{"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":34,"n_cols":8,"rows_kept":34,"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",11742.71,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",9268.71,"一、机关工资福利支出",6289.25]
["    经费拨款",8242.71,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",8304.69,"二、机关商品和服务支出",{"v":3300,"d":"3300.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":3500,"d":"3500.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":910,"d":"910.00"},"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",54.02,"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":4400,"d":"4400.00"},"五、对事业单位经常性补助",2245.44]
["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":4400,"d":"4400.00"},"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":2620,"d":"2620.00"},"七、对个人和家庭的补助",1834.02]
["六、其他收入",{"v":546,"d":"546.00"},"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",12971.71,"    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"},"       新增项目支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"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":697,"d":"697.00"}]
[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"}]
["本年收入合计",13668.71,"本年支出合计",13668.71,"本年支出合计",13668.71,"本年支出合计",13668.71]

{"sheet":"2、部门收入总表","index":1,"n_rows":7,"n_cols":10,"rows_kept":7,"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",13668.71,8242.71,{"v":3500,"d":"3500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":546,"d":"546.00"}]
["006010001","林业局机关",11418.17,6803.17,{"v":2892,"d":"2892.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1315,"d":"1315.00"},{"v":0,"d":"0.00"},{"v":408,"d":"408.00"}]
["006010002","林业站",2250.54,1439.54,{"v":608,"d":"608.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":0,"d":"0.00"},{"v":138,"d":"138.00"}]

{"sheet":"3、部门支出总表","index":2,"n_rows":17,"n_cols":12,"rows_kept":17,"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",13668.71,8242.71,{"v":3500,"d":"3500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380,"d":"1380.00"},{"v":0,"d":"0.00"},{"v":546,"d":"546.00"}]
["213",null,null,"农林水支出",12971.71,8069.71,{"v":3076,"d":"3076.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1280,"d":"1280.00"},{"v":0,"d":"0.00"},{"v":546,"d":"546.00"}]
[null,"02",null,"  林业和草原",12971.71,8069.71,{"v":3076,"d":"3076.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1280,"d":"1280.00"},{"v":0,"d":"0.00"},{"v":546,"d":"546.00"}]
["  213","  02","01","    行政运行（林业）",6916.09,5525.09,{"v":511,"d":"511.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",1955.62,644.62,{"v":365,"d":"365.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":546,"d":"546.00"}]
["  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"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},{"v":173,"d":"173.00"},{"v":424,"d":"424.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},{"v":173,"d":"173.00"},{"v":424,"d":"424.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},{"v":173,"d":"173.00"},{"v":424,"d":"424.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"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":17,"n_cols":17,"rows_kept":17,"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",13668.71,9268.71,8304.69,{"v":910,"d":"910.00"},54.02,{"v":4400,"d":"4400.00"},{"v":2620,"d":"2620.00"},{"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",12971.71,8571.71,7607.69,{"v":910,"d":"910.00"},54.02,{"v":4400,"d":"4400.00"},{"v":2620,"d":"2620.00"},{"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",12971.71,8571.71,7607.69,{"v":910,"d":"910.00"},54.02,{"v":4400,"d":"4400.00"},{"v":2620,"d":"2620.00"},{"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）",6916.09,6916.09,6916.09,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",1955.62,1655.62,{"v":691.6,"d":"691.60"},{"v":910,"d":"910.00"},54.02,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"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"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"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"},{"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":17,"n_cols":14,"rows_kept":17,"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",13668.71,6289.25,{"v":3300,"d":"3300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2245.44,{"v":0,"d":"0.00"},1834.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",12971.71,5756.67,{"v":3300,"d":"3300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2081.02,{"v":0,"d":"0.00"},1834.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",12971.71,5756.67,{"v":3300,"d":"3300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2081.02,{"v":0,"d":"0.00"},1834.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",6916.09,5065.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1851.02,{"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）",1955.62,{"v":691.6,"d":"691.60"},{"v":980,"d":"980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},54.02,{"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"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":13,"n_cols":18,"rows_kept":13,"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",8304.69,6128.11,3645.07,1101.89,144.56,1236.59,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7607.69,6128.11,3645.07,1101.89,144.56,1236.59,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7607.69,6128.11,3645.07,1101.89,144.56,1236.59,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",6916.09,5436.51,3645.07,1101.89,144.56,544.99,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":691.6,"d":"691.60"},{"v":691.6,"d":"691.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":691.6,"d":"691.60"},{"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"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":13,"n_cols":11,"rows_kept":13,"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",8304.69,6289.25,4625.67,{"v":1131,"d":"1131.00"},532.58,{"v":0,"d":"0.00"},2015.44]
["213",null,null,"农林水支出",7607.69,5756.67,4625.67,{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1851.02]
[null,"02",null,"  林业和草原",7607.69,5756.67,4625.67,{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1851.02]
["  213","  02","01","    行政运行（林业）",6916.09,5065.07,3934.07,{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1851.02]
["  213","  02","02","    一般行政管理事务（林业）",{"v":691.6,"d":"691.60"},{"v":691.6,"d":"691.60"},{"v":691.6,"d":"691.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},532.58,{"v":0,"d":"0.00"},164.42]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},532.58,{"v":0,"d":"0.00"},164.42]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},532.58,{"v":0,"d":"0.00"},164.42]

{"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":910,"d":"910.00"},{"v":96,"d":"96.00"},{"v":64,"d":"64.00"},{"v":10,"d":"10.00"},{"v":88,"d":"88.00"},{"v":45,"d":"45.00"},96.24,{"v":0,"d":"0.00"},{"v":58,"d":"58.00"},{"v":8,"d":"8.00"},{"v":28,"d":"28.00"},{"v":18,"d":"18.00"},{"v":142,"d":"142.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":74,"d":"74.00"},132.76]
["213",null,null,"农林水支出",{"v":910,"d":"910.00"},{"v":96,"d":"96.00"},{"v":64,"d":"64.00"},{"v":10,"d":"10.00"},{"v":88,"d":"88.00"},{"v":45,"d":"45.00"},96.24,{"v":0,"d":"0.00"},{"v":58,"d":"58.00"},{"v":8,"d":"8.00"},{"v":28,"d":"28.00"},{"v":18,"d":"18.00"},{"v":142,"d":"142.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":74,"d":"74.00"},132.76]
[null,"02",null,"  林业和草原",{"v":910,"d":"910.00"},{"v":96,"d":"96.00"},{"v":64,"d":"64.00"},{"v":10,"d":"10.00"},{"v":88,"d":"88.00"},{"v":45,"d":"45.00"},96.24,{"v":0,"d":"0.00"},{"v":58,"d":"58.00"},{"v":8,"d":"8.00"},{"v":28,"d":"28.00"},{"v":18,"d":"18.00"},{"v":142,"d":"142.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":74,"d":"74.00"},132.76]
["  213","  02","02","    一般行政管理事务（林业）",{"v":910,"d":"910.00"},{"v":96,"d":"96.00"},{"v":64,"d":"64.00"},{"v":10,"d":"10.00"},{"v":88,"d":"88.00"},{"v":45,"d":"45.00"},96.24,{"v":0,"d":"0.00"},{"v":58,"d":"58.00"},{"v":8,"d":"8.00"},{"v":28,"d":"28.00"},{"v":18,"d":"18.00"},{"v":142,"d":"142.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":74,"d":"74.00"},132.76]

{"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":910,"d":"910.00"},{"v":680,"d":"680.00"},495.24,{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},96.76,{"v":230,"d":"230.00"}]
["213",null,null,"农林水支出",{"v":910,"d":"910.00"},{"v":680,"d":"680.00"},495.24,{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},96.76,{"v":230,"d":"230.00"}]
[null,"02",null,"  林业和草原",{"v":910,"d":"910.00"},{"v":680,"d":"680.00"},495.24,{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},96.76,{"v":230,"d":"230.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":910,"d":"910.00"},{"v":680,"d":"680.00"},495.24,{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},96.76,{"v":230,"d":"230.00"}]

{"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",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"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",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]

{"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",13122.71,"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",8242.71,"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":3500,"d":"3500.00"},"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",12425.71,12425.71,{"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":697,"d":"697.00"},{"v":697,"d":"697.00"},{"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",13122.71,"本年支出合计",13122.71,13122.71,{"v":0,"d":"0.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":17,"n_cols":17,"rows_kept":17,"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",13122.71,8722.71,8304.69,{"v":364,"d":"364.00"},54.02,{"v":4400,"d":"4400.00"},{"v":2620,"d":"2620.00"},{"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",12425.71,8025.71,7607.69,{"v":364,"d":"364.00"},54.02,{"v":4400,"d":"4400.00"},{"v":2620,"d":"2620.00"},{"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",12425.71,8025.71,7607.69,{"v":364,"d":"364.00"},54.02,{"v":4400,"d":"4400.00"},{"v":2620,"d":"2620.00"},{"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）",6916.09,6916.09,6916.09,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",1409.62,1109.62,{"v":691.6,"d":"691.60"},{"v":364,"d":"364.00"},54.02,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"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"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"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"},{"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":13,"n_cols":8,"rows_kept":13,"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",8722.71,8304.69,{"v":364,"d":"364.00"},54.02]
["213",null,null,"农林水支出",8025.71,7607.69,{"v":364,"d":"364.00"},54.02]
[null,"02",null,"  林业和草原",8025.71,7607.69,{"v":364,"d":"364.00"},54.02]
["  213","  02","01","    行政运行（林业）",6916.09,6916.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",1109.62,{"v":691.6,"d":"691.60"},{"v":364,"d":"364.00"},54.02]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":13,"n_cols":18,"rows_kept":13,"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",8304.69,6128.11,3645.07,1101.89,144.56,1236.59,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",7607.69,6128.11,3645.07,1101.89,144.56,1236.59,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",7607.69,6128.11,3645.07,1101.89,144.56,1236.59,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",6916.09,5436.51,3645.07,1101.89,144.56,544.99,1479.58,929.33,{"v":0,"d":"0.00"},436.21,{"v":0,"d":"0.00"},114.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":691.6,"d":"691.60"},{"v":691.6,"d":"691.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":691.6,"d":"691.60"},{"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"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":697,"d":"697.00"},{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":13,"n_cols":11,"rows_kept":13,"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",8304.69,6289.25,4625.67,{"v":1131,"d":"1131.00"},532.58,{"v":0,"d":"0.00"},2015.44]
["213",null,null,"农林水支出",7607.69,5756.67,4625.67,{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1851.02]
[null,"02",null,"  林业和草原",7607.69,5756.67,4625.67,{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1851.02]
["  213","  02","01","    行政运行（林业）",6916.09,5065.07,3934.07,{"v":1131,"d":"1131.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1851.02]
["  213","  02","02","    一般行政管理事务（林业）",{"v":691.6,"d":"691.60"},{"v":691.6,"d":"691.60"},{"v":691.6,"d":"691.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},532.58,{"v":0,"d":"0.00"},164.42]
[null,"02",null,"  住房改革支出",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},532.58,{"v":0,"d":"0.00"},164.42]
["  221","  02","01","    住房公积金",{"v":697,"d":"697.00"},532.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},532.58,{"v":0,"d":"0.00"},164.42]

{"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":364,"d":"364.00"},{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":4,"d":"4.00"},{"v":34,"d":"34.00"},{"v":18,"d":"18.00"},22.24,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":3,"d":"3.00"},{"v":14,"d":"14.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},116.76]
["213",null,null,"农林水支出",{"v":364,"d":"364.00"},{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":4,"d":"4.00"},{"v":34,"d":"34.00"},{"v":18,"d":"18.00"},22.24,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":3,"d":"3.00"},{"v":14,"d":"14.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},116.76]
[null,"02",null,"  林业和草原",{"v":364,"d":"364.00"},{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":4,"d":"4.00"},{"v":34,"d":"34.00"},{"v":18,"d":"18.00"},22.24,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":3,"d":"3.00"},{"v":14,"d":"14.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},116.76]
["  213","  02","02","    一般行政管理事务（林业）",{"v":364,"d":"364.00"},{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":4,"d":"4.00"},{"v":34,"d":"34.00"},{"v":18,"d":"18.00"},22.24,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":3,"d":"3.00"},{"v":14,"d":"14.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},116.76]

{"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":364,"d":"364.00"},{"v":272,"d":"272.00"},162.24,{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},84.76,{"v":92,"d":"92.00"}]
["213",null,null,"农林水支出",{"v":364,"d":"364.00"},{"v":272,"d":"272.00"},162.24,{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},84.76,{"v":92,"d":"92.00"}]
[null,"02",null,"  林业和草原",{"v":364,"d":"364.00"},{"v":272,"d":"272.00"},162.24,{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},84.76,{"v":92,"d":"92.00"}]
["  213","  02","02","    一般行政管理事务（林业）",{"v":364,"d":"364.00"},{"v":272,"d":"272.00"},162.24,{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},84.76,{"v":92,"d":"92.00"}]

{"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",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",54.02,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},44.82,{"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",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",54.02,44.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]

{"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":16,"n_cols":17,"rows_kept":16,"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",8242.71,6302.71,5884.69,{"v":364,"d":"364.00"},54.02,{"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",8069.71,6129.71,5711.69,{"v":364,"d":"364.00"},54.02,{"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",8069.71,6129.71,5711.69,{"v":364,"d":"364.00"},54.02,{"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）",5525.09,5525.09,5525.09,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","02","    一般行政管理事务（林业）",644.62,604.62,{"v":186.6,"d":"186.60"},{"v":364,"d":"364.00"},54.02,{"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"}]
["221",null,null,"住房保障支出",{"v":173,"d":"173.00"},{"v":173,"d":"173.00"},{"v":173,"d":"173.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":173,"d":"173.00"},{"v":173,"d":"173.00"},{"v":173,"d":"173.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":173,"d":"173.00"},{"v":173,"d":"173.00"},{"v":173,"d":"173.00"},{"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"},{"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":16,"n_cols":14,"rows_kept":16,"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",8242.71,4542.25,{"v":432,"d":"432.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1434.44,{"v":0,"d":"0.00"},1834.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",8069.71,4436.67,{"v":432,"d":"432.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1367.02,{"v":0,"d":"0.00"},1834.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  林业和草原",8069.71,4436.67,{"v":432,"d":"432.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1367.02,{"v":0,"d":"0.00"},1834.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","    行政运行（林业）",5525.09,4250.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1275.02,{"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）",644.62,{"v":186.6,"d":"186.60"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92,"d":"92.00"},{"v":0,"d":"0.00"},54.02,{"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"}]
["221",null,null,"住房保障支出",{"v":173,"d":"173.00"},105.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":173,"d":"173.00"},105.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":173,"d":"173.00"},105.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":4400,"d":"4400.00"},{"v":1940,"d":"1940.00"},{"v":2460,"d":"2460.00"},{"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"}]
["非税收入征收成本","2130202","一般行政管理事务（林业）",{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"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"}]
["十二五森林资源二类调查","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"}]
["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"}]
["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"}]
["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":18,"d":"18.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["林业局机关",{"v":18,"d":"18.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"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":4400,"d":"4400.00"}]
["古树名木保护专项","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用","对古树名木进行保护","保护古树名木","何护古树名木","对古树名木进行严格保护","分类分种分科保护"]
["病虫害防治","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用","病虫害防治管理","杜绝病虫害","基本杜绝病虫害","不定期检查","严格督查"]
["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","植被恢复费","森林覆盖率达到一定比例","森林覆盖率达到一定比率","不定期育苗种苗","严格督查"]
["十二五森林资源二类调查","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用","森林调查","完成森林资源调查","保持较高的准确率","统一检查","严格督查"]
["冬候鸟保护经费","公共财政预算拨款",{"v":40,"d":"40.00"},"专人管理、专项使用","候鸟保护与监测","使我市成为候鸟的栖息地","保障候鸟生存环境","候鸟生存环境检查","对我市湖洲、湿地进行保护"]
["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","林区公共支出","林区公共支出","林区公共支出","年底统一稽查","来格督查"]
["非税收入征收成本","纳入预算管理的非税收入拨款",{"v":260,"d":"260.00"},"严格专项资金审核、加强审计监督","执收成本","成本费用","林业执收","成本性费用","成本费用"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":7,"n_cols":7,"rows_kept":7,"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,13668.71]
["基本支出","公共财政预算拨款",7018.17,"基本支出","人员基本经费","人员正常工作经费","保障正常运转"]
["基本支出","公共财政预算拨款",2250.54,"基本支出","维持林业站正常支出","整体良好","维持运转"]
["项目支出","公共财政预算拨款",{"v":4400,"d":"4400.00"},"项目支出","古树名木等项目支出","林业支出","林业专业保障"]