{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、部门支出总表（部门经济）","5、部门支出总表（政府经济）","6、基本支出-工资福利","7、工资福利（政府经济）","8、基本-商品服务","9、商品服务（政府经济）","10、基本-个人家庭","11、个人家庭（政府经济）","12、财政拨款收支总表","13、一般预算支出表","14、一般预算基本支出表","15、一般-工资福利","16、工资福利（政府经济2）","17、一般-商品服务","18、商品服务（政府经济2）","19、一般-个人家庭","20、个人家庭（政府经济2）","21、政府性基金支出表","22、政府性基金（政府经济）","23、纳入专户","24、纳入专户（政府经济）","25、经费拨款","26、经费拨款（政府经济）","27、专项","28、三公","29、项目支出绩效目标","30、部门整体支出绩效目标"],"not_rendered":{"external_links":1,"defined_names":58},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
["林业局",{"$nulls":6},"单位：千元"]
["收         入",null,"支           出"]
["项      目","本年预算","项目（按功能分类）","本年预算","项目（按部门预算经济分类）","本年预算","项目（按政府预算经济分类）","本年预算"]
["一、公共财政拨款",10381.15,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",7877.15,"一、机关工资福利支出",7043.07]
["    经费拨款",7181.15,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",7043.07,"二、机关商品和服务支出",{"v":3320,"d":"3320.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":3200,"d":"3200.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":760,"d":"760.00"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",74.08,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":4340,"d":"4340.00"},"五、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["四、上级财政补助收入",{"v":1380,"d":"1380.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    1、业务类专项",{"v":4340,"d":"4340.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"       专项商品和服务支出",{"v":2560,"d":"2560.00"},"七、对个人和家庭的补助",1854.08]
["六、其他收入",{"v":456,"d":"456.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"       专项对个人和家庭的补助",{"v":1780,"d":"1780.00"},"八、债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    2、投资类专项",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},"       债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"       资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"       资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",12217.15,"    3、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"       市级项目支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"三十、抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
["本年收入合计",12217.15,"本年支出合计",12217.15,"本年支出合计",12217.15,"本年支出合计",12217.15]

{"sheet":"2、部门收入总表","index":1,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[0,0,0,9],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["林业局",{"$nulls":8},"单位：千元"]
["单位",null,"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["单位代码","单位名称"]
[null,"合计",12217.15,7181.15,{"v":3200,"d":"3200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":456,"d":"456.00"}]
["006008001","沅江市林业局",12217.15,7181.15,{"v":3200,"d":"3200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":456,"d":"456.00"}]

{"sheet":"3、部门支出总表","index":2,"n_rows":14,"n_cols":12,"rows_kept":14,"merged":[[0,0,0,11],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
["林业局",{"$nulls":10},"单位：千元"]
["功能科目",{"$nulls":3},"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",12217.15,7181.15,{"v":3200,"d":"3200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":456,"d":"456.00"}]
["213",null,null,"农林水支出",12217.15,7181.15,{"v":3200,"d":"3200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":456,"d":"456.00"}]
[null,"02",null,"  林业和草原",12217.15,7181.15,{"v":3200,"d":"3200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":456,"d":"456.00"}]
["  213","  02","01","    行政运行（林业）",7877.15,5241.15,{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":456,"d":"456.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":240,"d":"240.00"},{"v":40,"d":"40.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","05","    森林资源培育",{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","07","    森林资源管理",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","    动植物保护",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","26","    林区公共支出（林业）",{"v":1780,"d":"1780.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"4、部门支出总表（部门经济）","index":3,"n_rows":14,"n_cols":17,"rows_kept":14,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["部门支出总表（按部门预算经济分类）"]
["林业局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",12217.15,7877.15,7043.07,{"v":760,"d":"760.00"},74.08,{"v":4340,"d":"4340.00"},{"v":2560,"d":"2560.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",12217.15,7877.15,7043.07,{"v":760,"d":"760.00"},74.08,{"v":4340,"d":"4340.00"},{"v":2560,"d":"2560.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",12217.15,7877.15,7043.07,{"v":760,"d":"760.00"},74.08,{"v":4340,"d":"4340.00"},{"v":2560,"d":"2560.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",7877.15,7877.15,7043.07,{"v":760,"d":"760.00"},74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","05","    森林资源培育",{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","07","    森林资源管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","    动植物保护",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","26","    林区公共支出（林业）",{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5、部门支出总表（政府经济）","index":4,"n_rows":14,"n_cols":14,"rows_kept":14,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总表（按政府预算经济分类）"]
["林业局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",12217.15,7043.07,{"v":3320,"d":"3320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1854.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",12217.15,7043.07,{"v":3320,"d":"3320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1854.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",12217.15,7043.07,{"v":3320,"d":"3320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1854.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",7877.15,7043.07,{"v":760,"d":"760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","05","    森林资源培育",{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","07","    森林资源管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","    动植物保护",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","26","    林区公共支出（林业）",{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":9,"n_cols":18,"rows_kept":9,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["林业局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["林业局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"8、基本-商品服务","index":7,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["林业局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":760,"d":"760.00"},57.79,{"v":25,"d":"25.00"},{"v":24,"d":"24.00"},{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},263.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":100,"d":"100.00"},105.03]
["213",null,null,"农林水支出",{"v":760,"d":"760.00"},57.79,{"v":25,"d":"25.00"},{"v":24,"d":"24.00"},{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},263.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":100,"d":"100.00"},105.03]
[null,"02",null,"  林业和草原",{"v":760,"d":"760.00"},57.79,{"v":25,"d":"25.00"},{"v":24,"d":"24.00"},{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},263.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":100,"d":"100.00"},105.03]
["  213","  02","01","    行政运行（林业）",{"v":760,"d":"760.00"},57.79,{"v":25,"d":"25.00"},{"v":24,"d":"24.00"},{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},263.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":100,"d":"100.00"},105.03]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[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"]}
["基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["林业局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":760,"d":"760.00"},{"v":760,"d":"760.00"},696.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},3.05,{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"v":760,"d":"760.00"},{"v":760,"d":"760.00"},696.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},3.05,{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",{"v":760,"d":"760.00"},{"v":760,"d":"760.00"},696.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},3.05,{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",{"v":760,"d":"760.00"},{"v":760,"d":"760.00"},696.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},3.05,{"v":0,"d":"0.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["林业局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["林业局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]
["213",null,null,"农林水支出",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]
[null,"02",null,"  林业和草原",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]
["  213","  02","01","    行政运行（林业）",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["林业局",{"$nulls":4},"单位：千元"]
["收      入",null,"支      出"]
["项    目","本年预算","项    目","合计","一般公共预算","政府性基金拨款"]
["一、一般公共预算拨款",11761.15,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    经费拨款",7181.15,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"v":3200,"d":"3200.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    上级财政补助收入",{"v":1380,"d":"1380.00"},"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",11761.15,11761.15,{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",11761.15,"本年支出合计",11761.15,11761.15,{"v":0,"d":"0.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":14,"n_cols":17,"rows_kept":14,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["林业局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",11761.15,7421.15,7043.07,{"v":304,"d":"304.00"},74.08,{"v":4340,"d":"4340.00"},{"v":2560,"d":"2560.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",11761.15,7421.15,7043.07,{"v":304,"d":"304.00"},74.08,{"v":4340,"d":"4340.00"},{"v":2560,"d":"2560.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",11761.15,7421.15,7043.07,{"v":304,"d":"304.00"},74.08,{"v":4340,"d":"4340.00"},{"v":2560,"d":"2560.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",7421.15,7421.15,7043.07,{"v":304,"d":"304.00"},74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","05","    森林资源培育",{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","07","    森林资源管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","    动植物保护",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","26","    林区公共支出（林业）",{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"14、一般预算基本支出表","index":13,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["林业局",{"$nulls":6},"单位：千元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",7421.15,7043.07,{"v":304,"d":"304.00"},74.08]
["213",null,null,"农林水支出",7421.15,7043.07,{"v":304,"d":"304.00"},74.08]
[null,"02",null,"  林业和草原",7421.15,7043.07,{"v":304,"d":"304.00"},74.08]
["  213","  02","01","    行政运行（林业）",7421.15,7043.07,{"v":304,"d":"304.00"},74.08]

{"sheet":"15、一般-工资福利","index":14,"n_rows":9,"n_cols":18,"rows_kept":9,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["林业局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",7043.07,5133.84,3153.25,{"v":887.9,"d":"887.90"},137.24,955.45,1312.43,795.73,{"v":0,"d":"0.00"},{"v":395.8,"d":"395.80"},{"v":0,"d":"0.00"},{"v":120.9,"d":"120.90"},{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["林业局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",7043.07,7043.07,5133.84,1312.43,{"v":596.8,"d":"596.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"17、一般-商品服务","index":16,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["林业局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":304,"d":"304.00"},17.79,{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},67.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},105.03]
["213",null,null,"农林水支出",{"v":304,"d":"304.00"},17.79,{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},67.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},105.03]
[null,"02",null,"  林业和草原",{"v":304,"d":"304.00"},17.79,{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},67.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},105.03]
["  213","  02","01","    行政运行（林业）",{"v":304,"d":"304.00"},17.79,{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},67.18,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},105.03]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[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"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["林业局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":304,"d":"304.00"},{"v":304,"d":"304.00"},270.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":8,"d":"8.00"},3.05,{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"v":304,"d":"304.00"},{"v":304,"d":"304.00"},270.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":8,"d":"8.00"},3.05,{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",{"v":304,"d":"304.00"},{"v":304,"d":"304.00"},270.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":8,"d":"8.00"},3.05,{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",{"v":304,"d":"304.00"},{"v":304,"d":"304.00"},270.95,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":8,"d":"8.00"},3.05,{"v":0,"d":"0.00"}]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["林业局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",74.08,{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},60.48,{"v":0,"d":"0.00"}]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["林业局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]
["213",null,null,"农林水支出",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]
[null,"02",null,"  林业和草原",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]
["  213","  02","01","    行政运行（林业）",74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按部门预算经济分类）"]
["林业局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"22、政府性基金（政府经济）","index":21,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按政府预算经济分类）"]
["林业局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"23、纳入专户","index":22,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按部门预算经济分类）"]
["林业局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"24、纳入专户（政府经济）","index":23,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按政府预算经济分类）"]
["林业局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"25、经费拨款","index":24,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按部门预算经济分类）"]
["林业局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务性支出"]
["类","款","项"]
[{"$nulls":3},"合计",7181.15,5241.15,4863.07,{"v":304,"d":"304.00"},74.08,{"v":1940,"d":"1940.00"},{"v":160,"d":"160.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7181.15,5241.15,4863.07,{"v":304,"d":"304.00"},74.08,{"v":1940,"d":"1940.00"},{"v":160,"d":"160.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7181.15,5241.15,4863.07,{"v":304,"d":"304.00"},74.08,{"v":1940,"d":"1940.00"},{"v":160,"d":"160.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",5241.15,5241.15,4863.07,{"v":304,"d":"304.00"},74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","07","    森林资源管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","    动植物保护",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","26","    林区公共支出（林业）",{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"26、经费拨款（政府经济）","index":25,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按政府预算经济分类）"]
["林业局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",7181.15,4863.07,{"v":464,"d":"464.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1854.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7181.15,4863.07,{"v":464,"d":"464.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1854.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7181.15,4863.07,{"v":464,"d":"464.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1854.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",5241.15,4863.07,{"v":304,"d":"304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","07","    森林资源管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","    动植物保护",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","26","    林区公共支出（林业）",{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"27、专项","index":26,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,10],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["专项资金预算汇总表"]
["林业局",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$nulls":4},"一、经费拨款","二、纳入公共预算管理的非税收入拨款","二、政府性基金拨款","三、纳入专户管理的非税收入拨款","四、上级财政补助收入","五、事业单位经营收入","六、其他收入"]
[]
["合计",null,null,{"v":4340,"d":"4340.00"},{"v":1940,"d":"1940.00"},{"v":2400,"d":"2400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["病虫害防治","2130202","一般行政管理事务（林业）",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["非税执收成本","2130202","一般行政管理事务（林业）",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["森林植被恢复费支出","2130205","森林资源培育",{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["十二五森林资源调查","2130207","森林资源管理",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["古树名木保护","2130211","动植物保护",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["冬候鸟保护经费","2130211","动植物保护",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["龙虎山林场改革补助","2130226","林区公共支出（林业）",{"v":1780,"d":"1780.00"},{"v":1780,"d":"1780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"28、三公","index":27,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
[{"$nulls":6},"单位：千元"]
["单位名称","三公经费预算数（一般公共预算拨款）"]
[null,"小计","公务接待费","公务用车购置及运行维护费","其中：",null,"因公出国（境）费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":17,"d":"17.00"},{"v":12,"d":"12.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["沅江市林业局",{"v":17,"d":"17.00"},{"v":12,"d":"12.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["单位项目支出预算绩效目标申报表表"]
["林业局",{"$nulls":7},"单位：千元"]
["项目名称","资金性质","资金总额","专项资金管理办法","专项立项依据","专项长期绩效目标","专项年度绩效目标","专项年度实施进度计划","专项保障措施"]
["合计",null,{"v":4340,"d":"4340.00"}]
["龙虎山林场改革补助","公共财政预算拨款",{"v":1780,"d":"1780.00"},"严格专项资金审核、加强审计监督\r\n","林业改革专项","林业公共支出","林区公共支出\r\n","年底统一稽查\r\n","严格督查\r\n"]
["非税收入征收成本","纳入预算管理的非税收入拨款",{"v":200,"d":"200.00"},"严格专项资金审核、加强审计监督\r\n","征收成本","成本费用\r\n","林业执收\r\n","成本性费用\r\n","成本费用\r\n"]
["古树名木保护","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用\r\n","对古树名木进行保护","保护古树名木\r\n","何护古树名木\r\n","对古树名木进行严格保护\r\n","分类分种分科保护\r\n"]
["十二五森林资源调查","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用\r\n","森林资源调查","完成森林资源调查\r\n","保持较高的准确率\r\n","统一检查\r\n","严格督查\r\n"]
["森林植被恢复支出","纳入预算管理的非税收入拨款",{"v":2200,"d":"2200.00"},"严格专项资金审核、加强审计监督\r\n","植被恢复费","森林覆盖率达到一定比例\r\n","森林覆盖率达到一定比率\r\n","不定期育苗种苗\r\n","严格督查\r\n"]
["冬候鸟保护","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用\r\n","候鸟保护与监测","使我市成为候鸟的栖息地\r\n","保障候鸟生存环境\r\n","候鸟生存环境检查\r\n","对我市湖洲、湿地进行保护\r\n"]
["病中害防治","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用\r\n","病虫害防治管理","杜绝病虫害\r\n","基本杜绝病虫害\r\n","不定期检查\r\n","严格督查\r\n"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["部门整体支出预算绩效目标申报表"]
["林业局",{"$nulls":5},"单位：千元"]
["项目名称","资金性质","资金总额","支出性质分类","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"]
["合计",null,12217.15]
["项目支出","公共财政预算拨款",{"v":4340,"d":"4340.00"},"项目支出","古树名木等项目支出","林业支出","林业专业保障"]
["基本支出","公共财政预算拨款",7877.15,"基本支出","人员正常经费","人员正常经费","保障正常运转"]