{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["01部门收支总体情况表","02部门收入总体情况表","03部门支出总体情况表","04财政拨款收支总体情况表","05一般公共预算支出情况表","06一般公共预算基本支出情况表","07一般公共预算三公经费支出情况表","08政府性基金预算支出情况表","09预算项目绩效目标表","10整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"01部门收支总体情况表","index":0,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[1,0,1,3],[2,2,2,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"附件1-1"]
["2021年部门收支总体情况表"]
["编制单位:浏阳市科学技术协会",null,"单位:万元（保留两位小数）"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","本年预算"]
["一、地方公共财政预算收入",{"v":290.485692,"d":"290.49"},"一、基本支出",{"v":139.245692,"d":"139.25"}]
["   1、财政补助收入",{"v":290.485692,"d":"290.49"},"    工资福利支出",{"v":128.621692,"d":"128.62"}]
["   2、纳入一般公共预算管理的非税收入",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":8,"d":"8.00"}]
["   其中:1.行政事业性收费收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":2.624,"d":"2.62"}]
["        2.罚没收入",{"v":0,"d":"0.00"},"二、项目支出",151.24]
["        3.专项收入",{"v":0,"d":"0.00"},"    专项工作类项目",{"v":20,"d":"20.00"}]
["        4.国有资本经营收入",{"v":0,"d":"0.00"},"    基本建设支出类项目",{"v":0,"d":"0.00"}]
["        5.国有资源(资产)有偿使用收入",{"v":0,"d":"0.00"},"    经济社会事业发展类项目",{"v":128,"d":"128.00"}]
["        6.其他收入",{"v":0,"d":"0.00"},"    惠民政策到人类项目",{"v":0,"d":"0.00"}]
["        7.捐赠收入",{"v":0,"d":"0.00"},"    对乡镇和村级补助类项目",{"v":0,"d":"0.00"}]
["        8.政府住房基金收入",{"v":0,"d":"0.00"},"    其他类项目支出",3.24]
["二、纳入财政专户管理的非税收入",{"v":0,"d":"0.00"}]
["   其中：1、事业性收费收入",{"v":0,"d":"0.00"}]
["         2、上级补助收入",{"v":0,"d":"0.00"}]
["         3、其他收入",{"v":0,"d":"0.00"}]
["三、政府性基金管理的收入",{"v":0,"d":"0.00"},"本 年 支 出 合 计",{"v":290.485692,"d":"290.49"}]
["四、上级转移支付收入",{"v":0,"d":"0.00"}]
["五、体制分成",{"v":0,"d":"0.00"},"三、对附属单位补助支出"]
["本 年 收 入 合 计",{"v":290.485692,"d":"290.49"},"四、上缴上级支出"]
["六、上年结转",{"v":0,"d":"0.00"},"五、结转下年"]
["收  入  总  计",{"v":290.485692,"d":"290.49"},"支  出  总  计",{"v":290.485692,"d":"290.49"}]

{"sheet":"02部门收入总体情况表","index":1,"n_rows":9,"n_cols":20,"rows_kept":9,"merged":[[1,0,1,19],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,12],[3,13,3,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"附件1-2"]
["2021年部门收入总体情况表"]
["编制单位:浏阳市科学技术协会",{"$nulls":18},"单位：万元"]
["单位代码","单位名称","编制序列","合计","财政补助收入","纳入预算管理的非税收入",{"$nulls":7},"纳入财政专户管理的非税收入",null,null,"纳入政府性基金管理的收入","上级转移支付收入","其他收入","上年结转"]
[{"$nulls":5},"行政事业性收费收入","罚没收入","专项收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入","捐赠收入","政府住房基金收入","行政事业性收费收入","上级补助收入","其他收入"]
["   **","        ****"]
["总计",null,null,290.49,290.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"小计",null,290.49,290.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[603,"浏阳市科学技术协会",{"v":1,"d":"1.00"},290.49,290.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"03部门支出总体情况表","index":2,"n_rows":14,"n_cols":23,"rows_kept":14,"merged":[[0,19,0,21],[1,0,1,21],[2,0,2,5],[2,18,2,21],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,3,11],[3,12,3,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[12,0,12,21],[13,0,13,21]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","","附件1-3",null,null,""]
["2021年部门支出总体情况表",{"$nulls":21},""]
["编制单位:浏阳市科学技术协会",{"$nulls":5},"","","","","","","","","","","","","单位：万元（保留两位小数）",{"$nulls":3},""]
["单位代码","功能科目","功能科目",null,null,"功能科目名称","经办机构","合  计","基本支出",{"$nulls":3},"项目支出",{"$nulls":6},"对附属单位补助支出","上缴上级支出","结转下年",""]
[null,null,"类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","专项工作类项目","基本建设支出类项目","社会事业发展类项目","惠民政策到人类项目","对乡镇和村级补助类项目","其他类项目",{"$nulls":3},""]
["**","","*","*","*","        ****","",{"$nulls":15},""]
["总计",{"$nulls":6},290.49,139.25,128.62,{"v":8,"d":"8.00"},2.62,151.24,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":128,"d":"128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.24,{"$nulls":3},""]
[603,"小计",{"$nulls":5},290.49,139.25,128.62,{"v":8,"d":"8.00"},2.62,151.24,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":128,"d":"128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.24,{"$nulls":3},""]
[603,206,206,null,null,"科学技术支出",null,290.49,139.25,128.62,{"v":8,"d":"8.00"},2.62,151.24,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":128,"d":"128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.24,{"$nulls":3},""]
[603,20607,206,7,null,"科学技术普及",null,290.49,139.25,128.62,{"v":8,"d":"8.00"},2.62,151.24,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":128,"d":"128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.24,{"$nulls":3},""]
[603,2060701,206,7,1,"机构运行",0,139.25,139.25,128.62,{"v":8,"d":"8.00"},2.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},""]
[603,2060702,206,7,2,"科普活动",699,151.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151.24,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":128,"d":"128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.24,{"$nulls":3},""]
["",{"$nulls":21},""]
["",{"$nulls":21},""]

{"sheet":"04财政拨款收支总体情况表","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,5,0,7],[1,0,1,5],[2,0,2,4],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"附件1-4"]
["2021年财政拨款收支总体情况表",{"$nulls":5},""]
["编制单位:浏阳市科学技术协会",{"$nulls":4},"单位：万元",""]
["收            入",null,"支              出",{"$nulls":3},""]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算",""]
["一、一般公共预算拨款",{"v":290.485692,"d":"290.49"},"一、一般公共服务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["财政补助收入",{"v":290.485692,"d":"290.49"},"二、国防",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["纳入一般公共预算管理的非税收入",{"v":0,"d":"0.00"},"三、公共安全",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["行政事业性收费收入",{"v":0,"d":"0.00"},"四、教育",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["罚没收入",{"v":0,"d":"0.00"},"五、科学技术支出",{"v":290.485692,"d":"290.49"},{"v":290.485692,"d":"290.49"},{"v":0,"d":"0.00"},""]
["专项收入",{"v":0,"d":"0.00"},"六、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["国有资本经营收入",{"v":0,"d":"0.00"},"七、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["国有资源(资产)有偿使用收入",{"v":0,"d":"0.00"},"八、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["其他收入",{"v":0,"d":"0.00"},"九、医疗卫生支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["上级转移支付收入",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["上年结转",{"v":0,"d":"0.00"},"十一、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["体制分成",{"v":0,"d":"0.00"},"十二、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,{"v":0,"d":"0.00"},"十三、交通运输",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["二、政府性基金预算收入",{"v":0,"d":"0.00"},"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"十八、国土资源气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二一、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二二、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二三、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二四、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二五、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二六、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"二七、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["本年收入合计",{"v":290.485692,"d":"290.49"},"本年支出合计",{"v":290.485692,"d":"290.49"},{"v":290.485692,"d":"290.49"},{"v":0,"d":"0.00"},""]
[null,null,"","","","",""]

{"sheet":"05一般公共预算支出情况表","index":4,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[0,0,0,8],[1,0,1,4],[2,2,2,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]],"flags":["formulas_cached_only"]}
["2021年一般公共预算支出情况表"]
["编制单位:浏阳市科学技术协会",{"$nulls":7},"单位:万元"]
["","","功能科目",null,null,"科目名称","总计","基本支出","项目支出"]
["","","类","款","项"]
["","","***","**","**","              ****","","",""]
["总计","",{"$nulls":4},290.49,139.25,151.24]
[603,"浏阳市科学技术协会",206,null,null,"科学技术支出",290.49,139.25,151.24]
[603,"浏阳市科学技术协会",206,"07",null,"科学技术普及",290.49,139.25,151.24]
[603,"浏阳市科学技术协会",206,"07","01","机构运行",139.25,139.25,{"v":0,"d":"0.00"}]
[603,"浏阳市科学技术协会",206,"07","02","科普活动",151.24,{"v":0,"d":"0.00"},151.24]
["","","","","","","","",""]
["","","",null,"","","","",""]

{"sheet":"06一般公共预算基本支出情况表","index":5,"n_rows":60,"n_cols":3,"rows_kept":60,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["2021年一般公共预算基本支出情况表",null,""]
["编制单位:浏阳市科学技术协会","单位：元",""]
["经济科目名称","2021年预算",""]
["总计",{"v":1392456.92,"d":"1,392,456.92"},""]
["工资福利支出",{"v":1286216.92,"d":"1,286,216.92"},""]
["基本工资",{"v":323988,"d":"323,988.00"},""]
["津贴补贴",{"v":256680,"d":"256,680.00"},""]
["奖金",{"v":350999,"d":"350,999.00"},""]
["伙食补助费",{"v":0,"d":"0.00"},""]
["绩效工资",{"v":0,"d":"0.00"},""]
["机关事业单位基本养老保险缴费",{"v":96410.72,"d":"96,410.72"},""]
["职业年金缴费",{"v":0,"d":"0.00"},""]
["职工基本医疗保险缴费",{"v":48205.36,"d":"48,205.36"},""]
["公务员医疗补助缴费",{"v":18077.01,"d":"18,077.01"},""]
["其他社会保障缴费",{"v":5559.26,"d":"5,559.26"},""]
["住房公积金",{"v":69068.16,"d":"69,068.16"},""]
["医疗费",{"v":0,"d":"0.00"},""]
["其他工资福利支出",{"v":117229.41,"d":"117,229.41"},""]
["商品和服务支出",{"v":80000,"d":"80,000.00"},""]
["办公费",{"v":0,"d":"0.00"},""]
["印刷费",{"v":0,"d":"0.00"},""]
["咨询费",{"v":0,"d":"0.00"},""]
["手续费",{"v":0,"d":"0.00"},""]
["水费",{"v":0,"d":"0.00"},""]
["电费",{"v":0,"d":"0.00"},""]
["邮电费",{"v":0,"d":"0.00"},""]
["取暖费",{"v":0,"d":"0.00"},""]
["物业管理费",{"v":0,"d":"0.00"},""]
["差旅费",{"v":0,"d":"0.00"},""]
["因公出国(境)费用",{"v":0,"d":"0.00"},""]
["维修(护)费",{"v":0,"d":"0.00"},""]
["租赁费",{"v":0,"d":"0.00"},""]
["会议费",{"v":0,"d":"0.00"},""]
["培训费",{"v":0,"d":"0.00"},""]
["公务接待费",{"v":2000,"d":"2,000.00"},""]
["专用材料费",{"v":0,"d":"0.00"},""]
["被装购置费",{"v":0,"d":"0.00"},""]
["专用燃料费",{"v":0,"d":"0.00"},""]
["劳务费",{"v":0,"d":"0.00"},""]
["委托业务费",{"v":0,"d":"0.00"},""]
["工会经费",{"v":19481.34,"d":"19,481.34"},""]
["福利费",{"v":6479.76,"d":"6,479.76"},""]
["公务用车运行维护费",{"v":0,"d":"0.00"},""]
["其他交通费",{"v":15000,"d":"15,000.00"},""]
["税金及附加费用",{"v":0,"d":"0.00"},""]
["其他商品和服务支出",{"v":37038.9,"d":"37,038.90"},""]
["对个人和家庭的补助支出",{"v":26240,"d":"26,240.00"},""]
["离休费",{"v":0,"d":"0.00"},""]
["退休费",{"v":26240,"d":"26,240.00"},""]
["退职(役)费",{"v":0,"d":"0.00"},""]
["抚恤金",{"v":0,"d":"0.00"},""]
["生活补助",{"v":0,"d":"0.00"},""]
["救济费",{"v":0,"d":"0.00"},""]
["医疗费补助",{"v":0,"d":"0.00"},""]
["助学金",{"v":0,"d":"0.00"},""]
["奖励金",{"v":0,"d":"0.00"},""]
["代缴社会保险",{"v":0,"d":"0.00"},""]
["其他对个人和家庭的补助支出","0.00 \n",""]
["","",""]
["","",""]

{"sheet":"07一般公共预算三公经费支出情况表","index":6,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,7,0,9],[1,0,1,9],[2,0,2,5],[2,7,2,9],[3,0,5,0],[3,1,5,1],[3,2,4,2],[3,3,5,3],[3,4,3,9],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,9,5,9],[9,0,9,9],[10,0,10,9]],"flags":["formulas_cached_only"]}
["","","","","","","","附件1-7",null,null,""]
["2021年一般公共预算“三公”经费支出情况表",{"$nulls":9},""]
["编制单位:浏阳市科学技术协会",{"$nulls":5},"","单位：万元（保留两位小数）",null,null,""]
["单位代码","单位名称","编制序列","功能科目代码","三公经费",{"$nulls":5},""]
[{"$nulls":4},"合 计","公务接待费","公务用车购置及运行费",null,null,"因公出国费",""]
[null,null,"",{"$nulls":3},"小计","公务用车购置费","公务用车运行费",null,""]
["总计",{"$nulls":3},{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[603,"浏阳市科学技术协会",1,2060701,{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[603,"浏阳市科学技术协会",1,2060702,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["填充计算后隐藏总计后面的所有行，仅公示总计行",{"$nulls":9},""]
["",{"$nulls":9},""]

{"sheet":"08政府性基金预算支出情况表","index":7,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,3,1,10],[2,3,2,9],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[15,3,15,6]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"附件1-8"]
["2018年政府性基金预算支出表",null,null,"2021年政府性基金预算支出情况表"]
[{"$nulls":3},"编制单位:浏阳市科学技术协会             （此表为空表）",{"$nulls":6},"单位:万元"]
["单位代码","单位名称","功能科目代码","科目编码",null,null,"科目名称","编制序列","总计","基本支出","项目支出"]
[{"$nulls":3},"类","款","项"]
[{"$nulls":3},"**","**","**"]
["总计"]
[{"v":606,"d":"606.00"},"浏阳市科学技术协会",{"v":208,"d":"208.00"}]
[{"v":606,"d":"606.00"},"浏阳市科学技术协会",{"v":20805,"d":"20,805.00"}]
[{"v":606,"d":"606.00"},"浏阳市科学技术协会",{"v":2080502,"d":"2,080,502.00"},{"$nulls":4},{"v":1,"d":"1.00"}]
[{"v":606,"d":"606.00"},"浏阳市科学技术协会",{"v":215,"d":"215.00"}]
[{"v":606,"d":"606.00"},"浏阳市科学技术协会",{"v":21502,"d":"21,502.00"}]
[{"v":606,"d":"606.00"},"浏阳市科学技术协会",{"v":2150201,"d":"2,150,201.00"},{"$nulls":4},{"v":1,"d":"1.00"}]
[{"v":606,"d":"606.00"},"浏阳市科学技术协会",{"v":2150202,"d":"2,150,202.00"},{"$nulls":4},{"v":1,"d":"1.00"}]
[]
[{"$nulls":3},"备注：此表为空表"]

{"sheet":"09预算项目绩效目标表","index":8,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,4,0,6],[1,0,1,6],[3,0,3,1],[3,2,3,3],[3,4,3,5],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,4],[4,5,4,6],[5,3,5,4],[5,5,5,6],[7,0,15,0],[8,4,15,4],[8,5,15,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"附件1-9"]
["2021年预算项目绩效目标表"]
[]
[{"$nulls":6},"单位：万元"]
["单位名称","项目名称","资金安排(万元)","项目实施产出成果目标",null,"项目绩效目标"]
[{"$nulls":3},"定量或定性目标(成果目标)",null,"定量或定性目标(绩效目标)"]
[{"$nulls":3},"目标类型","目标(指标)内容","效益类型","目标(指标)内容"]
["浏阳市科学技术协会","市级重点工作专项",3.24,"组织好全国科普日活动，更好的联系科技工作者，方便科协系统交流经验，向上反映科技工作者建议，建立健全渠道畅通的科协信息网络，及时准确全面提供信息；加强与各级各部门科技工作者的联系服务，发挥其指导作用，提升科协组织凝聚力等。","打造湖南省唯一一家科普小镇——古港镇；承担湖南省科技助力乡村振兴工程县域试点唯一单位；科普信息化建设及“科普中国”落地实施运用全省第一名。","在金刚、淳口两镇的试点经验基础上在推动全市3+1试点工程；推动科普小镇创建、湖南省科技助力乡村振兴县域试点工程承担单位。","打造湖南省唯一一家科普小镇——古港镇；承担湖南省科技助力乡村振兴工程县域试点唯一单位；科普信息化建设及“科普中国”落地实施运用全省第一名。社会认可率超过90%。"]
[null,"老科协活动经费",20,"老科协年初活动预算经费","已纳入整体支出绩效目标考核","已纳入整体支出绩效目标考核"]
[null,"学会、协会工作及学术论文评选",10,"学会、协会工作及学术论文评选"]
[null,"院士专家工作站及科技工作者之家建设",10,"院士专家工作站及科技工作者之家建设"]
[null,"科普大篷车运行经费",20,"科普大篷车运行经费"]
[null,"科普项目工作经费",28,"科普项目工作经费"]
[null,"科普示范阵地建设",20,"科普示范阵地建设"]
[null,"\"科普惠农\"行动计划及科普示范基地、示范户建设",20,"\"科普惠农\"行动计划及科普示范基地、示范户建设"]
[null,"\"全国科普日\"主题活动",20,"\"全国科普日\"主题活动"]

{"sheet":"10整体支出绩效目标表","index":9,"n_rows":7,"n_cols":14,"rows_kept":7,"merged":[[1,1,1,13],[2,1,2,2],[3,0,5,0],[3,1,5,1],[3,2,3,9],[3,10,5,10],[3,11,5,11],[3,12,3,13],[4,2,5,2],[4,3,4,7],[4,8,4,9],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"附件1-10"]
[null,"2021年整体支出绩效目标表"]
[{"$nulls":13},"单位：万元"]
["单位代码","单位名称","年度预算申请",{"$nulls":7},"部门职能\n职责描述","整体绩\n效目标","单位整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":4},"按支出性质分",{"$nulls":3},"产出指标","效益指标"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","国有资本经营预算拨款","纳入专户的非税收入拨款","其他资金","基本支出","项目支出"]
[603,"浏阳市科学技术协会",290.49,290.49,{"$nulls":4},139.25,151.24,"1、组织开展科技学术交流，活跃学术思想，促进科学发展，推动自主创新。2、负责普及科学知识，捍卫科学尊严，传播科学思想和科学方法，推广先进技术；开展青少年科学技术教育活动，提高全市公民科学素质。3、反映科学技术工作者的建议、意见和诉求，维护其合法权益；组织科学技术工作者参与我市科协政策、法规制定和我市经济社会发展的政治协商、科学决策、民主监督工作。4、开展科学技术工作者的教育和培训工作，表彰奖励优秀科学技术工作者，举荐人才；编辑出版科普资料、科技刊物；指导和联系老年科协工作。5、开展科学论证和咨询服务，参加技术攻关，促进科学技术成果的转化；接受委托承担项目评估，成果鉴定，参与技术标准制定、专业技术资格评审和认证等。6、组织开展民间国际、国内科学技术交流活动，发展同国内外的科技团体和科学技术工作者的友好往来。7、办好中国农函大浏阳分校，为发展农村经济培养科技实用人才。","保证机关正常运转；更好的联系科技工作者，方便科协系统交流经验，向上反映科技工作者建议，建立健全渠道畅通的科协信息网络，及时准确全面提供信息；加强与各级各部门科技工作者的联系服务，发挥其指导作用，提升科协组织凝聚力；加强科协财务管理监督及审计、纪检检查管理等。","在金刚、淳口两镇的试点经验基础上在推动全市3+1试点工程；推动科普小镇创建、湖南省科技助力乡村振兴县域试点工程承担单位。","打造湖南省唯一一家科普小镇——古港镇；承担湖南省科技助力乡村振兴工程县域试点唯一单位；科普信息化建设及“科普中国”落地实施运用全省第一名。社会认可率超过90%。"]