{"text_format":"3","workbook":"xlsx","n_sheets":17,"sheets":["单位财务收支预算总表01-1","单位收入预算表01-2","单位支出预算表01-3","单位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","单位基本支出预算表04","单位项目支出预算表05-1","单位项目支出绩效目标表05-2","单位政府性基金预算表06","单位政府采购预算表07","单位政府购买服务预算表08","省对下转移支付预算表09-1","省对下转移支付绩效目标表09-2","新增资产配置表10","中央转移支付补助项目支出预算表11","单位项目支出中期规划预算表12"],"read":"whole","date_system":"1900"}

{"sheet":"单位财务收支预算总表01-1","index":0,"n_rows":21,"n_cols":4,"rows_kept":21,"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]]}
[{"$nulls":3},"预算01-1表"]
["2026年单位财务收支预算总表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},null,null,"单位:元"]
["收        入",null,"支        出"]
["项      目","预算数","项目（按功能分类）","预算数"]
[]
["一、一般公共预算拨款收入",{"v":2248151.8,"d":"2,248,151.80"},{"$f":"\"一\"&\"、\"&\"文化旅游体育与传媒支出\"","v":"一、文化旅游体育与传媒支出"},{"v":1713024.43,"d":"1,713,024.43"}]
["二、政府性基金预算拨款收入",{"v":6000000,"d":"6,000,000.00"},{"$f":"\"二\"&\"、\"&\"社会保障和就业支出\"","v":"二、社会保障和就业支出"},{"v":174130.06,"d":"174,130.06"}]
["三、国有资本经营预算拨款收入",null,{"$f":"\"三\"&\"、\"&\"卫生健康支出\"","v":"三、卫生健康支出"},{"v":187157.95,"d":"187,157.95"}]
["四、财政专户管理资金收入",null,{"$f":"\"四\"&\"、\"&\"住房保障支出\"","v":"四、住房保障支出"},{"v":173839.36,"d":"173,839.36"}]
["五、单位资金",null,{"$f":"\"五\"&\"、\"&\"其他支出\"","v":"五、其他支出"},{"v":6060494.76,"d":"6,060,494.76"}]
["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、其他收入"]
["本年收入合计",{"v":8248151.8,"d":"8,248,151.80"},"本年支出合计",{"v":8308646.56,"d":"8,308,646.56"}]
["上年结转结余",{"v":60494.76,"d":"60,494.76"},"年终结转结余"]
["1、财政拨款结转结余",{"v":60494.76,"d":"60,494.76"},"1、财政拨款结转结余"]
["2、非财政拨款结余",null,"2、非财政拨款结余"]
["收  入  总  计",{"v":8308646.56,"d":"8,308,646.56"},"支 出 总 计",{"v":8308646.56,"d":"8,308,646.56"}]

{"sheet":"单位收入预算表01-2","index":1,"n_rows":9,"n_cols":19,"rows_kept":9,"merged":[[0,17,0,18],[1,0,1,18],[2,0,2,3],[2,17,2,18],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,13],[3,14,3,18],[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]]}
[{"$nulls":17},"预算01-2表"]
["2026年单位收入预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":16},"单位:元","单位:元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":10},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金收入",null,"事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","非财政拨款结余"]
[{"$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]
["109011","云南省老年体育活动中心",{"v":8308646.56,"d":"8,308,646.56"},{"v":8248151.8,"d":"8,248,151.80"},{"v":2248151.8,"d":"2,248,151.80"},{"v":6000000,"d":"6,000,000.00"},{"$nulls":8},{"v":60494.76,"d":"60,494.76"},null,{"v":60494.76,"d":"60,494.76"}]
["合计",null,{"v":8308646.56,"d":"8,308,646.56"},{"v":8248151.8,"d":"8,248,151.80"},{"v":2248151.8,"d":"2,248,151.80"},{"v":6000000,"d":"6,000,000.00"},{"$nulls":8},{"v":60494.76,"d":"60,494.76"},null,{"v":60494.76,"d":"60,494.76"}]

{"sheet":"单位支出预算表01-3","index":2,"n_rows":27,"n_cols":15,"rows_kept":27,"merged":[[1,0,1,14],[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],[3,9,3,14],[26,0,26,1]]}
[{"$nulls":14},"预算01-3表"]
["2026年单位支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":13},"单位:元"]
["科目编码","科目名称","合计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户管理的支出","单位资金","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[{"$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","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["207","文化旅游体育与传媒支出",{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"}]
["20703","体育",{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"}]
["2070308","群众体育",{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"}]
["208","社会保障和就业支出",{"v":174130.06,"d":"174,130.06"},{"v":174130.06,"d":"174,130.06"},{"v":174130.06,"d":"174,130.06"}]
["20805","行政事业单位养老支出",{"v":165462.55,"d":"165,462.55"},{"v":165462.55,"d":"165,462.55"},{"v":165462.55,"d":"165,462.55"}]
["2080502","事业单位离退休",{"v":5940,"d":"5,940.00"},{"v":5940,"d":"5,940.00"},{"v":5940,"d":"5,940.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":159522.55,"d":"159,522.55"},{"v":159522.55,"d":"159,522.55"},{"v":159522.55,"d":"159,522.55"}]
["20899","其他社会保障和就业支出",{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"}]
["2089999","其他社会保障和就业支出",{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"}]
["210","卫生健康支出",{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"}]
["21011","行政事业单位医疗",{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"}]
["2101102","事业单位医疗",{"v":99701.6,"d":"99,701.60"},{"v":99701.6,"d":"99,701.60"},{"v":99701.6,"d":"99,701.60"}]
["2101103","公务员医疗补助",{"v":78856.85,"d":"78,856.85"},{"v":78856.85,"d":"78,856.85"},{"v":78856.85,"d":"78,856.85"}]
["2101199","其他行政事业单位医疗支出",{"v":8599.5,"d":"8,599.50"},{"v":8599.5,"d":"8,599.50"},{"v":8599.5,"d":"8,599.50"}]
["221","住房保障支出",{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"}]
["22102","住房改革支出",{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"}]
["2210201","住房公积金",{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"}]
["229","其他支出",{"v":6060494.76,"d":"6,060,494.76"},{"$nulls":3},{"v":6060494.76,"d":"6,060,494.76"}]
["22960","彩票公益金安排的支出",{"v":6060494.76,"d":"6,060,494.76"},{"$nulls":3},{"v":6060494.76,"d":"6,060,494.76"}]
["2296003","用于体育事业的彩票公益金支出",{"v":6060494.76,"d":"6,060,494.76"},{"$nulls":3},{"v":6060494.76,"d":"6,060,494.76"}]
["合  计","合  计",{"v":8308646.56,"d":"8,308,646.56"},{"v":2248151.8,"d":"2,248,151.80"},{"v":2248151.8,"d":"2,248,151.80"},null,{"v":6060494.76,"d":"6,060,494.76"}]

{"sheet":"单位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]]}
[{"$nulls":3},"预算02-1表"]
["2026年财政拨款收支预算总表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},null,null,"单位:元"]
["收        入",null,"支        出"]
["项      目","预算数","支出功能分类科目","预算数"]
[]
["一、本年收入",{"v":8248151.8,"d":"8,248,151.80"},"一、本年支出",{"v":8308646.56,"d":"8,308,646.56"}]
["（一）一般公共预算拨款",{"v":2248151.8,"d":"2,248,151.80"},{"$f":"\"（一）\"&\"文化旅游体育与传媒支出\"","v":"（一）文化旅游体育与传媒支出"},{"v":1713024.43,"d":"1,713,024.43"}]
["（二）政府性基金预算拨款",{"v":6000000,"d":"6,000,000.00"},{"$f":"\"（二）\"&\"社会保障和就业支出\"","v":"（二）社会保障和就业支出"},{"v":174130.06,"d":"174,130.06"}]
["（三）国有资本经营预算拨款",null,{"$f":"\"（三）\"&\"卫生健康支出\"","v":"（三）卫生健康支出"},{"v":187157.95,"d":"187,157.95"}]
["二、上年结转",{"v":60494.76,"d":"60,494.76"},{"$f":"\"（四）\"&\"住房保障支出\"","v":"（四）住房保障支出"},{"v":173839.36,"d":"173,839.36"}]
["（一）一般公共预算拨款",null,{"$f":"\"（五）\"&\"其他支出\"","v":"（五）其他支出"},{"v":6060494.76,"d":"6,060,494.76"}]
["（二）政府性基金预算拨款",{"v":60494.76,"d":"60,494.76"}]
["（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":8308646.56,"d":"8,308,646.56"},"支 出 总 计",{"v":8308646.56,"d":"8,308,646.56"}]

{"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]]}
[{"$nulls":6},"预算02-2表"]
["2026年一般公共预算支出预算表（按功能科目分类）"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$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"]
["207","文化旅游体育与传媒支出",{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"},{"v":1589539,"d":"1,589,539.00"},{"v":123485.43,"d":"123,485.43"}]
["20703","体育",{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"},{"v":1589539,"d":"1,589,539.00"},{"v":123485.43,"d":"123,485.43"}]
["2070308","群众体育",{"v":1713024.43,"d":"1,713,024.43"},{"v":1713024.43,"d":"1,713,024.43"},{"v":1589539,"d":"1,589,539.00"},{"v":123485.43,"d":"123,485.43"}]
["208","社会保障和就业支出",{"v":174130.06,"d":"174,130.06"},{"v":174130.06,"d":"174,130.06"},{"v":168190.06,"d":"168,190.06"},{"v":5940,"d":"5,940.00"}]
["20805","行政事业单位养老支出",{"v":165462.55,"d":"165,462.55"},{"v":165462.55,"d":"165,462.55"},{"v":159522.55,"d":"159,522.55"},{"v":5940,"d":"5,940.00"}]
["2080502","事业单位离退休",{"v":5940,"d":"5,940.00"},{"v":5940,"d":"5,940.00"},null,{"v":5940,"d":"5,940.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":159522.55,"d":"159,522.55"},{"v":159522.55,"d":"159,522.55"},{"v":159522.55,"d":"159,522.55"}]
["20899","其他社会保障和就业支出",{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"}]
["2089999","其他社会保障和就业支出",{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"}]
["210","卫生健康支出",{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"}]
["21011","行政事业单位医疗",{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"},{"v":187157.95,"d":"187,157.95"}]
["2101102","事业单位医疗",{"v":99701.6,"d":"99,701.60"},{"v":99701.6,"d":"99,701.60"},{"v":99701.6,"d":"99,701.60"}]
["2101103","公务员医疗补助",{"v":78856.85,"d":"78,856.85"},{"v":78856.85,"d":"78,856.85"},{"v":78856.85,"d":"78,856.85"}]
["2101199","其他行政事业单位医疗支出",{"v":8599.5,"d":"8,599.50"},{"v":8599.5,"d":"8,599.50"},{"v":8599.5,"d":"8,599.50"}]
["221","住房保障支出",{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"}]
["22102","住房改革支出",{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"}]
["2210201","住房公积金",{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"},{"v":173839.36,"d":"173,839.36"}]
["合  计","合  计",{"v":2248151.8,"d":"2,248,151.80"},{"v":2248151.8,"d":"2,248,151.80"},{"v":2118726.37,"d":"2,118,726.37"},{"v":129425.43,"d":"129,425.43"}]

{"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]]}
[{"$nulls":5},"预算03表"]
["2026年一般公共预算“三公”经费支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$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":21500,"d":"21,500.00"},null,{"v":21500,"d":"21,500.00"},null,{"v":21500,"d":"21,500.00"}]

{"sheet":"单位基本支出预算表04","index":6,"n_rows":34,"n_cols":23,"rows_kept":34,"merged":[[1,0,1,22],[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],[3,7,3,22],[4,7,6,7],[4,8,4,12],[4,13,4,15],[4,16,6,16],[4,17,4,22],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[33,0,33,6]]}
[{"$nulls":22},"预算04表"]
["2026年单位基本支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":21},"单位：元"]
["单位名称","项目代码","项目名称","功能科目编码","功能科目名称","经济科目编码","经济科目名称","资金来源"]
[{"$nulls":7},"合计","一般公共预算",{"$nulls":4},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":8},"全年数","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"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["云南省老年体育活动中心",{"$nulls":6},{"v":2248151.8,"d":"2,248,151.80"},{"v":2248151.8,"d":"2,248,151.80"},{"v":386612.59,"d":"386,612.59"},null,{"v":1861539.21,"d":"1,861,539.21"}]
["云南省老年体育活动中心","530000210000000043450","事业人员支出工资","2070308","群众体育","30101","基本工资",{"v":498996,"d":"498,996.00"},{"v":498996,"d":"498,996.00"},{"v":124749,"d":"124,749.00"},null,{"v":374247,"d":"374,247.00"}]
["云南省老年体育活动中心","530000210000000043450","事业人员支出工资","2070308","群众体育","30103","奖金",{"v":41583,"d":"41,583.00"},{"v":41583,"d":"41,583.00"},{"v":10395.75,"d":"10,395.75"},null,{"v":31187.25,"d":"31,187.25"}]
["云南省老年体育活动中心","530000210000000043450","事业人员支出工资","2070308","群众体育","30107","绩效工资",{"v":408960,"d":"408,960.00"},{"v":408960,"d":"408,960.00"},{"v":102240,"d":"102,240.00"},null,{"v":306720,"d":"306,720.00"}]
["云南省老年体育活动中心","530000210000000043451","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":159522.55,"d":"159,522.55"},{"v":159522.55,"d":"159,522.55"},{"v":39880.64,"d":"39,880.64"},null,{"v":119641.91,"d":"119,641.91"}]
["云南省老年体育活动中心","530000210000000043451","社会保障缴费","2089999","其他社会保障和就业支出","30112","其他社会保障缴费",{"v":8667.51,"d":"8,667.51"},{"v":8667.51,"d":"8,667.51"},{"v":2166.88,"d":"2,166.88"},null,{"v":6500.63,"d":"6,500.63"}]
["云南省老年体育活动中心","530000210000000043451","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":99701.6,"d":"99,701.60"},{"v":99701.6,"d":"99,701.60"},{"v":24925.4,"d":"24,925.40"},null,{"v":74776.2,"d":"74,776.20"}]
["云南省老年体育活动中心","530000210000000043451","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":78856.85,"d":"78,856.85"},{"v":78856.85,"d":"78,856.85"},{"v":19714.21,"d":"19,714.21"},null,{"v":59142.64,"d":"59,142.64"}]
["云南省老年体育活动中心","530000210000000043451","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":8599.5,"d":"8,599.50"},{"v":8599.5,"d":"8,599.50"},{"v":8599.5,"d":"8,599.50"}]
["云南省老年体育活动中心","530000210000000043453","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":113839.36,"d":"113,839.36"},{"v":113839.36,"d":"113,839.36"},{"v":28459.84,"d":"28,459.84"},null,{"v":85379.52,"d":"85,379.52"}]
["云南省老年体育活动中心","530000210000000043456","公车购置及运维费","2070308","群众体育","30231","公务用车运行维护费",{"v":21500,"d":"21,500.00"},{"v":21500,"d":"21,500.00"},null,null,{"v":21500,"d":"21,500.00"}]
["云南省老年体育活动中心","530000210000000043457","工会经费","2070308","群众体育","30228","工会经费",{"v":18990.78,"d":"18,990.78"},{"v":18990.78,"d":"18,990.78"},{"v":4747.7,"d":"4,747.70"},null,{"v":14243.08,"d":"14,243.08"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30201","办公费",{"v":4813.87,"d":"4,813.87"},{"v":4813.87,"d":"4,813.87"},{"v":1203.47,"d":"1,203.47"},null,{"v":3610.4,"d":"3,610.40"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30202","印刷费",{"v":573,"d":"573.00"},{"v":573,"d":"573.00"},143.25,null,429.75]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30204","手续费",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":37.5,"d":"37.50"},null,{"v":112.5,"d":"112.50"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30207","邮电费",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":25,"d":"25.00"},null,{"v":75,"d":"75.00"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30211","差旅费",{"v":17803,"d":"17,803.00"},{"v":17803,"d":"17,803.00"},{"v":4450.75,"d":"4,450.75"},null,{"v":13352.25,"d":"13,352.25"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30213","维修（护）费",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":75,"d":"75.00"},null,{"v":225,"d":"225.00"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30216","培训费",{"v":762,"d":"762.00"},{"v":762,"d":"762.00"},{"v":190.5,"d":"190.50"},null,{"v":571.5,"d":"571.50"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30227","委托业务费",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":7500,"d":"7,500.00"},null,{"v":22500,"d":"22,500.00"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","30299","其他商品和服务支出",{"v":22492.78,"d":"22,492.78"},{"v":22492.78,"d":"22,492.78"},{"v":5623.2,"d":"5,623.20"},null,{"v":16869.58,"d":"16,869.58"}]
["云南省老年体育活动中心","530000210000000043458","一般公用经费","2070308","群众体育","31002","办公设备购置",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},null,null,{"v":6000,"d":"6,000.00"}]
["云南省老年体育活动中心","530000210000000043458","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":5940,"d":"5,940.00"},{"v":5940,"d":"5,940.00"},{"v":1485,"d":"1,485.00"},null,{"v":4455,"d":"4,455.00"}]
["云南省老年体育活动中心","530000261100004702726","老年体育活动保障专项经费","2070308","群众体育","30107","绩效工资",{"v":640000,"d":"640,000.00"},{"v":640000,"d":"640,000.00"},null,null,{"v":640000,"d":"640,000.00"}]
["云南省老年体育活动中心","530000261100004702808","老年体育活动中心保障专项经费","2210201","住房公积金","30113","住房公积金",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},null,null,{"v":60000,"d":"60,000.00"}]
["合  计",{"$nulls":6},{"v":2248151.8,"d":"2,248,151.80"},{"v":2248151.8,"d":"2,248,151.80"},{"v":386612.59,"d":"386,612.59"},null,{"v":1861539.21,"d":"1,861,539.21"}]

{"sheet":"单位项目支出预算表05-1","index":7,"n_rows":16,"n_cols":23,"rows_kept":16,"merged":[[1,0,1,22],[2,0,2,8],[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],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,13,3,15],[3,16,5,16],[3,17,3,22],[4,9,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[15,0,15,7]]}
[{"$nulls":22},"预算05-1表"]
["2026年单位项目支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},"单位名称：云南省老年体育活动中心",{"$nulls":20},"单位：元"]
["项目分类","项目代码","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","本年拨款",{"$nulls":3},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算",null,"政府性基金预算","国有资本经营预算","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$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,"老体中心体彩公益金专项经费",{"$nulls":5},{"v":6060494.76,"d":"6,060,494.76"},null,null,{"v":6000000,"d":"6,000,000.00"},null,null,{"v":60494.76,"d":"60,494.76"}]
["事业发展类","530000231100001101401","老体中心体彩公益金专项经费","云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出","30202","印刷费",{"v":1460,"d":"1,460.00"},null,null,{"v":1460,"d":"1,460.00"}]
["事业发展类","530000231100001101401","老体中心体彩公益金专项经费","云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出","30211","差旅费",{"v":883040,"d":"883,040.00"},null,null,{"v":883040,"d":"883,040.00"}]
["事业发展类","530000231100001101401","老体中心体彩公益金专项经费","云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出","30213","维修（护）费",{"v":1020827.43,"d":"1,020,827.43"},null,null,{"v":970000,"d":"970,000.00"},null,null,{"v":50827.43,"d":"50,827.43"}]
["事业发展类","530000231100001101401","老体中心体彩公益金专项经费","云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出","30214","租赁费",{"v":30000,"d":"30,000.00"},null,null,{"v":30000,"d":"30,000.00"}]
["事业发展类","530000231100001101401","老体中心体彩公益金专项经费","云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出","30218","专用材料费",{"v":18000,"d":"18,000.00"},null,null,{"v":18000,"d":"18,000.00"}]
["事业发展类","530000231100001101401","老体中心体彩公益金专项经费","云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出","30226","劳务费",{"v":67500,"d":"67,500.00"},null,null,{"v":67500,"d":"67,500.00"}]
["事业发展类","530000231100001101401","老体中心体彩公益金专项经费","云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出","30227","委托业务费",{"v":4039667.33,"d":"4,039,667.33"},null,null,{"v":4030000,"d":"4,030,000.00"},null,null,{"v":9667.33,"d":"9,667.33"}]
["合  计",{"$nulls":7},{"v":6060494.76,"d":"6,060,494.76"},null,null,{"v":6000000,"d":"6,000,000.00"},null,null,{"v":60494.76,"d":"60,494.76"}]

{"sheet":"单位项目支出绩效目标表05-2","index":8,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[1,0,1,9],[2,0,2,7],[6,0,19,0],[6,1,19,1]]}
[{"$nulls":9},"预算05-2表"]
["2026年单位项目支出绩效目标表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"}]
["单位名称、项目名称","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]
["云南省老年体育活动中心"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两个场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。","产出指标","数量指标","参与老年人赛事活动人数",">=","6930","人","定量指标","反映参与老年人赛事活动人数"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","数量指标","举办全省老年体育赛事活动场次",">=","12","场次","定量指标","反映举办全省老年体育赛事活动的场次"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","数量指标","组队参加全国老年赛事活动场次",">=","10","场次","定量指标","反映保障组队参加第五届全国老年赛事活动场次"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","数量指标","完成维修场馆数量","=","2","个","定量指标","完成维修场馆数量"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","数量指标","完成场馆维修面积",">=","5000","平方米","定量指标","完成场馆维修面积"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","质量指标","场馆维修竣工验收合格率","=","100","%","定量指标","场馆维修竣工验收合格率"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","质量指标","全省老年赛事活动安全举办率","=","100","%","定量指标","反映全省老年赛事活动安全举办率"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","时效指标","场馆维修计划执行及时率","=","100","%","定量指标","反映场馆维修计划按时完成情况"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","产出指标","时效指标","全省老年赛事活动计划完成及时率",">=","90","%","定量指标","反映全省老年赛事和科学健身指导活动按照预算方案时点及时完成"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","效益指标","社会效益","参与全省老年赛事活动人员增长率",">=","10","%","定量指标","反映参与全省老年赛事活动较上年人员增长率"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","效益指标","社会效益","服务健身人次增长率",">=","20","%","定量指标","反映服务健身人次增长率"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","满意度指标","服务对象满意度","参与全省老年赛事活动人群满意度",">=","90","%","定量指标","反映参与全省老年赛事活动人群满意度"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","满意度指标","服务对象满意度","健身人群对场馆维修的满意度",">=","90","%","定量指标","反映健身人群对场馆维修质量、使用体验等方面的综合满意程度"]
["老体中心体彩公益金专项经费","计划举办全省老年人体育赛事活动12场次以上，保障组队参加第五届全国老年人健身运动会10场次以上，同时实现全省老年人参加赛事活动人数较上一年增长10%；丰富老年群体体育文化生活，激发其健身热情，提升体育参与度和身体素质、健康水平，也要紧扣群众体育健身需求，优化赛事活动组织与服务保障能力，增强老年人的体育获得感、幸福感、安全感；力求全省老年人参与赛事活动人群满意度达到90%以上。场馆维修项目：在100万元预算内（其中工程费用97万元、其他费用3万元），完成羽毛球馆和匹克球场维修内容，确保工程质量达标；维修后两场馆设施功能恢复良好，满足使用需求并延长使用寿命，锻炼人群数量较维修前提升20%以上，服务对象对维修后的设施状况和使用体验满意度达90%以上。\n\n","成本指标","经济成本指标","场馆维修维护成本","<=","1000000","元","定量指标","反映场馆维修维护成本情况"]

{"sheet":"单位政府性基金预算表06","index":9,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[9,0,9,2]]}
[{"$nulls":5},"预算06表"]
["2026年政府性基金预算支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":4},"单位:元"]
["单位名称","科目编码","科目名称","政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,2,3,4,5,6]
["云南省老年体育活动中心","229","其他支出",{"v":6060494.76,"d":"6,060,494.76"},null,{"v":6060494.76,"d":"6,060,494.76"}]
["云南省老年体育活动中心","22960","彩票公益金安排的支出",{"v":6060494.76,"d":"6,060,494.76"},null,{"v":6060494.76,"d":"6,060,494.76"}]
["云南省老年体育活动中心","2296003","用于体育事业的彩票公益金支出",{"v":6060494.76,"d":"6,060,494.76"},null,{"v":6060494.76,"d":"6,060,494.76"}]
["合  计",null,"合  计",{"v":6060494.76,"d":"6,060,494.76"},null,{"v":6060494.76,"d":"6,060,494.76"}]

{"sheet":"单位政府采购预算表07","index":10,"n_rows":14,"n_cols":17,"rows_kept":14,"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],[13,0,13,4]]}
[{"$nulls":16},"预算07表"]
["2026年单位政府采购预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":15},"单位：元"]
["预算项目","采购项目","采购品目","计量\n单位","数量","面向中小企业预留资金","资金来源"]
[{"$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","单位自筹"]
[{"$nulls":7},"小计",{"$nulls":3},"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]
["云南省老年体育活动中心",{"$nulls":4},{"v":4926000,"d":"4,926,000.00"},{"v":4929700,"d":"4,929,700.00"},{"v":9700,"d":"9,700.00"},{"v":4920000,"d":"4,920,000.00"}]
["公车购置及运维费","公务用车运行维护项目","C23120301 车辆维修和保养服务","年",1,null,{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["公车购置及运维费","公务用车运行维护项目","C1804010201 机动车保险服务","年",1,null,{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"}]
["一般公用经费","台式电脑","A02010105 台式计算机","台",1,{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["老体中心体彩公益金专项经费","场馆维修","B08990000 其他建筑物、构筑物修缮","项",1,{"v":970000,"d":"970,000.00"},{"v":970000,"d":"970,000.00"},null,{"v":970000,"d":"970,000.00"}]
["老体中心体彩公益金专项经费","全省老年体育活动专项经费","C06049900 其他体育服务","项",1,{"v":3950000,"d":"3,950,000.00"},{"v":3950000,"d":"3,950,000.00"},null,{"v":3950000,"d":"3,950,000.00"}]
["合  计",{"$nulls":4},{"v":4926000,"d":"4,926,000.00"},{"v":4929700,"d":"4,929,700.00"},{"v":9700,"d":"9,700.00"},{"v":4920000,"d":"4,920,000.00"}]

{"sheet":"单位政府购买服务预算表08","index":11,"n_rows":11,"n_cols":14,"rows_kept":11,"merged":[[1,0,1,13],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,13],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,13],[9,0,9,2]]}
[{"$nulls":13},"预算08表"]
["2026年单位政府购买服务预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":12},"单位：元"]
["预算项目","政府购买服务项目","政府购买服务目录","资金来源"]
[{"$nulls":3},"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","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]
[]
[]
["合  计"]
["注明：我单位2026年无政府购买服务预算，此表为空表。"]

{"sheet":"省对下转移支付预算表09-1","index":12,"n_rows":9,"n_cols":24,"rows_kept":9,"merged":[[1,0,1,23],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,23]]}
[{"$nulls":23},"预算09-1表"]
["2026年省对下转移支付预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":22},"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","昆明","昭通","曲靖","玉溪","红河","文山","普洱","西双版纳","楚雄","大理","保山","德宏","丽江","怒江","迪庆","临沧","宣威","腾冲","镇雄","未分配到地区数"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[]
[]
["注明：我单位无省对下转移支付预算，此表为空表。"]

{"sheet":"省对下转移支付绩效目标表09-2","index":13,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7]]}
[{"$nulls":9},"预算09-2表"]
["2026年省对下转移支付绩效目标表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"}]
["单位名称、项目名称","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]
[]
[]
["注明：我单位无省对下转移支付绩效目标，此表为空表。"]

{"sheet":"新增资产配置表10","index":14,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[7,0,7,4],[8,0,8,7]]}
[{"$nulls":7},"预算10表"]
["2026年新增资产配置表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"}]
["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）"]
[{"$nulls":5},"数量","单价","金额"]
["1","2","3","4","5","6","7","8"]
["云南省老年体育活动中心","设备","A02010105 台式计算机","台式电脑","台",1,{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["合计",{"$nulls":4},1,null,{"v":6000,"d":"6,000.00"}]
["注：涉及土地使用权、房屋、公务用车购置，按照现行相关管理制度规定报批，以职能部门审批意见为准。"]

{"sheet":"中央转移支付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],[2,0,2,6],[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],[3,7,5,7],[3,8,3,10],[4,8,5,8],[4,9,5,9],[4,10,5,10],[9,0,9,6]]}
[{"$nulls":10},"预算11表"]
["2026年中央转移支付补助项目支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":9},"单位：元"]
["项目分类","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","上级补助"]
[{"$nulls":8},"一般公共预算","政府性基金预算","国有资本经营预算"]
[{"$nulls":8},"小计"]
[1,2,3,4,5,6,7,8,9,10,11]
[]
[]
["合  计"]
["注明：我单位2026年无中央转移支付补助项目支出预算，此表为空表。"]

{"sheet":"单位项目支出中期规划预算表12","index":16,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,0,1,6],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,6],[4,4,5,4],[4,5,5,5],[4,6,5,6],[9,0,9,3]]}
[{"$nulls":6},"预算12表"]
["2026年单位项目支出中期规划预算表"]
[{"$f":"\"单位名称：\"&\"云南省老年体育活动中心\"","v":"单位名称：云南省老年体育活动中心"},{"$nulls":5},"单位：元"]
["项目单位","项目分类","项目名称","项目级次","一般公共预算"]
[{"$nulls":4},"2026年","2027年","2028年"]
[{"$nulls":5},"小计"]
[1,2,3,4,5,6,7]
[]
[]
["合计",""]
["注明：本单位无单位项目支出中期规划预算，故此表为空表。"]