{"text_format":"3","workbook":"xls","n_sheets":18,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）","2021年部门整体支出绩效目标表","渝水区2021年森林资源管理“一张图”年度更新及森林督查工作","油茶产业发展","林长制生态护林员管护费和林长制信息系统运行维护费","森林城乡绿色通道绿化费","森林资源培育管护专项经费","渝水区松材线虫病综合防治"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:504901新余市渝水区林业局",null,null,"单位：万元"]
["收      入",null,"支       出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":763.8652,"d":"763.87"},"社会保障和就业支出",{"v":59.8929,"d":"59.89"}]
["    一般公共预算拨款收入",{"v":763.8652,"d":"763.87"},"农林水支出",{"v":664.6462,"d":"664.65"}]
["    专项收入",null,"住房保障支出",{"v":39.3261,"d":"39.33"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":763.8652,"d":"763.87"},"本年支出合计",{"v":763.8652,"d":"763.87"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":763.8652,"d":"763.87"},"支出总计",{"v":763.8652,"d":"763.87"}]

{"sheet":"部门收入总表","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位:504901新余市渝水区林业局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":763.8652,"d":"763.87"},null,{"v":763.8652,"d":"763.87"},{"v":763.8652,"d":"763.87"}]
["208","社会保障和就业支出",{"v":59.8929,"d":"59.89"},null,{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"}]
["　05","　行政事业单位养老支出",{"v":59.8929,"d":"59.89"},null,{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"}]
["　　2080501","　　行政单位离退休",6.06,null,6.06,6.06]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":53.8329,"d":"53.83"},null,{"v":53.8329,"d":"53.83"},{"v":53.8329,"d":"53.83"}]
["213","农林水支出",{"v":664.6462,"d":"664.65"},null,{"v":664.6462,"d":"664.65"},{"v":664.6462,"d":"664.65"}]
["　02","　林业和草原",{"v":664.6462,"d":"664.65"},null,{"v":664.6462,"d":"664.65"},{"v":664.6462,"d":"664.65"}]
["　　2130201","　　行政运行",{"v":664.6462,"d":"664.65"},null,{"v":664.6462,"d":"664.65"},{"v":664.6462,"d":"664.65"}]
["221","住房保障支出",{"v":39.3261,"d":"39.33"},null,{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]
["　02","　住房改革支出",{"v":39.3261,"d":"39.33"},null,{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]
["　　2210201","　　住房公积金",{"v":39.3261,"d":"39.33"},null,{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]

{"sheet":"部门支出总表","index":3,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:504901新余市渝水区林业局",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":763.8652,"d":"763.87"},{"v":682.2652,"d":"682.27"},{"v":81.6,"d":"81.60"}]
["208","社会保障和就业支出",{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"}]
["　05","　行政事业单位养老支出",{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"}]
["　　2080501","　　行政单位离退休",6.06,6.06]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":53.8329,"d":"53.83"},{"v":53.8329,"d":"53.83"}]
["213","农林水支出",{"v":664.6462,"d":"664.65"},{"v":583.0462,"d":"583.05"},{"v":81.6,"d":"81.60"}]
["　02","　林业和草原",{"v":664.6462,"d":"664.65"},{"v":583.0462,"d":"583.05"},{"v":81.6,"d":"81.60"}]
["　　2130201","　　行政运行",{"v":664.6462,"d":"664.65"},{"v":583.0462,"d":"583.05"},{"v":81.6,"d":"81.60"}]
["221","住房保障支出",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]
["　02","　住房改革支出",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]
["　　2210201","　　住房公积金",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:504901新余市渝水区林业局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":763.8652,"d":"763.87"},"一、本年支出",{"v":763.8652,"d":"763.87"},{"v":763.8652,"d":"763.87"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":763.8652,"d":"763.87"},"社会保障和就业支出",{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"},{"v":0,"d":"0.00"}]
["  专项收入",null,"农林水支出",{"v":664.6462,"d":"664.65"},{"v":664.6462,"d":"664.65"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":763.8652,"d":"763.87"},"支出总计",{"v":763.8652,"d":"763.87"},{"v":763.8652,"d":"763.87"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:504901新余市渝水区林业局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":763.8652,"d":"763.87"},{"v":682.2652,"d":"682.27"},{"v":81.6,"d":"81.60"}]
["208","社会保障和就业支出",{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"}]
["　05","　行政事业单位养老支出",{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"}]
["　　2080501","　　行政单位离退休",6.06,6.06]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":53.8329,"d":"53.83"},{"v":53.8329,"d":"53.83"}]
["213","农林水支出",{"v":664.6462,"d":"664.65"},{"v":583.0462,"d":"583.05"},{"v":81.6,"d":"81.60"}]
["　02","　林业和草原",{"v":664.6462,"d":"664.65"},{"v":583.0462,"d":"583.05"},{"v":81.6,"d":"81.60"}]
["　　2130201","　　行政运行",{"v":664.6462,"d":"664.65"},{"v":583.0462,"d":"583.05"},{"v":81.6,"d":"81.60"}]
["221","住房保障支出",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]
["　02","　住房改革支出",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]
["　　2210201","　　住房公积金",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":50,"n_cols":5,"rows_kept":50,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:504901新余市渝水区林业局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",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"]
["**","**",1,2,3]
["","合计",{"v":682.2652,"d":"682.27"},{"v":500.6364,"d":"500.64"},{"v":181.6288,"d":"181.63"}]
[null,"工资福利支出",{"v":489.4004,"d":"489.40"},{"v":489.4004,"d":"489.40"}]
["30101","　基本工资",{"v":191.808,"d":"191.81"},{"v":191.808,"d":"191.81"}]
["3010201","　规范性补贴",{"v":57.516,"d":"57.52"},{"v":57.516,"d":"57.52"}]
["3010203","　岗位津贴",{"v":0.792,"d":"0.79"},{"v":0.792,"d":"0.79"}]
["3010204","　医疗工龄补贴",{"v":5.6376,"d":"5.64"},{"v":5.6376,"d":"5.64"}]
["3010205","　降温费和烤火费",{"v":4.784,"d":"4.78"},{"v":4.784,"d":"4.78"}]
["3010299","　其他津贴补贴",{"v":0.816,"d":"0.82"},{"v":0.816,"d":"0.82"}]
["3010301","　年终一次性奖金",{"v":15.984,"d":"15.98"},{"v":15.984,"d":"15.98"}]
["3010701","　基础性绩效工资",{"v":49.8156,"d":"49.82"},{"v":49.8156,"d":"49.82"}]
["3010702","　奖励性绩效工资",{"v":21.3324,"d":"21.33"},{"v":21.3324,"d":"21.33"}]
["30108","　机关事业单位基本养老保险缴费",{"v":53.8329,"d":"53.83"},{"v":53.8329,"d":"53.83"}]
["30110","　职工基本医疗保险缴费",{"v":26.2435,"d":"26.24"},{"v":26.2435,"d":"26.24"}]
["30111","　公务员医疗补助缴费",{"v":18.4865,"d":"18.49"},{"v":18.4865,"d":"18.49"}]
["3011201","　失业保险",{"v":0.8465,"d":"0.85"},{"v":0.8465,"d":"0.85"}]
["3011202","　工伤保险",{"v":1.0093,"d":"1.01"},{"v":1.0093,"d":"1.01"}]
["3011203","　大病医疗保险",1.17,1.17]
["30113","　住房公积金",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]
[null,"商品和服务支出",{"v":181.6288,"d":"181.63"},null,{"v":181.6288,"d":"181.63"}]
["30201","　办公费",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["30202","　印刷费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["30203","　咨询费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["30205","　水费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30206","　电费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["30207","　邮电费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["3020701","　领导干部电话费补助",{"v":1.104,"d":"1.10"},null,{"v":1.104,"d":"1.10"}]
["30209","　物业管理费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["30211","　差旅费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["30213","　维修（护）费",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["30215","　会议费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["30216","　培训费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["30217","　公务接待费",{"v":11,"d":"11.00"},null,{"v":11,"d":"11.00"}]
["30226","　劳务费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["30228","　工会经费",{"v":3.9326,"d":"3.93"},null,{"v":3.9326,"d":"3.93"}]
["30229","　福利费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["30231","　公务用车运行维护费",{"v":3.7642,"d":"3.76"},null,{"v":3.7642,"d":"3.76"}]
["30239","　其他交通费用",{"v":16.428,"d":"16.43"},null,{"v":16.428,"d":"16.43"}]
["3029999","　其他_其他商品和服务支出",{"v":23.3,"d":"23.30"},null,{"v":23.3,"d":"23.30"}]
[null,"对个人和家庭的补助",{"v":11.236,"d":"11.24"},{"v":11.236,"d":"11.24"}]
["30302","　退休费",4.86,4.86]
["3030501","　遗嘱补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["3030901","　独生子女费",{"v":1.536,"d":"1.54"},{"v":1.536,"d":"1.54"}]
["3039901","　离退休人员活动经费",{"v":3.536,"d":"3.54"},{"v":3.536,"d":"3.54"}]
["3039902","　书报费",{"v":0.3728,"d":"0.37"},{"v":0.3728,"d":"0.37"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:504901新余市渝水区林业局",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["","合计",{"v":14.7642,"d":"14.76"},null,{"v":11,"d":"11.00"},{"v":3.7642,"d":"3.76"}]
["504","林业局",{"v":14.7642,"d":"14.76"},null,{"v":11,"d":"11.00"},{"v":3.7642,"d":"3.76"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:504901新余市渝水区林业局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":763.8652,"d":"763.87"}]
["社会保障和就业支出",{"v":59.8929,"d":"59.89"}]
["农林水支出",{"v":664.6462,"d":"664.65"}]
["住房保障支出",{"v":39.3261,"d":"39.33"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,0,1,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["",{"v":763.8652,"d":"763.87"},{"v":763.8652,"d":"763.87"}]
["社会保障和就业支出",{"v":59.8929,"d":"59.89"},{"v":59.8929,"d":"59.89"}]
["农林水支出",{"v":664.6462,"d":"664.65"},{"v":664.6462,"d":"664.65"}]
["住房保障支出",{"v":39.3261,"d":"39.33"},{"v":39.3261,"d":"39.33"}]

{"sheet":"2021年部门整体支出绩效目标表","index":11,"n_rows":32,"n_cols":9,"rows_kept":32,"merged":[[0,0,0,12],[1,1,1,12],[2,1,2,5],[2,7,2,12],[3,0,3,12],[4,0,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,12],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,12],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,12],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,12],[8,0,8,12],[9,0,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,12],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,12],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,12],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,12],[13,0,13,12],[14,0,14,2],[14,3,14,4],[14,5,14,7],[14,8,14,12],[15,0,25,2],[15,3,21,4],[15,5,15,7],[15,8,15,12],[16,5,16,7],[16,8,16,12],[17,5,17,7],[17,8,17,12],[18,5,18,7],[18,8,18,12],[19,5,19,7],[19,8,19,12],[20,5,20,7],[20,8,20,12],[21,5,21,7],[21,8,21,12],[22,3,23,4],[22,5,22,7],[22,8,22,12],[23,5,23,7],[23,8,23,12],[24,3,24,4],[24,5,24,7],[24,8,24,12],[25,3,25,4],[25,5,25,7],[25,8,25,12],[26,0,29,2],[26,3,26,4],[26,5,26,7],[26,8,26,12],[27,3,27,4],[27,5,27,7],[27,8,27,12],[28,3,28,4],[28,5,28,7],[28,8,28,12],[29,3,29,4],[29,5,29,7],[29,8,29,12],[30,0,31,2],[30,3,31,4],[30,5,30,7],[30,8,30,12],[31,5,31,7],[31,8,31,12]],"flags":["formulas_cached_only"]}
["2021年部门整体支出绩效目标表"]
["部门名称","林业局"]
["联系人","余**",{"$nulls":4},"联系电话","158******22"]
["部门基本信息"]
["部门所属领域",null,null,"自然资源",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"办公室（人秘财务股）、林政资源管理股（执法队）、营林股（项目办）、农垦油茶股（山林纠纷调查办）、区森林资源监测中心、林业工作总站（野保站）",null,null,"编制控制数",null,"51"]
["在职人员总数",null,null,"47",null,null,"其中：行政编制人数",null,"20"]
["事业编制人数",null,null,"27",null,null,"编外人数",null,""]
["当年预算情况（万元）"]
["收入预算合计",null,null,"754.67",null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,"754.67",null,null,"其他资金",null,""]
["支出预算合计",null,null,"754.67",null,null,"其中：人员经费",null,"489.4"]
["公用经费",null,null,"156.4",null,null,"项目经费",null,"72.4"]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"有害生物防治防治面积（亩）",null,null,"2000亩"]
[{"$nulls":3},"数量指标",null,"完成营造林面积",null,null,"5000亩"]
[{"$nulls":3},"数量指标",null,"完成封山育林面积",null,null,"6000亩"]
[{"$nulls":3},"数量指标",null,"退耕还林修复面积",null,null,"8000亩"]
[{"$nulls":3},"数量指标",null,"高产油茶新造林面积",null,null,"1000亩"]
[{"$nulls":3},"数量指标",null,"油茶提升改造面积",null,null,"1000亩"]
[{"$nulls":3},"数量指标",null,"完成森林抚育面积",null,null,"21800亩"]
[{"$nulls":3},"质量指标",null,"有害生物防治防治工作验收合格率（%）",null,null,"=100"]
[{"$nulls":3},"质量指标",null,"造林合格率（%）",null,null,"=100"]
[{"$nulls":3},"时效指标",null,"有害生物防治防治工作完成及时性",null,null,"及时"]
[{"$nulls":3},"成本指标",null,"",null,null,""]
["效益指标",null,null,"经济效益指标",null,"带动就业人数",null,null,"3000人"]
[{"$nulls":3},"社会效益指标",null,"有害生物成灾率",null,null,"<=0.4%"]
[{"$nulls":3},"生态效益指标",null,"",null,null,""]
[{"$nulls":3},"可持续影响指标",null,"",null,null,""]
["满意度指标",null,null,"满意度指标 ",null,"林户满意度（%）",null,null,">=95"]
[{"$nulls":3},"满意度指标 ",null,"受益群众满意度（%）",null,null,">=95"]

{"sheet":"渝水区2021年森林资源管理“一张图”年度更新及森林督查工作","index":12,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,17,0],[12,1,15,1],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,0,19,0],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"渝水区2021年森林资源管理“一张图”年度更新及森林督查工作"]
["主管部门及代码",null,"林业局",null,"实施单位",null,"渝水区林业局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"30"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"完成全区74.46万亩林地面积更新；森林督查问题查处及整改；森林管理一张图更新"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","林地数据更新面积",{"$nulls":3},">=74.46万亩"]
[null,null,"公益林落界面积",{"$nulls":3},">=24.90万亩"]
[null,null,"天然林保护工程落界面积",{"$nulls":3},"=3.2万亩"]
[null,null,"年度森林经营上图面积",{"$nulls":3},"=3万亩"]
[null,"质量指标","项目验收合格率（%）",{"$nulls":3},"=100"]
[null,"时效指标","按时完成率",{"$nulls":3},"=100%"]
["效益指标","社会效益指标","森林覆盖增长率（%）",{"$nulls":3},">=0.1%"]
[null,"生态效益指标","森林蓄积量增加（万立方米）",{"$nulls":3},"=10"]
["满意度指标","满意度指标","群众满意度（%）",{"$nulls":3},">=95"]

{"sheet":"油茶产业发展","index":13,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[12,1,13,1],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,0,17,0],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"油茶产业发展"]
["主管部门及代码",null,"林业局",null,"实施单位",null,"各乡镇，林农"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"150"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"高产油茶新造林1800亩；油茶低产林改造4400亩；技术培训预算8期；示范基地建设3个；实验基地建设1个；油茶文化旅游基地建设1个；引进油茶加工企业。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","油茶新造面积（亩）",{"$nulls":3},"=1800亩"]
[null,null,"油茶低改面积（亩）",{"$nulls":3},"=4400亩"]
[null,"质量指标","验收合格率",{"$nulls":3},"=95%"]
[null,"时效指标","按时完成率",{"$nulls":3},"=100%"]
["效益指标","经济效益指标","带动林户收入增长率（%）",{"$nulls":3},">=3"]
[null,"社会效益指标","带动就业人数（人）",{"$nulls":3},">=3000人"]
["满意度指标","满意度指标","林户满意度",{"$nulls":3},">=95%"]

{"sheet":"林长制生态护林员管护费和林长制信息系统运行维护费","index":14,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"林长制生态护林员管护费和林长制信息系统运行维护费"]
["主管部门及代码",null,"林业局",null,"实施单位",null,"渝水区林业局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"32.9"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"做好105名生态护林员考核及工资发放，及林长制信息系统维护"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","补助对象数",{"$nulls":3},"=105"]
[null,"质量指标","补助对象资格符合率",{"$nulls":3},"=100%"]
[null,"时效指标","补助资金发放及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","补助资金占个人收入比例",{"$nulls":3},"=90%"]
["满意度指标","满意度指标","受益对象满意度（%）",{"$nulls":3},">=98"]

{"sheet":"森林城乡绿色通道绿化费","index":15,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,17,0],[12,2,12,5],[12,6,12,7],[13,1,16,1],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"森林城乡绿色通道绿化费"]
["主管部门及代码",null,"林业局",null,"实施单位",null,"渝水区林业局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"118"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"按时按标准共发放租地费118万元，补助面积2707.89亩。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","租地面积",{"$nulls":3},"=2707.89亩"]
[null,"质量指标","租赁费支付准确率（%）",{"$nulls":3},"准确"]
[null,null,"水田补助标准（每亩）",{"$nulls":3},"=600元"]
[null,null,"旱地补助标准（每亩）",{"$nulls":3},"=200元"]
[null,null,"荒山荒地补助标准（每亩）",{"$nulls":3},"=60元"]
[null,"时效指标","租赁费支付及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","农户增收",{"$nulls":3},"118万元"]
["满意度指标","满意度指标","受益农户满意度（%）",{"$nulls":3},">=98%"]

{"sheet":"森林资源培育管护专项经费","index":16,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,16,0],[12,1,14,1],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"森林资源培育管护专项经费"]
["主管部门及代码",null,"林业局",null,"实施单位",null,"新余市渝水区百丈峰林场"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"205"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"完成抚育间伐2600亩；补植造林300亩；油茶及经济林造林550亩。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","油茶及其他经济林造林面积",{"$nulls":3},"550亩"]
[null,null,"森林抚育间伐面积（亩）",{"$nulls":3},"=2600"]
[null,null,"补植造林面积",{"$nulls":3},"=300亩"]
[null,"质量指标","造林合格率",{"$nulls":3},"=100%"]
[null,"时效指标","按时完成率",{"$nulls":3},"=100%"]
["效益指标","社会效益指标","带动就业人数（人）",{"$nulls":3},">=0.30万"]
["满意度指标","满意度指标","公众满意度",{"$nulls":3},">=95%"]

{"sheet":"渝水区松材线虫病综合防治","index":17,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"渝水区松材线虫病综合防治"]
["主管部门及代码",null,"林业局",null,"实施单位",null,"松材线虫病除治公司"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"150"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"清理疫木，诱捕器设置，天敌施放等综合防治措施；渝水区为松材线虫病疫区，根据省，市政府目标责任制要求，进行综合防治。包括清理疫木，诱捕器设置，天敌施放等综合防治措施。清理松材线虫病2500亩。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","有害生物防治防治面积（亩）",{"$nulls":3},">=2500亩"]
[null,"质量指标","有害生物防治防治工作验收合格率（%）",{"$nulls":3},"=100%"]
[null,"时效指标","有害生物防治防治工作完成及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","有害生物成灾率",{"$nulls":3},"<=0.4%"]
["满意度指标","满意度指标","林户满意度",{"$nulls":3},">=95%"]