{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["2021年部门收支总体情况表","2021年部门收入总体情况表","2021年部门支出总体情况表","2021年财政拨款收支总表","2021年一般公共预算支出表","2021年一般公共预算基本支出表","2021年一般公共预算“三公”经费支出表","2021年政府性基金预算支出表","2021年整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2021年部门收支总体情况表","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["2021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",{"v":896.715,"d":"896.7150"},"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",{"v":2915.11,"d":"2915.1100"},"六、社会保障和就业支出"]
[null,null,"七、农林水支出",{"v":3791.825,"d":"3791.8250"}]
[null,null,"八、住房保障支出"]
[null,null,"九、节能环保支出",{"v":20,"d":"20.0000"}]
["本年收入合计",{"v":3811.825,"d":"3811.8250"},"本年支出合计",{"v":3811.825,"d":"3811.8250"}]
["使用非财政拨款结余",null,"结转下年"]
["上年结转"]
["收入总计",{"v":3811.825,"d":"3811.8250"},"支出总计",{"v":3811.825,"d":"3811.8250"}]

{"sheet":"2021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"]}
["2021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",{"v":3811.825,"d":"3811.8250"},null,{"v":896.715,"d":"896.7150"},{"$nulls":4},{"v":2915.11,"d":"2915.1100"}]
[211,"节能环保支出",{"v":20,"d":"20.0000"},{"$nulls":6},{"v":20,"d":"20.0000"}]
[21105,"天然林保护",{"v":20,"d":"20.0000"},{"$nulls":6},{"v":20,"d":"20.0000"}]
[2110501,"    森林管护",{"v":20,"d":"20.0000"},{"$nulls":6},{"v":20,"d":"20.0000"}]
[213,"农林水支出",{"v":3791.825,"d":"3791.8250"},null,{"v":896.715,"d":"896.7150"},{"$nulls":4},{"v":2895.11,"d":"2895.1100"}]
[21302,"林业",{"v":3791.825,"d":"3791.8250"},null,{"v":896.715,"d":"896.7150"},{"$nulls":4},{"v":2895.11,"d":"2895.1100"}]
[2130201,"    行政运行",{"v":824.135,"d":"824.1350"},null,{"v":824.135,"d":"824.1350"}]
[2130202,"    一般行政管理事务",{"v":38.48,"d":"38.4800"},null,{"v":38.48,"d":"38.4800"}]
[2130204,"    事业机构",{"v":20,"d":"20.0000"},{"$nulls":6},{"v":20,"d":"20.0000"}]
[2130205,"    森林资源培育",{"v":1078,"d":"1078.0000"},{"$nulls":6},{"v":1078,"d":"1078.0000"}]
[2130207,"森林资源管理",{"v":20,"d":"20.0000"},null,{"v":20,"d":"20.0000"}]
[2130209,"    森林生态效益补偿",{"v":1158.21,"d":"1158.2100"},null,{"v":14.1,"d":"14.1000"},{"$nulls":4},{"v":1144.11,"d":"1144.1100"}]
[2130211,"    动植物保护",{"v":230,"d":"230.0000"},{"$nulls":6},{"v":230,"d":"230.0000"}]
[2130221,"    产业化管理",{"v":300,"d":"300.0000"},{"$nulls":6},{"v":300,"d":"300.0000"}]
[2130227,"    贷款贴息",{"v":60,"d":"60.0000"},{"$nulls":6},{"v":60,"d":"60.0000"}]
[2130234,"    林业草原防灾减灾",{"v":15,"d":"15.0000"},{"$nulls":6},{"v":15,"d":"15.0000"}]
[2130299,"    其他林业支出",{"v":48,"d":"48.0000"},{"$nulls":6},{"v":48,"d":"48.0000"}]

{"sheet":"2021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"]}
["2021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",{"v":3811.825,"d":"3811.8250"},{"v":824.135,"d":"824.1350"},2987.69]
[211,"节能环保支出",{"v":20,"d":"20.0000"},null,{"v":20,"d":"20.0000"}]
[21105,"天然林保护",{"v":20,"d":"20.0000"},null,{"v":20,"d":"20.0000"}]
[2110501,"    森林管护",{"v":20,"d":"20.0000"},null,{"v":20,"d":"20.0000"}]
[213,"农林水支出",{"v":3791.825,"d":"3791.8250"},{"v":824.135,"d":"824.1350"},{"v":2967.69,"d":"2967.6900"}]
[21302,"林业",{"v":3791.825,"d":"3791.8250"},{"v":824.135,"d":"824.1350"},{"v":2967.69,"d":"2967.6900"}]
[2130201,"    行政运行",{"v":824.135,"d":"824.1350"},{"v":824.135,"d":"824.1350"}]
[2130202,"    一般行政管理事务",{"v":38.48,"d":"38.4800"},null,{"v":38.48,"d":"38.4800"}]
[2130204,"    事业机构",{"v":20,"d":"20.0000"},null,{"v":20,"d":"20.0000"}]
[2130205,"    森林资源培育",{"v":1078,"d":"1078.0000"},null,{"v":1078,"d":"1078.0000"}]
[2130207,"    森林资源管理",{"v":20,"d":"20.0000"},null,{"v":20,"d":"20.0000"}]
[2130209,"    森林生态效益补偿",{"v":1158.21,"d":"1158.2100"},null,{"v":1158.21,"d":"1158.2100"}]
[2130211,"    动植物保护",{"v":230,"d":"230.0000"},null,{"v":230,"d":"230.0000"}]
[2130221,"    产业化管理",{"v":300,"d":"300.0000"},null,{"v":300,"d":"300.0000"}]
[2130227,"    贷款贴息",{"v":60,"d":"60.0000"},null,{"v":60,"d":"60.0000"}]
[2130234,"    林业草原防灾减灾",{"v":15,"d":"15.0000"},null,{"v":15,"d":"15.0000"}]
[2130299,"    其他林业支出",{"v":48,"d":"48.0000"},null,{"v":48,"d":"48.0000"}]

{"sheet":"2021年财政拨款收支总表","index":3,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[0,0,0,6],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
["2021年财政拨款收支总表"]
[{"$nulls":6},"部门公开表4"]
["部门：湘潭县林业局",{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算","上级补助收入","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",{"v":896.715,"d":"896.7150"},"（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",{"v":2915.11,"d":"2915.1100"},"（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",{"v":3791.825,"d":"3791.8250"},{"v":896.715,"d":"896.7150"},{"v":2895.11,"d":"2895.1100"}]
[null,null,"（八）住房保障支出"]
[null,null,"（九）节能环保支出",{"v":20,"d":"20.0000"},null,{"v":20,"d":"20.0000"}]
[null,null,"二、结转下年"]
[]
["收入总计",{"v":3811.825,"d":"3811.8250"},"支出总计",{"v":3811.825,"d":"3811.8250"},{"v":896.715,"d":"896.7150"},{"v":2915.11,"d":"2915.1100"}]

{"sheet":"2021年一般公共预算支出表","index":4,"n_rows":33,"n_cols":8,"rows_kept":33,"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"]}
["2021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,"2020年执行数","2021年预算数",null,null,"2021年预算数比2020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",3134.34401,3811.825,824.135,2987.69,677.48099,{"v":0.21614761744037153,"d":"21.61%"}]
[208,"社会保障和就业支出",31.75592,{"$nulls":3},-31.75592,{"v":-1,"d":"-100.00%"}]
[20808,"抚恤",31.75592,{"$nulls":3},-31.75592,{"v":-1,"d":"-100.00%"}]
[2080811,"  死亡抚恤",31.75592,{"$nulls":3},-31.75592,{"v":-1,"d":"-100.00%"}]
[211,"节能环保支出",null,20,null,20,20]
[21105,"天然林保护",null,20,null,20,20]
[2110501,"  森林管护",null,20,null,20,20]
[21106,"退耕还林",139.17,{"$nulls":3},-139.17,{"v":-1,"d":"-100.00%"}]
[2110602,"  退耕现金",85.17,{"$nulls":3},-85.17,{"v":-1,"d":"-100.00%"}]
[2110699,"  其他退耕还林支出",54,{"$nulls":3},-54,{"v":-1,"d":"-100.00%"}]
[213,"农林水支出",2963.41809,3791.825,824.135,2967.69,828.4069099999997,{"v":0.27954439260374486,"d":"27.95%"}]
[21302,"林业",2956.57409,3791.825,824.135,2967.69,835.2509099999997,{"v":0.28250633489113736,"d":"28.25%"}]
[2130201,"    行政运行",850.360764,824.135,824.135,null,-26.225764000000026,{"v":-0.030840750314768788,"d":"-3.08%"}]
[2130202,"    一般行政管理事务",213.388579,38.48,null,38.48,-174.908579,{"v":-0.8196716985495274,"d":"-81.97%"}]
[2130204,"    事业机构",null,20,null,20,20]
[2130205,"    森林资源培育",484.65015,1078,null,1078,593.3498500000001,{"v":1.2242848784839953,"d":"122.43%"}]
[2130207,"    森林资源管理",48.378,20,null,20,-28.378,{"v":-0.5865889453883997,"d":"-58.66%"}]
[2130209,"    森林生态效益补偿",63.894104,1158.21,null,1158.21,1094.315896,{"v":17.12702467820818,"d":"1712.70%"}]
[2130210,"    自然保护区管理",100,{"$nulls":3},-100,{"v":-1,"d":"-100.00%"}]
[2130211,"    动植物保护",409.7001,230,null,230,-179.70010000000002,{"v":-0.43861375674548286,"d":"-43.86%"}]
[2130213,"    执法与监督",80,{"$nulls":3},-80,{"v":-1,"d":"-100.00%"}]
[2130221,"    产业化管理",10,300,null,300,290,{"v":29,"d":"2900.00%"}]
[2130227,"    贷款贴息",54.45,60,null,60,5.549999999999997,{"v":0.10192837465564733,"d":"10.19%"}]
[2130234,"    林业草原防灾减灾",255.906664,15,null,15,-240.906664,{"v":-0.9413848792933348,"d":"-94.14%"}]
[2130299,"    其他林业支出",385.845729,48,null,48,-337.845729,{"v":-0.8755979491482203,"d":"-87.56%"}]
[21399,"其他农林水支出",6.844,{"$nulls":3},-6.844,{"v":-1,"d":"-100.00%"}]
[2139999,"  其他农林水支出",6.844,{"$nulls":3},-6.844,{"v":-1,"d":"-100.00%"}]

{"sheet":"2021年一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"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"]}
["2021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,"2021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",690.2328,690.2328]
[30101,"  基本工资",228.4884,228.4884]
[30102,"  津贴补贴",73.5972,73.5972]
[30103,"  奖金",126.0407,126.0407]
[30107,"  绩效工资",77.9314,77.9314]
[30108,"  机关事业单位基本养老保险缴费",62.0305,62.0305]
[30110,"  职工基本医疗保险缴费",40.7075,40.7075]
[30112,"  其他社会保障缴费",4.7882,4.7882]
[30113,"  住房公积金",57.1429,57.1429]
[30199,"  其他工资福利支出",{"v":19.506,"d":"19.5060"},{"v":19.506,"d":"19.5060"}]
[302,"商品和服务支出",125.9707,null,125.9707]
[30201,"  办公费",{"v":5.9,"d":"5.9000"},null,{"v":5.9,"d":"5.9000"}]
[30202,"  印刷费",{"v":2.95,"d":"2.9500"},null,{"v":2.95,"d":"2.9500"}]
[30205,"  水费",{"v":1.18,"d":"1.1800"},null,{"v":1.18,"d":"1.1800"}]
[30206,"  电费",{"v":4.72,"d":"4.7200"},null,{"v":4.72,"d":"4.7200"}]
[30207,"  邮电费",{"v":1.18,"d":"1.1800"},null,{"v":1.18,"d":"1.1800"}]
[30211,"  差旅费",{"v":46.17,"d":"46.1700"},null,{"v":46.17,"d":"46.1700"}]
[30213,"  维修（护）费",{"v":2.95,"d":"2.9500"},null,{"v":2.95,"d":"2.9500"}]
[30215,"  会议费",{"v":2.95,"d":"2.9500"},null,{"v":2.95,"d":"2.9500"}]
[30216,"  培训费",{"v":2.95,"d":"2.9500"},null,{"v":2.95,"d":"2.9500"}]
[30217,"  公务接待费",{"v":5.9,"d":"5.9000"},null,{"v":5.9,"d":"5.9000"}]
[30228,"  工会经费",7.6003,null,7.6003]
[30229,"  福利费",9.5004,null,9.5004]
[30231,"  公务用车运行维护费",{"v":9.6,"d":"9.6000"},null,{"v":9.6,"d":"9.6000"}]
[30299,"  其他商品和服务支出",{"v":22.42,"d":"22.4200"},null,{"v":22.42,"d":"22.4200"}]
[303,"对个人和家庭的补助",7.9315,7.9315]
[30301,"  离休费"]
[30302,"  退休费"]
[30304,"  抚恤金",{"v":2.334,"d":"2.3340"},{"v":2.334,"d":"2.3340"}]
[30305,"  生活补助",{"v":5,"d":"5.0000"},{"v":5,"d":"5.0000"}]
[30309,"  奖励金"]
[30399,"  其他对个人和家庭的补助",0.5975,0.5975]
[null,"合计",824.135,698.1643,125.9707]

{"sheet":"2021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"]}
["2021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","2020年预算数",{"$nulls":5},"2021年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$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",16.1,0,9.6,0,9.6,6.5,15.5,0,9.6,0,9.6,5.9]

{"sheet":"2021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"]}
["2021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","2021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：2021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":"2021年整体支出绩效目标表","index":8,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[3,0,3,9],[4,0,6,0],[4,1,4,9],[4,10,6,10],[4,11,6,11],[4,12,4,13],[5,1,6,1],[5,2,5,7],[5,8,5,9],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[]
["2021年整体支出绩效目标表"]
[{"$nulls":13},"部门公开表9"]
["部门名称：湘潭县林业局",{"$nulls":12},"单位：万元"]
["部门名称","年度预算申请",{"$nulls":8},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
[null,"资金总额","按收入性质分",{"$nulls":5},"按支出性质分",{"$nulls":3},"产出指标","效益指标"]
[null,null,"一般公共预算","政府性基金拨款","国有资本经营预算拨款","纳入专户的非税收入拨款","上级补助收入","其他资金","基本支出","项目支出"]
["合计",{"v":3811.825,"d":"3,811.83"},{"v":896.715,"d":"896.72"},{"$nulls":3},{"v":2915.11,"d":"2,915.11"},null,{"v":824.135,"d":"824.14"},{"v":2987.69,"d":"2,987.69"},null,"","",""]
[null,{"v":3811.825,"d":"3,811.83"},{"v":896.715,"d":"896.72"},{"$nulls":3},{"v":2915.11,"d":"2,915.11"},null,{"v":824.135,"d":"824.14"},{"v":2987.69,"d":"2,987.69"},"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。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，做好全县森林资源管护日常性工作；\n目标2：建立县级领导义务植树基地一个；\n目标3：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","1.做好全县森林资源管护日常性工作。\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.生态公益林管护到位率100%，管护资金发放100%。\n\n","1.县级义务植树成林以后价值500万元，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。\n2.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。\n3.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。\n4.群众满意度90%以上。"]