{"text_format":"3","workbook":"xlsx","n_sheets":17,"sheets":["部门财务收支预算总表01-1","部门收入预算表01-2","部门支出预算表01-3","部门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","部门基本支出预算表04","部门项目支出预算表05-1","部门项目支出绩效目标表05-2","部门政府性基金预算表06","部门政府采购预算表07","部门政府购买服务预算表08","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","部门项目支出中期规划预算表12"],"read":"whole","date_system":"1900"}

{"sheet":"部门财务收支预算总表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]]}
[{"$nulls":3},"预算01-1表"]
["2026年部门财务收支预算总表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},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":3603304.89,"d":"3,603,304.89"},{"$f":"\"一\"&\"、\"&\"文化旅游体育与传媒支出\"","v":"一、文化旅游体育与传媒支出"},{"v":2730041.76,"d":"2,730,041.76"}]
["二、政府性基金预算拨款收入",null,{"$f":"\"二\"&\"、\"&\"社会保障和就业支出\"","v":"二、社会保障和就业支出"},{"v":382633.04,"d":"382,633.04"}]
["三、国有资本经营预算拨款收入",null,{"$f":"\"三\"&\"、\"&\"卫生健康支出\"","v":"三、卫生健康支出"},{"v":224635.9,"d":"224,635.90"}]
["四、财政专户管理资金收入",null,{"$f":"\"四\"&\"、\"&\"住房保障支出\"","v":"四、住房保障支出"},{"v":265994.19,"d":"265,994.19"}]
["五、单位资金"]
["1、事业收入"]
["2、事业单位经营收入"]
["3、上级补助收入"]
["4、附属单位上缴收入"]
["5、其他收入"]
["本年收入合计",{"v":3603304.89,"d":"3,603,304.89"},"本年支出合计",{"v":3603304.89,"d":"3,603,304.89"}]
["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、非财政拨款结余",null,"2、非财政拨款结余"]
["收  入  总  计",{"v":3603304.89,"d":"3,603,304.89"},"支 出 总 计",{"v":3603304.89,"d":"3,603,304.89"}]

{"sheet":"部门收入预算表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]]}
[{"$nulls":17},"预算01-2表"]
["2026年部门收入预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":16},"单位:元","单位:元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":10},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金收入",null,"事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","非财政拨款结余"]
[{"$nulls":8},"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
["130008037","云南省广播电视局德宏705台",{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"}]
["合计",null,{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"}]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":24,"n_cols":15,"rows_kept":24,"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],[23,0,23,1]]}
[{"$nulls":14},"预算01-3表"]
["2026年部门支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":13},"单位:元"]
["科目编码","科目名称","合计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户管理的支出","单位资金","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[{"$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":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"}]
["20708","广播电视",{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"}]
["2070807","传输发射",{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"}]
["208","社会保障和就业支出",{"v":382633.04,"d":"382,633.04"},{"v":382633.04,"d":"382,633.04"},{"v":382633.04,"d":"382,633.04"}]
["20805","行政事业单位养老支出",{"v":364502.42,"d":"364,502.42"},{"v":364502.42,"d":"364,502.42"},{"v":364502.42,"d":"364,502.42"}]
["2080502","事业单位离退休",{"v":11880,"d":"11,880.00"},{"v":11880,"d":"11,880.00"},{"v":11880,"d":"11,880.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":352622.42,"d":"352,622.42"},{"v":352622.42,"d":"352,622.42"},{"v":352622.42,"d":"352,622.42"}]
["20899","其他社会保障和就业支出",{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"}]
["2089999","其他社会保障和就业支出",{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"}]
["210","卫生健康支出",{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"}]
["21011","行政事业单位医疗",{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"}]
["2101102","事业单位医疗",{"v":136641.19,"d":"136,641.19"},{"v":136641.19,"d":"136,641.19"},{"v":136641.19,"d":"136,641.19"}]
["2101103","公务员医疗补助",{"v":77232.21,"d":"77,232.21"},{"v":77232.21,"d":"77,232.21"},{"v":77232.21,"d":"77,232.21"}]
["2101199","其他行政事业单位医疗支出",{"v":10762.5,"d":"10,762.50"},{"v":10762.5,"d":"10,762.50"},{"v":10762.5,"d":"10,762.50"}]
["221","住房保障支出",{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"}]
["22102","住房改革支出",{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"}]
["2210201","住房公积金",{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"}]
["合  计","合  计",{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"}]

{"sheet":"部门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：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},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":3603304.89,"d":"3,603,304.89"},"一、本年支出",{"v":3603304.89,"d":"3,603,304.89"}]
["（一）一般公共预算拨款",{"v":3603304.89,"d":"3,603,304.89"},{"$f":"\"（一）\"&\"文化旅游体育与传媒支出\"","v":"（一）文化旅游体育与传媒支出"},{"v":2730041.76,"d":"2,730,041.76"}]
["（二）政府性基金预算拨款",null,{"$f":"\"（二）\"&\"社会保障和就业支出\"","v":"（二）社会保障和就业支出"},{"v":382633.04,"d":"382,633.04"}]
["（三）国有资本经营预算拨款",null,{"$f":"\"（三）\"&\"卫生健康支出\"","v":"（三）卫生健康支出"},{"v":224635.9,"d":"224,635.90"}]
["二、上年结转",null,{"$f":"\"（四）\"&\"住房保障支出\"","v":"（四）住房保障支出"},{"v":265994.19,"d":"265,994.19"}]
["（一）一般公共预算拨款"]
["（二）政府性基金预算拨款"]
["（三）国有资本经营预算拨款"]
[null,null,"二、年终结转结余"]
["收 入 总 计",{"v":3603304.89,"d":"3,603,304.89"},"支 出 总 计",{"v":3603304.89,"d":"3,603,304.89"}]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[23,0,23,1]]}
[{"$nulls":6},"预算02-2表"]
["2026年一般公共预算支出预算表（按功能科目分类）"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":5},"单位:元"]
["部门预算支出功能分类科目",null,"合计","基本支出",null,null,"项目支出"]
["科目编码","科目名称",null,"小计","人员经费","公用经费"]
["1","2","3",null,"4","5","6"]
["207","文化旅游体育与传媒支出",{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"},{"v":2508235.4,"d":"2,508,235.40"},{"v":221806.36,"d":"221,806.36"}]
["20708","广播电视",{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"},{"v":2508235.4,"d":"2,508,235.40"},{"v":221806.36,"d":"221,806.36"}]
["2070807","传输发射",{"v":2730041.76,"d":"2,730,041.76"},{"v":2730041.76,"d":"2,730,041.76"},{"v":2508235.4,"d":"2,508,235.40"},{"v":221806.36,"d":"221,806.36"}]
["208","社会保障和就业支出",{"v":382633.04,"d":"382,633.04"},{"v":382633.04,"d":"382,633.04"},{"v":370753.04,"d":"370,753.04"},{"v":11880,"d":"11,880.00"}]
["20805","行政事业单位养老支出",{"v":364502.42,"d":"364,502.42"},{"v":364502.42,"d":"364,502.42"},{"v":352622.42,"d":"352,622.42"},{"v":11880,"d":"11,880.00"}]
["2080502","事业单位离退休",{"v":11880,"d":"11,880.00"},{"v":11880,"d":"11,880.00"},null,{"v":11880,"d":"11,880.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":352622.42,"d":"352,622.42"},{"v":352622.42,"d":"352,622.42"},{"v":352622.42,"d":"352,622.42"}]
["20899","其他社会保障和就业支出",{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"}]
["2089999","其他社会保障和就业支出",{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"}]
["210","卫生健康支出",{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"}]
["21011","行政事业单位医疗",{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"},{"v":224635.9,"d":"224,635.90"}]
["2101102","事业单位医疗",{"v":136641.19,"d":"136,641.19"},{"v":136641.19,"d":"136,641.19"},{"v":136641.19,"d":"136,641.19"}]
["2101103","公务员医疗补助",{"v":77232.21,"d":"77,232.21"},{"v":77232.21,"d":"77,232.21"},{"v":77232.21,"d":"77,232.21"}]
["2101199","其他行政事业单位医疗支出",{"v":10762.5,"d":"10,762.50"},{"v":10762.5,"d":"10,762.50"},{"v":10762.5,"d":"10,762.50"}]
["221","住房保障支出",{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"}]
["22102","住房改革支出",{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"}]
["2210201","住房公积金",{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"}]
["合  计","合  计",{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"},{"v":3369618.53,"d":"3,369,618.53"},{"v":233686.36,"d":"233,686.36"}]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":5,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5]]}
[{"$nulls":5},"预算03表"]
["2026年一般公共预算“三公”经费支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":4},"单位：元"]
["“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费"]
[1,2,3,4,5,6]
[{"v":5000,"d":"5,000.00"},{"$nulls":4},{"v":5000,"d":"5,000.00"}]

{"sheet":"部门基本支出预算表04","index":6,"n_rows":31,"n_cols":23,"rows_kept":31,"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],[30,0,30,6]]}
[{"$nulls":22},"预算04表"]
["2026年部门基本支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":21},"单位：元"]
["单位名称","项目代码","项目名称","功能科目编码","功能科目名称","经济科目编码","经济科目名称","资金来源"]
[{"$nulls":7},"合计","一般公共预算",{"$nulls":4},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":8},"全年数","已提前安排","抵扣上年垫付资金","本次下达","另文下达","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["云南省广播电视局德宏705台",{"$nulls":6},{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"},{"v":899323.12,"d":"899,323.12"},null,{"v":2703981.77,"d":"2,703,981.77"}]
["云南省广播电视局德宏705台","530000210000000032421","事业人员支出工资","2070807","传输发射","30101","基本工资",{"v":1023828,"d":"1,023,828.00"},{"v":1023828,"d":"1,023,828.00"},{"v":255957,"d":"255,957.00"},null,{"v":767871,"d":"767,871.00"}]
["云南省广播电视局德宏705台","530000210000000032421","事业人员支出工资","2070807","传输发射","30102","津贴补贴",{"v":163032,"d":"163,032.00"},{"v":163032,"d":"163,032.00"},{"v":40758,"d":"40,758.00"},null,{"v":122274,"d":"122,274.00"}]
["云南省广播电视局德宏705台","530000210000000032421","事业人员支出工资","2070807","传输发射","30103","奖金",{"v":85319,"d":"85,319.00"},{"v":85319,"d":"85,319.00"},{"v":21329.75,"d":"21,329.75"},null,{"v":63989.25,"d":"63,989.25"}]
["云南省广播电视局德宏705台","530000210000000032421","事业人员支出工资","2070807","传输发射","30107","绩效工资",{"v":1232796,"d":"1,232,796.00"},{"v":1232796,"d":"1,232,796.00"},{"v":308199,"d":"308,199.00"},null,{"v":924597,"d":"924,597.00"}]
["云南省广播电视局德宏705台","530000210000000032422","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":352622.42,"d":"352,622.42"},{"v":352622.42,"d":"352,622.42"},{"v":88155.61,"d":"88,155.61"},null,{"v":264466.81,"d":"264,466.81"}]
["云南省广播电视局德宏705台","530000210000000032422","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":18130.62,"d":"18,130.62"},{"v":18130.62,"d":"18,130.62"},{"v":4532.66,"d":"4,532.66"},null,{"v":13597.96,"d":"13,597.96"}]
["云南省广播电视局德宏705台","530000210000000032422","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":136641.19,"d":"136,641.19"},{"v":136641.19,"d":"136,641.19"},{"v":34160.3,"d":"34,160.30"},null,{"v":102480.89,"d":"102,480.89"}]
["云南省广播电视局德宏705台","530000210000000032422","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":77232.21,"d":"77,232.21"},{"v":77232.21,"d":"77,232.21"},{"v":19308.05,"d":"19,308.05"},null,{"v":57924.16,"d":"57,924.16"}]
["云南省广播电视局德宏705台","530000210000000032422","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":10762.5,"d":"10,762.50"},{"v":10762.5,"d":"10,762.50"},{"v":10762.5,"d":"10,762.50"}]
["云南省广播电视局德宏705台","530000210000000032424","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":265994.19,"d":"265,994.19"},{"v":265994.19,"d":"265,994.19"},{"v":66498.55,"d":"66,498.55"},null,{"v":199495.64,"d":"199,495.64"}]
["云南省广播电视局德宏705台","530000210000000032426","对个人和家庭的补助","2070807","传输发射","30305","生活补助",{"v":3260.4,"d":"3,260.40"},{"v":3260.4,"d":"3,260.40"},{"v":815.1,"d":"815.10"},null,{"v":2445.3,"d":"2,445.30"}]
["云南省广播电视局德宏705台","530000210000000032433","公务接待费","2070807","传输发射","30217","公务接待费",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":1250,"d":"1,250.00"},null,{"v":3750,"d":"3,750.00"}]
["云南省广播电视局德宏705台","530000210000000032436","工会经费","2070807","传输发射","30228","工会经费",{"v":50099.5,"d":"50,099.50"},{"v":50099.5,"d":"50,099.50"},{"v":12524.88,"d":"12,524.88"},null,{"v":37574.62,"d":"37,574.62"}]
["云南省广播电视局德宏705台","530000210000000032437","一般公用经费","2070807","传输发射","30201","办公费",{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},null,null,{"v":25000,"d":"25,000.00"}]
["云南省广播电视局德宏705台","530000210000000032437","一般公用经费","2070807","传输发射","30204","手续费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":125,"d":"125.00"},null,{"v":375,"d":"375.00"}]
["云南省广播电视局德宏705台","530000210000000032437","一般公用经费","2070807","传输发射","30205","水费",{"v":5400,"d":"5,400.00"},{"v":5400,"d":"5,400.00"},{"v":1350,"d":"1,350.00"},null,{"v":4050,"d":"4,050.00"}]
["云南省广播电视局德宏705台","530000210000000032437","一般公用经费","2070807","传输发射","30207","邮电费",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":2250,"d":"2,250.00"},null,{"v":6750,"d":"6,750.00"}]
["云南省广播电视局德宏705台","530000210000000032437","一般公用经费","2070807","传输发射","30211","差旅费",{"v":33000,"d":"33,000.00"},{"v":33000,"d":"33,000.00"},{"v":8250,"d":"8,250.00"},null,{"v":24750,"d":"24,750.00"}]
["云南省广播电视局德宏705台","530000210000000032437","一般公用经费","2070807","传输发射","30299","其他商品和服务支出",{"v":80506.86,"d":"80,506.86"},{"v":80506.86,"d":"80,506.86"},{"v":20126.72,"d":"20,126.72"},null,{"v":60380.14,"d":"60,380.14"}]
["云南省广播电视局德宏705台","530000210000000032437","一般公用经费","2070807","传输发射","31002","办公设备购置",{"v":13300,"d":"13,300.00"},{"v":13300,"d":"13,300.00"},null,null,{"v":13300,"d":"13,300.00"}]
["云南省广播电视局德宏705台","530000210000000032437","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":11880,"d":"11,880.00"},{"v":11880,"d":"11,880.00"},{"v":2970,"d":"2,970.00"},null,{"v":8910,"d":"8,910.00"}]
["合  计",{"$nulls":6},{"v":3603304.89,"d":"3,603,304.89"},{"v":3603304.89,"d":"3,603,304.89"},{"v":899323.12,"d":"899,323.12"},null,{"v":2703981.77,"d":"2,703,981.77"}]

{"sheet":"部门项目支出预算表05-1","index":7,"n_rows":11,"n_cols":23,"rows_kept":11,"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],[9,0,9,7]]}
[{"$nulls":22},"预算05-1表"]
["2026年部门项目支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},"单位名称：云南省广播电视局德宏705台",{"$nulls":20},"单位：元"]
["项目分类","项目代码","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","本年拨款",{"$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]
[]
[]
["合  计"]
["备注：2026年没有部门项目支出预算，故部门项目支出预算表为空。"]

{"sheet":"部门项目支出绩效目标表05-2","index":8,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7]]}
[{"$nulls":9},"预算05-2表"]
["2026年部门项目支出绩效目标表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"}]
["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]
[]
[]
["备注：2026年没有部门项目支出预算，故部门项目支出绩效目标表为空。"]

{"sheet":"部门政府性基金预算表06","index":9,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[7,0,7,2]]}
[{"$nulls":5},"预算06表"]
["2026年政府性基金预算支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":4},"单位:元"]
["单位名称","科目编码","科目名称","政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,2,3,4,5,6]
[]
["合  计",null,"合  计"]
["备注：2026年没有政府性基金预算支出，故政府性基金预算支出预算表为空。"]

{"sheet":"部门政府采购预算表07","index":10,"n_rows":15,"n_cols":17,"rows_kept":15,"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],[14,0,14,4]]}
[{"$nulls":16},"预算07表"]
["2026年部门政府采购预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":15},"单位：元"]
["预算项目","采购项目","采购品目","计量\n单位","数量","面向中小企业预留资金","资金来源"]
[{"$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]
["云南省广播电视局德宏705台",{"$nulls":4},{"v":21900,"d":"21,900.00"},{"v":21900,"d":"21,900.00"},{"v":21900,"d":"21,900.00"}]
["一般公用经费","财务室办公椅","A05010301 办公椅","把",1,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["一般公用经费","财务室办公桌","A05010201 办公桌","台",1,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"}]
["一般公用经费","复印纸","A05040101 复印纸","包",60,{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"}]
["一般公用经费","办公软件","A08060301 基础软件","套",2,{"v":3680,"d":"3,680.00"},{"v":3680,"d":"3,680.00"},{"v":3680,"d":"3,680.00"}]
["一般公用经费","杀毒软件","A08060301 基础软件","套",2,{"v":3120,"d":"3,120.00"},{"v":3120,"d":"3,120.00"},{"v":3120,"d":"3,120.00"}]
["一般公用经费","台式计算机","A02010105 台式计算机","台",2,{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
["合  计",{"$nulls":4},{"v":21900,"d":"21,900.00"},{"v":21900,"d":"21,900.00"},{"v":21900,"d":"21,900.00"}]

{"sheet":"部门政府购买服务预算表08","index":11,"n_rows":11,"n_cols":14,"rows_kept":11,"merged":[[1,0,1,13],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,13],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,13],[9,0,9,2]]}
[{"$nulls":13},"预算08表"]
["2026年部门政府购买服务预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":12},"单位：元"]
["预算项目","政府购买服务项目","政府购买服务目录","资金来源"]
[{"$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"]
["备注：2026年没有政府购买服务预算，故政府购买服务预算表为空。"]

{"sheet":"省对下转移支付预算表09-1","index":12,"n_rows":9,"n_cols":24,"rows_kept":9,"merged":[[1,0,1,23],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,23]]}
[{"$nulls":23},"预算09-1表"]
["2026年省对下转移支付预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$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]
[]
[]
["备注：2026年没有省对下转移支付预算，故省对下转移支付预算表为空。"]

{"sheet":"省对下转移支付绩效目标表09-2","index":13,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7]]}
[{"$nulls":9},"预算09-2表"]
["2026年省对下转移支付绩效目标表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"}]
["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]
[]
[]
["备注：2026年没有省对下转移支付预算，故省对下转移支付绩效目标表为空。"]

{"sheet":"新增资产配置表10","index":14,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[9,0,9,4],[10,0,10,7]]}
[{"$nulls":7},"预算10表"]
["2026年新增资产配置表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"}]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
["1","2","3","4","5","6","7","8"]
["云南省广播电视局德宏705台","设备","A02010105 台式计算机","台式电脑","台",2,{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"}]
["云南省广播电视局德宏705台","家具和用品","A05010201 办公桌","财务室办公桌","张",1,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"}]
["云南省广播电视局德宏705台","家具和用品","A05010301 办公椅","财务室办公椅","台",1,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["合计",{"$nulls":4},4,null,{"v":13300,"d":"13,300.00"}]
["注：涉及土地使用权、房屋、公务用车购置，按照现行相关管理制度规定报批，以职能部门审批意见为准。"]

{"sheet":"中央转移支付补助项目支出预算表11","index":15,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[1,0,1,10],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,10],[4,8,5,8],[4,9,5,9],[4,10,5,10],[9,0,9,6]]}
[{"$nulls":10},"预算11表"]
["2026年中央转移支付补助项目支出预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":9},"单位：元"]
["项目分类","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","上级补助"]
[{"$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：2026年没有中央转移支付补助项目支出预算，故中央转移支付补助项目支出预算表为空。"]

{"sheet":"部门项目支出中期规划预算表12","index":16,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,0,1,6],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,6],[4,4,5,4],[4,5,5,5],[4,6,5,6],[9,0,9,3]]}
[{"$nulls":6},"预算12表"]
["2026年部门项目支出中期规划预算表"]
[{"$f":"\"单位名称：\"&\"云南省广播电视局德宏705台\"","v":"单位名称：云南省广播电视局德宏705台"},{"$nulls":5},"单位：元"]
["项目单位","项目分类","项目名称","项目级次","一般公共预算"]
[{"$nulls":4},"2026年","2027年","2028年"]
[{"$nulls":5},"小计"]
[1,2,3,4,5,6,7]
[]
[]
["合计",""]
["备注：2026年没有部门项目中期规划预算，故部门项目中期规划预算表为空。"]