{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["2020年部门收支总体情况表","2020年部门收入总体情况表","2020年部门支出总体情况表","2020年财政拨款收支总表","2020年一般公共预算支出表","2020年一般公共预算基本支出表","2020年一般公共预算“三公”经费支出表","2020年政府性基金预算支出表","2020年整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2020年部门收支总体情况表","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["2020年部门收支总体情况表"]
[{"$nulls":3},"部门公开表1"]
["部门：湘潭县林业局",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款收入",1185.7773,"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、事业收入",null,"三、教育支出"]
["四、事业单位经营收入",null,"四、科学技术支出"]
["五、其他收入",null,"五、文化体育与传媒支出"]
["六、上级补助收入",3219.13,"六、社会保障和就业支出"]
[null,null,"七、农林水支出",4185.4573]
[null,null,"八、住房保障支出"]
[null,null,"九、节能环保支出",219.45]
["本年收入合计",4404.9073,"本年支出合计",4404.9073]
["使用非财政拨款结余",null,"结转下年"]
["上年结转"]
[]
["收入总计",4404.9073,"支出总计",4404.9073]

{"sheet":"2020年部门收入总体情况表","index":1,"n_rows":22,"n_cols":13,"rows_kept":22,"merged":[[0,0,0,12],[1,11,1,12],[2,0,2,12],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["2020年部门收入总体情况表"]
[{"$nulls":11},"部门公开表2"]
["部门：湘潭县林业局                                                                                 单位：万元"]
["科目",null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位经营收入","上级补助收入","下级单位上缴收入","其他收入","使用非财政拨款结余"]
["科目编码","科目名称",{"$nulls":4},"金额","其中：教育收费"]
[null,"合计",4404.9073,null,1185.7773,{"$nulls":4},3219.13]
[211,"节能环保支出",219.45,{"$nulls":6},219.45]
[21106,"退耕还林",219.45,{"$nulls":6},219.45]
[2110602,"退耕现金",219.45,{"$nulls":6},219.45]
[213,"农林水支出",4185.4573,null,1185.7773]
[21302,"林业",4185.4573,null,1185.7773]
[2130201,"行政运行（林业）",713.0536,null,713.0536]
[2130202,"一般行政管理事务（林业）",138.6237,null,136.6237,{"$nulls":4},2]
[2130205,"森林培育（林业）",762.15,null,96,{"$nulls":4},666.15]
[2130207,"森林资源管理",174.12,null,10,{"$nulls":4},164.12]
[2130209,"森林生态效益补偿",1165.2,null,14.1,{"$nulls":4},1151.1]
[2130211,"动植物保护",156,null,40,{"$nulls":4},116]
[2130212,"湿地保护",350,{"$nulls":6},350]
[2130213,"执法与监督",76,null,76]
[2130221,"林业产业化",446.21,{"$nulls":6},446.21]
[2130226,"林区公共支出（林业）",20,{"$nulls":6},20]
[2130299,"其他林业支出",184.1,null,100,{"$nulls":4},84.1]

{"sheet":"2020年部门支出总体情况表","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7],[2,0,2,7]],"flags":["formulas_cached_only"]}
["2020年部门支出总体情况表"]
[{"$nulls":7},"部门公开表3"]
["部门：湘潭县林业局                                                                                   单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对附属单位补助支出"]
[null,"合计",4404.9073,811.1973,3593.71]
[211,"节能环保支出",219.45,null,219.45]
[21106,"退耕还林",219.45,null,219.45]
[2110602,"退耕现金",219.45,null,219.45]
[213,"农林水支出",4185.4573,811.1973,3374.26]
[21302,"林业",4185.4573,811.1973,3374.26]
[2130201,"行政运行（林业）",713.0536,713.0536]
[2130202,"一般行政管理事务（林业）",138.6237,98.1437,40.48]
[2130205,"森林培育（林业）",762.15,null,762.15]
[2130207,"森林资源管理",174.12,null,174.12]
[2130209,"森林生态效益补偿",1165.2,null,1165.2]
[2130211,"动植物保护",156,null,156]
[2130212,"湿地保护",350,null,350]
[2130213,"执法与监督",76,null,76]
[2130221,"林业产业化",446.21,null,446.21]
[2130226,"林区公共支出（林业）",20,null,20]
[2130299,"其他林业支出",184.1,null,184.1]

{"sheet":"2020年财政拨款收支总表","index":3,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,0,0,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["2020年财政拨款收支总表"]
[{"$nulls":5},"部门公开表4"]
["部门：",{"$nulls":4},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算","政府性基金预算"]
["一、本年收入",null,"一、本年支出"]
["（一）一般公共预算拨款",1185.7773,"（一）一般公共服务支出"]
["（二）政府性基金预算拨款",null,"（二）外交支出"]
["（三）上级补助收入",3219.13,"（三）教育支出"]
["二、上年结转",null,"（四）科学技术支出"]
["（一）一般公共预算拨款",null,"（五）文化体育与传媒支出"]
["（二）政府性基金预算拨款",null,"（六）社会保障和就业支出"]
[null,null,"（七）农林水支出",4185.4573,4185.4573]
[null,null,"（八）住房保障支出"]
[null,null,"（九）节能环保支出",219.45,219.45]
[null,null,"二、结转下年"]
[]
["收入总计",4404.9073,"支出总计",4404.9073,4404.9073]

{"sheet":"2020年一般公共预算支出表","index":4,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,7],[1,6,1,7],[2,0,2,1],[3,0,3,1],[3,2,5,2],[3,3,3,5],[3,6,3,7],[4,0,5,0],[4,1,5,1],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
["2020年一般公共预算支出表"]
[{"$nulls":6},"部门公开表5"]
["部门：湘潭县林业局",{"$nulls":6},"单位：万元"]
["功能分类科目",null,"2019年执行数","2020年预算数",null,null,"2020年预算数比2019年执行数"]
["科目编码","科目名称",null,"小计","基本支出","项目支出","增减额","增减%"]
[]
[null,"合计",6479.213,4404.9073,811.1973,3593.71,-2074.3057,{"v":-0.3201477864672762,"d":"-32.01%"}]
[208,"社会保障和就业支出",18.56798,{"$nulls":3},-18.56798,{"v":-1,"d":"-100.00%"}]
[20808,"抚恤",18.56798,{"$nulls":3},-18.56798,{"v":-1,"d":"-100.00%"}]
[2080811,"死亡抚恤",18.56798,{"$nulls":3},-18.56798,{"v":-1,"d":"-100.00%"}]
[211,"节能环保支出",681.97,219.45,null,219.45,-462.52000000000004,{"v":-0.678211651538924,"d":"-67.82%"}]
[21106,"退耕还林",681.97,219.45,null,219.45,-462.52000000000004,{"v":-0.678211651538924,"d":"-67.82%"}]
[2110602,"退耕现金",257.19,219.45,null,219.45,-37.74000000000001,{"v":-0.146739764376531,"d":"-14.67%"}]
[2110699,"其他退耕还林支出",424.78,{"$nulls":3},-424.78,{"v":-1,"d":"-100.00%"}]
[213,"农林水支出",5148.67502,4185.4573,null,null,-963.2177199999996,{"v":-0.18708069867653052,"d":"-18.71%"}]
[21301,"农业",5,{"$nulls":3},-5,{"v":-1,"d":"-100.00%"}]
[2130104,"事业运行",5,{"$nulls":3},-5,{"v":-1,"d":"-100.00%"}]
[21302,"林业",5118.67502,4185.4573,null,null,-933.2177199999996,{"v":-0.1823162666810599,"d":"-18.23%"}]
[2130201,"行政运行（林业）",807.308579,713.0536,713.0536,null,-94.25497900000005,{"v":-0.1167521087373457,"d":"-11.68%"}]
[2130202,"一般行政管理事务（林业）",236.73667,138.6237,98.1437,40.48,-98.11296999999999,{"v":-0.4144392586074645,"d":"-41.44%"}]
[2130205,"森林培育（林业）",1268.2473,762.15,null,762.15,-506.0973,{"v":-0.3990525349433033,"d":"-39.91%"}]
[2130206,"技术推广与转化",5,{"$nulls":3},-5,{"v":-1,"d":"-100.00%"}]
[2130207,"森林资源管理",37.518,174.12,null,174.12,136.602,{"v":3.6409723332800255,"d":"364.10%"}]
[2130209,"森林生态效益补偿",2059.747041,1165.2,null,1165.2,-894.547041,{"v":-0.4342994664848265,"d":"-43.43%"}]
[2130210,"自然保护区管理",13.2022,{"$nulls":3},-13.2022,{"v":-1,"d":"-100.00%"}]
[2130211,"动植物保护",46.04,156,null,156,109.96,{"v":2.388357949609036,"d":"238.84%"}]
[2130212,"湿地保护",null,350,null,350,350,{"v":0,"d":"0.00%"}]
[2130213,"执法与监督",2,76,null,76,74,{"v":37,"d":"3700.00%"}]
[2130221,"林业产业化",25,446.21,null,446.21,421.21,{"v":16.848399999999998,"d":"1684.84%"}]
[2130226,"林区公共支出（林业）",12,20,null,20,8,{"v":0.6666666666666666,"d":"66.67%"}]
[2130227,"贷款贴息",71.21,{"$nulls":3},-71.21,{"v":-1,"d":"-100.00%"}]
[2130234,"防灾减灾",299.77123,{"$nulls":3},-299.77123,{"v":-1,"d":"-100.00%"}]
[2130237,"行业业务管理",136.79387,{"$nulls":3},-136.79387,{"v":-1,"d":"-100.00%"}]
[2130299,"其他林业支出",98.10013,184.1,null,184.1,85.99987,{"v":0.8766539860854415,"d":"87.67%"}]
[21305,"扶贫",5,{"$nulls":3},-5,{"v":-1,"d":"-100.00%"}]
[2130504,"农村基础设施建设",5,{"$nulls":3},-5,{"v":-1,"d":"-100.00%"}]
[21399,"其他农林水支出",20,{"$nulls":3},-20,{"v":-1,"d":"-100.00%"}]
[2139999,"其他农林水支出",20,{"$nulls":3},-20,{"v":-1,"d":"-100.00%"}]
[214,"交通运输支出",20,{"$nulls":3},-20,{"v":-1,"d":"-100.00%"}]
[21401,"公路水路运输",20,{"$nulls":3},-20,{"v":-1,"d":"-100.00%"}]
[2140106,"公路养护",20,{"$nulls":3},-20,{"v":-1,"d":"-100.00%"}]
[220,"自然资源海洋气象等支出",610,{"$nulls":3},-610,{"v":-1,"d":"-100.00%"}]
[22001,"自然资源事务",610,{"$nulls":3},-610,{"v":-1,"d":"-100.00%"}]
[2200199,"其他自然资源事务支出",610,{"$nulls":3},-610,{"v":-1,"d":"-100.00%"}]

{"sheet":"2020年一般公共预算基本支出表","index":5,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[0,0,0,4],[1,0,1,1],[2,0,2,1],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["2020年一般公共预算基本支出表"]
[{"$nulls":4},"部门公开表6"]
["部门：湘潭县林业局",{"$nulls":3},"单位：万元"]
["经济分类科目",null,"2020年基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
[301,"工资福利支出",713.0536,713.0536]
[30101,"  基本工资",252.3097,252.3097]
[30102,"  津贴补贴",76.8588,76.8588]
[30103,"  奖金",110.1605,110.1605]
[30107,"  绩效工资",84,84]
[30108,"  机关事业单位基本养老保险缴费",66.107,66.107]
[30109,"  职业年金缴费"]
[30110,"  职工基本医疗保险缴费",41.3169,41.3169]
[30111,"  公务员医疗补助缴费",7.6885,7.6885]
[30112,"  其他社会保障缴费"]
[30113,"  住房公积金",58.9402,58.9402]
[30199,"  其他工资福利支出",15.672,15.672]
[302,"商品和服务支出",90.2097,null,90.2097]
[30201,"  办公费",6.5,null,6.5]
[30202,"  印刷费",3.25,null,3.25]
[30205,"水费",1.3,null,1.3]
[30206,"电费",5.2,null,5.2]
[30207,"  邮电费",1.3,null,1.3]
[30211,"  差旅费",3.9,null,3.9]
[30213,"  维修（护）费",3.25,null,3.25]
[30215,"  会议费",3.25,null,3.25]
[30216,"  培训费",3.25,null,3.25]
[30217,"  公务接待费",6.5,null,6.5]
[30226,"  劳务费"]
[30228,"  工会经费",8.0932,null,8.0932]
[30229,"  福利费",10.1165,null,10.1165]
[30231,"  公务用车运行维护费",9.6,null,9.6]
[30239,"  其他交通费用"]
[30299,"  其他商品和服务支出",24.7,null,24.7]
[303,"对个人和家庭的补助",7.934,7.934]
[30301,"  离休费"]
[30302,"  退休费"]
[30304,"  抚恤金",2.334,2.334]
[30305,"  生活补助",4.9,4.9]
[30309,"  奖励金"]
[30399,"其他对个人和家庭的补助",0.7,0.7]
[null,"合计",811.1973,720.9876,90.2097]

{"sheet":"2020年一般公共预算“三公”经费支出表","index":6,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[1,6,1,12],[2,5,2,12],[3,0,5,0],[3,1,3,6],[3,7,3,12],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["2020年一般公共预算“三公”经费支出表"]
[{"$nulls":6},"部门公开表7"]
["部门：湘潭县林业局",{"$nulls":4},"单位：万元"]
["单位名称","2019年预算数",{"$nulls":5},"2020年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行费",{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
["部门：湘潭县林业局",21.24,0,12,0,12,9.24,16.1,0,9.6,0,9.6,6.5]

{"sheet":"2020年政府性基金预算支出表","index":7,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,3,4],[22,0,23,4]],"flags":["formulas_cached_only"]}
["2020年政府性基金预算支出表"]
[{"$nulls":4},"部门公开表8"]
["部门：湘潭县林业局",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","2020年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
[null,null,0,0,0]
{"$rows_empty":15}
[null,"合计",0,0,0]
["说明：2020年湘潭县林业局没有政府性基金收入，也没有使用政府性基金安排的支出，故本表无数据。"]

{"sheet":"2020年整体支出绩效目标表","index":8,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[3,0,3,8],[4,0,6,0],[4,1,4,8],[4,9,6,9],[4,10,6,10],[4,11,4,12],[5,1,6,1],[5,2,5,6],[5,7,5,8],[5,11,6,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[]
["2020年整体支出绩效目标表"]
[{"$nulls":12},"部门公开表9"]
["部门名称：湘潭县林业局",{"$nulls":11},"单位：万元"]
["部门名称","年度预算申请",{"$nulls":7},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
[null,"资金总额","按收入性质分",{"$nulls":4},"按支出性质分",{"$nulls":3},"产出指标","效益指标"]
[null,null,"一般公共预算","政府性基金拨款","国有资本经营预算拨款","纳入专户的非税收入拨款","其他资金","基本支出","项目支出"]
["合计",{"v":4404.9073,"d":"4,404.91"},{"v":4404.9073,"d":"4,404.91"},{"$nulls":4},{"v":811.1973,"d":"811.20"},{"v":3593.71,"d":"3,593.71"},"","","",""]
[null,{"v":4404.9073,"d":"4,404.91"},{"v":4404.9073,"d":"4,404.91"},{"$nulls":4},{"v":811.1973,"d":"811.20"},{"v":3593.71,"d":"3,593.71"},"负责全县林业和草原及其生态保护修复的监督管理。组织全县林业和草原生态保护修复和造林绿化工作。负责全县森林、草地、湿地资源的监督管理。组织编制并监督执行全县森林采伐限额。负责监督管理全县石漠化防治工作。负责全县陆生野生动植物资源监督管理。负责监督管理全县各类自然保护地。负责推进全县林业和草原改革相关工作，结合集体林权制度、国有林场、草原等重大改革相关安排，制定出台我县实施意见并监督实施。拟订全县林业和草原资源优化配置和木材利用政策，拟订全县林业产业标准并监督实施，组织、指导林产品质量监督，指导生态扶贫相关工作。指导全县国有林场和森林公园基本建设和发展。指导全县森林公安工作，监督管理森林公安队伍，指导全县林业重大违法案件的查处。负责落实全县综合防灾减灾规划相关要求，组织编制全县森林和草原火灾防治规划和防护标准并指导实施，指导开展防火巡护、火源管理、防火设施建设等工作。","在今年收支预算内，确保完成以下目标：\n目标1：保障人员支出和单位正常运转\n目标2：在全县培育珍贵乡土树种、良种油茶示范基地，实施森林质量精准提升，项目资金主要用于实施方案制作、作业设计规划、验收等\n目标3：建立县级领导义务植树基地一个\n目标4：全县森林资源管护。\n目标5：绿心生态公益林的补助资金发放到位率100%；绿心生态公益林管护到位率100%。\n目标6：加强古树名木保护工作\n目标7：创建省级、国家森林城市\n目标8：有效预防和防治林业有害生物，保护森林资源，维护生态安全。","1.组织造林4500亩，油茶低改30000亩，封山育林5000亩，森林质量精准提升2000亩，生态廊道建设800亩；并做好作业设计及检查验收。\n2.建设县级领导义务植树基地1个，义务植树尽责率80%以上。\n3.3.非法侵占林地案件查结率100%，森林资源管护到位率100%。\n4.生态公益林管护到位率100%，管护资金发放100%。\n5.古树名木保存成活率99%，保护资金发放率100%。\n6.启动创建国家森林城市、创建省级森林城市1个。\n7.全年虫情调查次数60次以上，每个乡镇设立监测点2个以上，林业有害生物成灾率4‰以下。\n","1.带动劳动力就业145000个工日，\n增加林地面积，改善生态环境42300亩。促进林木生长，增加农民收入明显。\n2.县级义务植树成林以后价值1000万元，防风固土、美化环境，宣传绿化祖国，保护生态环境，增添自然、历史文化内涵。\n3.提高森林资源总量，维护生态安全，确保森林资源安全，增强人民群众对森林的保护意识，公益林资源得到有效管护。\n4.增强了人民群众对森林的保护意识，绿心生态公益林资源得到有效管护。\n5.开发和利用古树名木的观赏研究价值，营造古树景观。\n6.提升全民绿色发展、保护森林资源的意识，推进生态文明建设。\n7.林业有害生物发生率、成灾率下降，维护生态安全，保持林业资源可持续发展。\n8.群众满意度90%以上。"]