{"text_format":"3","workbook":"xlsx","n_sheets":17,"sheets":["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","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","项目支出绩效目标表05-2","政府性基金预算支出预算表06","单位政府采购预算表07","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","单位项目中期规划预算表12"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"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年财务收支预算总表"]
["单位名称：云南省体育场地设施建设管理中心",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":1542113.09,"d":"1,542,113.09"},"一、文化旅游体育与传媒支出",{"v":1122004.63,"d":"1,122,004.63"}]
["二、政府性基金预算拨款收入",{"v":50000,"d":"50,000.00"},"二、社会保障和就业支出",{"v":158848.2,"d":"158,848.20"}]
["三、国有资本经营预算拨款收入",null,"三、卫生健康支出",{"v":154197.81,"d":"154,197.81"}]
["四、财政专户管理资金收入",null,"四、住房保障支出",{"v":107062.45,"d":"107,062.45"}]
["五、单位资金收入",null,"五、其他支出",{"v":50000,"d":"50,000.00"}]
["1、事业收入"]
["2、事业单位经营收入"]
["3、上级补助收入"]
["4、附属单位上缴收入"]
["5、其他收入"]
["本年收入合计",{"v":1592113.09,"d":"1,592,113.09"},"本年支出合计",{"v":1592113.09,"d":"1,592,113.09"}]
["上年结转结余",null,"年终结转结余"]
["1、财政拨款结转结余",null,"1、财政拨款结转结余"]
["2、使用非财政拨款结余",null,"2、非财政拨款结余"]
["收  入  总  计",{"v":1592113.09,"d":"1,592,113.09"},"支 出 总 计",{"v":1592113.09,"d":"1,592,113.09"}]

{"sheet":"单位收入预算表01-2","index":1,"n_rows":9,"n_cols":19,"rows_kept":9,"merged":[[1,0,1,18],[2,0,2,3],[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]]}
[{"$nulls":18},"预算01-2表"]
["2026年单位收入预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$nulls":17},"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",{"$nulls":5},"小计","一般公共预算","政府性基金预算","国有资本经营预算","使用非财政拨款结余"]
[{"$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]
[109014,"云南省体育场地设施建设管理中心",{"v":1592113.09,"d":"1,592,113.09"},{"v":1592113.09,"d":"1,592,113.09"},{"v":1542113.09,"d":"1,542,113.09"},{"v":50000,"d":"50,000.00"}]
["合计",null,{"v":1592113.09,"d":"1,592,113.09"},{"v":1592113.09,"d":"1,592,113.09"},{"v":1542113.09,"d":"1,542,113.09"},{"v":50000,"d":"50,000.00"}]

{"sheet":"单位支出预算表01-3","index":2,"n_rows":26,"n_cols":15,"rows_kept":26,"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]]}
[{"$nulls":14},"预算01-3表"]
["2026年单位支出预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$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"]
[{"$nulls":3},"小计","基本支出","项目支出",{"$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"]
[207,"文化旅游体育与传媒支出",{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"},null,null,8,9,10,11,12,13,14,15]
[20703,"体育",{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"}]
[2070307,"体育场馆",{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"}]
[208,"社会保障和就业支出",{"v":158848.2,"d":"158,848.20"},{"v":158848.2,"d":"158,848.20"},{"v":158848.2,"d":"158,848.20"}]
[20805,"行政事业单位养老支出",{"v":151502.26,"d":"151,502.26"},{"v":151502.26,"d":"151,502.26"},{"v":151502.26,"d":"151,502.26"}]
[2080502,"事业单位离退休",{"v":2160,"d":"2,160.00"},{"v":2160,"d":"2,160.00"},{"v":2160,"d":"2,160.00"}]
[2080505,"机关事业单位基本养老保险缴费支出",{"v":149342.26,"d":"149,342.26"},{"v":149342.26,"d":"149,342.26"},{"v":149342.26,"d":"149,342.26"}]
[20899,"其他社会保障和就业支出",{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"}]
[2089999,"其他社会保障和就业支出",{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"}]
[210,"卫生健康支出",{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"}]
[21011,"行政事业单位医疗",{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"}]
[2101102,"事业单位医疗",{"v":93338.91,"d":"93,338.91"},{"v":93338.91,"d":"93,338.91"},{"v":93338.91,"d":"93,338.91"}]
[2101103,"公务员医疗补助",{"v":56354.4,"d":"56,354.40"},{"v":56354.4,"d":"56,354.40"},{"v":56354.4,"d":"56,354.40"}]
[2101199,"其他行政事业单位医疗支出",{"v":4504.5,"d":"4,504.50"},{"v":4504.5,"d":"4,504.50"},{"v":4504.5,"d":"4,504.50"}]
[221,"住房保障支出",{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"}]
[22102,"住房改革支出",{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"}]
[2210201,"住房公积金",{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"}]
[229,"其他支出",{"v":50000,"d":"50,000.00"},{"$nulls":3},{"v":50000,"d":"50,000.00"}]
[22960,"彩票公益金安排的支出",{"v":50000,"d":"50,000.00"},{"$nulls":3},{"v":50000,"d":"50,000.00"}]
[2296003,"用于体育事业的彩票公益金支出",{"v":50000,"d":"50,000.00"},{"$nulls":3},{"v":50000,"d":"50,000.00"}]
["合  计",null,{"v":1592113.09,"d":"1,592,113.09"},{"v":1542113.09,"d":"1,542,113.09"},{"v":1542113.09,"d":"1,542,113.09"},null,{"v":50000,"d":"50,000.00"}]

{"sheet":"财政拨款收支预算总表02-1","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]]}
[{"$nulls":3},"预算02-1表"]
["2026年财政拨款收支预算总表"]
["单位名称：云南省体育场地设施建设管理中心",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":1592113.09,"d":"1,592,113.09"},"一、本年支出",{"v":1592113.09,"d":"1,592,113.09"}]
["（一）一般公共预算拨款",{"v":1542113.09,"d":"1,542,113.09"},"（一）文化旅游体育与传媒支出",{"v":1122004.63,"d":"1,122,004.63"}]
["（二）政府性基金预算拨款",{"v":50000,"d":"50,000.00"},"（二）社会保障和就业支出",{"v":158848.2,"d":"158,848.20"}]
["（三）国有资本经营预算拨款",null,"（三）卫生健康支出",{"v":154197.81,"d":"154,197.81"}]
["二、上年结转",null,"（四）住房保障支出",{"v":107062.45,"d":"107,062.45"}]
["（一）一般公共预算拨款",null,null,{"v":50000,"d":"50,000.00"}]
["（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":1592113.09,"d":"1,592,113.09"},"支 出 总 计",{"v":1592113.09,"d":"1,592,113.09"}]

{"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]]}
[{"$nulls":6},"预算02-2表"]
["2026年一般公共预算支出预算表（按功能科目分类）"]
["单位名称：云南省体育场地设施建设管理中心",{"$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","4","5","6","7"]
[207,"文化旅游体育与传媒支出",{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"},{"v":1015098,"d":"1,015,098.00"},{"v":106906.63,"d":"106,906.63"}]
[20703,"体育",{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"},{"v":1015098,"d":"1,015,098.00"},{"v":106906.63,"d":"106,906.63"}]
[2070307,"体育场馆",{"v":1122004.63,"d":"1,122,004.63"},{"v":1122004.63,"d":"1,122,004.63"},{"v":1015098,"d":"1,015,098.00"},{"v":106906.63,"d":"106,906.63"}]
[208,"社会保障和就业支出",{"v":158848.2,"d":"158,848.20"},{"v":158848.2,"d":"158,848.20"},{"v":156688.2,"d":"156,688.20"},{"v":2160,"d":"2,160.00"}]
[20805,"行政事业单位养老支出",{"v":151502.26,"d":"151,502.26"},{"v":151502.26,"d":"151,502.26"},{"v":149342.26,"d":"149,342.26"},{"v":2160,"d":"2,160.00"}]
[2080502,"事业单位离退休",{"v":2160,"d":"2,160.00"},{"v":2160,"d":"2,160.00"},null,{"v":2160,"d":"2,160.00"}]
[2080505,"机关事业单位基本养老保险缴费支出",{"v":149342.26,"d":"149,342.26"},{"v":149342.26,"d":"149,342.26"},{"v":149342.26,"d":"149,342.26"}]
[20899,"其他社会保障和就业支出",{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"}]
[2089999,"其他社会保障和就业支出",{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"},{"v":7345.94,"d":"7,345.94"}]
[210,"卫生健康支出",{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"}]
[21011,"行政事业单位医疗",{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"},{"v":154197.81,"d":"154,197.81"}]
[2101102,"事业单位医疗",{"v":93338.91,"d":"93,338.91"},{"v":93338.91,"d":"93,338.91"},{"v":93338.91,"d":"93,338.91"}]
[2101103,"公务员医疗补助",{"v":56354.4,"d":"56,354.40"},{"v":56354.4,"d":"56,354.40"},{"v":56354.4,"d":"56,354.40"}]
[2101199,"其他行政事业单位医疗支出",{"v":4504.5,"d":"4,504.50"},{"v":4504.5,"d":"4,504.50"},{"v":4504.5,"d":"4,504.50"}]
[221,"住房保障支出",{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"}]
[22102,"住房改革支出",{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"}]
[2210201,"住房公积金",{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"},{"v":107062.45,"d":"107,062.45"}]
["合  计",null,{"v":1542113.09,"d":"1,542,113.09"},{"v":1542113.09,"d":"1,542,113.09"},{"v":1433046.46,"d":"1,433,046.46"},{"v":109066.63,"d":"109,066.63"}]

{"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]]}
[{"$nulls":5},"预算03表"]
["2026年一般公共预算“三公”经费支出预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$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":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"}]

{"sheet":"单位基本支出预算表04","index":6,"n_rows":35,"n_cols":24,"rows_kept":35,"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],[34,0,34,6]]}
[{"$nulls":23},"预算04表"]
["2026年单位基本支出预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$nulls":22},"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",{"$nulls":5},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金","事业收入","单位资金","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"全年数",null,"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"]
[{"$nulls":8},"小计","其中：转隶人员公用经费","已预拨","抵扣上年垫付资金","本次下达","另文下达","抵扣上年垫付资金","本次下达","另文下达","财政专户管理资金","小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["云南省体育场地设施建设管理中心",{"$nulls":6},{"v":1542113.09,"d":"1,542,113.09"},null,null,{"v":383906.66,"d":"383,906.66"},null,{"v":1158206.43,"d":"1,158,206.43"}]
["云南省体育场地设施建设管理中心","530000210000000044481","事业人员支出工资","2070307","体育场馆","30101","基本工资",{"v":425736,"d":"425,736.00"},null,null,{"v":106434,"d":"106,434.00"},null,{"v":319302,"d":"319,302.00"}]
["云南省体育场地设施建设管理中心","530000210000000044481","事业人员支出工资","2070307","体育场馆","30102","津贴补贴",{"v":156,"d":"156.00"},null,null,{"v":39,"d":"39.00"},null,{"v":117,"d":"117.00"}]
["云南省体育场地设施建设管理中心","530000210000000044481","事业人员支出工资","2070307","体育场馆","30103","奖金",{"v":35478,"d":"35,478.00"},null,null,{"v":8869.5,"d":"8,869.50"},null,{"v":26608.5,"d":"26,608.50"}]
["云南省体育场地设施建设管理中心","530000210000000044481","事业人员支出工资","2070307","体育场馆","30107","绩效工资",{"v":553728,"d":"553,728.00"},null,null,{"v":138432,"d":"138,432.00"},null,{"v":415296,"d":"415,296.00"}]
["云南省体育场地设施建设管理中心","530000210000000044482","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":149342.26,"d":"149,342.26"},null,null,{"v":37335.57,"d":"37,335.57"},null,{"v":112006.69,"d":"112,006.69"}]
["云南省体育场地设施建设管理中心","530000210000000044482","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":7345.94,"d":"7,345.94"},null,null,{"v":1836.49,"d":"1,836.49"},null,{"v":5509.45,"d":"5,509.45"}]
["云南省体育场地设施建设管理中心","530000210000000044482","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":93338.91,"d":"93,338.91"},null,null,{"v":23334.73,"d":"23,334.73"},null,{"v":70004.18,"d":"70,004.18"}]
["云南省体育场地设施建设管理中心","530000210000000044482","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":56354.4,"d":"56,354.40"},null,null,{"v":14088.6,"d":"14,088.60"},null,{"v":42265.8,"d":"42,265.80"}]
["云南省体育场地设施建设管理中心","530000210000000044482","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":4504.5,"d":"4,504.50"},null,null,{"v":4504.5,"d":"4,504.50"}]
["云南省体育场地设施建设管理中心","530000210000000044484","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":107062.45,"d":"107,062.45"},null,null,{"v":26765.61,"d":"26,765.61"},null,{"v":80296.84,"d":"80,296.84"}]
["云南省体育场地设施建设管理中心","530000210000000044488","公车购置及运维费","2070307","体育场馆","30231","公务用车运行维护费",{"v":20000,"d":"20,000.00"},{"$nulls":4},{"v":20000,"d":"20,000.00"}]
["云南省体育场地设施建设管理中心","530000210000000044493","工会经费","2070307","体育场馆","30228","工会经费",{"v":20301.96,"d":"20,301.96"},null,null,{"v":5075.49,"d":"5,075.49"},null,{"v":15226.47,"d":"15,226.47"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30201","办公费",{"v":2000,"d":"2,000.00"},null,null,{"v":500,"d":"500.00"},null,{"v":1500,"d":"1,500.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30204","手续费",{"v":100,"d":"100.00"},null,null,{"v":25,"d":"25.00"},null,{"v":75,"d":"75.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30205","水费",{"v":1400,"d":"1,400.00"},null,null,{"v":350,"d":"350.00"},null,{"v":1050,"d":"1,050.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30206","电费",{"v":2600,"d":"2,600.00"},null,null,{"v":650,"d":"650.00"},null,{"v":1950,"d":"1,950.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30207","邮电费",{"v":2500,"d":"2,500.00"},null,null,{"v":625,"d":"625.00"},null,{"v":1875,"d":"1,875.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30209","物业管理费",{"v":840,"d":"840.00"},null,null,{"v":210,"d":"210.00"},null,{"v":630,"d":"630.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30211","差旅费",{"v":15662.71,"d":"15,662.71"},null,null,{"v":3915.68,"d":"3,915.68"},null,{"v":11747.03,"d":"11,747.03"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30213","维修（护）费",{"v":1000,"d":"1,000.00"},null,null,{"v":250,"d":"250.00"},null,{"v":750,"d":"750.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30214","租赁费",{"v":2400,"d":"2,400.00"},null,null,{"v":600,"d":"600.00"},null,{"v":1800,"d":"1,800.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30216","培训费",{"v":1000,"d":"1,000.00"},null,null,{"v":250,"d":"250.00"},null,{"v":750,"d":"750.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30227","委托业务费",{"v":14400,"d":"14,400.00"},null,null,{"v":3600,"d":"3,600.00"},null,{"v":10800,"d":"10,800.00"}]
["云南省体育场地设施建设管理中心","530000210000000044495","一般公用经费","2070307","体育场馆","30299","其他商品和服务支出",{"v":22701.96,"d":"22,701.96"},null,null,{"v":5675.49,"d":"5,675.49"},null,{"v":17026.47,"d":"17,026.47"}]
["云南省体育场地设施建设管理中心","530000210000000044495","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":2160,"d":"2,160.00"},null,null,{"v":540,"d":"540.00"},null,{"v":1620,"d":"1,620.00"}]
["合  计",{"$nulls":6},{"v":1542113.09,"d":"1,542,113.09"},null,null,{"v":383906.66,"d":"383,906.66"},null,{"v":1158206.43,"d":"1,158,206.43"}]

{"sheet":"单位项目支出预算表05-1","index":7,"n_rows":10,"n_cols":23,"rows_kept":10,"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],[9,0,9,7],[10,1,10,3]]}
[{"$nulls":22},"预算05-1表"]
["2026年单位项目支出预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$nulls":21},"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"]
[{"$nulls":9},"小计"]
[{"$nulls":9},"小计","其中：本次下达"]
["专项业务类","530000261100005172094","建管中心体彩公益金专项经费","云南省体育场地设施建设管理中心","2296003","用于体育事业的彩票公益金支出","30211","差旅费",{"v":40000,"d":"40,000.00"},null,null,{"v":40000,"d":"40,000.00"},13,14,15,16,17,18,19,20,21,22,23]
["专项业务类","530000261100005172094","建管中心体彩公益金专项经费","云南省体育场地设施建设管理中心","2296003","用于体育事业的彩票公益金支出","30226","劳务费",{"v":10000,"d":"10,000.00"},null,null,{"v":10000,"d":"10,000.00"}]
["合  计",{"$nulls":7},{"v":50000,"d":"50,000.00"},null,null,{"v":50000,"d":"50,000.00"}]

{"sheet":"项目支出绩效目标表05-2","index":8,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,0,2,8],[5,0,9,0],[5,1,9,1],[5,2,9,2]]}
[{"$nulls":10},"预算05-2表"]
["2025年部门项目绩效目标表"]
["单位名称：云南省体育场地设施建设管理中心"]
["单位名称、项目名称","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
["云南省体育场地设施建设管理中心",2,3,4,5,6,7,8,9,10,11]
["建管中心体彩公益金专项经费","530000261100005172094","云南省重大体育设施布局建设指导专项经费，为更好地推进云南省体育设施规划选址、设计方案、建设规模等方面规范化、科学化的工作，2026年建管中心将组织专业团队对相关州（市）进行现场监督指导。","产出指标","数量指标","出差指导次数",">=",10,"次","定量指标","反应云南省重大体育设施布局建设出差指导次数"]
[{"$nulls":3},"产出指标","时效指标","项目执行及时率",">=",98,"%","定量指标","反映全年预算执行进度"]
[{"$nulls":3},"效益指标","社会效益","督促规划布局的项目及时开展实施",">=",98,"%","定量指标","有效督促已规划布局的项目及时开展实施"]
[{"$nulls":3},"满意度指标","服务对象满意度","服务对象满意度",">=",98,"%","定量指标","反映受益对象满意度"]
[{"$nulls":3},"成本指标","经济成本指标","预算节约率","<=",100,"%","定量指标","反映云南省重大体育设施布局建设指导专项经费成本是否超出预算标准"]

{"sheet":"政府性基金预算支出预算表06","index":9,"n_rows":9,"n_cols":6,"rows_kept":9,"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06表"]
["2026年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：云南省体育场地设施建设管理中心","单位名称：云南省体育场地设施建设管理中心",{"$nulls":3},"单位:元"]
["单位名称","科目编码","科目名称","政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
["云南省体育场地设施建设管理中心",229,"其他支出",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["云南省体育场地设施建设管理中心",22960,"彩票公益金安排的支出",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["云南省体育场地设施建设管理中心",2296003,"用于体育事业的彩票公益金支出",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["合  计",null,null,{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]

{"sheet":"单位政府采购预算表07","index":10,"n_rows":11,"n_cols":17,"rows_kept":11,"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],[10,0,10,4]]}
[{"$nulls":16},"预算07表"]
["2026年单位政府采购预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$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",{"$nulls":3},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["云南省体育场地设施建设管理中心",{"$nulls":4},{"v":10500,"d":"10,500.00"},{"v":10500,"d":"10,500.00"},{"v":10500,"d":"10,500.00"}]
["公车购置及运维费","公务用车维修及保养服务","C23120301 车辆维修和保养服务","项",1,{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"}]
["公车购置及运维费","公务用车保险服务","C1804010201 机动车保险服务","项",1,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
["合  计",{"$nulls":4},{"v":10500,"d":"10,500.00"},{"v":10500,"d":"10,500.00"},{"v":10500,"d":"10,500.00"}]

{"sheet":"政府购买服务预算表08","index":11,"n_rows":11,"n_cols":17,"rows_kept":11,"merged":[[1,0,1,16],[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],[3,6,3,16],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,16],[9,0,9,2]]}
[{"$nulls":16},"预算08表"]
["2026年政府购买服务预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$nulls":15},"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"]
[{"$nulls":6},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位自筹"]
[{"$nulls":7},"小计",{"$nulls":3},"小计","事业收入","事业单位\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]
[]
[]
["合  计"]
["备注：我单位本年度无政府购买服务预算安排，故本表公开为空表。"]

{"sheet":"省对下转移支付预算表09-1","index":12,"n_rows":10,"n_cols":23,"rows_kept":10,"merged":[[1,0,1,22],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,22]]}
[{"$nulls":22},"预算09-1表"]
["2026年省对下转移支付预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$nulls":21},"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"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[]
[]
["合计"]
["备注：我单位本年度无省对下转移支付安排，故本表公开为空表。"]

{"sheet":"省对下转移支付绩效目标表09-2","index":13,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[1,0,1,10],[2,0,2,8]]}
[{"$nulls":10},"预算09-2表"]
["2026年省对下转移支付绩效目标表"]
["单位名称：云南省体育场地设施建设管理中心"]
["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]
[]
[]
["备注：我单位本年度无省对下转移支付绩效目标，故本表公开为空表。"]

{"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]]}
[{"$nulls":7},"预算10表"]
["2026年新增资产配置表"]
["单位名称：云南省体育场地设施建设管理中心"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
["合计"]
[]
["备注：我单位本年度无新增资产配置支付安排，故本表公开为空表。"]

{"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]]}
[{"$nulls":10},"预算11表"]
["2026年中央转移支付补助项目支出预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$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"]
["备注：我单位本年度无中央转移支付补助项目支出安排，故本表公开为空表。"]

{"sheet":"单位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],[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]]}
[{"$nulls":6},"预算12表"]
["2026年单位项目中期规划预算表"]
["单位名称：云南省体育场地设施建设管理中心",{"$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"]
["备注：我单位本年度无项目支出安排，故本表公开为空表。"]