{"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"],"not_rendered":{"defined_names":6},"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},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":4725948.9,"d":"4,725,948.90"},{"$f":"\"一\"&\"、\"&\"文化旅游体育与传媒支出\"","v":"一、文化旅游体育与传媒支出"},{"v":59770847.98,"d":"59,770,847.98"}]
["二、政府性基金预算拨款收入",{"v":30361500,"d":"30,361,500.00"},{"$f":"\"二\"&\"、\"&\"社会保障和就业支出\"","v":"二、社会保障和就业支出"},{"v":1936277,"d":"1,936,277.00"}]
["三、国有资本经营预算拨款收入",null,{"$f":"\"三\"&\"、\"&\"卫生健康支出\"","v":"三、卫生健康支出"},{"v":1354975.5,"d":"1,354,975.50"}]
["四、财政专户管理资金收入",null,{"$f":"\"四\"&\"、\"&\"住房保障支出\"","v":"四、住房保障支出"},{"v":1057872,"d":"1,057,872.00"}]
["五、单位资金",{"v":55086023.58,"d":"55,086,023.58"},{"$f":"\"五\"&\"、\"&\"其他支出\"","v":"五、其他支出"},{"v":30861500,"d":"30,861,500.00"}]
["1、事业收入",{"v":54316023.58,"d":"54,316,023.58"}]
["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",{"v":770000,"d":"770,000.00"}]
["本年收入合计",{"v":90173472.48,"d":"90,173,472.48"},"本年支出合计",{"v":94981472.48,"d":"94,981,472.48"}]
["上年结转结余",{"v":4808000,"d":"4,808,000.00"},"年终结转结余"]
["1、财政拨款结转结余",{"v":500000,"d":"500,000.00"},"1、财政拨款结转结余"]
["2、非财政拨款结余",{"v":4308000,"d":"4,308,000.00"},"2、非财政拨款结余"]
["收  入  总  计",{"v":94981472.48,"d":"94,981,472.48"},"支 出 总 计",{"v":94981472.48,"d":"94,981,472.48"}]

{"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":16},"单位:元","单位:元"]
["单位代码","单位名称","合计","本年收入",{"$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]
["109008","云南省昆明海埂体育训练基地",{"v":94981472.48,"d":"94,981,472.48"},{"v":90173472.48,"d":"90,173,472.48"},{"v":4725948.9,"d":"4,725,948.90"},{"v":30361500,"d":"30,361,500.00"},null,null,{"v":55086023.58,"d":"55,086,023.58"},{"v":54316023.58,"d":"54,316,023.58"},{"$nulls":3},{"v":770000,"d":"770,000.00"},{"v":4808000,"d":"4,808,000.00"},null,{"v":500000,"d":"500,000.00"},null,{"v":4308000,"d":"4,308,000.00"}]
["合计",null,{"v":94981472.48,"d":"94,981,472.48"},{"v":90173472.48,"d":"90,173,472.48"},{"v":4725948.9,"d":"4,725,948.90"},{"v":30361500,"d":"30,361,500.00"},null,null,{"v":55086023.58,"d":"55,086,023.58"},{"v":54316023.58,"d":"54,316,023.58"},{"$nulls":3},{"v":770000,"d":"770,000.00"},{"v":4808000,"d":"4,808,000.00"},null,{"v":500000,"d":"500,000.00"},null,{"v":4308000,"d":"4,308,000.00"}]

{"sheet":"单位支出预算表01-3","index":2,"n_rows":28,"n_cols":15,"rows_kept":28,"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],[27,0,27,1]]}
[{"$nulls":14},"预算01-3表"]
["2026年单位支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":13},"单位:元"]
["科目编码","科目名称","合计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户管理的支出","单位资金","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[{"$nulls":3},"小计","基本支出","项目支出",{"$nulls":3},"小计","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["207","文化旅游体育与传媒支出",{"v":59770847.98,"d":"59,770,847.98"},{"v":3873759.76,"d":"3,873,759.76"},{"v":3873759.76,"d":"3,873,759.76"},{"$nulls":4},{"v":55897088.22,"d":"55,897,088.22"},{"v":55127088.22,"d":"55,127,088.22"},{"$nulls":3},{"v":770000,"d":"770,000.00"}]
["20703","体育",{"v":59770847.98,"d":"59,770,847.98"},{"v":3873759.76,"d":"3,873,759.76"},{"v":3873759.76,"d":"3,873,759.76"},{"$nulls":4},{"v":55897088.22,"d":"55,897,088.22"},{"v":55127088.22,"d":"55,127,088.22"},{"$nulls":3},{"v":770000,"d":"770,000.00"}]
["2070306","体育训练",{"v":59770847.98,"d":"59,770,847.98"},{"v":3873759.76,"d":"3,873,759.76"},{"v":3873759.76,"d":"3,873,759.76"},{"$nulls":4},{"v":55897088.22,"d":"55,897,088.22"},{"v":55127088.22,"d":"55,127,088.22"},{"$nulls":3},{"v":770000,"d":"770,000.00"}]
["208","社会保障和就业支出",{"v":1936277,"d":"1,936,277.00"},{"v":41840.93,"d":"41,840.93"},{"v":41840.93,"d":"41,840.93"},{"$nulls":4},{"v":1894436.07,"d":"1,894,436.07"},{"v":1894436.07,"d":"1,894,436.07"}]
["20805","行政事业单位养老支出",{"v":1813279,"d":"1,813,279.00"},{"v":34020,"d":"34,020.00"},{"v":34020,"d":"34,020.00"},{"$nulls":4},{"v":1779259,"d":"1,779,259.00"},{"v":1779259,"d":"1,779,259.00"}]
["2080502","事业单位离退休",{"v":34020,"d":"34,020.00"},{"v":34020,"d":"34,020.00"},{"v":34020,"d":"34,020.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":1186173,"d":"1,186,173.00"},{"$nulls":6},{"v":1186173,"d":"1,186,173.00"},{"v":1186173,"d":"1,186,173.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":593086,"d":"593,086.00"},{"$nulls":6},{"v":593086,"d":"593,086.00"},{"v":593086,"d":"593,086.00"}]
["20899","其他社会保障和就业支出",{"v":122998,"d":"122,998.00"},{"v":7820.93,"d":"7,820.93"},{"v":7820.93,"d":"7,820.93"},{"$nulls":4},{"v":115177.07,"d":"115,177.07"},{"v":115177.07,"d":"115,177.07"}]
["2089999","其他社会保障和就业支出",{"v":122998,"d":"122,998.00"},{"v":7820.93,"d":"7,820.93"},{"v":7820.93,"d":"7,820.93"},{"$nulls":4},{"v":115177.07,"d":"115,177.07"},{"v":115177.07,"d":"115,177.07"}]
["210","卫生健康支出",{"v":1354975.5,"d":"1,354,975.50"},{"v":810348.21,"d":"810,348.21"},{"v":810348.21,"d":"810,348.21"},{"$nulls":4},{"v":544627.29,"d":"544,627.29"},{"v":544627.29,"d":"544,627.29"}]
["21011","行政事业单位医疗",{"v":1354975.5,"d":"1,354,975.50"},{"v":810348.21,"d":"810,348.21"},{"v":810348.21,"d":"810,348.21"},{"$nulls":4},{"v":544627.29,"d":"544,627.29"},{"v":544627.29,"d":"544,627.29"}]
["2101102","事业单位医疗",{"v":875460,"d":"875,460.00"},{"v":391046.57,"d":"391,046.57"},{"v":391046.57,"d":"391,046.57"},{"$nulls":4},{"v":484413.43,"d":"484,413.43"},{"v":484413.43,"d":"484,413.43"}]
["2101103","公务员医疗补助",{"v":429147,"d":"429,147.00"},{"v":368933.14,"d":"368,933.14"},{"v":368933.14,"d":"368,933.14"},{"$nulls":4},{"v":60213.86,"d":"60,213.86"},{"v":60213.86,"d":"60,213.86"}]
["2101199","其他行政事业单位医疗支出",{"v":50368.5,"d":"50,368.50"},{"v":50368.5,"d":"50,368.50"},{"v":50368.5,"d":"50,368.50"}]
["221","住房保障支出",{"v":1057872,"d":"1,057,872.00"},{"$nulls":6},{"v":1057872,"d":"1,057,872.00"},{"v":1057872,"d":"1,057,872.00"}]
["22102","住房改革支出",{"v":1057872,"d":"1,057,872.00"},{"$nulls":6},{"v":1057872,"d":"1,057,872.00"},{"v":1057872,"d":"1,057,872.00"}]
["2210201","住房公积金",{"v":1057872,"d":"1,057,872.00"},{"$nulls":6},{"v":1057872,"d":"1,057,872.00"},{"v":1057872,"d":"1,057,872.00"}]
["229","其他支出",{"v":30861500,"d":"30,861,500.00"},{"$nulls":3},{"v":30861500,"d":"30,861,500.00"}]
["22960","彩票公益金安排的支出",{"v":30861500,"d":"30,861,500.00"},{"$nulls":3},{"v":30861500,"d":"30,861,500.00"}]
["2296003","用于体育事业的彩票公益金支出",{"v":30861500,"d":"30,861,500.00"},{"$nulls":3},{"v":30861500,"d":"30,861,500.00"}]
["合  计","合  计",{"v":94981472.48,"d":"94,981,472.48"},{"v":4725948.9,"d":"4,725,948.90"},{"v":4725948.9,"d":"4,725,948.90"},null,{"v":30861500,"d":"30,861,500.00"},null,null,{"v":59394023.58,"d":"59,394,023.58"},{"v":58624023.58,"d":"58,624,023.58"},{"$nulls":3},{"v":770000,"d":"770,000.00"}]

{"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},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":35087448.9,"d":"35,087,448.90"},"一、本年支出",{"v":35587448.9,"d":"35,587,448.90"}]
["（一）一般公共预算拨款",{"v":4725948.9,"d":"4,725,948.90"},{"$f":"\"（一）\"&\"文化旅游体育与传媒支出\"","v":"（一）文化旅游体育与传媒支出"},{"v":3873759.76,"d":"3,873,759.76"}]
["（二）政府性基金预算拨款",{"v":30361500,"d":"30,361,500.00"},{"$f":"\"（二）\"&\"社会保障和就业支出\"","v":"（二）社会保障和就业支出"},{"v":41840.93,"d":"41,840.93"}]
["（三）国有资本经营预算拨款",null,{"$f":"\"（三）\"&\"卫生健康支出\"","v":"（三）卫生健康支出"},{"v":810348.21,"d":"810,348.21"}]
["二、上年结转",{"v":500000,"d":"500,000.00"},{"$f":"\"（四）\"&\"住房保障支出\"","v":"（四）住房保障支出"}]
["（一）一般公共预算拨款",null,{"$f":"\"（五）\"&\"其他支出\"","v":"（五）其他支出"},{"v":30861500,"d":"30,861,500.00"}]
["（二）政府性基金预算拨款",{"v":500000,"d":"500,000.00"}]
["（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":35587448.9,"d":"35,587,448.90"},"支 出 总 计",{"v":35587448.9,"d":"35,587,448.90"}]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":20,"n_cols":7,"rows_kept":20,"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],[19,0,19,1]]}
[{"$nulls":6},"预算02-2表"]
["2026年一般公共预算支出预算表（按功能科目分类）"]
[{"$f":"\"单位名称：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":5},"单位:元"]
["单位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":3873759.76,"d":"3,873,759.76"},{"v":3873759.76,"d":"3,873,759.76"},{"v":3724769,"d":"3,724,769.00"},{"v":148990.76,"d":"148,990.76"}]
["20703","体育",{"v":3873759.76,"d":"3,873,759.76"},{"v":3873759.76,"d":"3,873,759.76"},{"v":3724769,"d":"3,724,769.00"},{"v":148990.76,"d":"148,990.76"}]
["2070306","体育训练",{"v":3873759.76,"d":"3,873,759.76"},{"v":3873759.76,"d":"3,873,759.76"},{"v":3724769,"d":"3,724,769.00"},{"v":148990.76,"d":"148,990.76"}]
["208","社会保障和就业支出",{"v":41840.93,"d":"41,840.93"},{"v":41840.93,"d":"41,840.93"},{"v":7820.93,"d":"7,820.93"},{"v":34020,"d":"34,020.00"}]
["20805","行政事业单位养老支出",{"v":34020,"d":"34,020.00"},{"v":34020,"d":"34,020.00"},null,{"v":34020,"d":"34,020.00"}]
["2080502","事业单位离退休",{"v":34020,"d":"34,020.00"},{"v":34020,"d":"34,020.00"},null,{"v":34020,"d":"34,020.00"}]
["20899","其他社会保障和就业支出",{"v":7820.93,"d":"7,820.93"},{"v":7820.93,"d":"7,820.93"},{"v":7820.93,"d":"7,820.93"}]
["2089999","其他社会保障和就业支出",{"v":7820.93,"d":"7,820.93"},{"v":7820.93,"d":"7,820.93"},{"v":7820.93,"d":"7,820.93"}]
["210","卫生健康支出",{"v":810348.21,"d":"810,348.21"},{"v":810348.21,"d":"810,348.21"},{"v":810348.21,"d":"810,348.21"}]
["21011","行政事业单位医疗",{"v":810348.21,"d":"810,348.21"},{"v":810348.21,"d":"810,348.21"},{"v":810348.21,"d":"810,348.21"}]
["2101102","事业单位医疗",{"v":391046.57,"d":"391,046.57"},{"v":391046.57,"d":"391,046.57"},{"v":391046.57,"d":"391,046.57"}]
["2101103","公务员医疗补助",{"v":368933.14,"d":"368,933.14"},{"v":368933.14,"d":"368,933.14"},{"v":368933.14,"d":"368,933.14"}]
["2101199","其他行政事业单位医疗支出",{"v":50368.5,"d":"50,368.50"},{"v":50368.5,"d":"50,368.50"},{"v":50368.5,"d":"50,368.50"}]
["合  计","合  计",{"v":4725948.9,"d":"4,725,948.90"},{"v":4725948.9,"d":"4,725,948.90"},{"v":4542938.14,"d":"4,542,938.14"},{"v":183010.76,"d":"183,010.76"}]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":5,"n_rows":9,"n_cols":6,"rows_kept":9,"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$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]
[]
[]
["注：本单位无政府购买服务，公开表为空表。"]

{"sheet":"单位基本支出预算表04","index":6,"n_rows":44,"n_cols":23,"rows_kept":44,"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],[43,0,43,6]]}
[{"$nulls":22},"预算04表"]
["2026年单位基本支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":21},"单位：元"]
["单位名称","项目代码","项目名称","功能科目编码","功能科目名称","经济科目编码","经济科目名称","资金来源"]
[{"$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]
["云南省昆明海埂体育训练基地",{"$nulls":6},{"v":53580072.48,"d":"53,580,072.48"},{"v":4725948.9,"d":"4,725,948.90"},{"v":1217996.11,"d":"1,217,996.11"},{"v":5070,"d":"5,070.00"},{"v":3502882.79,"d":"3,502,882.79"},{"$nulls":5},{"v":48854123.58,"d":"48,854,123.58"},{"v":48854123.58,"d":"48,854,123.58"}]
["云南省昆明海埂体育训练基地","530000210000000045005","事业人员支出工资","2070306","体育训练","30101","基本工资",{"v":2750000,"d":"2,750,000.00"},{"v":2595372,"d":"2,595,372.00"},{"v":648843,"d":"648,843.00"},null,{"v":1946529,"d":"1,946,529.00"},{"$nulls":5},{"v":154628,"d":"154,628.00"},{"v":154628,"d":"154,628.00"}]
["云南省昆明海埂体育训练基地","530000210000000045005","事业人员支出工资","2070306","体育训练","30102","津贴补贴",{"v":516,"d":"516.00"},{"v":516,"d":"516.00"},{"v":129,"d":"129.00"},null,{"v":387,"d":"387.00"}]
["云南省昆明海埂体育训练基地","530000210000000045005","事业人员支出工资","2070306","体育训练","30103","奖金",{"v":227766,"d":"227,766.00"},{"v":216281,"d":"216,281.00"},{"v":54070.25,"d":"54,070.25"},null,{"v":162210.75,"d":"162,210.75"},{"$nulls":5},{"v":11485,"d":"11,485.00"},{"v":11485,"d":"11,485.00"}]
["云南省昆明海埂体育训练基地","530000210000000045005","事业人员支出工资","2070306","体育训练","30107","绩效工资",{"v":6397601.5,"d":"6,397,601.50"},{"v":912600,"d":"912,600.00"},{"v":226882.5,"d":"226,882.50"},{"v":5070,"d":"5,070.00"},{"v":680647.5,"d":"680,647.50"},{"$nulls":5},{"v":5485001.5,"d":"5,485,001.50"},{"v":5485001.5,"d":"5,485,001.50"}]
["云南省昆明海埂体育训练基地","530000210000000045006","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",{"v":1186173,"d":"1,186,173.00"},{"$nulls":9},{"v":1186173,"d":"1,186,173.00"},{"v":1186173,"d":"1,186,173.00"}]
["云南省昆明海埂体育训练基地","530000210000000045006","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":122998,"d":"122,998.00"},{"v":7820.93,"d":"7,820.93"},{"v":1955.23,"d":"1,955.23"},null,{"v":5865.7,"d":"5,865.70"},{"$nulls":5},{"v":115177.07,"d":"115,177.07"},{"v":115177.07,"d":"115,177.07"}]
["云南省昆明海埂体育训练基地","530000210000000045006","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":875460,"d":"875,460.00"},{"v":391046.57,"d":"391,046.57"},{"v":97761.64,"d":"97,761.64"},null,{"v":293284.93,"d":"293,284.93"},{"$nulls":5},{"v":484413.43,"d":"484,413.43"},{"v":484413.43,"d":"484,413.43"}]
["云南省昆明海埂体育训练基地","530000210000000045006","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":429147,"d":"429,147.00"},{"v":368933.14,"d":"368,933.14"},{"v":92233.29,"d":"92,233.29"},null,{"v":276699.85,"d":"276,699.85"},{"$nulls":5},{"v":60213.86,"d":"60,213.86"},{"v":60213.86,"d":"60,213.86"}]
["云南省昆明海埂体育训练基地","530000210000000045006","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":50368.5,"d":"50,368.50"},{"v":50368.5,"d":"50,368.50"},{"v":50368.5,"d":"50,368.50"}]
["云南省昆明海埂体育训练基地","530000210000000045007","社会保障缴费（职业年金单位缴费）","2080506","机关事业单位职业年金缴费支出","30109","职业年金缴费",{"v":593086,"d":"593,086.00"},{"$nulls":9},{"v":593086,"d":"593,086.00"},{"v":593086,"d":"593,086.00"}]
["云南省昆明海埂体育训练基地","530000210000000045008","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":1057872,"d":"1,057,872.00"},{"$nulls":9},{"v":1057872,"d":"1,057,872.00"},{"v":1057872,"d":"1,057,872.00"}]
["云南省昆明海埂体育训练基地","530000210000000045011","公车购置及运维费","2070306","体育训练","30231","公务用车运行维护费",{"v":67500,"d":"67,500.00"},{"$nulls":9},{"v":67500,"d":"67,500.00"},{"v":67500,"d":"67,500.00"}]
["云南省昆明海埂体育训练基地","530000210000000045013","公务接待费","2070306","体育训练","30217","公务接待费",{"v":9000,"d":"9,000.00"},{"$nulls":9},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045015","工会经费","2070306","体育训练","30228","工会经费",{"v":278089.88,"d":"278,089.88"},{"v":74495.38,"d":"74,495.38"},{"v":18623.85,"d":"18,623.85"},null,{"v":55871.53,"d":"55,871.53"},{"$nulls":5},{"v":203594.5,"d":"203,594.50"},{"v":203594.5,"d":"203,594.50"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30201","办公费",{"v":201515,"d":"201,515.00"},{"$nulls":9},{"v":201515,"d":"201,515.00"},{"v":201515,"d":"201,515.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30202","印刷费",{"v":31000,"d":"31,000.00"},{"$nulls":9},{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30204","手续费",{"v":19000,"d":"19,000.00"},{"$nulls":9},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30205","水费",{"v":790000,"d":"790,000.00"},{"$nulls":9},{"v":790000,"d":"790,000.00"},{"v":790000,"d":"790,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30206","电费",{"v":3900000,"d":"3,900,000.00"},{"$nulls":9},{"v":3900000,"d":"3,900,000.00"},{"v":3900000,"d":"3,900,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30207","邮电费",{"v":410000,"d":"410,000.00"},{"$nulls":9},{"v":410000,"d":"410,000.00"},{"v":410000,"d":"410,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30209","物业管理费",{"v":3703998.65,"d":"3,703,998.65"},{"$nulls":9},{"v":3703998.65,"d":"3,703,998.65"},{"v":3703998.65,"d":"3,703,998.65"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30211","差旅费",{"v":300000,"d":"300,000.00"},{"$nulls":9},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30213","维修（护）费",{"v":100000,"d":"100,000.00"},{"$nulls":9},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30216","培训费",{"v":190000,"d":"190,000.00"},{"$nulls":9},{"v":190000,"d":"190,000.00"},{"v":190000,"d":"190,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30218","专用材料费",{"v":1006600,"d":"1,006,600.00"},{"$nulls":9},{"v":1006600,"d":"1,006,600.00"},{"v":1006600,"d":"1,006,600.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30225","专用燃料费",{"v":660600,"d":"660,600.00"},{"$nulls":9},{"v":660600,"d":"660,600.00"},{"v":660600,"d":"660,600.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30226","劳务费",{"v":2207000,"d":"2,207,000.00"},{"$nulls":9},{"v":2207000,"d":"2,207,000.00"},{"v":2207000,"d":"2,207,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30227","委托业务费",{"v":5500000,"d":"5,500,000.00"},{"$nulls":9},{"v":5500000,"d":"5,500,000.00"},{"v":5500000,"d":"5,500,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30239","其他交通费用",{"v":374688,"d":"374,688.00"},{"$nulls":9},{"v":374688,"d":"374,688.00"},{"v":374688,"d":"374,688.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30240","税金及附加费用",{"v":1373145,"d":"1,373,145.00"},{"$nulls":9},{"v":1373145,"d":"1,373,145.00"},{"v":1373145,"d":"1,373,145.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","30299","其他商品和服务支出",{"v":16300063.15,"d":"16,300,063.15"},{"v":74495.38,"d":"74,495.38"},{"v":18623.85,"d":"18,623.85"},null,{"v":55871.53,"d":"55,871.53"},{"$nulls":5},{"v":16225567.77,"d":"16,225,567.77"},{"v":16225567.77,"d":"16,225,567.77"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","31002","办公设备购置",{"v":736000,"d":"736,000.00"},{"$nulls":9},{"v":736000,"d":"736,000.00"},{"v":736000,"d":"736,000.00"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2070306","体育训练","31003","专用设备购置",{"v":1696864.8,"d":"1,696,864.80"},{"$nulls":9},{"v":1696864.8,"d":"1,696,864.80"},{"v":1696864.8,"d":"1,696,864.80"}]
["云南省昆明海埂体育训练基地","530000210000000045016","一般公用经费","2080502","事业单位离退休","30299","其他商品和服务支出",{"v":34020,"d":"34,020.00"},{"v":34020,"d":"34,020.00"},{"v":8505,"d":"8,505.00"},null,{"v":25515,"d":"25,515.00"}]
["合  计",{"$nulls":6},{"v":53580072.48,"d":"53,580,072.48"},{"v":4725948.9,"d":"4,725,948.90"},{"v":1217996.11,"d":"1,217,996.11"},{"v":5070,"d":"5,070.00"},{"v":3502882.79,"d":"3,502,882.79"},{"$nulls":5},{"v":48854123.58,"d":"48,854,123.58"},{"v":48854123.58,"d":"48,854,123.58"}]

{"sheet":"单位项目支出预算表05-1","index":7,"n_rows":35,"n_cols":23,"rows_kept":35,"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],[34,0,34,7]]}
[{"$nulls":22},"预算05-1表"]
["2026年单位项目支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},"单位名称：云南省昆明海埂体育训练基地",{"$nulls":20},"单位：元"]
["项目分类","项目代码","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","本年拨款",{"$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,"海埂基地公务用车购置专项经费",{"$nulls":5},{"v":250000,"d":"250,000.00"},{"$nulls":8},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
["公车购置及运维费","530000241100002038792","海埂基地公务用车购置专项经费","云南省昆明海埂体育训练基地","2070306","体育训练","31013","公务用车购置",{"v":250000,"d":"250,000.00"},{"$nulls":8},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
[null,null,"海埂基地体彩公益金专项经费",{"$nulls":5},{"v":29091500,"d":"29,091,500.00"},null,null,{"v":28591500,"d":"28,591,500.00"},null,null,{"v":500000,"d":"500,000.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30202","印刷费",{"v":1280,"d":"1,280.00"},null,null,{"v":1280,"d":"1,280.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30211","差旅费",{"v":1025400,"d":"1,025,400.00"},null,null,{"v":601000,"d":"601,000.00"},null,null,{"v":424400,"d":"424,400.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30213","维修（护）费",{"v":5887500,"d":"5,887,500.00"},null,null,{"v":5887500,"d":"5,887,500.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30216","培训费",{"v":2620000,"d":"2,620,000.00"},null,null,{"v":2620000,"d":"2,620,000.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30218","专用材料费",{"v":674945,"d":"674,945.00"},null,null,{"v":613745,"d":"613,745.00"},null,null,{"v":61200,"d":"61,200.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30225","专用燃料费",{"v":136105,"d":"136,105.00"},null,null,{"v":136105,"d":"136,105.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30226","劳务费",{"v":12800,"d":"12,800.00"},null,null,{"v":12800,"d":"12,800.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30227","委托业务费",{"v":3863000,"d":"3,863,000.00"},null,null,{"v":3848600,"d":"3,848,600.00"},null,null,{"v":14400,"d":"14,400.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30240","税金及附加费用",{"v":20000,"d":"20,000.00"},null,null,{"v":20000,"d":"20,000.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30299","其他商品和服务支出",{"v":2859150,"d":"2,859,150.00"},null,null,{"v":2859150,"d":"2,859,150.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","31003","专用设备购置",{"v":5471320,"d":"5,471,320.00"},null,null,{"v":5471320,"d":"5,471,320.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","31006","大型修缮",{"v":6400000,"d":"6,400,000.00"},null,null,{"v":6400000,"d":"6,400,000.00"}]
["事业发展类","530000221100000196425","海埂基地体彩公益金专项经费","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","31007","信息网络及软件购置更新",{"v":120000,"d":"120,000.00"},null,null,{"v":120000,"d":"120,000.00"}]
[null,null,"海埂基地体彩公益金专项资金",{"$nulls":5},{"v":1770000,"d":"1,770,000.00"},null,null,{"v":1770000,"d":"1,770,000.00"}]
["其他运转类","530000261100004740971","海埂基地体彩公益金专项资金","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30205","水费",{"v":150000,"d":"150,000.00"},null,null,{"v":150000,"d":"150,000.00"}]
["其他运转类","530000261100004740971","海埂基地体彩公益金专项资金","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30206","电费",{"v":1030000,"d":"1,030,000.00"},null,null,{"v":1030000,"d":"1,030,000.00"}]
["其他运转类","530000261100004740971","海埂基地体彩公益金专项资金","云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出","30209","物业管理费",{"v":590000,"d":"590,000.00"},null,null,{"v":590000,"d":"590,000.00"}]
[null,null,"零星维修专项经费",{"$nulls":5},{"v":1440000,"d":"1,440,000.00"},{"$nulls":8},{"v":1440000,"d":"1,440,000.00"},{"v":670000,"d":"670,000.00"},{"$nulls":3},{"v":770000,"d":"770,000.00"}]
["事业发展类","530000210000000038810","零星维修专项经费","云南省昆明海埂体育训练基地","2070306","体育训练","30213","维修（护）费",{"v":1380000,"d":"1,380,000.00"},{"$nulls":8},{"v":1380000,"d":"1,380,000.00"},{"v":670000,"d":"670,000.00"},{"$nulls":3},{"v":710000,"d":"710,000.00"}]
["事业发展类","530000210000000038810","零星维修专项经费","云南省昆明海埂体育训练基地","2070306","体育训练","31003","专用设备购置",{"v":60000,"d":"60,000.00"},{"$nulls":8},{"v":60000,"d":"60,000.00"},{"$nulls":4},{"v":60000,"d":"60,000.00"}]
[null,null,"其他人员支出",{"$nulls":5},{"v":8770000,"d":"8,770,000.00"},{"$nulls":8},{"v":8770000,"d":"8,770,000.00"},{"v":8770000,"d":"8,770,000.00"}]
["民生类","530000231100001110003","其他人员支出","云南省昆明海埂体育训练基地","2070306","体育训练","30199","其他工资福利支出",{"v":8770000,"d":"8,770,000.00"},{"$nulls":8},{"v":8770000,"d":"8,770,000.00"},{"v":8770000,"d":"8,770,000.00"}]
[null,null,"因公出国（境）专项经费",{"$nulls":5},{"v":79900,"d":"79,900.00"},{"$nulls":8},{"v":79900,"d":"79,900.00"},{"v":79900,"d":"79,900.00"}]
["因公出国（境）经费","530000241100002038814","因公出国（境）专项经费","云南省昆明海埂体育训练基地","2070306","体育训练","30212","因公出国（境）费用",{"v":79900,"d":"79,900.00"},{"$nulls":8},{"v":79900,"d":"79,900.00"},{"v":79900,"d":"79,900.00"}]
["合  计",{"$nulls":7},{"v":41401400,"d":"41,401,400.00"},null,null,{"v":30361500,"d":"30,361,500.00"},null,null,{"v":500000,"d":"500,000.00"},null,null,{"v":10539900,"d":"10,539,900.00"},{"v":9769900,"d":"9,769,900.00"},{"$nulls":3},{"v":770000,"d":"770,000.00"}]

{"sheet":"单位项目支出绩效目标表05-2","index":8,"n_rows":87,"n_cols":10,"rows_kept":87,"merged":[[1,0,1,9],[2,0,2,7],[6,0,11,0],[6,1,11,1],[12,0,17,0],[12,1,17,1],[18,0,22,0],[18,1,22,1],[23,0,28,0],[23,1,28,1],[29,0,80,0],[29,1,80,1],[81,0,86,0],[81,1,86,1]]}
[{"$nulls":9},"预算05-2表"]
["2026年单位项目支出绩效目标表"]
[{"$f":"\"单位名称：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"}]
["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]
["云南省昆明海埂体育训练基地"]
["其他人员支出","做好本单位人员、公用经费保障，确保全年126人工资正常发放，按规定落实2026年编外人员各项待遇，为运动员及教练员等提供坚实的后勤保障，更好地服务竞技体育。","产出指标","数量指标","保障外聘人员数量",">=","126","人","定量指标","反映保障外聘人员数量。"]
["其他人员支出","做好本部门人员、公用经费保障，确保全年126人工资正常发放，按规定落实2026年编外人员各项待遇，为运动员及教练员等提供坚实的后勤保障，更好的服务竞技体育。","产出指标","质量指标","外聘人员工资发放准确率","=","100","%","定量指标","反映外聘人员工资发放准确率。"]
["其他人员支出","做好本部门人员、公用经费保障，确保全年126人工资正常发放，按规定落实2026年编外人员各项待遇，为运动员及教练员等提供坚实的后勤保障，更好的服务竞技体育。","产出指标","质量指标","外聘人员工作考核达标率",">=","95","%","定量指标","反映外聘人员工作考核达标情况"]
["其他人员支出","做好本部门人员、公用经费保障，确保全年126人工资正常发放，按规定落实2026年编外人员各项待遇，为运动员及教练员等提供坚实的后勤保障，更好的服务竞技体育。","产出指标","时效指标","外聘人员月工资发放时间","<=","20","日","定量指标","反映外聘人员月工资发放时间"]
["其他人员支出","做好本部门人员、公用经费保障，确保全年126人工资正常发放，按规定落实2026年编外人员各项待遇，为运动员及教练员等提供坚实的后勤保障，更好的服务竞技体育。","效益指标","社会效益","关键岗位人员保障率","=","100","%","定量指标","反映关键岗位人员保障率。"]
["其他人员支出","做好本部门人员、公用经费保障，确保全年126人工资正常发放，按规定落实2026年编外人员各项待遇，为运动员及教练员等提供坚实的后勤保障，更好的服务竞技体育。","满意度指标","服务对象满意度","外聘人员满意度",">=","90","%","定量指标","反映社会公众对单位（单位）履职情况的满意程度。"]
["因公出国（境）专项经费","结合实际工作需要，按照省体育局关于在海埂基地大力推进“云南高原医科训一体化综合体”项目工作部署，2026年海埂基地拟组织相关人员出访西班牙开展体育医科训方面的专项学习调研，重点学习西班牙在体育科学训练、科学研究、运动医学和康复领域的先进管理经验及医科训项目建设运营经验。同时结合云南体育对外交流和基地经营创收需要，拟在出访期间专程拜会足球项目外国国家队、协会、俱乐部负责人，寻求下一步在驻训队伍引进、赛事活动举办、体育文化交流等方面的合作机会。","产出指标","数量指标","因公出国（境）人次",">=","6","人/次","定量指标","反映因公出国（境）人次"]
["因公出国（境）专项经费","结合实际工作需要，按照省体育局关于在海埂基地大力推进“云南高原医科训一体化综合体”项目工作部署，2026年海埂基地拟组织相关人员出访西班牙开展体育医科训方面的专项学习调研，重点学习西班牙在体育科学训练、科学研究、运动医学和康复领域的先进管理经验及医科训项目建设运营经验。同时结合云南体育对外交流和基地经营创收需要，拟在出访期间专程拜会足球项目外国国家队、协会、俱乐部负责人，寻求下一步在驻训队伍引进、赛事活动举办、体育文化交流等方面的合作机会。","产出指标","质量指标","因公出国（境）计划任务完成率","=","100","%","定量指标","反映因公出国（境）计划任务完成率"]
["因公出国（境）专项经费","结合实际工作需要，按照省体育局关于在海埂基地大力推进“云南高原医科训一体化综合体”项目工作部署，2026年海埂基地拟组织相关人员出访西班牙开展体育医科训方面的专项学习调研，重点学习西班牙在体育科学训练、科学研究、运动医学和康复领域的先进管理经验及医科训项目建设运营经验。同时结合云南体育对外交流和基地经营创收需要，拟在出访期间专程拜会足球项目外国国家队、协会、俱乐部负责人，寻求下一步在驻训队伍引进、赛事活动举办、体育文化交流等方面的合作机会。","产出指标","质量指标","出访形成报告数",">=","2","份","定量指标","反映组团出访形成的报告数量情况。"]
["因公出国（境）专项经费","结合实际工作需要，按照省体育局关于在海埂基地大力推进“云南高原医科训一体化综合体”项目工作部署，2026年海埂基地拟组织相关人员出访西班牙开展体育医科训方面的专项学习调研，重点学习西班牙在体育科学训练、科学研究、运动医学和康复领域的先进管理经验及医科训项目建设运营经验。同时结合云南体育对外交流和基地经营创收需要，拟在出访期间专程拜会足球项目外国国家队、协会、俱乐部负责人，寻求下一步在驻训队伍引进、赛事活动举办、体育文化交流等方面的合作机会。","产出指标","时效指标","因公出国（境）计划按时完成率","=","100","%","定量指标","反映因公出国（境）计划按时完成率"]
["因公出国（境）专项经费","结合实际工作需要，按照省体育局关于在海埂基地大力推进“云南高原医科训一体化综合体”项目工作部署，2026年海埂基地拟组织相关人员出访西班牙开展体育医科训方面的专项学习调研，重点学习西班牙在体育科学训练、科学研究、运动医学和康复领域的先进管理经验及医科训项目建设运营经验。同时结合云南体育对外交流和基地经营创收需要，拟在出访期间专程拜会足球项目外国国家队、协会、俱乐部负责人，寻求下一步在驻训队伍引进、赛事活动举办、体育文化交流等方面的合作机会。","效益指标","社会效益","出访促进成果数",">=","2.00","个","定量指标","反映出访成效，即组团出访促进成果数。"]
["因公出国（境）专项经费","结合实际工作需要，按照省体育局关于在海埂基地大力推进“云南高原医科训一体化综合体”项目工作部署，2026年海埂基地拟组织相关人员出访西班牙开展体育医科训方面的专项学习调研，重点学习西班牙在体育科学训练、科学研究、运动医学和康复领域的先进管理经验及医科训项目建设运营经验。同时结合云南体育对外交流和基地经营创收需要，拟在出访期间专程拜会足球项目外国国家队、协会、俱乐部负责人，寻求下一步在驻训队伍引进、赛事活动举办、体育文化交流等方面的合作机会。","满意度指标","服务对象满意度","交流对象满意度",">=","90","%","定量指标","反映因公出国（境）使交流对象的满意度"]
["海埂基地体彩公益金专项资金","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n","产出指标","数量指标","备战第十六届全运会场馆开放天数",">=","300","天","定量指标","反映大型场馆全年开放的天数情况"]
["海埂基地体彩公益金专项资金","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n","产出指标","质量指标","省级运动员日均训练时长",">=","8","小时","定量指标","反映省级运动员日均训练时长"]
["海埂基地体彩公益金专项资金","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n","产出指标","时效指标","省级运动员训练场馆计划完成率","=","100","%","定量指标","反映省级运动员训练场馆计划完成率"]
["海埂基地体彩公益金专项资金","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n","效益指标","社会效益","保障运动员训练人数",">=","140","人","定量指标","反映保障运动员训练人数"]
["海埂基地体彩公益金专项资金","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n","满意度指标","服务对象满意度","接待对象的满意度",">=","90","%","定量指标","反映场馆接待参训运动员的满意程度。"]
["零星维修专项经费","对海埂基地现有场馆进行维修维护，涉及场地科机械维修和保养费用，综合馆场馆及健身器材维修保养，基地电梯空调保养、安保消防设备维修保养，维持正常功能使用，满足基本场馆运营使用要求，进一步完善整个体育训练基础配套设施，提高运动队训练条件，更好地服务各级国家队，地方队、国际高水平运动队。","产出指标","数量指标","场馆零星维修改造","=","1.00","项","定量指标","反映全年场地科机械维修和保养、综合馆场馆及健身器材维修保养、基地电梯空调保养、安保消防设备维修保养完成情况。"]
["零星维修专项经费","对海埂基地现有场馆进行维修维护，涉及场地科机械维修和保养费用，综合馆场馆及健身器材维修保养，基地电梯空调保养、安保消防设备维修保养，维持正常功能使用，满足基本场馆运营使用要求，进一步完善整个体育训练基础配套设施，提高运动队训练条件，更好的服务各级国家队，地方队、国际高水平运动队。","产出指标","质量指标","维修工程验收合格率","=","100","%","定量指标","反映场馆等零星修缮质量"]
["零星维修专项经费","对海埂基地现有场馆进行维修维护，涉及场地科机械维修和保养费用，综合馆场馆及健身器材维修保养，基地电梯空调保养、安保消防设备维修保养，维持正常功能使用，满足基本场馆运营使用要求，进一步完善整个体育训练基础配套设施，提高运动队训练条件，更好的服务各级国家队，地方队、国际高水平运动队。","产出指标","时效指标","维修计划执行及时率","=","100","%","定量指标","反映单位维修计划及时性"]
["零星维修专项经费","对海埂基地现有场馆进行维修维护，涉及场地科机械维修和保养费用，综合馆场馆及健身器材维修保养，基地电梯空调保养、安保消防设备维修保养，维持正常功能使用，满足基本场馆运营使用要求，进一步完善整个体育训练基础配套设施，提高运动队训练条件，更好的服务各级国家队，地方队、国际高水平运动队。","效益指标","社会效益","基地运转时长保障",">=","300","天","定量指标","反映体育场馆维修对训练队训练计划的影响，体育场馆维修保障运动队训练时长。"]
["零星维修专项经费","对海埂基地现有场馆进行维修维护，涉及场地科机械维修和保养费用，综合馆场馆及健身器材维修保养，基地电梯空调保养、安保消防设备维修保养，维持正常功能使用，满足基本场馆运营使用要求，进一步完善整个体育训练基础配套设施，提高运动队训练条件，更好的服务各级国家队，地方队、国际高水平运动队。","满意度指标","服务对象满意度","接待对象的满意度",">=","90","%","定量指标","反映场馆接待对象的满意程度。"]
["零星维修专项经费","对海埂基地现有场馆进行维修维护，涉及场地科机械维修和保养费用，综合馆场馆及健身器材维修保养，基地电梯空调保养、安保消防设备维修保养，维持正常功能使用，满足基本场馆运营使用要求，进一步完善整个体育训练基础配套设施，提高运动队训练条件，更好的服务各级国家队，地方队、国际高水平运动队。","成本指标","经济成本指标","单位购置成本","<=","30000","元","定量指标","反映单位购置成本"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","青少年体育管理干部培训期数","=","1.00","期","定量指标","反映预算单位（单位）组织开展各类培训的期数。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","青少年体育管理干部培训人数",">=","35.00","人","定量指标","反映青少年体育管理干部培训人数。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","备战经费专用设备购置数量",">=","22","台（件、套）","定量指标","反映备战第十六届全运会专用设备购置数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","运动表现中心应用软件数量","=","1.00","套","定量指标","反映运动表现与健康服务中心应用软件购置数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","攀岩墙专项设施器材购置数量","=","179","台（件、套）","定量指标","反映攀岩墙专项设施器材购置数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","攀岩墙动力绳购置数量","=","300.00","米","定量指标","反映攀岩墙动力绳购置数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","云南省裁判员培训班期数",">=","15.00","期","定量指标","反映云南省裁判员培训班期数"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","云南省裁判员培训人数",">=","900","人","定量指标","反映云南省裁判员培训人数。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","支持训练场馆设施维修数量","=","3.00","个","定量指标","反映支持训练场馆设施维修数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","支持攀岩墙场地设施建设数量","=","1.00","个","定量指标","反映攀岩墙建设支持场地设施改造的数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","支持人造草足球场设施数量","=","3.00","个","定量指标","反映人造草足球场维修支持场地设施数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","冷库和冻库购置设备数量","=","2.00","个","定量指标","反映冷库和冻库购置项目采购设备数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","医科训楼电梯购置数量","=","1.00","部","定量指标","反映电梯购置项目采购设备数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","运动促进健康中心购置设备数量","=","9","台","定量指标","反映运动促进健康中心采购设备数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","参加体育专业人才职称评审人次",">=","20","人次","定量指标","反映预算单位（单位）组织开展职称评审的人次"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","单次组织观赛人数",">=","8","人","定量指标","反映单次组织观赛人数"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","支持云南省城市足球联赛主场数",">=","16","个","定量指标","反映城市足球联赛支持云南省城市足球联赛主场数"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","内部道路改造工程完成数量","=","1.00","项","定量指标","反映11 号足球场周边道路及停车场改造工程完成数量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","数量指标","足球运动员参加全国比赛次数",">=","9","次","定量指标","反映足球运动员参加全国比赛次数"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","参训/参培人员（运动员）出勤率","=","100","%","定量指标","反映参训/参培人员出勤率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","职称评审考核通过率",">=","90","%","定量指标","反映体育专业人才职称评审考核通过率。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","工程竣工验收合格率","=","100","%","定量指标","反映工程改造质量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","维修维护验收合格率","=","100","%","定量指标","反映维修维护质量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","设备验收合格率","=","100","%","定量指标","反映冷库和冻库购置项目设备质量"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","组织观赛安全事故发生率","=","0","%","定量指标","反映组织观赛活动安全事故发生率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","设备/器材年均故障次数","<=","5","次","定量指标","反映冷库和冻库购置项目设备/器材年均故障次数"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","质量指标","联赛安全事故发生次数","=","0","次","定量指标","反映开展云南省城市足球联赛安全生产情况。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","设备购置计划完成及时率","=","100","%","定量指标","反映设备购置计划完成及时率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","工程建设计划执行及时率","=","100","%","定量指标","反映工程建设计划执行及时率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","维修维护计划执行及时率","=","100","%","定量指标","反映维修维护计划执行及时率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","培训计划完成及时率","=","100","%","定量指标","反映培训计划完成及时率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","职称评审计划完成及时率","=","100","%","定量指标","反映体育专业人才职称评审完成及时率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","组织观赛计划完成及时率","=","100","%","定量指标","反映组织观赛计划完成及时率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","赛事计划完成及时率",">=","90","%","定量指标","反映年度云南省城市足球联赛是否及时完成。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","产出指标","时效指标","青训中心培养计划完成及时率","=","100","%","定量指标","反映培训计划完成及时率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","效益指标","社会效益","职称评审计划完成率","=","100","%","定量指标","反映职称评审人数计划完成率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","效益指标","社会效益","工程建设基地运转时长保障",">=","300","天","定量指标","反映工程建设对训练队训练计划的影响，保障运动队训练时长。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","效益指标","社会效益","设备/器材服务人次",">=","10000","人次","定量指标","反映设备/器材服务人次"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","效益指标","社会效益","组织观赛计划完成率","=","100","%","定量指标","反映组织观赛人数计划完成率"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","效益指标","社会效益","场均观赛人数预期完成率","=","100","%","定量指标","反映云南省城市足球联赛社会影响情况。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","效益指标","社会效益","青少年足球人才选拔覆盖州市范围",">=","16","个","定量指标","反映青训中心开展人才选拔工作涉及的云南省州市数量，确保全省范围内优秀足球人才无遗漏挖掘"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","满意度指标","服务对象满意度","参培人员满意度",">=","90","%","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。\n参训人员满意度=（对培训整体满意的参训人数/参训总人数）*100%"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","满意度指标","服务对象满意度","场地设施使用人员满意度",">=","90","%","定量指标","反映场地设施使用人员满意度"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","满意度指标","服务对象满意度","使用设备/器材人员满意度",">=","90","%","定量指标","反映使用设备/器材人员满意度"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","满意度指标","服务对象满意度","参加评审人员满意度",">=","90","%","定量指标","反映参加体育专业人才职称评审人员满意程度"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","满意度指标","服务对象满意度","组织观赛人员满意度",">=","90","%","定量指标","反映组织观赛人员满意度"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","满意度指标","服务对象满意度","参加赛事工作人员满意度",">=","90","%","定量指标","反映组织开展云南省城市足球联赛开展效果。"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","满意度指标","服务对象满意度","青训中心参训人员满意度",">=","90","%","定量指标","反映青训中心参训人员满意度"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","成本指标","经济成本指标","设备购置成本","<=","5471320","元","定量指标","反映设备、器材购置成本"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","成本指标","经济成本指标","工程建设成本","<=","6400000","元","定量指标","反映工程建设成本"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","成本指标","经济成本指标","设备购置费控制率","<=","5","%","定量指标","设备购置费控制率=(实际发生的设备购置费-批复的设备购置费预算)/批复的设备购置费预算x100%，反映购置实际成本与预算成本的偏差值"]
["海埂基地体彩公益金专项经费","1、全面全力做好十六运备战与参赛工作，精益求精，争创佳绩。\n2、抓严抓实反兴奋剂工作，从日常到赛场，干干净净拿奖牌，树精神文明风貌。\n3、深入开展竞技体育项目培育与人才培养工作，夯实基础，坚定信心求发展。\n4、扎实完善基础工程建设，健全高原训练基地功能。","成本指标","经济成本指标","建筑安装工程费控制率","<=","5","%","定量指标","建筑安装工程费控制率=(实际发生的建筑安装工程费-批复的建筑安装工程费预算)/批复的建筑安装工程费预算x100%，反映建筑安装实际成本与预算成本的偏差值"]
["海埂基地公务用车购置专项经费","海埂基地车辆编制数为8辆，为保障国家队转训集训任务，所有车辆车龄都超过10年，车辆车龄高，里程数多，部分机械老化，存在安全隐患，且维修成本较高且逐年增长。当前生产经营和保障用车任务繁忙，每年公务用车行驶约20多万公里，为确保安全生产，现需更新存在安全隐患车辆，保证日常业务用车需求。计划对商务车一辆公车申请进行报废，采购一辆七人座商务车，配备价格25万元以内、排气量3.0升（含）以下的其他小型客车。","产出指标","数量指标","购置公务车数量","=","1.00","辆","定量指标","购置七人座商务车一辆"]
["海埂基地公务用车购置专项经费","海埂基地车辆编制数为8辆，为保障国家队转训集训任务，所有车辆车龄都超过10年，车辆车龄高，里程数多，部分机械老化，存在安全隐患，且维修成本较高且逐年增长。当前生产经营和保障用车任务繁忙，每年公务用车行驶约20多万公里，为确保安全生产，现需更新存在安全隐患车辆，保证日常业务用车需求。计划对商务车一辆公车申请进行报废，采购一辆七人座商务车，配备价格25万元以内、排气量3.0升（含）以下的其他小型客车。","产出指标","质量指标","购置公务用车质量合格率","=","100","%","定量指标","反映购置公务用车质量合格率"]
["海埂基地公务用车购置专项经费","海埂基地车辆编制数为8辆，为保障国家队转训集训任务，所有车辆车龄都超过10年，车辆车龄高，里程数多，部分机械老化，存在安全隐患，且维修成本较高且逐年增长。当前生产经营和保障用车任务繁忙，每年公务用车行驶约20多万公里，为确保安全生产，现需更新存在安全隐患车辆，保证日常业务用车需求。计划对商务车一辆公车申请进行报废，采购一辆七人座商务车，配备价格25万元以内、排气量3.0升（含）以下的其他小型客车。","产出指标","时效指标","购置计划按期完成率","=","100","%","定量指标","反映购置计划按期完成率"]
["海埂基地公务用车购置专项经费","海埂基地车辆编制数为8辆，为保障国家队转训集训任务，所有车辆车龄都超过10年，车辆车龄高，里程数多，部分机械老化，存在安全隐患，且维修成本较高且逐年增长。当前生产经营和保障用车任务繁忙，每年公务用车行驶约20多万公里，为确保安全生产，现需更新存在安全隐患车辆，保证日常业务用车需求。计划对商务车一辆公车申请进行报废，采购一辆七人座商务车，配备价格25万元以内、排气量3.0升（含）以下的其他小型客车。","效益指标","社会效益","日常工作保障率","=","100","%","定量指标","反映公务用车保障单位业务、工作开展，单位（单位）正常运转情况。"]
["海埂基地公务用车购置专项经费","海埂基地车辆编制数为8辆，为保障国家队转训集训任务，所有车辆车龄都超过10年，车辆车龄高，里程数多，部分机械老化，存在安全隐患，且维修成本较高且逐年增长。当前生产经营和保障用车任务繁忙，每年公务用车行驶约20多万公里，为确保安全生产，现需更新存在安全隐患车辆，保证日常业务用车需求。计划对商务车一辆公车申请进行报废，采购一辆七人座商务车，配备价格25万元以内、排气量3.0升（含）以下的其他小型客车。","满意度指标","服务对象满意度","服务对象满意度",">=","90","%","定量指标","服务对象满意度>=90%"]
["海埂基地公务用车购置专项经费","海埂基地车辆编制数为8辆，为保障国家队转训集训任务，所有车辆车龄都超过10年，车辆车龄高，里程数多，部分机械老化，存在安全隐患，且维修成本较高且逐年增长。当前生产经营和保障用车任务繁忙，每年公务用车行驶约20多万公里，为确保安全生产，现需更新存在安全隐患车辆，保证日常业务用车需求。计划对商务车一辆公车申请进行报废，采购一辆七人座商务车，配备价格25万元以内、排气量3.0升（含）以下的其他小型客车。","成本指标","经济成本指标","单位购置成本","<=","250000","元","定量指标","反映单位公务用车购置成本"]

{"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],[2,0,2,1],[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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":4},"单位:元"]
["单位名称","科目编码","科目名称","政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,2,3,4,5,6]
["云南省昆明海埂体育训练基地","229","其他支出",{"v":30861500,"d":"30,861,500.00"},null,{"v":30861500,"d":"30,861,500.00"}]
["云南省昆明海埂体育训练基地","22960","彩票公益金安排的支出",{"v":30861500,"d":"30,861,500.00"},null,{"v":30861500,"d":"30,861,500.00"}]
["云南省昆明海埂体育训练基地","2296003","用于体育事业的彩票公益金支出",{"v":30861500,"d":"30,861,500.00"},null,{"v":30861500,"d":"30,861,500.00"}]
["合  计",null,"合  计",{"v":30861500,"d":"30,861,500.00"},null,{"v":30861500,"d":"30,861,500.00"}]

{"sheet":"单位政府采购预算表07","index":10,"n_rows":68,"n_cols":17,"rows_kept":68,"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],[67,0,67,4]]}
[{"$nulls":16},"预算07表"]
["2026年单位政府采购预算表"]
[{"$f":"\"单位名称：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":15},"单位：元"]
["预算项目","采购项目","采购品目","计量\n单位","数量","面向中小企业预留资金","资金来源"]
[{"$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\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]
["云南省昆明海埂体育训练基地",{"$nulls":4},{"v":8964863,"d":"8,964,863.00"},{"v":43632462.4,"d":"43,632,462.40"},null,{"v":19808579.4,"d":"19,808,579.40"},null,null,{"v":23823883,"d":"23,823,883.00"},{"v":23113883,"d":"23,113,883.00"},{"$nulls":3},{"v":710000,"d":"710,000.00"}]
["零星维修专项经费","零星维修","B08000000 修缮工程","批",1,{"v":340000,"d":"340,000.00"},{"v":340000,"d":"340,000.00"},{"$nulls":4},{"v":340000,"d":"340,000.00"},{"$nulls":4},{"v":340000,"d":"340,000.00"}]
["零星维修专项经费","零星维修","B08000000 修缮工程","项",1,{"v":330000,"d":"330,000.00"},{"v":330000,"d":"330,000.00"},{"$nulls":4},{"v":330000,"d":"330,000.00"},{"v":330000,"d":"330,000.00"}]
["零星维修专项经费","零星维修","B08000000 修缮工程","项",1,{"v":340000,"d":"340,000.00"},{"v":340000,"d":"340,000.00"},{"$nulls":4},{"v":340000,"d":"340,000.00"},{"v":340000,"d":"340,000.00"}]
["零星维修专项经费","零星维修","B08000000 修缮工程","项",1,{"v":370000,"d":"370,000.00"},{"v":370000,"d":"370,000.00"},{"$nulls":4},{"v":370000,"d":"370,000.00"},{"$nulls":4},{"v":370000,"d":"370,000.00"}]
["公车购置及运维费","机动车保险服务","C18040102 财产保险服务","项",1,null,{"v":6000,"d":"6,000.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["公车购置及运维费","车辆加油、添加燃料服务","C23120300 车辆维修和保养服务","项",1,null,{"v":61500,"d":"61,500.00"},{"$nulls":4},{"v":61500,"d":"61,500.00"},{"v":61500,"d":"61,500.00"}]
["一般公用经费","安保服务","C05040000 安全服务","项",1,null,{"v":900000,"d":"900,000.00"},{"$nulls":4},{"v":900000,"d":"900,000.00"},{"v":900000,"d":"900,000.00"}]
["一般公用经费","便携式计算机","A02010108 便携式计算机","台",4,{"v":36000,"d":"36,000.00"},{"v":36000,"d":"36,000.00"},{"$nulls":4},{"v":36000,"d":"36,000.00"},{"v":36000,"d":"36,000.00"}]
["一般公用经费","便携式计算机","A02010108 便携式计算机","台",3,{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"$nulls":4},{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"}]
["一般公用经费","车辆加油、添加燃料服务","C23120302 车辆加油、添加燃料服务","项",1,null,{"v":72000,"d":"72,000.00"},{"$nulls":4},{"v":72000,"d":"72,000.00"},{"v":72000,"d":"72,000.00"}]
["一般公用经费","车辆维修和保养服务","C23120301 车辆维修和保养服务","项",1,{"v":48000,"d":"48,000.00"},{"v":48000,"d":"48,000.00"},{"$nulls":4},{"v":48000,"d":"48,000.00"},{"v":48000,"d":"48,000.00"}]
["一般公用经费","多功能一体机","A02020400 多功能一体机","台",3,{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"$nulls":4},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"}]
["一般公用经费","复印纸","A05040101 复印纸","箱",{"v":1000,"d":"1,000"},null,{"v":20000,"d":"20,000.00"},{"$nulls":4},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["一般公用经费","机动车保险服务","C1804010201 机动车保险服务","项",1,null,{"v":18000,"d":"18,000.00"},{"$nulls":4},{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"}]
["一般公用经费","办公家具","A05010000 家具","批",1,{"v":99000,"d":"99,000.00"},{"v":99000,"d":"99,000.00"},{"$nulls":4},{"v":99000,"d":"99,000.00"},{"v":99000,"d":"99,000.00"}]
["一般公用经费","空调机","A02061804 空调机","台",184,{"v":736000,"d":"736,000.00"},{"v":736000,"d":"736,000.00"},{"$nulls":4},{"v":736000,"d":"736,000.00"},{"v":736000,"d":"736,000.00"}]
["一般公用经费","空调机","A02061804 空调机","台",1,{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"$nulls":4},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
["一般公用经费","空调机","A02061804 空调机","台",26,{"v":109200,"d":"109,200.00"},{"v":109200,"d":"109,200.00"},{"$nulls":4},{"v":109200,"d":"109,200.00"},{"v":109200,"d":"109,200.00"}]
["一般公用经费","食用油、干货、调料等","A07030000 农林牧渔业产品","批",1,null,{"v":1300000,"d":"1,300,000.00"},{"$nulls":4},{"v":1300000,"d":"1,300,000.00"},{"v":1300000,"d":"1,300,000.00"}]
["一般公用经费","蔬菜类","A07030000 农林牧渔业产品","批",1,null,{"v":1700000,"d":"1,700,000.00"},{"$nulls":4},{"v":1700000,"d":"1,700,000.00"},{"v":1700000,"d":"1,700,000.00"}]
["一般公用经费","水产品类","A07030000 农林牧渔业产品","批",1,null,{"v":1500000,"d":"1,500,000.00"},{"$nulls":4},{"v":1500000,"d":"1,500,000.00"},{"v":1500000,"d":"1,500,000.00"}]
["一般公用经费","其他打印机","A02021099 其他打印机","台",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"$nulls":4},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
["一般公用经费","住宿、餐饮、场地管理服务项目","C99000000 其他服务","项",1,null,{"v":1500000,"d":"1,500,000.00"},{"$nulls":4},{"v":1500000,"d":"1,500,000.00"},{"v":1500000,"d":"1,500,000.00"}]
["一般公用经费","清洁用品","A05040500 清洁用品","批",1,{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"$nulls":4},{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"}]
["一般公用经费","赛事氛围营造","C23000000 商务服务","项",1,{"v":980000,"d":"980,000.00"},{"v":980000,"d":"980,000.00"},{"$nulls":4},{"v":980000,"d":"980,000.00"},{"v":980000,"d":"980,000.00"}]
["一般公用经费","冷冻品类","A07060000 食品、饮料和烟草原料","批",1,null,{"v":2500000,"d":"2,500,000.00"},{"$nulls":4},{"v":2500000,"d":"2,500,000.00"},{"v":2500000,"d":"2,500,000.00"}]
["一般公用经费","水果类","A07060000 食品、饮料和烟草原料","批",1,null,{"v":700000,"d":"700,000.00"},{"$nulls":4},{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"}]
["一般公用经费","畜禽肉类","A07060000 食品、饮料和烟草原料","批",1,null,{"v":7000000,"d":"7,000,000.00"},{"$nulls":4},{"v":7000000,"d":"7,000,000.00"},{"v":7000000,"d":"7,000,000.00"}]
["一般公用经费","台式计算机","A02010105 台式计算机","台",1,{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["一般公用经费","投影仪","A02020200 投影仪","台",2,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"$nulls":4},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
["一般公用经费","基地物业管理服务","C21040000 物业管理服务","项",1,{"v":950000,"d":"950,000.00"},{"v":950000,"d":"950,000.00"},{"$nulls":4},{"v":950000,"d":"950,000.00"},{"v":950000,"d":"950,000.00"}]
["一般公用经费","智能显示屏","A02021104 液晶显示器","台",3,{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"$nulls":4},{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"}]
["一般公用经费","信息化建设系统","A08060303 应用软件","套",1,null,{"v":500000,"d":"500,000.00"},{"$nulls":4},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["一般公用经费","绿化管养","C13030000 园林绿化管理服务","项",1,null,{"v":450000,"d":"450,000.00"},{"$nulls":4},{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"}]
["一般公用经费","装具","A05030000 装具","批",1,{"v":157183,"d":"157,183.00"},{"v":157183,"d":"157,183.00"},{"$nulls":4},{"v":157183,"d":"157,183.00"},{"v":157183,"d":"157,183.00"}]
["海埂基地体彩公益金专项经费","省级足球青训中心餐厅设备","A05010204 茶几","批",1,{"v":6845,"d":"6,845.00"},{"v":6845,"d":"6,845.00"},null,{"v":6845,"d":"6,845.00"}]
["海埂基地体彩公益金专项经费","医科训楼电梯购置","A02051227 电梯","部",1,{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"},null,{"v":380000,"d":"380,000.00"}]
["海埂基地体彩公益金专项经费","厨房家具","A05000000 家具和用具","批",1,{"v":312555,"d":"312,555.00"},{"v":312555,"d":"312,555.00"},null,{"v":312555,"d":"312,555.00"}]
["海埂基地体彩公益金专项经费","空调","A02061804 空调机","套",5,{"v":63400,"d":"63,400.00"},{"v":63400,"d":"63,400.00"},null,{"v":63400,"d":"63,400.00"}]
["海埂基地体彩公益金专项经费","医科训楼改造空调机组购置","A02052305 空调机组","套",1,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"}]
["海埂基地体彩公益金专项经费","运动员餐厅冷库和冻库采购","A02052302 冷库制冷设备","个",2,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"}]
["海埂基地体彩公益金专项经费","餐饮管理服务项目","C99000000 其他服务","项",1,{"v":950000,"d":"950,000.00"},{"v":950000,"d":"950,000.00"},null,{"v":950000,"d":"950,000.00"}]
["海埂基地体彩公益金专项经费","住宿、场地管理服务项目","C99000000 其他服务","项",1,null,{"v":800000,"d":"800,000.00"},null,{"v":800000,"d":"800,000.00"}]
["海埂基地体彩公益金专项经费","省级足球青训中心餐厅设备","A05019900 其他家具","批",1,{"v":172780,"d":"172,780.00"},{"v":172780,"d":"172,780.00"},null,{"v":172780,"d":"172,780.00"}]
["海埂基地体彩公益金专项经费","省级足球青训中心设备","A05019900 其他家具","批",1,{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},null,{"v":12000,"d":"12,000.00"}]
["海埂基地体彩公益金专项经费","人造草足球场维修","B99000000 其他建筑工程","项",1,null,{"v":3050000,"d":"3,050,000.00"},null,{"v":3050000,"d":"3,050,000.00"}]
["海埂基地体彩公益金专项经费","省级足球青训中心餐厅设备","A05010499 其他沙发类","批",1,{"v":80900,"d":"80,900.00"},{"v":80900,"d":"80,900.00"},null,{"v":80900,"d":"80,900.00"}]
["海埂基地体彩公益金专项经费","攀岩墙专项设施器材购置","A02469900 其他体育设备设施","套",1,null,{"v":1870000,"d":"1,870,000.00"},null,{"v":1870000,"d":"1,870,000.00"}]
["海埂基地体彩公益金专项经费","运动促进健康中心建设设备","A02469900 其他体育设备设施","批",1,null,{"v":256000,"d":"256,000.00"},null,{"v":256000,"d":"256,000.00"}]
["海埂基地体彩公益金专项经费","游泳馆场馆运行维护费","C06040000 体育服务","项",1,null,{"v":950000,"d":"950,000.00"},null,{"v":950000,"d":"950,000.00"}]
["海埂基地体彩公益金专项经费","游泳馆的机房设施维修","C23120000 维修和保养服务","项",1,null,{"v":430000,"d":"430,000.00"},null,{"v":430000,"d":"430,000.00"}]
["海埂基地体彩公益金专项经费","游泳馆泳池空气源热泵维修","C23120000 维修和保养服务","项",1,null,{"v":270000,"d":"270,000.00"},null,{"v":270000,"d":"270,000.00"}]
["海埂基地体彩公益金专项经费","训练场地、道路及附属设施改造工程","B08000000 修缮工程","项",1,null,{"v":1750099.4,"d":"1,750,099.40"},null,{"v":1750099.4,"d":"1,750,099.40"}]
["海埂基地体彩公益金专项经费","训练场馆及附属设施修缮","B08000000 修缮工程","项",1,null,{"v":2850000,"d":"2,850,000.00"},null,{"v":2850000,"d":"2,850,000.00"}]
["海埂基地体彩公益金专项经费","运动促进健康中心设备","A02320000 医疗设备","批",1,null,{"v":744000,"d":"744,000.00"},null,{"v":744000,"d":"744,000.00"}]
["海埂基地体彩公益金专项经费","双侧测力平台系统软件","A08060303 应用软件","套",1,null,{"v":120000,"d":"120,000.00"},null,{"v":120000,"d":"120,000.00"}]
["海埂基地体彩公益金专项经费","攀岩墙建设","B05000000 专业施工","项",1,null,{"v":3350000,"d":"3,350,000.00"},null,{"v":3350000,"d":"3,350,000.00"}]
["海埂基地公务用车购置专项经费","公务用车购置","A02030500 乘用车","辆",1,{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"$nulls":4},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
["海埂基地体彩公益金专项资金","中心物业管理服务","C21040000 物业管理服务","项",1,{"v":590000,"d":"590,000.00"},{"v":590000,"d":"590,000.00"},null,{"v":590000,"d":"590,000.00"}]
["合  计",{"$nulls":4},{"v":8964863,"d":"8,964,863.00"},{"v":43632462.4,"d":"43,632,462.40"},null,{"v":19808579.4,"d":"19,808,579.40"},null,null,{"v":23823883,"d":"23,823,883.00"},{"v":23113883,"d":"23,113,883.00"},{"$nulls":3},{"v":710000,"d":"710,000.00"}]

{"sheet":"单位政府购买服务预算表08","index":11,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[1,0,1,13],[2,0,2,4],[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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":12},"单位：元"]
["预算项目","政府购买服务项目","政府购买服务目录","资金来源"]
[{"$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：本单位无政府购买服务，公开表为空表。"]

{"sheet":"省对下转移支付预算表09-1","index":12,"n_rows":10,"n_cols":24,"rows_kept":10,"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$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：本单位无省对下转移支付，公开表为空表。"]

{"sheet":"省对下转移支付绩效目标表09-2","index":13,"n_rows":9,"n_cols":10,"rows_kept":9,"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"}]
["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：本单位无省对下转移支付绩效目标，公开表为空表。"]

{"sheet":"新增资产配置表10","index":14,"n_rows":116,"n_cols":8,"rows_kept":116,"merged":[[1,0,1,7],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[114,0,114,4],[115,0,115,7]]}
[{"$nulls":7},"预算10表"]
["2026年新增资产配置表"]
[{"$f":"\"单位名称：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":6},"单位：元"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政单位批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
["1","2","3","4","5","6","7","8"]
["云南省昆明海埂体育训练基地","房屋和构筑物","A01010218 体育用房","比赛场地功能房","间",12,{"v":20000,"d":"20,000.00"},{"v":240000,"d":"240,000.00"}]
["云南省昆明海埂体育训练基地","房屋和构筑物","A01010218 体育用房","中心球场转播功能房","间",1,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["云南省昆明海埂体育训练基地","房屋和构筑物","A01022200 场","人造草足球场","块",1,{"v":3200000,"d":"3,200,000.00"},{"v":3200000,"d":"3,200,000.00"}]
["云南省昆明海埂体育训练基地","房屋和构筑物","A01022500 墙","攀岩墙","座",1,{"v":3500000,"d":"3,500,000.00"},{"v":3500000,"d":"3,500,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02010105 台式计算机","台式计算机","台",1,{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02010108 便携式计算机","便捷式计算机","台",3,{"v":9000,"d":"9,000.00"},{"v":27000,"d":"27,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02010108 便携式计算机","便携式计算机","台",3,{"v":8000,"d":"8,000.00"},{"v":24000,"d":"24,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02020400 多功能一体机","多功能一体机","台",3,{"v":3000,"d":"3,000.00"},{"v":9000,"d":"9,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02020502 通用照相机","照相机","台",1,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02021099 其他打印机","其他打印机","台",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02029900 其他办公设备","会议室投影仪","台",2,{"v":15000,"d":"15,000.00"},{"v":30000,"d":"30,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02030503 小型客车","公务用车","辆",1,{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02031001 人力车","三层餐车","辆",3,{"v":2000,"d":"2,000.00"},{"v":6000,"d":"6,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02051227 电梯","电梯","部",1,{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02051999 其他泵","水泵","个",2,{"v":30000,"d":"30,000.00"},{"v":60000,"d":"60,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02052302 冷库制冷设备","冰柜","个",3,{"v":28750,"d":"28,750.00"},{"v":86250,"d":"86,250.00"}]
["云南省昆明海埂体育训练基地","设备","A02052302 冷库制冷设备","冻库","个",2,{"v":200000,"d":"200,000.00"},{"v":400000,"d":"400,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02052303 冷藏箱柜","展示柜","个",2,{"v":5100,"d":"5,100.00"},{"v":10200,"d":"10,200.00"}]
["云南省昆明海埂体育训练基地","设备","A02052305 空调机组","多联式空调机组","台",1,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02061801 电冰箱","冰箱","台",120,{"v":800,"d":"800.00"},{"v":96000,"d":"96,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02061803 通风机","静音排风机","台",1,{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"}]
["云南省昆明海埂体育训练基地","设备","A02061804 空调机","空调","台",184,{"v":4000,"d":"4,000.00"},{"v":736000,"d":"736,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02061804 空调机","空调","套",5,{"v":12680,"d":"12,680.00"},{"v":63400,"d":"63,400.00"}]
["云南省昆明海埂体育训练基地","设备","A02061804 空调机","空调机","台",1,{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02061816 烹调电器","单层蒸饭车","台",1,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
["云南省昆明海埂体育训练基地","设备","A02061816 烹调电器","防爆压力锅","个",1,{"v":1050,"d":"1,050.00"},{"v":1050,"d":"1,050.00"}]
["云南省昆明海埂体育训练基地","设备","A02061817 食品制备电器","研磨机","台",1,{"v":700,"d":"700.00"},{"v":700,"d":"700.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","单层蒸饭车","台",1,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","地板擦洗机","台",3,{"v":2323,"d":"2,323.00"},{"v":6969,"d":"6,969.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","地毯自动清洗机","台",2,{"v":80000,"d":"80,000.00"},{"v":160000,"d":"160,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","电蒸饭车","台",1,{"v":3800,"d":"3,800.00"},{"v":3800,"d":"3,800.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","开水器","个",1,{"v":1350,"d":"1,350.00"},{"v":1350,"d":"1,350.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","球根切菜机","台",1,{"v":19300,"d":"19,300.00"},{"v":19300,"d":"19,300.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","台式全自动切片切机","台",1,{"v":9690,"d":"9,690.00"},{"v":9690,"d":"9,690.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","土豆剥皮机","台",1,{"v":18900,"d":"18,900.00"},{"v":18900,"d":"18,900.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","网球场地扫地机","辆",2,{"v":35000,"d":"35,000.00"},{"v":70000,"d":"70,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","消毒柜","个",2,{"v":2400,"d":"2,400.00"},{"v":4800,"d":"4,800.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","油烟净化一体机","台",1,{"v":6800,"d":"6,800.00"},{"v":6800,"d":"6,800.00"}]
["云南省昆明海埂体育训练基地","设备","A02061899 其他生活用电器","自助餐保温炉","个",50,{"v":1000,"d":"1,000.00"},{"v":50000,"d":"50,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02091102 通用摄像机","摄像机","台",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02091107 视频监控设备","视频监控设备","套",1,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02091107 视频监控设备","医科训楼监控设备","套",1,{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02091107 视频监控设备","综合馆管理区域监控摄像头","批",1,{"v":12500,"d":"12,500.00"},{"v":12500,"d":"12,500.00"}]
["云南省昆明海埂体育训练基地","设备","A02091107 视频监控设备","综合馆管理区域监控摄像头","批",1,{"v":12480,"d":"12,480.00"},{"v":12480,"d":"12,480.00"}]
["云南省昆明海埂体育训练基地","设备","A02320300 医用电子生理参数检测仪器设备","生理生化检测设备","台",2,{"v":70000,"d":"70,000.00"},{"v":140000,"d":"140,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02320800 物理治疗、康复及体育治疗仪器设备","物理治疗仪","台",1,{"v":540000,"d":"540,000.00"},{"v":540000,"d":"540,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02322500 急救和生命支持设备","运动现场急救保障设备","台",2,{"v":32000,"d":"32,000.00"},{"v":64000,"d":"64,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02370100 消防设备","厨房灭火系统","台",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02460300 球类设备","乒乓球桌","张",7,{"v":5200,"d":"5,200.00"},{"v":36400,"d":"36,400.00"}]
["云南省昆明海埂体育训练基地","设备","A02460300 球类设备","乒乓球桌","张",7,{"v":5200,"d":"5,200.00"},{"v":36400,"d":"36,400.00"}]
["云南省昆明海埂体育训练基地","设备","A02460300 球类设备","羽毛球垫","块",2,{"v":18000,"d":"18,000.00"},{"v":36000,"d":"36,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02462500 登山设备","攀岩墙设施器材","套",1,{"v":1870000,"d":"1,870,000.00"},{"v":1870000,"d":"1,870,000.00"}]
["云南省昆明海埂体育训练基地","设备","A02469900 其他体育设备设施","运动训练测试设备","台",4,{"v":64000,"d":"64,000.00"},{"v":256000,"d":"256,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010202 会议桌","会议桌","张",15,{"v":780,"d":"780.00"},{"v":11700,"d":"11,700.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010204 茶几","茶几","张",1,{"v":6845,"d":"6,845.00"},{"v":6845,"d":"6,845.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010499 其他沙发类","卡座沙发","个",10,{"v":3600,"d":"3,600.00"},{"v":36000,"d":"36,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010499 其他沙发类","卡座沙发","个",10,{"v":2400,"d":"2,400.00"},{"v":24000,"d":"24,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010499 其他沙发类","卡座沙发","个",8,{"v":1800,"d":"1,800.00"},{"v":14400,"d":"14,400.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010499 其他沙发类","沙发","个",1,{"v":18250,"d":"18,250.00"},{"v":18250,"d":"18,250.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010499 其他沙发类","沙发","个",1,{"v":12250,"d":"12,250.00"},{"v":12250,"d":"12,250.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010502 文件柜","文件柜","组",3,{"v":1000,"d":"1,000.00"},{"v":3000,"d":"3,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010599 其他柜类","保洁柜","个",5,{"v":2300,"d":"2,300.00"},{"v":11500,"d":"11,500.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010599 其他柜类","布草柜","组",1,{"v":16825.8,"d":"16,825.80"},{"v":16825.8,"d":"16,825.80"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010599 其他柜类","密集柜","组",1,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010602 金属质架类","大型货架","个",4,{"v":950,"d":"950.00"},{"v":3800,"d":"3,800.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010602 金属质架类","四层平板货架","个",1,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010602 金属质架类","小型货架","个",2,{"v":750,"d":"750.00"},{"v":1500,"d":"1,500.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010699 其他架类","四层菜架","个",5,{"v":1700,"d":"1,700.00"},{"v":8500,"d":"8,500.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05010699 其他架类","四层平板货架","个",5,{"v":1800,"d":"1,800.00"},{"v":9000,"d":"9,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","办公卡座含桌椅柜","套",2,{"v":4000,"d":"4,000.00"},{"v":8000,"d":"8,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","办公四人卡座（含桌子和椅子）","套",3,{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","餐椅","把",160,{"v":340,"d":"340.00"},{"v":54400,"d":"54,400.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","单人椅","把",12,{"v":360,"d":"360.00"},{"v":4320,"d":"4,320.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","单椅","把",2,{"v":1280,"d":"1,280.00"},{"v":2560,"d":"2,560.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","调料台","个",6,{"v":1050,"d":"1,050.00"},{"v":6300,"d":"6,300.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","多功能圆桌","张",1,{"v":19800,"d":"19,800.00"},{"v":19800,"d":"19,800.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","方桌","张",5,{"v":5750,"d":"5,750.00"},{"v":28750,"d":"28,750.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","卡座多功能餐桌  ","张",5,{"v":11500,"d":"11,500.00"},{"v":57500,"d":"57,500.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","卡座多功能餐桌","张",5,{"v":6375,"d":"6,375.00"},{"v":31875,"d":"31,875.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","卡座多功能餐桌","张",4,{"v":5750,"d":"5,750.00"},{"v":23000,"d":"23,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","理发椅","把",1,{"v":1490,"d":"1,490.00"},{"v":1490,"d":"1,490.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","条凳","个",32,{"v":375,"d":"375.00"},{"v":12000,"d":"12,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","五格售饭台","个",4,{"v":2400,"d":"2,400.00"},{"v":9600,"d":"9,600.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05019900 其他家具","折叠椅","把",40,{"v":280,"d":"280.00"},{"v":11200,"d":"11,200.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","操作台","个",1,{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","单通工作台","个",2,{"v":2200,"d":"2,200.00"},{"v":4400,"d":"4,400.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","单通工作台","个",4,{"v":1900,"d":"1,900.00"},{"v":7600,"d":"7,600.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","平冷工作台","个",1,{"v":3380,"d":"3,380.00"},{"v":3380,"d":"3,380.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","平冷工作台（保鲜）","个",3,{"v":3300,"d":"3,300.00"},{"v":9900,"d":"9,900.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","平冷工作台（冷冻）","个",3,{"v":3100,"d":"3,100.00"},{"v":9300,"d":"9,300.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","双层工作台","个",4,{"v":1700,"d":"1,700.00"},{"v":6800,"d":"6,800.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020101 厨房操作台","双通工作台","个",4,{"v":1900,"d":"1,900.00"},{"v":7600,"d":"7,600.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020102 炊事机械","大锅灶（燃气）","台",1,{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020102 炊事机械","电磁小炒炉","台",1,{"v":12850,"d":"12,850.00"},{"v":12850,"d":"12,850.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020102 炊事机械","平头炉","台",1,{"v":12500,"d":"12,500.00"},{"v":12500,"d":"12,500.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020102 炊事机械","台式双缸炸炉","台",1,{"v":4300,"d":"4,300.00"},{"v":4300,"d":"4,300.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020102 炊事机械","小炒灶（燃气）","台",1,{"v":29500,"d":"29,500.00"},{"v":29500,"d":"29,500.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020102 炊事机械","煲仔炉","台",1,{"v":17300,"d":"17,300.00"},{"v":17300,"d":"17,300.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020104 水池","三星水池  50盆","个",2,{"v":1900,"d":"1,900.00"},{"v":3800,"d":"3,800.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020104 水池","三星水池","个",1,{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020104 水池","双星水池","个",2,{"v":1700,"d":"1,700.00"},{"v":3400,"d":"3,400.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020199 其他厨卫用具","保温汤池","个",1,{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020199 其他厨卫用具","汤桶","个",1,{"v":6900,"d":"6,900.00"},{"v":6900,"d":"6,900.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05020199 其他厨卫用具","煮面桶","个",1,{"v":5900,"d":"5,900.00"},{"v":5900,"d":"5,900.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05029900 其他用具","全自动高压水枪","台",1,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["云南省昆明海埂体育训练基地","家具和用品","A05029900 其他用具","收残柜连双车","台",1,{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"}]
["云南省昆明海埂体育训练基地","无形资产","A08060303 应用软件","双侧测力平台系统软件","套",1,{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"}]
["云南省昆明海埂体育训练基地","无形资产","A08060303 应用软件","信息化建设系统","套",1,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["合计",{"$nulls":4},851,null,{"v":14466684.8,"d":"14,466,684.80"}]
["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，以职能单位审批意见为准。"]

{"sheet":"中央转移支付补助项目支出预算表11","index":15,"n_rows":12,"n_cols":11,"rows_kept":12,"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":9},"单位：元"]
["项目分类","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","上级补助"]
[{"$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：本单位无中央转移支付补助项目支出，公开表为空表。"]

{"sheet":"单位项目支出中期规划预算表12","index":16,"n_rows":12,"n_cols":7,"rows_kept":12,"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：\"&\"云南省昆明海埂体育训练基地\"","v":"单位名称：云南省昆明海埂体育训练基地"},{"$nulls":5},"单位：元"]
["项目单位","项目分类","项目名称","项目级次","一般公共预算"]
[{"$nulls":4},"2026年","2027年","2028年"]
[{"$nulls":5},"小计"]
[1,2,3,4,5,6,7]
[]
[]
["合计",""]
[]
["注：本单位无项目中期规划，公开表为空表。"]