保健按摩技能提升培训30人次,对从事保健按摩工作的残疾人进行按摩技能能力提升培训。\n5、市广播电视台对涉及残疾人工作的有新闻价值的新闻进行及时报道，全年不低于30条。\n6、《玉溪日报》专版刊发，每年专版版面数3个4K版。\n7、残疾人法律救助经费2.5万元；信访困难残疾人解困临时救助3.5万元；单位法律顾问酬金1万元；来访残疾人临时生活费救助0.5万元。\n8、春节慰问市级慰问50户，每户500元；全国助残日市级慰问40户，每户500元。\n9、2022年预算800万元用于残疾人康复中心项目融资资金还本付息。确保建设单位垫资资金正常支付，保证项目正常建设，如期投入运营，进一步完善我市残疾人康复基础设施，提升残疾人整体服务能力，补齐残疾人事业发展康复设施不足的短板。"]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","盲人按摩培训人员",">=","30","人","定性指标","反映预算部门（单位）组织开展各类培训的人次。"]
[{"$nulls":3},"","","盲文培训人员",">=","20","人","定性指标","反映预算部门（单位）组织开展各类培训的人次。"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","培训残疾人合格率","=","95","%","定量指标","反映预算部门（单位）组织开展各类培训的质量。"]
[{"$nulls":3},"","成本指标","","","","","",""]
[{"$nulls":3},"","","人均培训标准","<=","2000","元/人","定性指标","反映预算部门（单位）组织开展各类培训中除师资费以外的人均培训费控制情况。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","",""]
[{"$nulls":3},"","","培训残疾人就业提高率","=","50","%","定量指标","反映预算部门（单位）组织开展培训对提高残疾人就业 帮助。"]
[{"$nulls":3},"","","残疾人宣传文化活动参与度","=","得到提升","%","定量指标","反映残疾人社会参与度"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","培训人员满意度","=","95","%","定量指标","反映参训人员对培训内容、讲师授课、课程设置和培训效果等的满意度。"]

{"sheet":"政府性基金预算支出预算表06","index":9,"n_rows":8,"n_cols":6,"rows_kept":8,"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],[6,0,6,2]]}
[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：玉溪市残疾人联合会",{"$nulls":4},"单位:元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,4,5,6]
["合计"]
["备注：玉溪市残疾人联合会2023年无政府性基金预算支出，此表为空。"]

{"sheet":"部门政府采购预算表07","index":10,"n_rows":11,"n_cols":18,"rows_kept":11,"merged":[[1,0,1,17],[2,0,2,3],[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]]}
[{"$nulls":17},"预算07表"]
["部门政府采购预算表"]
["单位名称：玉溪市残疾人联合会",{"$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"]
[{"$nulls":8},"小计",null,null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","非同级财政拨款收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["",{"$nulls":4},"","","","","","","","","","","","",""]
[null,"","","","","","","","","","","","","","","","",""]
["合计",{"$nulls":4},"","","","","","","","","","","","",""]
["备注：玉溪市残疾人联合会2023年无政府采购预算支出，此表为空。"]

{"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],[2,0,2,1],[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]]}
[{"$nulls":17},"预算08表"]
["政府购买服务预算表"]
["单位名称：玉溪市残疾人联合会",{"$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},"","","","","","","","","","","",""]
["备注：玉溪市残疾人联合会2023年无政府购买服务预算支出，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]]}
[{"$nulls":13},"预算09-1表"]
["市对下转移支付预算表"]
["单位名称：玉溪市残疾人联合会",{"$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]
["玉溪市残疾人联合会",{"v":4159850,"d":"4,159,850.00"},{"v":4159850,"d":"4,159,850.00"},null,{"v":560900,"d":"560,900.00"},{"v":472300,"d":"472,300.00"},{"v":347300,"d":"347,300.00"},{"v":488700,"d":"488,700.00"},{"v":411800,"d":"411,800.00"},{"v":427050,"d":"427,050.00"},{"v":360800,"d":"360,800.00"},{"v":586250,"d":"586,250.00"},{"v":504750,"d":"504,750.00"}]
["  玉溪市残疾人联合会",{"v":4159850,"d":"4,159,850.00"},{"v":4159850,"d":"4,159,850.00"},null,{"v":560900,"d":"560,900.00"},{"v":472300,"d":"472,300.00"},{"v":347300,"d":"347,300.00"},{"v":488700,"d":"488,700.00"},{"v":411800,"d":"411,800.00"},{"v":427050,"d":"427,050.00"},{"v":360800,"d":"360,800.00"},{"v":586250,"d":"586,250.00"},{"v":504750,"d":"504,750.00"}]
["    残疾人就业保障金县区支出经费",{"v":4159850,"d":"4,159,850.00"},{"v":4159850,"d":"4,159,850.00"},null,{"v":560900,"d":"560,900.00"},{"v":472300,"d":"472,300.00"},{"v":347300,"d":"347,300.00"},{"v":488700,"d":"488,700.00"},{"v":411800,"d":"411,800.00"},{"v":427050,"d":"427,050.00"},{"v":360800,"d":"360,800.00"},{"v":586250,"d":"586,250.00"},{"v":504750,"d":"504,750.00"}]
["合计",{"v":4159850,"d":"4,159,850.00"},{"v":4159850,"d":"4,159,850.00"},null,{"v":560900,"d":"560,900.00"},{"v":472300,"d":"472,300.00"},{"v":347300,"d":"347,300.00"},{"v":488700,"d":"488,700.00"},{"v":411800,"d":"411,800.00"},{"v":427050,"d":"427,050.00"},{"v":360800,"d":"360,800.00"},{"v":586250,"d":"586,250.00"},{"v":504750,"d":"504,750.00"}]

{"sheet":"市对下转移支付绩效目标表09-2","index":13,"n_rows":22,"n_cols":11,"rows_kept":22,"merged":[[1,0,1,10]]}
[{"$nulls":10},"预算09-2表"]
["市对下转移支付绩效目标表"]
["单位名称：玉溪市残疾人联合会"]
["单位名称、项目名称","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
["玉溪市残疾人联合会"]
["  玉溪市残疾人联合会","",""]
["    残疾人就业保障金县区支出经费","530400200000000628796","1.加强残疾人就业服务,有就业需求的各类残疾人普遍获得就业服务和就业技能培训,残疾人就业困难群体普遍得到就业援助,重点做好高校残疾毕业生就业工作,确保残疾人大学生就业率达到70%以上。\n2为符合条件的0-6岁残疾儿童提供人工耳蜗及助听器验配、肢体矫治手术、功能训练等基本康复服务，改善残疾儿童功能状况，不断提高残疾儿童生活处理能力，增强社会参与。为有需求的肢体残疾儿童提供亲子同训、家长培训等以家庭为中心的早期干预康复服务，改善残疾儿童功能状况，不断提高残疾儿童生活自理能力，增强社会参与。为有需求的残疾儿童得到基本康复服务率覆盖率达到90%以上，残疾儿童或家属对基本康复服务的满意度达到80%以上。精准康复（精神残疾人免费项目、假肢适配项目）：要为持证残疾人提供基本康复服务和辅助器具的适配，残疾人通过康复训练、假肢适配后功能明显改善，生活自理和社会参与能力显著增强。基本康复服务率达85%、辅助器具适配率达85%。","","","","","","","",""]
[{"$nulls":3},"产出指标","","","","","","",""]
[{"$nulls":3},"","数量指标","","","","","",""]
[{"$nulls":3},"","","贫困重度精神残疾人免费住院救助人数",">=","200","人次","定性指标","反映贫困重度精神残疾人免费住院救助人数"]
[{"$nulls":3},"","","贫困重度精神残疾人免费服药救助人数",">=","1350","人次","定性指标","反映贫困重度精神残疾人免费服药救助人数"]
[{"$nulls":3},"","","完成残疾人普及型假肢装配",">=","80","例","定性指标","反映全市完成残疾人普及型假肢装配例数"]
[{"$nulls":3},"","","救助残疾儿童康复训练",">=","75","人","定性指标","反映救助残疾儿童康复训练人数"]
[{"$nulls":3},"","质量指标","","","","","",""]
[{"$nulls":3},"","","实用技术培训残疾人合格率","=","85","%","定量指标","反映预算部门（单位）组织开展各类培训的质量。"]
[{"$nulls":3},"效益指标","","","","","","",""]
[{"$nulls":3},"","社会效益指标","","","","","",""]
[{"$nulls":3},"","","残疾人就业提高率",">=","60","%","定性指标","提升我省残疾人的职业技能素养和就业创业能力，促进残疾人及其家庭就业增收，加快推进残疾人小康进程。对全省各级残联、残疾人就业机构组织的残疾人就业培训项目设立、及规范全省残疾人就业培训制度化建设起到引领带头示范作用。"]
[{"$nulls":3},"满意度指标","","","","","","",""]
[{"$nulls":3},"","服务对象满意度指标","","","","","",""]
[{"$nulls":3},"","","扶持就业人员满意度",">=","95","%","定性指标","参加残疾人职业技能培训项目的学员对课程内容、培训管理、食宿条件和授课教师的满意程度，及是否达到预期社会效益的满意度。"]

{"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],[8,0,8,4]]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：玉溪市残疾人联合会"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
["",{"$nulls":4},"",null,""]
[null,"","","","","","",""]
["合计",{"$nulls":4},"",null,""]
["备注：玉溪市残疾人联合会2023年无新增资产配置预算支出，此表为空。"]

{"sheet":"上级补助项目支出预算表11","index":15,"n_rows":9,"n_cols":11,"rows_kept":9,"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],[7,0,7,6]]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：玉溪市残疾人联合会",{"$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"]
["备注：玉溪市残疾人联合会2023年无上级补助项目预算支出，此表为空。"]

{"sheet":"部门项目中期规划预算表12","index":16,"n_rows":11,"n_cols":7,"rows_kept":11,"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],[10,0,10,3]]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：玉溪市残疾人联合会",{"$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"]
[{"$nulls":4},"2023年","2024年","2025年"]
[1,2,3,4,5,6,7]
["玉溪市残疾人联合会",{"$nulls":3},{"v":13029350,"d":"13,029,350.00"},{"v":9100000,"d":"9,100,000.00"}]
["  玉溪市残疾人联合会","","","",{"v":13029350,"d":"13,029,350.00"},{"v":9100000,"d":"9,100,000.00"}]
[null,"322 民生类","残疾人就业保障金县区支出经费","下级",{"v":4159850,"d":"4,159,850.00"}]
[null,"312 民生类","残疾人就业保障金市级支出经费","本级",{"v":8869500,"d":"8,869,500.00"},{"v":9100000,"d":"9,100,000.00"}]
["合计",{"$nulls":3},{"v":13029350,"d":"13,029,350.00"},{"v":9100000,"d":"9,100,000.00"}]