{"text_format":"3","workbook":"xlsx","n_sheets":13,"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","一般公共预算基本支出预算表02-3","一般公共预算“三公”经费支出预算表03","政府性基金预算支出预算表04","部门项目支出预算表05-1","部门项目绩效目标表05-2","部门政府采购预算表05-3","部门政府购买服务预算表05-4","省对下转移支付预算表06-1"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"部门财务收支预算总表01-1","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"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"]
["部门财务收支预算总表"]
["单位名称：云南省原种猪繁育推广中心",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2021年预算数","项目（按功能分类）","2021年预算数"]
[]
["一、一般公共预算拨款收入",88.29,"一、一般公共服务支出"]
["二、政府性基金预算拨款收入",null,"二、外交支出"]
["三、国有资本经营预算拨款收入",null,"三、国防支出"]
["四、财政专户管理资金收入",null,"四、公共安全支出"]
["五、事业收入",null,"五、教育支出"]
["六、事业单位经营收入",{"v":2142,"d":"2,142.00"},"六、科学技术支出"]
["七、上级补助收入",null,"七、文化旅游体育与传媒支出"]
["八、附属单位上缴收入",null,"八、社会保障和就业支出",0.27]
["九、其他收入",null,"九、卫生健康支出"]
[null,null,"十、节能环保支出"]
[null,null,"十一、城乡社区支出"]
[null,null,"十二、农林水支出",{"v":2230.02,"d":"2,230.02"}]
[null,null,"十三、交通运输支出"]
[null,null,"十四、资源勘探工业信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、自然资源海洋气象等支出"]
[null,null,"十九、住房保障支出"]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、灾害防治及应急管理支出"]
[null,null,"二十二、预备费"]
[null,null,"二十三、其他支出"]
["本年收入合计",{"v":2230.29,"d":"2,230.29"},"本年支出合计",{"v":2230.29,"d":"2,230.29"}]
["上年结转结余",null,"年终结转结余"," "]
["收  入  总  计",{"v":2230.29,"d":"2,230.29"},"支 出 总 计",{"v":2230.29,"d":"2,230.29"}]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":8,"n_cols":19,"rows_kept":8,"merged":[[0,17,0,18],[1,0,1,18],[2,0,2,3],[2,17,2,18],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,12],[3,13,3,18]]}
[{"$nulls":17},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":16},"单位:万元","单位:万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":9},"上年结转结余"]
[{"$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","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","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"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
["105064006","云南省原种猪繁育推广中心",{"v":2230.29,"d":"2,230.29"},{"v":2230.29,"d":"2,230.29"},88.29,{"$nulls":4},{"v":2142,"d":"2,142.00"}]
["合计",null,{"v":2230.29,"d":"2,230.29"},{"v":2230.29,"d":"2,230.29"},88.29,{"$nulls":4},{"v":2142,"d":"2,142.00"}]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":13,"n_cols":12,"rows_kept":13,"merged":[[1,0,1,11],[2,0,2,8],[12,0,12,1]]}
[{"$nulls":11},"预算01-3表"]
["部门支出预算表"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":10},"单位:万元"]
["科目编码","科目名称","合计","基本支出","项目支出","政府性基金预算","财政专户管理的支出","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]
["208","社会保障和就业支出",0.27,0.27]
["20805","  行政事业单位养老支出",0.27,0.27]
["2080502","    事业单位离退休",0.27,0.27]
["213","农林水支出",{"v":2230.02,"d":"2,230.02"},88.02,{"$nulls":4},{"v":2142,"d":"2,142.00"}]
["21301","  农业农村",{"v":2230.02,"d":"2,230.02"},88.02,{"$nulls":4},{"v":2142,"d":"2,142.00"}]
["2130104","    事业运行",88.02,88.02]
["2130199","    其他农业农村支出",{"v":2142,"d":"2,142.00"},{"$nulls":5},{"v":2142,"d":"2,142.00"}]
["合  计","合  计",{"v":2230.29,"d":"2,230.29"},88.29,{"$nulls":4},{"v":2142,"d":"2,142.00"}]

{"sheet":"部门财政拨款收支预算总表02-1","index":3,"n_rows":32,"n_cols":4,"rows_kept":32,"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"]
["财政拨款收支预算总表"]
["单位名称：云南省原种猪繁育推广中心",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2021年预算数","支出功能分类科目","2021年预算数"]
[]
["一、本年收入",88.29,"一、本年支出",88.29]
["（一）一般公共预算拨款",88.29,"（一）一般公共服务支出"]
["  1、本级财力",88.29,"（二）外交支出"]
["  2、专项收入",null,"（三）国防支出"]
["  3、执法办案补助",null,"（四）公共安全支出"]
["  4、收费成本补偿",null,"（五）教育支出"]
["  5、国有资源（资产）有偿使用收入",null,"（六）科学技术支出"]
["（二）政府性基金预算拨款",null,"（七）文化旅游体育与传媒支出"]
["（三）国有资本经营预算拨款",null,"（八）社会保障和就业支出",0.27]
["二、上年结转",null,"（九）卫生健康支出"]
["（一）一般公共预算拨款",null,"（十）节能环保支出"]
["（二）政府性基金预算拨款",null,"（十一）城乡社区支出"]
["（三）国有资本经营预算拨款",null,"（十二）农林水支出",88.02]
[null,null,"（十三）交通运输支出"]
[null,null,"（十四）资源勘探工业信息等支出"]
[null,null,"（十五）商业服务业等支出"]
[null,null,"（十六）金融支出"]
[null,null,"（十七）援助其他地区支出"]
[null,null,"（十八）自然资源海洋气象等支出"]
[null,null,"（十九）住房保障支出"]
[null,null,"（二十）粮油物资储备支出"]
[null,null,"（二十一）灾害防治及应急管理支出"]
[null,null,"（二十二）预备费"]
[null,null,"（二十三）其他支出"]
[null,null,"二、年终结转结余"]
["收 入 总 计",88.29,"支 出 总 计",88.29]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,3,5],[3,6,4,6],[12,0,12,1]]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":5},"单位:万元"]
["部门预算支出功能分类科目",null,"基本支出",{"$nulls":3},"项目支出"]
["科目编码","科目名称","合计","小计","人员经费","公用经费"]
["1","2","3",null,"4","5","6"]
["208","社会保障和就业支出",0.27,0.27,null,0.27]
["20805","  行政事业单位养老支出",0.27,0.27,null,0.27]
["2080502","    事业单位离退休",0.27,0.27,null,0.27]
["213","农林水支出",88.02,88.02,85.06,2.96]
["21301","  农业农村",88.02,88.02,85.06,2.96]
["2130104","    事业运行",88.02,88.02,85.06,2.96]
["合  计","合  计",88.29,88.29,85.06,3.23]

{"sheet":"一般公共预算基本支出预算表02-3","index":5,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4],[16,0,16,1]]}
[{"$nulls":4},"预算02-3表"]
["一般公共预算基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":3},"单位:万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","小计","人员经费","公用经费"]
["1","2","3","4","5"]
["301","工资福利支出",85.06,85.06]
["30101","  基本工资",55.49,55.49]
["30102","  津贴补贴",5.96,5.96]
["30103","  奖金",4.62,4.62]
["30107","  绩效工资",18.28,18.28]
["30112","  其他社会保障缴费",0.71,0.71]
["302","商品和服务支出",3.23,null,3.23]
["30228","  工会经费",1.48,null,1.48]
["30229","  福利费",1.48,null,1.48]
["30299","  其他商品和服务支出",0.27,null,0.27]
["合  计","合  计",88.29,85.06,3.23]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":6,"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]]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":4},"单位：万元"]
["“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":7.8,"d":"7.80"},null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":2.8,"d":"2.80"}]

{"sheet":"政府性基金预算支出预算表04","index":7,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[1,0,1,4],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,3,4],[7,0,7,1]]}
[0,1,null,null,"预算04表"]
["政府性基金预算支出预算表"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":3},"单位:万元"]
["科目编码","科目名称","本年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
[1,2,3,4,5]
["","","","",""]
["合  计","合  计","","",""]

{"sheet":"部门项目支出预算表05-1","index":8,"n_rows":24,"n_cols":26,"rows_kept":24,"merged":[[1,0,1,25],[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],[3,8,3,15],[3,16,3,18],[3,19,5,19],[3,20,3,25],[4,8,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[23,0,23,6]]}
[{"$nulls":25},"预算05-1表"]
["部门项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":24},"单位：万元"]
["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","本年拨款",{"$nulls":7},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":8},"一般公共预算",{"$nulls":5},"政府性基金预算","国有资本经营预算","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","国有资源（资产）有偿使用收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30107","绩效工资",{"v":69.3,"d":"69.30"},{"$nulls":12},{"v":69.3,"d":"69.30"},null,{"v":69.3,"d":"69.30"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30108","机关事业单位基本养老保险缴费",{"v":19,"d":"19.00"},{"$nulls":12},{"v":19,"d":"19.00"},null,{"v":19,"d":"19.00"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30109","职业年金缴费",{"v":9.3,"d":"9.30"},{"$nulls":12},{"v":9.3,"d":"9.30"},null,{"v":9.3,"d":"9.30"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30110","职工基本医疗保险缴费",{"v":13.9,"d":"13.90"},{"$nulls":12},{"v":13.9,"d":"13.90"},null,{"v":13.9,"d":"13.90"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30112","其他社会保障缴费",{"v":3.2,"d":"3.20"},{"$nulls":12},{"v":3.2,"d":"3.20"},null,{"v":3.2,"d":"3.20"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30113","住房公积金",{"v":18.5,"d":"18.50"},{"$nulls":12},{"v":18.5,"d":"18.50"},null,{"v":18.5,"d":"18.50"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30201","办公费",{"v":1.1,"d":"1.10"},{"$nulls":12},{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30205","水费",{"v":8.6,"d":"8.60"},{"$nulls":12},{"v":8.6,"d":"8.60"},null,{"v":8.6,"d":"8.60"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30206","电费",{"v":8.6,"d":"8.60"},{"$nulls":12},{"v":8.6,"d":"8.60"},null,{"v":8.6,"d":"8.60"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30211","差旅费",{"v":5.5,"d":"5.50"},{"$nulls":12},{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30213","维修（护）费",{"v":3.5,"d":"3.50"},{"$nulls":12},{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30217","公务接待费",{"v":5.8,"d":"5.80"},{"$nulls":12},{"v":5.8,"d":"5.80"},null,{"v":5.8,"d":"5.80"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30218","专用材料费",{"v":1938.3,"d":"1,938.30"},{"$nulls":12},{"v":1938.3,"d":"1,938.30"},null,{"v":1938.3,"d":"1,938.30"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30226","劳务费",{"v":29,"d":"29.00"},{"$nulls":12},{"v":29,"d":"29.00"},null,{"v":29,"d":"29.00"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30228","工会经费",{"v":2.8,"d":"2.80"},{"$nulls":12},{"v":2.8,"d":"2.80"},null,{"v":2.8,"d":"2.80"}]
["事业发展类","种猪中心事业单位经营支出专项经费","云南省原种猪繁育推广中心","2130199","其他农业农村支出","30231","公务用车运行维护费",{"v":5.6,"d":"5.60"},{"$nulls":12},{"v":5.6,"d":"5.60"},null,{"v":5.6,"d":"5.60"}]
["合  计",{"$nulls":6},{"v":2142,"d":"2,142.00"},{"$nulls":12},{"v":2142,"d":"2,142.00"},null,{"v":2142,"d":"2,142.00"}]

{"sheet":"部门项目绩效目标表05-2","index":9,"n_rows":38,"n_cols":10,"rows_kept":38,"merged":[[1,0,1,9],[2,0,2,7],[6,0,12,0],[6,1,12,1],[13,0,18,0],[13,1,18,1],[19,0,25,0],[19,1,25,1],[26,0,31,0],[26,1,31,1],[32,0,37,0],[32,1,37,1]]}
[{"$nulls":9},"预算05-2表"]
["部门项目绩效目标表（省本级）"]
["单位名称：云南省原种猪繁育推广中心"]
["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]
["云南省原种猪繁育推广中心"]
["  工会经费","做好本部门人员、公用经费保障，按规定落实干部职工各项待遇，支持部门正常履职。","    产出指标","数量指标","公用经费保障人数","=","11","人","定量指标","反映公用经费保障部门（单位）正常运转的在职人数情况。在职人数主要指办公、会议、培训、差旅、水费、电费等公用经费中服务保障的人数。"]
[null,null,"    产出指标","数量指标","公用经费保障物业管理面积",">=","0","平方米","定量指标","反映公用经费保障部门（单位）实际物业管理面积。物业管理的面积数包括工作人员办公室面积、单位负责管理的公共物业面积、电梯及办公设备等。"]
[null,null,"    产出指标","数量指标","公用经费保障公务用车数量","=","1","辆","定量指标","反映公用经费保障部门（单位）正常运转的公务用车数量。公务用车包括编制内公务用车数量及年度新购置公务用车数量。"]
[null,null,"    效益指标","社会效益指标","部门运转","=","正常运转","","定性指标","反映部门（单位）正常运转情况。"]
[null,null,"    效益指标","社会效益指标","“三公经费”控制情况","=","只减不增","","定性指标","反映各部门“三公”经费只减不增的要求完成情况。“三公经费”变动率=[（本年度“三公经费”总额-上年度“三公经费”总额）/上年度“三公经费”总额]*100%。“三公经费”：年度预算安排的因公出国（境）费、公务车辆购置及运行费和公务招待费。"]
[null,null,"    满意度指标","服务对象满意度指标","社会公众满意度",">=","90","%","定量指标","反映社会公众对部门（单位）履职情况的满意程度。"]
[null,null,"    满意度指标","服务对象满意度指标","单位人员满意度",">=","90","%","定量指标","反映部门（单位）人员对公用经费保障的满意程度。"]
["  社会保障缴费","做好本部门人员、公用经费保障，按规定落实干部职工各项待遇，支持部门正常履职。","    产出指标","数量指标","工资福利发放人数（行政编）","=","0","人","定量指标","反映部门（单位）实际发放工资人员数量。工资福利包括：行政人员工资、社会保险、住房公积金、职业年金等。"]
[null,null,"    产出指标","数量指标","工资福利发放人数（事业编）","=","11","人","定量指标","反映部门（单位）实际发放事业编制人员数量。工资福利包括：事业人员工资、社会保险、住房公积金、职业年金等。"]
[null,null,"    产出指标","数量指标","供养离（退）休人员数","=","5","人","定量指标","反映财政供养部门（单位）离（退）休人员数量。"]
[null,null,"    效益指标","社会效益指标","部门运转","=","正常运转","","定性指标","反映部门（单位）运转情况。"]
[null,null,"    满意度指标","服务对象满意度指标","单位人员满意度",">=","90","%","定量指标","反映部门（单位）人员对工资福利发放的满意程度。"]
[null,null,"    满意度指标","服务对象满意度指标","社会公众满意度",">=","90","%","定量指标","反映社会公众对部门（单位）履职情况的满意程度。"]
["  一般公用经费","做好本部门人员、公用经费保障，按规定落实干部职工各项待遇，支持部门正常履职。","    产出指标","数量指标","公用经费保障人数","=","11","人","定量指标","反映公用经费保障部门（单位）正常运转的在职人数情况。在职人数主要指办公、会议、培训、差旅、水费、电费等公用经费中服务保障的人数。"]
[null,null,"    产出指标","数量指标","公用经费保障物业管理面积",">=","0","平方米","定量指标","反映公用经费保障部门（单位）实际物业管理面积。物业管理的面积数包括工作人员办公室面积、单位负责管理的公共物业面积、电梯及办公设备等。"]
[null,null,"    产出指标","数量指标","公用经费保障公务用车数量","=","1","辆","定量指标","反映公用经费保障部门（单位）正常运转的公务用车数量。公务用车包括编制内公务用车数量及年度新购置公务用车数量。"]
[null,null,"    效益指标","社会效益指标","部门运转","=","正常运转","","定性指标","反映部门（单位）正常运转情况。"]
[null,null,"    效益指标","社会效益指标","“三公经费”控制情况","=","只减不增","","定性指标","反映各部门“三公”经费只减不增的要求完成情况。“三公经费”变动率=[（本年度“三公经费”总额-上年度“三公经费”总额）/上年度“三公经费”总额]*100%。“三公经费”：年度预算安排的因公出国（境）费、公务车辆购置及运行费和公务招待费。"]
[null,null,"    满意度指标","服务对象满意度指标","社会公众满意度",">=","90","%","定量指标","反映社会公众对部门（单位）履职情况的满意程度。"]
[null,null,"    满意度指标","服务对象满意度指标","单位人员满意度",">=","90","%","定量指标","反映部门（单位）人员对公用经费保障的满意程度。"]
["  种猪中心事业单位经营支出专项经费","2021年云南省原种猪繁育推广中心马龙山地牧业投产，经中心办公会议对2021生产目标进行讨论，在设计规模2000头基础上引种1141头原种猪，预计2021年达成存栏3441头年度目标， 因2020年度为马龙基地项目新投产年度，产能生产周期12个月，2020年度中心没有销售收入。剩余设计规模通过自繁自养达成。为2022年生产目标奠定良好的基础，为确保2021年目标达成，保证云南省原种猪繁育推广中心的机构正常运转，保证职工工资正常发放，进一步做好种猪饲养服务，推广和服务工作，中心针对2021度生产目标过对各项费用进行测算，2021度各项费用支出为2142万元。","    产出指标","质量指标","仔猪成活率",">=","98","%","定量指标"," 对本单位种猪及商品仔猪生产，为完成全年生产任务，向社会提供优质良种猪及商品猪，为中心提高经济效益奠定良好基础。"]
[null,null,"    产出指标","成本指标","引种猪",">=","1141","头/只","定量指标"," 为完成2021年生产目标，争取完成引进优质合格种猪1141头，为今后生产奠定良好基础。"]
[null,null,"    产出指标","成本指标","产仔猪",">=","2300","头/只","定量指标","对本单位种猪及商品仔猪生产，为完成全年生产任务，向社会提供优质良种猪及商品猪，进一步做好种猪饲养服务，推广和服务工作，为中心提高经济效益奠定良好基础。 "]
[null,null,"    效益指标","经济效益指标","活仔数",">=","2254","头/只","定量指标","对本单位种猪及商品仔猪生产，为完成全年生产任务，向社会提供优质良种猪及商品猪，为中心提高经济效益奠定良好基础。 "]
[null,null,"    满意度指标","服务对象满意度指标","职工满意度",">=","98%","人次","定量指标"," 确保为社会提供优良种猪及商品猪，并保证职工工资发放和机构正常运转。"]
[null,null,"    满意度指标","服务对象满意度指标","客户满意度",">=","98%","人次","定性指标","确保为社会提供优良种猪及商品猪， 进一步做好种猪饲养服务，推广和技术服务工作，为中心发展奠定良好基础。"]
["  事业人员支出工资","做好本部门人员、公用经费保障，按规定落实干部职工各项待遇，支持部门正常履职。","    产出指标","数量指标","工资福利发放人数（行政编）","=","0","人","定量指标","反映部门（单位）实际发放工资人员数量。工资福利包括：行政人员工资、社会保险、住房公积金、职业年金等。"]
[null,null,"    产出指标","数量指标","工资福利发放人数（事业编）","=","11","人","定量指标","反映部门（单位）实际发放事业编制人员数量。工资福利包括：事业人员工资、社会保险、住房公积金、职业年金等。"]
[null,null,"    产出指标","数量指标","供养离（退）休人员数","=","5","人","定量指标","反映财政供养部门（单位）离（退）休人员数量。"]
[null,null,"    效益指标","社会效益指标","部门运转","=","正常运转","","定性指标","反映部门（单位）运转情况。"]
[null,null,"    满意度指标","服务对象满意度指标","单位人员满意度",">=","90","%","定量指标","反映部门（单位）人员对工资福利发放的满意程度。"]
[null,null,"    满意度指标","服务对象满意度指标","社会公众满意度",">=","90","%","定量指标","反映社会公众对部门（单位）履职情况的满意程度。"]

{"sheet":"部门政府采购预算表05-3","index":10,"n_rows":10,"n_cols":22,"rows_kept":10,"merged":[[1,0,1,21],[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],[3,6,3,21],[4,6,5,6],[4,7,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,4,21],[9,0,9,4]]}
[{"$nulls":21},"预算05-3表"]
["部门政府采购预算表"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":20},"单位：万元"]
["预算项目","采购项目","采购目录","计量\n单位","数量","面向中小企业预留资金","资金来源"]
[{"$nulls":6},"合计","一般公共预算",{"$nulls":5},"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"]
[{"$nulls":7},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","国有资源（资产）有偿使用收入",{"$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"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["",{"$nulls":4},"","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["合  计",{"$nulls":4},"","","","","","","","","","","","","","","","",""]

{"sheet":"部门政府购买服务预算表05-4","index":11,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[1,0,1,19],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,19],[4,3,5,3],[4,4,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,4,19],[9,0,9,2]]}
[{"$nulls":19},"预算05-4表"]
["部门政府购买服务预算表"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":18},"单位：万元"]
["预算项目","政府购买服务项目","政府购买服务目录","资金来源"]
[{"$nulls":3},"合计","一般公共预算",{"$nulls":6},"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"]
[{"$nulls":4},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","国有资源（资产）有偿使用收入","上年结转",{"$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"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["",null,null,"","","","","","","",null,"","","","","","","","",""]
["","","","","","","","","","",null,"","","","","","","","",""]
["合  计",null,null,"","","","","","","",null,"","","","","","","","",""]

{"sheet":"省对下转移支付预算表06-1","index":12,"n_rows":8,"n_cols":23,"rows_kept":8,"merged":[[1,0,1,22],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,22]]}
[{"$nulls":22},"预算06-1表"]
["省对下转移支付预算表"]
["单位名称：云南省原种猪繁育推广中心",{"$nulls":21},"单位：万元"]
["单位名称（项目）","资金来源",null,null,"地区"]
[null,"合计","一般公共预算","政府性基金","昆明","昭通","曲靖","玉溪","红河","文山","普洱","西双版纳","楚雄","大理","保山","德宏","丽江","怒江","迪庆","临沧","宣威","腾冲","镇雄"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]