{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["2019年部门收支总体情况表","2019年部门收入总体情况表","2019年部门支出总体情况表","2019年财政拨款收支总表","2019年一般公共预算支出表","2019年一般公共预算基本支出表","2019年一般公共预算“三公”经费支出表","2019年政府性基金预算支出表","2019年整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2019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"]}
["2019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",1398.9989,"一、一般公共服务支出"]
["二、政府性基金预算拨款收入",0,"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",2319,"六、社会保障和就业支出"]
[null,null,"七、农林水支出",3417.9989]
[null,null,"八、住房保障支出"]
[null,null,"九、节能环保支出",300]
["本年收入合计",3717.9989,"本年支出合计",3717.9989]
["使用非财政拨款结余",null,"结转下年"]
["上年结转"]
[]
["收入总计",3717.9989,"支出总计",3717.9989]

{"sheet":"2019年部门收入总体情况表","index":1,"n_rows":20,"n_cols":13,"rows_kept":20,"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"]}
["2019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",3717.9989,null,1398.9989,{"$nulls":4},2319]
[211,"节能环保支出",300,{"$nulls":6},300]
[21106,"退耕还林",300,{"$nulls":6},300]
[2110602,"退耕现金",300,{"$nulls":6},300]
[213,"农林水支出",3417.9989,null,1398.9989,{"$nulls":4},2019]
[21302,"林业",3417.9989,null,1398.9989,{"$nulls":4},2019]
[2130201,"行政运行（林业）",730.0592,null,730.0592]
[2130202,"一般行政管理事务（林业）",167.3897,null,167.3897]
[2130205,"森林培育（林业）",796,null,46,{"$nulls":4},750]
[2130207,"森林资源管理",25,null,25]
[2130209,"森林生态效益补偿",1172.55,null,12.55,{"$nulls":4},1160]
[2130211,"动植物保护",20,null,20]
[2130213,"执法与监督",78,null,78]
[2130234,"林业防灾减灾",229,null,120,{"$nulls":4},109]
[2130299,"其他林业支出",200,null,200]

{"sheet":"2019年部门支出总体情况表","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[0,0,0,7],[2,0,2,7]],"flags":["formulas_cached_only"]}
["2019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",3717.9989,866.4489,2851.55]
[211,"节能环保支出",300,null,300]
[21106,"退耕还林",300,null,300]
[2110602,"退耕现金",300,null,300]
[213,"农林水支出",3417.9989,866.4489,2551.55]
[21302,"林业",3417.9989,866.4489,2551.55]
[2130201,"行政运行（林业）",730.0592,730.0592]
[2130202,"一般行政管理事务（林业）",167.3897,136.3897,31]
[2130205,"森林培育（林业）",796,null,796]
[2130207,"森林资源管理",25,null,25]
[2130209,"森林生态效益补偿",1172.55,null,1172.55]
[2130211,"动植物保护",20,null,20]
[2130213,"执法与监督",78,null,78]
[2130234,"林业防灾减灾",229,null,229]
[2130299,"其他林业支出",200,null,200]
[null,"　"]

{"sheet":"2019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"]}
["2019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",3717.9989,"一、本年支出",3717.9989,3717.9989]
["（一）一般公共预算拨款",1398.9989,"（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",2319,"（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",3417.9989,3417.9989]
[null,null,"（八）住房保障支出"]
[null,null,"（九）节能环保支出",300,300]
[null,null,"二、结转下年"]
[]
["收入总计",3717.9989,"支出总计",3717.9989,3717.9989]

{"sheet":"2019年一般公共预算支出表","index":4,"n_rows":28,"n_cols":8,"rows_kept":28,"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"]}
["2019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,"2018年执行数","2019年预算数",null,null,"2019年预算数比2018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",2409.434116,3717.9989,866.4489,2851.55,1308.5647840000001,{"v":0.543100463013449,"d":"54.31%"}]
[208,"社会保障和就业支出",30.9476,{"$nulls":3},-30.9476,{"v":-1,"d":"-100.00%"}]
[20808,"抚恤",30.9476,{"$nulls":3},-30.9476,{"v":-1,"d":"-100.00%"}]
[2080801,"死亡抚恤",30.9476,{"$nulls":3},-30.9476,{"v":-1,"d":"-100.00%"}]
[211,"节能环保支出",8,300,null,300,292,{"v":36.5,"d":"3650.00%"}]
[21106,"退耕还林",8,300,null,300,292,{"v":36.5,"d":"3650.00%"}]
[2110602,"退耕现金",null,300,null,300,300,{"v":0,"d":"0.00%"}]
[2110699,"其他退耕还林支出",8,{"$nulls":3},-8,{"v":-1,"d":"-100.00%"}]
[213,"农林水支出",2370.486516,3417.9989,866.4489,2551.55,1047.512384,{"v":0.4418976344854265,"d":"44.19%"}]
[21302,"林业",2370.486516,3417.9989,866.4489,2551.55,1047.512384,{"v":0.4418976344854265,"d":"44.19%"}]
[2130201,"行政运行（林业）",1094.379017,730.0592,730.0592,null,-364.31981699999994,{"v":-0.3329009523580805,"d":"-33.29%"}]
[2130202,"一般行政管理事务（林业）",null,167.3897,136.3897,31,167.3897,{"v":0,"d":"0.00%"}]
[2130205,"森林培育（林业）",348.576358,796,null,796,447.423642,{"v":1.2835742635190421,"d":"128.36%"}]
[2130207,"森林资源管理",53.8326,25,null,25,-28.8326,{"v":-0.5355973889427595,"d":"-53.56%"}]
[2130209,"森林生态效益补偿",294.095255,1172.55,null,1172.55,878.454745,{"v":2.9869735402565403,"d":"298.70%"}]
[2130210,"林业自然保护区",31.985,{"$nulls":3},-31.985,{"v":-1,"d":"-100.00%"}]
[2130211,"动植物保护",36.04,20,null,20,-16.04,{"v":-0.4450610432852386,"d":"-44.51%"}]
[2130213,"执法与监督",50.4694,78,null,78,27.5306,{"v":0.545490931138472,"d":"54.55%"}]
[2130219,"林业工程与项目管理",166.13613,{"$nulls":3},-166.13613,{"v":-1,"d":"-100.00%"}]
[2130221,"林业产业化",110,{"$nulls":3},-110,{"v":-1,"d":"-100.00%"}]
[2130234,"林业防灾减灾",116.74775,229,null,229,112.25225,{"v":0.9614939045934505,"d":"96.15%"}]
[2130299,"其他林业支出",68.225,200,null,200,131.775,{"v":1.9314767314034447,"d":"193.15%"}]

{"sheet":"2019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"]}
["2019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,"2019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",730.0592,730.0592]
[30101,"  基本工资",232.6445,232.6445]
[30102,"  津贴补贴",74.6628,74.6628]
[30103,"  奖金",110.6867,110.6867]
[30107,"  绩效工资",87.96,87.96]
[30108,"  机关事业单位基本养老保险缴费",79.0535,79.0535]
[30109,"  职业年金缴费"]
[30110,"  职工基本医疗保险缴费",39.5267,39.5267]
[30111,"  公务员医疗补助缴费"]
[30112,"  其他社会保障缴费",6.9559,6.9559]
[30113,"  住房公积金",56.9361,56.9361]
[30199,"  其他工资福利支出",41.633,41.633]
[302,"商品和服务支出",127.9037,null,127.9037]
[30201,"  办公费",14.52,null,14.52]
[30202,"  印刷费",3.3,null,3.3]
[30205,"水费",1.32,null,1.32]
[30206,"电费",5.28,null,5.28]
[30207,"  邮电费",1.98,null,1.98]
[30211,"  差旅费",27.17,null,27.17]
[30213,"  维修（护）费",3.3,null,3.3]
[30215,"  会议费",6.6,null,6.6]
[30216,"  培训费",7.92,null,7.92]
[30217,"  公务接待费",9.24,null,9.24]
[30226,"  劳务费"]
[30228,"  工会经费",7.7572,null,7.7572]
[30229,"  福利费",9.6965,null,9.6965]
[30231,"  公务用车运行维护费",12,null,12]
[30239,"  其他交通费用"]
[30299,"  其他商品和服务支出",17.82,null,17.82]
[303,"对个人和家庭的补助",8.486,8.486]
[30301,"  离休费"]
[30302,"  退休费"]
[30304,"  抚恤金",2.736,2.736]
[30305,"  生活补助",2.55,2.55]
[30309,"  奖励金"]
[30399,"其他对个人和家庭的补助",3.2,3.2]
[null,"合计",866.4489,738.5452,127.9037]

{"sheet":"2019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"]}
["2019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","2018年预算数",{"$nulls":5},"2019年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$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",20.96,0,12,0,12,8.96,21.24,0,12,0,12,9.24]

{"sheet":"2019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"]}
["2019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","2019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：湘潭县林业局2019年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":"2019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"]}
[]
["2019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",{"$nulls":3},"产出指标","效益指标"]
[null,null,"一般公共预算","政府性基金拨款","国有资本经营预算拨款","纳入专户的非税收入拨款","其他资金","基本支出","项目支出"]
["合计",{"v":3717.9989,"d":"3,718.00"},{"v":3717.9989,"d":"3,718.00"},{"$nulls":4},{"v":866.4489,"d":"866.45"},{"v":2851.55,"d":"2,851.55"},"","","",""]
[null,{"v":3717.9989,"d":"3,718.00"},{"v":3717.9989,"d":"3,718.00"},{"$nulls":4},{"v":866.4489,"d":"866.45"},{"v":2851.55,"d":"2,851.55"},"贯彻执行国家、省、市有关林业工作方针政策、法律、法规、规章；负责全县林业及其生态建设的监督管理；拟订全县林业及其生态建设的中长期规划并监督实施；参与拟订有关县级标准和规程并指导实施；协调、指导和监督全县造林绿化工作；承担森林资源保护发展监督管理的责任；组织、协调、指导和监督全县湿地保护工作；组织、指导陆生野生动植物资源的保护和合理开发利用；负责全县林业自然保护区的监督管理；承担推进林业改革，维护农民经营林业的合法权益的责任；监督检查各产业对全县森林资源的开发利用；承担组织、协调、指导、监督全县森林防火等工作。","在今年收支预算内，确保完成以下整体目标：\n目标1：保障人员支出和单位正常运转\n目标2：新造油茶林360亩\n目标3：建立县级领导义务植树基地一个\n目标4：在全县范围开展非法改变林地用途案件查处及公益林护林员队伍管理。\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：在全县范围开展森林火灾预防和扑救工作\n目标8：创建省级、国家森林城市\n目标9：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.油茶新造360亩，成活率85%。\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.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.森林火灾年发生率20次以下，全县投入森林火灾扑救工作日10000个，制作森林防火警示宣传牌50个，印刷森林防火禁火令、宣传单200000份，有森林防火任务村设置1—3名护林员，共221人。\n7.启动创建国家森林城市、创建省级森林城市1个。\n8.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.促进林木生长，增加农民收入明显，增加林地面积，改善生态环境，带动劳动力就业3600个工日，油茶3年挂果，8年进入丰产，保存率80%。\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.确保森林防火安全，提高森林覆盖率。\n7.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。\n8.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。\n9.群众满意度90%以上。"]