{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["01收支总表","公开2部门收入总表","03支出总表(项目)","公开3拨款收支总表","公开1一般公共","公开4基本支出","09三公经费","公开5基金预算","预算项目绩效目标表","整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"01收支总表","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"]
["部门收支总体情况表"]
["编制单位:浏阳市农业农村局",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":12462.5481,"d":"12,462.55"},"一、基本支出",{"v":4061.5481,"d":"4,061.55"}]
["   1、财政补助收入",{"v":12367.5481,"d":"12,367.55"},"    工资福利支出",{"v":3509.3111,"d":"3,509.31"}]
["   2、纳入一般公共预算管理的非税收入",{"v":95,"d":"95.00"},"    商品和服务支出",{"v":210,"d":"210.00"}]
["   其中:1.行政事业性收费收入",{"v":8,"d":"8.00"},"    对个人和家庭的补助",{"v":342.237,"d":"342.24"}]
["        2.罚没收入",{"v":15,"d":"15.00"},"二、项目支出",{"v":8550,"d":"8,550.00"}]
["        3.专项收入",{"v":0,"d":"0.00"},"    专项工作类项目",{"v":5246,"d":"5,246.00"}]
["        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":72,"d":"72.00"},"    经济社会事业发展类项目",{"v":610,"d":"610.00"}]
["        6.其他收入",{"v":0,"d":"0.00"},"    惠民政策到人类项目",{"v":150,"d":"150.00"}]
["        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",{"v":2544,"d":"2,544.00"}]
["二、纳入财政专户管理的非税收入",{"v":19,"d":"19.00"}]
["   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":16,"d":"16.00"}]
["三、政府性基金管理的收入",{"v":0,"d":"0.00"},"本 年 支 出 合 计",{"v":12611.5481,"d":"12,611.55"}]
["四、上级转移支付收入",{"v":130,"d":"130.00"}]
["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":12611.5481,"d":"12,611.55"},"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":12611.5481,"d":"12,611.55"},"支  出  总  计",{"v":12611.5481,"d":"12,611.55"}]

{"sheet":"公开2部门收入总表","index":1,"n_rows":7,"n_cols":20,"rows_kept":7,"merged":[[0,0,0,19],[1,0,1,3],[1,17,1,19],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,12],[2,13,2,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["编制单位:浏阳市农业农村局",{"$nulls":16},"单位：万元"]
["单位代码","单位名称","编制序列","合计","财政补助收入","纳入预算管理的非税收入",{"$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,{"v":12611.55,"d":"12,611.55"},{"v":12367.55,"d":"12,367.55"},{"v":8,"d":"8.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},{"v":12611.55,"d":"12,611.55"},{"v":12367.55,"d":"12,367.55"},{"v":8,"d":"8.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"03支出总表(项目)","index":2,"n_rows":21,"n_cols":23,"rows_kept":21,"merged":[[0,19,0,21],[1,0,1,21],[2,0,2,5],[2,17,2,21],[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],[21,0,21,21],[22,0,22,21]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"附件1-3"]
["部门支出总体情况表"]
["编制单位:浏阳市农业农村局",{"$nulls":16},"单位：万元（保留两位小数）"]
["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",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","专项工作类项目","基本建设支出类项目","社会事业发展类项目","惠民政策到人类项目","对乡镇和村级补助类项目","其他类项目"]
["**",null,"*","*","*","        ****"]
["总计",{"$nulls":6},12611.55,4061.55,3509.31,{"v":210,"d":"210.00"},342.24,{"v":8550,"d":"8550.00"},{"v":5246,"d":"5246.00"},{"v":0,"d":"0.00"},{"v":610,"d":"610.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":2544,"d":"2544.00"}]
[303,"小计",{"$nulls":5},12611.55,4061.55,3509.31,{"v":210,"d":"210.00"},342.24,{"v":8550,"d":"8550.00"},{"v":5246,"d":"5246.00"},{"v":0,"d":"0.00"},{"v":610,"d":"610.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":2544,"d":"2544.00"}]
[303,208,208,null,null,"社会保障和就业支出",null,342.24,342.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,20805,208,5,null,"行政事业单位养老支出",null,342.24,342.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,2080502,208,5,2,"事业单位离退休",{"v":0,"d":"0.00"},342.24,342.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,213,213,null,null,"农林水支出",null,12269.31,3719.31,3509.31,{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":8550,"d":"8550.00"},{"v":5246,"d":"5246.00"},{"v":0,"d":"0.00"},{"v":610,"d":"610.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":2544,"d":"2544.00"}]
[303,21301,213,1,null,"农业农村",null,12269.31,3719.31,3509.31,{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":8550,"d":"8550.00"},{"v":5246,"d":"5246.00"},{"v":0,"d":"0.00"},{"v":610,"d":"610.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":2544,"d":"2544.00"}]
[303,2130101,213,1,1,"行政运行",{"v":0,"d":"0.00"},3719.31,3719.31,3509.31,{"v":210,"d":"210.00"},{"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"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,2130106,213,1,6,"科技转化与推广服务",{"v":399,"d":"399.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,2130108,213,1,8,"病虫害控制",{"v":399,"d":"399.00"},{"v":973,"d":"973.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":973,"d":"973.00"},{"v":213,"d":"213.00"},{"v":0,"d":"0.00"},{"v":610,"d":"610.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,2130109,213,1,9,"农产品质量安全",{"v":399,"d":"399.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,2130110,213,1,10,"执法监管",{"v":399,"d":"399.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"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"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,2130153,213,1,53,"农田建设",{"v":399,"d":"399.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,2130199,213,1,99,"其他农业农村支出",{"v":299,"d":"299.00"},{"v":3000,"d":"3000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3000.00"},{"v":3000,"d":"3000.00"},{"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"},{"$nulls":3},{"v":1,"d":"1.00"}]
[303,2130199,213,1,99,"其他农业农村支出",{"v":399,"d":"399.00"},{"v":4220,"d":"4220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4220,"d":"4220.00"},{"v":1676,"d":"1676.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2544,"d":"2544.00"},{"$nulls":3},{"v":1,"d":"1.00"}]

{"sheet":"公开3拨款收支总表","index":3,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,0,0,7],[1,0,1,6],[2,0,2,2],[2,3,2,7]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["编制单位:浏阳市农业农村局",{"$nulls":6},"单位：万元"]
["收            入",null,null,"支              出"]
["项目",null,"本年预算","项目",null,"合计","一般公共预算","政府性基金预算"]
["一、一般公共预算拨款",null,{"v":12592.5481,"d":"12,592.55"},"一、一般公共服务",{"v":201,"d":"201.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  财政补助收入",{"v":1,"d":"1.00"},{"v":12367.5481,"d":"12,367.55"},"二、国防",{"v":203,"d":"203.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  纳入一般公共预算管理的非税收入",{"v":2,"d":"2.00"},{"v":95,"d":"95.00"},"三、公共安全",{"v":204,"d":"204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    行政事业性收费收入",{"v":90101,"d":"90,101.00"},{"v":8,"d":"8.00"},"四、教育",{"v":205,"d":"205.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    罚没收入",{"v":90102,"d":"90,102.00"},{"v":15,"d":"15.00"},"五、科学技术支出",{"v":206,"d":"206.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":90103,"d":"90,103.00"},{"v":0,"d":"0.00"},"六、文化体育与传媒支出",{"v":207,"d":"207.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    国有资本经营收入",{"v":90104,"d":"90,104.00"},{"v":0,"d":"0.00"},"七、社会保障和就业支出",{"v":208,"d":"208.00"},{"v":342.237,"d":"342.24"},{"v":342.237,"d":"342.24"},{"v":0,"d":"0.00"}]
["    国有资源(资产)有偿使用收入",{"v":90105,"d":"90,105.00"},{"v":72,"d":"72.00"},"八、社会保险基金支出",{"v":209,"d":"209.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其他收入",{"v":90106,"d":"90,106.00"},{"v":0,"d":"0.00"},"九、医疗卫生支出",{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[" 上级转移支付收入",{"v":5,"d":"5.00"},{"v":130,"d":"130.00"},"十一、城乡社区支出",{"v":212,"d":"212.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  上年结转",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},"十二、农林水支出",{"v":213,"d":"213.00"},{"v":12250.3111,"d":"12,250.31"},{"v":12250.3111,"d":"12,250.31"},{"v":0,"d":"0.00"}]
[" 体制分成",null,{"v":0,"d":"0.00"},"十三、交通运输",{"v":214,"d":"214.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"十四、资源勘探信息等支出",{"v":215,"d":"215.00"},{"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":3,"d":"3.00"},{"v":0,"d":"0.00"},"十五、商业服务业等支出",{"v":216,"d":"216.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"十六、金融支出",{"v":217,"d":"217.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"十七、援助其他地区支出",{"v":219,"d":"219.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"十八、国土资源气象等支出",{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"十九、住房保障支出",{"v":221,"d":"221.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二十、粮油物资储备支出",{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二一、灾害防治及应急管理支出",{"v":224,"d":"224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二二、预备费",{"v":227,"d":"227.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二三、其他支出",{"v":229,"d":"229.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二四、转移性支出",{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二五、债务还本支出",{"v":231,"d":"231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二六、债务付息支出",{"v":232,"d":"232.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"二七、债务发行费用支出",{"v":233,"d":"233.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",null,{"v":12592.5481,"d":"12,592.55"},"本年支出合计",null,{"v":12592.5481,"d":"12,592.55"},{"v":12592.5481,"d":"12,592.55"},{"v":0,"d":"0.00"}]

{"sheet":"公开1一般公共","index":4,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[0,3,0,10],[1,3,1,9],[2,3,2,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"一般公共预算支出情况表"]
[{"$nulls":3},"编制单位:浏阳市农业农村局",{"$nulls":6},"单位:万元"]
[{"$nulls":3},"功能科目",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",{"$nulls":7},{"v":12592.55,"d":"12,592.55"},{"v":4045.55,"d":"4,045.55"},{"v":8547,"d":"8,547.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":208,"d":"208.00"},208,null,null,"社会保障和就业支出",null,342.24,342.24,{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":20805,"d":"20,805.00"},208,5,null,"行政事业单位养老支出",null,342.24,342.24,{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2080502,"d":"2,080,502.00"},208,5,2,"事业单位离退休",{"v":1,"d":"1.00"},342.24,342.24,{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":213,"d":"213.00"},213,null,null,"农林水支出",null,{"v":12250.31,"d":"12,250.31"},{"v":3703.31,"d":"3,703.31"},{"v":8547,"d":"8,547.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":21301,"d":"21,301.00"},213,1,null,"农业农村",null,{"v":12250.31,"d":"12,250.31"},{"v":3703.31,"d":"3,703.31"},{"v":8547,"d":"8,547.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130101,"d":"2,130,101.00"},213,1,1,"行政运行",{"v":1,"d":"1.00"},{"v":3703.31,"d":"3,703.31"},{"v":3703.31,"d":"3,703.31"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130106,"d":"2,130,106.00"},213,1,6,"科技转化与推广服务",{"v":1,"d":"1.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130108,"d":"2,130,108.00"},213,1,8,"病虫害控制",{"v":1,"d":"1.00"},{"v":970,"d":"970.00"},{"v":0,"d":"0.00"},{"v":970,"d":"970.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130109,"d":"2,130,109.00"},213,1,9,"农产品质量安全",{"v":1,"d":"1.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130110,"d":"2,130,110.00"},213,1,10,"执法监管",{"v":1,"d":"1.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130153,"d":"2,130,153.00"},213,1,53,"农田建设",{"v":1,"d":"1.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130199,"d":"2,130,199.00"},213,1,99,"其他农业农村支出",{"v":1,"d":"1.00"},{"v":7220,"d":"7,220.00"},{"v":0,"d":"0.00"},{"v":7220,"d":"7,220.00"}]

{"sheet":"公开4基本支出","index":5,"n_rows":58,"n_cols":4,"rows_kept":58,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出情况表"]
["编制单位:浏阳市农业农村局",null,null,"单位：元"]
["经济科目名称",null,null,"2021年预算"]
["总计",null,null,{"v":40455481,"d":"40,455,481.00"}]
["工资福利支出",{"v":50501,"d":"50,501.00"},{"v":501,"d":"501.00"},{"v":34933111,"d":"34,933,111.00"}]
["基本工资",{"v":5050130101,"d":"5,050,130,101.00"},{"v":5010130101,"d":"5,010,130,101.00"},{"v":9696048,"d":"9,696,048.00"}]
["津贴补贴",{"v":5050130102,"d":"5,050,130,102.00"},{"v":5010130102,"d":"5,010,130,102.00"},{"v":2785380,"d":"2,785,380.00"}]
["奖金",{"v":5050130103,"d":"5,050,130,103.00"},{"v":5010130103,"d":"5,010,130,103.00"},{"v":9395763,"d":"9,395,763.00"}]
["伙食补助费",{"v":5050130106,"d":"5,050,130,106.00"},{"v":5019930106,"d":"5,019,930,106.00"},{"v":0,"d":"0.00"}]
["绩效工资",{"v":5050130107,"d":"5,050,130,107.00"},null,{"v":5114052,"d":"5,114,052.00"}]
["机关事业单位基本养老保险缴费",{"v":5050130108,"d":"5,050,130,108.00"},{"v":5010230108,"d":"5,010,230,108.00"},{"v":2848701,"d":"2,848,701.00"}]
["职业年金缴费",{"v":5050130109,"d":"5,050,130,109.00"},{"v":5010230109,"d":"5,010,230,109.00"},{"v":179656,"d":"179,656.00"}]
["职工基本医疗保险缴费",{"v":5050130110,"d":"5,050,130,110.00"},{"v":5010230110,"d":"5,010,230,110.00"},{"v":1424351,"d":"1,424,351.00"}]
["公务员医疗补助缴费",{"v":5050130111,"d":"5,050,130,111.00"},{"v":5010230111,"d":"5,010,230,111.00"},{"v":164700,"d":"164,700.00"}]
["其他社会保障缴费",{"v":5050130112,"d":"5,050,130,112.00"},{"v":5010230112,"d":"5,010,230,112.00"},{"v":250284,"d":"250,284.00"}]
["住房公积金",{"v":5050130113,"d":"5,050,130,113.00"},{"v":5010330113,"d":"5,010,330,113.00"},{"v":2008876,"d":"2,008,876.00"}]
["医疗费",{"v":5050130114,"d":"5,050,130,114.00"},{"v":5019930114,"d":"5,019,930,114.00"},{"v":0,"d":"0.00"}]
["其他工资福利支出",{"v":5050130199,"d":"5,050,130,199.00"},{"v":5019930199,"d":"5,019,930,199.00"},{"v":1065300,"d":"1,065,300.00"}]
["商品和服务支出",{"v":50502,"d":"50,502.00"},{"v":502,"d":"502.00"},{"v":2100000,"d":"2,100,000.00"}]
["办公费",{"v":5050230201,"d":"5,050,230,201.00"},{"v":5020130201,"d":"5,020,130,201.00"},{"v":100000,"d":"100,000.00"}]
["印刷费",{"v":5050230202,"d":"5,050,230,202.00"},{"v":5020130202,"d":"5,020,130,202.00"},{"v":0,"d":"0.00"}]
["咨询费",{"v":5050230203,"d":"5,050,230,203.00"},{"v":5020530203,"d":"5,020,530,203.00"},{"v":0,"d":"0.00"}]
["手续费",{"v":5050230204,"d":"5,050,230,204.00"},{"v":5020130204,"d":"5,020,130,204.00"},{"v":0,"d":"0.00"}]
["水费",{"v":5050230205,"d":"5,050,230,205.00"},{"v":5020130205,"d":"5,020,130,205.00"},{"v":10000,"d":"10,000.00"}]
["电费",{"v":5050230206,"d":"5,050,230,206.00"},{"v":5020130206,"d":"5,020,130,206.00"},{"v":90000,"d":"90,000.00"}]
["邮电费",{"v":5050230207,"d":"5,050,230,207.00"},{"v":5020130207,"d":"5,020,130,207.00"},{"v":10000,"d":"10,000.00"}]
["取暖费",{"v":5050230208,"d":"5,050,230,208.00"},{"v":5020130208,"d":"5,020,130,208.00"},{"v":0,"d":"0.00"}]
["物业管理费",{"v":5050230209,"d":"5,050,230,209.00"},{"v":5020130209,"d":"5,020,130,209.00"},{"v":0,"d":"0.00"}]
["差旅费",{"v":5050230211,"d":"5,050,230,211.00"},{"v":5020130211,"d":"5,020,130,211.00"},{"v":0,"d":"0.00"}]
["因公出国(境)费用",{"v":5050230212,"d":"5,050,230,212.00"},{"v":5020730212,"d":"5,020,730,212.00"},{"v":0,"d":"0.00"}]
["维修(护)费",{"v":5050230213,"d":"5,050,230,213.00"},{"v":5020930213,"d":"5,020,930,213.00"},{"v":0,"d":"0.00"}]
["租赁费",{"v":5050230214,"d":"5,050,230,214.00"},{"v":5020130214,"d":"5,020,130,214.00"},{"v":0,"d":"0.00"}]
["会议费",{"v":5050230215,"d":"5,050,230,215.00"},{"v":5020230215,"d":"5,020,230,215.00"},{"v":0,"d":"0.00"}]
["培训费",{"v":5050230216,"d":"5,050,230,216.00"},{"v":5020330216,"d":"5,020,330,216.00"},{"v":0,"d":"0.00"}]
["公务接待费",{"v":5050230217,"d":"5,050,230,217.00"},{"v":5020630217,"d":"5,020,630,217.00"},{"v":50000,"d":"50,000.00"}]
["专用材料费",{"v":5050230218,"d":"5,050,230,218.00"},{"v":5020430218,"d":"5,020,430,218.00"},{"v":0,"d":"0.00"}]
["被装购置费",{"v":5050230224,"d":"5,050,230,224.00"},{"v":5020430224,"d":"5,020,430,224.00"},{"v":0,"d":"0.00"}]
["专用燃料费",{"v":5050230225,"d":"5,050,230,225.00"},{"v":5020430225,"d":"5,020,430,225.00"},{"v":0,"d":"0.00"}]
["劳务费",{"v":5050230226,"d":"5,050,230,226.00"},{"v":5020530226,"d":"5,020,530,226.00"},{"v":50000,"d":"50,000.00"}]
["委托业务费",{"v":5050230227,"d":"5,050,230,227.00"},{"v":5020530227,"d":"5,020,530,227.00"},{"v":0,"d":"0.00"}]
["工会经费",{"v":5050230228,"d":"5,050,230,228.00"},{"v":5020130228,"d":"5,020,130,228.00"},{"v":505191,"d":"505,191.00"}]
["福利费",{"v":5050230229,"d":"5,050,230,229.00"},{"v":5020130229,"d":"5,020,130,229.00"},{"v":170537,"d":"170,537.00"}]
["公务用车运行维护费",{"v":5050230231,"d":"5,050,230,231.00"},{"v":5020830231,"d":"5,020,830,231.00"},{"v":0,"d":"0.00"}]
["其他交通费",{"v":5050230239,"d":"5,050,230,239.00"},{"v":5020130239,"d":"5,020,130,239.00"},{"v":0,"d":"0.00"}]
["税金及附加费用",{"v":5050230240,"d":"5,050,230,240.00"},{"v":5020130240,"d":"5,020,130,240.00"},{"v":0,"d":"0.00"}]
["其他商品和服务支出",{"v":5050230299,"d":"5,050,230,299.00"},{"v":5029930299,"d":"5,029,930,299.00"},{"v":1114272,"d":"1,114,272.00"}]
["对个人和家庭的补助支出",{"v":509,"d":"509.00"},null,{"v":3422370,"d":"3,422,370.00"}]
["离休费",{"v":5090530301,"d":"5,090,530,301.00"},null,{"v":139910,"d":"139,910.00"}]
["退休费",{"v":5090530302,"d":"5,090,530,302.00"},null,{"v":2983780,"d":"2,983,780.00"}]
["退职(役)费",{"v":5090530303,"d":"5,090,530,303.00"},null,{"v":9000,"d":"9,000.00"}]
["抚恤金",{"v":5090130304,"d":"5,090,130,304.00"},null,{"v":0,"d":"0.00"}]
["生活补助",{"v":5090130305,"d":"5,090,130,305.00"},null,{"v":289680,"d":"289,680.00"}]
["救济费",{"v":5090130306,"d":"5,090,130,306.00"},null,{"v":0,"d":"0.00"}]
["医疗费补助",{"v":5090130307,"d":"5,090,130,307.00"},null,{"v":0,"d":"0.00"}]
["助学金",{"v":5090230308,"d":"5,090,230,308.00"},null,{"v":0,"d":"0.00"}]
["奖励金",{"v":5090130309,"d":"5,090,130,309.00"},null,{"v":0,"d":"0.00"}]
["代缴社会保险",{"v":5090330311,"d":"5,090,330,311.00"},null,{"v":0,"d":"0.00"}]
["其他对个人和家庭的补助支出",{"v":5099930399,"d":"5,099,930,399.00"},null,{"v":0,"d":"0.00"}]

{"sheet":"09三公经费","index":6,"n_rows":15,"n_cols":10,"rows_kept":15,"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],[15,0,15,9],[16,0,16,9]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"附件1-9"]
["一般公共预算“三公”经费预算表"]
["编制单位:浏阳市农业农村局",{"$nulls":6},"单位：万元（保留两位小数）"]
["单位代码","单位名称","编制序列","功能科目代码","三公经费"]
[{"$nulls":4},"合 计","公务接待费","公务用车购置及运行费",null,null,"因公出国费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行费"]
["总计",{"$nulls":3},{"v":68,"d":"68.00"},{"v":40,"d":"40.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2080502,{"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"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2130101,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2130106,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2130108,{"v":13,"d":"13.00"},{"v":11,"d":"11.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2130109,{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2130110,{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2130153,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,"浏阳市农业农村局",{"v":1,"d":"1.00"},2130199,{"v":11,"d":"11.00"},{"v":5,"d":"5.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]

{"sheet":"公开5基金预算","index":7,"n_rows":20,"n_cols":11,"rows_kept":20,"merged":[[0,3,0,10],[1,3,1,9],[2,3,2,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[19,3,19,10]],"flags":["formulas_cached_only"]}
["2018年政府性基金预算支出表",null,null,"政府性基金预算支出情况表"]
[{"$nulls":3},"编制单位:浏阳市农业农村局",{"$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",{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":208,"d":"208.00"},208,null,null,"社会保障和就业支出",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":20805,"d":"20,805.00"},208,5,null,"行政事业单位养老支出",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2080502,"d":"2,080,502.00"},208,5,2,"事业单位离退休",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":213,"d":"213.00"},213,null,null,"农林水支出",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":21301,"d":"21,301.00"},213,1,null,"农业农村",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130101,"d":"2,130,101.00"},213,1,1,"行政运行",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130106,"d":"2,130,106.00"},213,1,6,"科技转化与推广服务",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130108,"d":"2,130,108.00"},213,1,8,"病虫害控制",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130109,"d":"2,130,109.00"},213,1,9,"农产品质量安全",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130110,"d":"2,130,110.00"},213,1,10,"执法监管",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130153,"d":"2,130,153.00"},213,1,53,"农田建设",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":303,"d":"303.00"},"浏阳市农业农村局",{"v":2130199,"d":"2,130,199.00"},213,1,99,"其他农业农村支出",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"2021年本单位无政府性基金预算，故2021年政府性基金预算表为空"]

{"sheet":"预算项目绩效目标表","index":8,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,4],[3,5,3,6],[4,3,4,4],[4,5,4,6],[6,0,21,0],[6,1,7,1],[6,2,7,2],[8,1,9,1],[8,2,9,2],[10,1,11,1],[10,2,11,2],[12,1,13,1],[12,2,13,2],[14,1,15,1],[14,2,15,2],[16,1,17,1],[16,2,17,2],[18,1,19,1],[18,2,19,2],[20,1,21,1],[20,2,21,2],[22,1,23,1],[22,2,23,2],[24,1,25,1],[24,2,25,2],[26,1,27,1],[26,2,27,2],[28,1,29,1],[28,2,29,2],[30,1,31,1],[30,2,31,2],[32,1,33,1],[32,2,33,2],[34,1,35,1],[34,2,35,2]],"flags":["formulas_cached_only"]}
["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)"]
[{"$nulls":3},"目标类型","目标(指标)内容","效益类型","目标(指标)内容"]
["浏阳市农业农村局","农产品质量安全监管、检测、追溯平台推广和安全区建设专项工作经费",100,"数量指标","农产品质量检测定量检测600批次，定性检测6000批次","经济效益","提升品牌质量，产生品牌溢价"]
[{"$nulls":3},"质量指标","监督抽查报告出具率达100%","社会效益","提高市民农产品质量安全意识，极力构建全社会支持参与农产品质量安全工作的氛围。"]
[null,"重大动物防疫工作专项经费",200,"数量指标","畜禽免疫数量春伙季达100%、平时达90%以上","经济效益","不发生区域性重大动物疫情畜禽成活率提高1%以上，节约政府和社会防疫成本6000万元以上"]
[{"$nulls":3},"质量指标","免疫抗体合格率达70%以上","社会效益","养殖场户养殖效益提高50%以上；畜禽水产品质量安全得到进一步保障"]
[null,"强制免疫工作经费",350,"数量指标","口蹄疫、禽流感、羊小反刍兽疫实行强制免疫，猪口蹄疫200万头次，牛羊口蹄疫80万头次，禽流感1500万羽份，羊小反刍兽疫68万头份。","经济效益","减少防疫成本达430万元"]
[{"$nulls":3},"质量指标","免疫率及免疫抗体水平达到要求，合格率在70%以上","社会效益","增加劳动就业138人，增加农民收入300万元以上"]
[null,"生猪规模化养殖场无害化处理补助",260,"数量指标","病死猪收集率达100%","经济效益","降低养殖户生产成本约3%"]
[{"$nulls":3},"质量指标","病死猪无害化处理率达100%","社会效益","保障畜产品质量安全水平，维护养殖业健康发展，公共卫生安全和生态环境安全"]
[null,"市级重点专项及其他经费支出",100,"数量指标","全局系统工作人员250人","经济效益","对专项重点工作人员进行奖励人均3600/人"]
[{"$nulls":3},"质量指标","100%完成浏阳市政府下达的各项重点工作任务","社会效益","更好完成各项工作"]
[null,"农村宅基地改革试点工作经费",200,"数量指标","出台6-8个新政策文件","经济效益","探索农村宅基地房地一体农户抵押融资模式"]
[{"$nulls":3},"质量指标","完善农村宅基地审批制度，农村宅基地集体所有权行使","社会效益","盘活农村闲置宅基地和闲置农户资源模式"]
[null,"农村两治专项经费",3000,"数量指标","农村生活垃圾治理，农村无害化厕所改建","经济效益","增加氮量16%的化肥大于14.4公斤"]
[{"$nulls":3},"质量指标","农村生活垃圾治理覆盖率、无害化厕所改（新）建合格率达100%","社会效益","农户垃圾分类减量率大于50%"]
[null,"创建乡村振兴示范镇村奖补专项",1944,"数量指标","项目技术指标完成率达100%","经济效益","项目引进企业年税收增长、居民生活满意度增长5%以上"]
[{"$nulls":3},"质量指标","获补对象合规率达100%","社会效益","村民生活幸福感提升90%以上"]
[null,"土地确权颁证",1170,"数量指标","完成全市29.8万农户确权档案信息化数量","经济效益","土地承包经营权证可获得抵押贷款"]
[{"$nulls":3},"质量指标","土地确权信息平台数据同步变更","社会效益","农民获得土地承包经营权证"]
[null,"农村集体经济改革",50,"数量指标","村集体经济增收达标率达100%","经济效益","村级集体经济收入全部提高达20%万元以上"]
[{"$nulls":3},"质量指标","村级收入合规率达100%","社会效益","经济收入达标村数量达到要求"]
[null,"村级集体经济发展奖励",450,"数量指标","村集体经济增收达标率达100%","经济效益","所有村级集体经济收入达标20万元以上"]
[{"$nulls":3},"质量指标","获补对象合规率达100%","社会效益","覆盖全市所有村集体"]
[null,"重大动物疫病扑杀补助经费",150,"数量指标","按实际发生扑杀的畜禽数量","经济效益","降低养殖户因发生疫情而造成的损失达13%"]
[{"$nulls":3},"质量指标","预防、控制动物疫病，促进养殖业发展","社会效益","保障公共卫生安全"]
[null,"农业综合执法工作经费及体系建设",230,"数量指标","全年立案查处案件60件以上","经济效益","收取罚没收入20万元以上"]
[{"$nulls":3},"质量指标","法定期限内结案率达100%","社会效益","实现涉农安全事件和执法责任事故无发生"]
[null,"乡村振兴专项工作经费",200,"数量指标","规范完成率达100%","经济效益","通过乡村振兴项目实施给每个村平均带来经济效益达5万元以上"]
[{"$nulls":3},"质量指标","正面社会影响力达100%","社会效益","带动地方劳动力1200人就业"]
[null,"其他项目",146,"数量指标","年度内完成各项工作任务","经济效益","确保财政资金使用效益达90%以上"]
[{"$nulls":3},"质量指标","保障各专项工作正常开展","社会效益","保障农业生产发展工作稳步推进"]

{"sheet":"整体支出绩效目标表","index":9,"n_rows":8,"n_cols":14,"rows_kept":8,"merged":[[0,0,0,13],[1,1,1,2],[2,0,4,0],[2,1,4,1],[2,2,2,9],[2,10,4,10],[2,11,4,11],[2,12,2,13],[3,2,4,2],[3,3,3,7],[3,8,3,9],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["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"]
[303,"浏阳市农业农村局",{"v":12611.55,"d":"12,611.55"},{"v":12592.55,"d":"12,592.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":4061.55,"d":"4,061.55"},{"v":8550,"d":"8,550.00"},"1.贯彻执行党和国家有关农业、农村、农机工作的法律、法规和方针、政策、拟订全市农业发展的中长期规划和年度计划，并组织实施。研究并提出全市农村经济发展的战略、政策和意见，监督检查农村政策的贯彻落实情况。2.拟订全市种植业（烤烟生产除外）发展计划，引导农业产业结构的合理调整和农业资源的有效、合理配置及农产品品质的改善。3.研究提出并参与拟订全市深化农村经济体制改革的意见；指导、协调全市农业、农村社会化服务体系和基层农业机械服务体系建设；组织、指导农业、农机技术推广服务工作；会同有关部门指导、监督耕地保护与改造。依据相关法律法规，负责全市农业、农机行政执法工作。4.拟订全市农业产业化经营的发展规划，推进农业产前、产中、产后一体化建设；参与农业生产资料市场体系建设；预测并发布全市农产品及农业生产资料供求情况等农村经济信息。负责全市农业现代化建设工作，协调、指导农业产业化经营和农产品加工及流通和农业市场体系建设。5.承担农业资源区划、生态农业和农业可持续发展工作职责。指导农用地、宜农荒滩、农村可再生资源的开发利用以及农业生物物种资源的保护和管理。在环境保护部门统一指导下，对农业环境保护工作实施具体监督管理，负责土壤的监测、改良工作。6.拟订农业科研、教育、技术推广及其队伍建设的发展规划和有关政策，组织实施科技兴农战略；负责农作物生产科研和科技推广工作，指导有关社会团体为农业经济服务，组织重大科研和技术推广项目的遴选及实施；指导农业职业技能培训、开发工作；指导、协调全市科教兴农工作，协调科技、教育等部门在农村的农民职业技术教育、农业实用技术培训、农业科技成果的示范推广；指导全市农科教中心的建设农民素质教育工作。7.组织实施农产品的质量监督、认证和农业植物新品种的保护工作 ；组织协调农作物种子、肥料、农药等农业投入品质量的监测、鉴定；负责农产品农药残留量等质量检测工作。负责乡镇企业管理工作（含乡镇企业统计、农产品企业协调、服务、指导、休闲农业服务等职责）。8.负责指导农村土地承包（农村土地承包经营权登记除外）、耕地使用权流转和承包纠纷仲裁管理；负责组织、协调全市农民专业合作社工作，承担农民专业合作社的业务指导、试点示范、项目扶持、信息服务和培训等具体工作；负责农民负担和村民筹资筹劳管理工作，督促各项惠农政策落实；指导村级集体经济发展。9.负责扶贫开发工作；配合有关部门做好抗灾、救灾和灾后恢复生产工作。10.负责全市社会主义新农村建设的协调、督办、考核等日常工作。配合有关部门抓好农村基层组织建设、精神文明建设，指导农村小康建设，参与农村小城镇规划和建设的有关工作。11.牵头负责农村基层党风廉政建设的指导协调、督办、考核等日常工作，负责农村集体经济组织审计工作。12.负责农机安全监督管理工作。依法对拖拉机、收割机等自走式农业机械及其驾驶操作人员的牌证进行管理，处理非道路农机安全事故；负责调解、处理农机纠纷。13.负责农机购置补贴政策的实施和监督；负责农机作业调查、行业统计及分析，农机安全技术检验，农业机械使用管理，农机更新换代和报废鉴定工作；负责先进农机具的选型、引进、试验示范和推广；负责各类农机具维修网点的管理；参与农村机耕道路建设与管理；做好防汛、抗旱期间农业机械使用的服务管理。14.承办市委、市人民政府交办的其他事项。","制定和实施全市农业发展的中长期规划和年度计划；负责全市种植结构调整，引导农业产的协调发展和农业资源有效合理配置及农产品品质改善；指导农业教育和农业职业技能开发工作；组织实施农产品质量监督、认证和农业新品种的保护工作，组织协调农业投入品质量的监测、鉴定，及农产品的残留量等质量的检测工作；负责全市农业、农机和渔政行政执法工作；配合有关部门做好抗灾、救灾和灾后恢复生产工作；负责全市社会主义新农村建设的协调、督办、考核等日常工作；加强动物疫病等重大疫情的防控。","1、基本满足在职和退休职工正常工资福利待遇发放；2、保障单位正常运转及各项专项业务工作开展；3、按时按质完成市政府下达的各项考核任务；4、总成本控制在年初预算范围内。","1、农业发展规划更合理，确保财政资金使用的效益达90%以上；2、切实改善农村环境；3、体现政策导向，保障农业生产发展工作稳步推进；4、力争使农民对单位工作开展情况满意度达95%以上。"]
[{"$nulls":10}," "]
[{"$nulls":10}," "]