{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["目录","1部门收支总体情况表","2部门收入总体情况表","3部门支出总体情况表","4财政拨款收支总体情况表","5一般公共预算支出情况表","6一般公共预算基本支出情况表","7一般公共预算“三公”经费预算表","8政府性基金预算支出情况表","9整体支出绩效目标表","10项目支出绩效目标表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":13,"n_cols":4,"rows_kept":13,"merged":[[1,1,1,3]],"flags":["formulas_cached_only"]}
[]
[null,"部门预算公开表目录"]
[null,"序号","名称","备注"]
[null,1,"2022年部门收支总体情况表"]
[null,2,"2022年部门收入总体情况表"]
[null,3,"2022年部门支出总体情况表"]
[null,4,"2022年财政拨款收支总体情况表"]
[null,5,"2022年一般公共预算支出情况表"]
[null,6,"2022年一般公共预算基本支出情况表"]
[null,7,"2022年一般公共预算“三公”经费预算表"]
[null,8,"2022年政府性基金预算支出情况表"]
[null,9,"2022年整体支出绩效目标表"]
[null,10,"2022年项目支出绩效目标表"]

{"sheet":"1部门收支总体情况表","index":1,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表01"]
["2022年部门收支总体情况表"]
["部门：204_007临湘市林业科学技术研究所",{"$nulls":5},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":81.972318,"d":"81.97"},"（一）一般公共服务支出",null,"一、基本支出",{"v":213.983392,"d":"213.98"},"一、机关工资福利支出"]
["      经费拨款",{"v":81.972318,"d":"81.97"},"（二）外交支出",null,"    工资福利支出",{"v":190.883392,"d":"190.88"},"二、机关商品和服务支出",{"v":40.1,"d":"40.10"}]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出",null,"    商品和服务支出",{"v":23.1,"d":"23.10"},"三、机关资本性支出（一）"]
["        行政事业性收费收入",null,"（四）公共安全支出",null,"    对个人和家庭的补助",null,"四、机关资本性支出（二）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":17,"d":"17.00"},"五、对事业单位经常性补助",{"v":190.883392,"d":"190.88"}]
["        国有资本经营收入",null,"（六）科学技术支出",null,"    按项目管理的工资福利支出",null,"六、对事业单位资本性补助"]
["        国有资源（资产）有偿使用收入",null,"（七）文化旅游体育与传媒支出",null,"    按项目管理的商品和服务支出",{"v":17,"d":"17.00"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":26.729856,"d":"26.73"},"    按项目管理的对个人和家庭的补助",null,"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"    债务利息及费用支出",null,"九、对个人和家庭的补助"]
["        政府住房基金收入",null,"（十）卫生健康支出",null,"    资本性支出（基本建设）",null,"十、对社会保障基金补助"]
["        其他纳入一般公共预算管理的非税收入",null,"（十一）节能环保支出",null,"    资本性支出",null,"十一、债务利息及费用支出"]
["      一般债券",null,"（十二）城乡社区支出",null,"    对企业补助（基本建设）",null,"十二、债务还本支出"]
["    外国政府和国际组织贷款",null,"（十三）农林水支出",{"v":189.229296,"d":"189.23"},"    对企业补助",null,"十三、转移性支出"]
["    外国政府和国际组织捐赠",null,"（十四）交通运输支出",null,"    对社会保障基金补助",null,"十四、其他支出"]
["二、政府性基金预算拨款收入",null,"（十五）资源勘探工业信息等支出",null,"    其他支出"]
["三、国有资本经营预算拨款收入",null,"（十六）商业服务业等支出",null,"三、事业单位经营服务支出"]
["四、社会保障基金预算资金",null,"（十七）金融支出"]
["五、财政专户管理资金收入",null,"（十八）援助其他地区支出"]
["六、上级财政补助收入",null,"（十九）自然资源海洋气象等支出"]
["      一般公共预算补助",null,"（二十）住房保障支出",{"v":15.02424,"d":"15.02"}]
["      政府性基金补助",null,"（二十一）粮油物资储备支出"]
["      国有资本经营预算补助",null,"（二十二）国有资本经营预算支出"]
["七、事业收入",null,"（二十三）灾害防治及应急管理支出"]
["八、事业单位经营收入",{"v":149.011074,"d":"149.01"},"（二十四）预备费"]
["九、上级单位补助收入",null,"（二十五）其他支出"]
["十、附属单位上缴收入",null,"（二十六）转移性支出"]
["十一、其他收入",null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
["本 年 收 入 合 计",{"v":230.983392,"d":"230.98"},"本　年　支　出　合　计",{"v":230.983392,"d":"230.98"},"本　年　支　出　合　计",{"v":230.983392,"d":"230.98"},"本　年　支　出　合　计",{"v":230.983392,"d":"230.98"}]
["上年结转结余",null,"年终结转结余",null,"年终结转结余",null,"年终结转结余"]
[]
["收  入  总  计",{"v":230.983392,"d":"230.98"},"支  出  总  计",{"v":230.983392,"d":"230.98"},"支  出  总  计",{"v":230.983392,"d":"230.98"},"支  出  总  计",{"v":230.983392,"d":"230.98"}]

{"sheet":"2部门收入总体情况表","index":2,"n_rows":9,"n_cols":25,"rows_kept":9,"merged":[[0,23,0,24],[1,0,1,24],[2,0,2,3],[2,23,2,24],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[3,18,3,24],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"部门公开表02"]
["2022年部门收入总体情况表"]
["部门：204_007临湘市林业科学技术研究所",{"$nulls":22},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":14},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":230.983392,"d":"230.98"},{"v":230.983392,"d":"230.98"},{"v":81.972318,"d":"81.97"},{"$nulls":9},{"v":149.011074,"d":"149.01"}]
["204","临湘市林业局机关",{"v":230.983392,"d":"230.98"},{"v":230.983392,"d":"230.98"},{"v":81.972318,"d":"81.97"},{"$nulls":9},{"v":149.011074,"d":"149.01"}]
["  204005","  临湘市林业科学技术研究所",{"v":230.983392,"d":"230.98"},{"v":230.983392,"d":"230.98"},{"v":81.972318,"d":"81.97"},{"$nulls":9},{"v":149.011074,"d":"149.01"}]

{"sheet":"3部门支出总体情况表","index":3,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[1,0,1,8],[2,0,2,2],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,3,8],[5,0,5,1]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"部门公开表03"]
["2022年部门支出总体情况表"]
["部门：204_007临湘市林业科学技术研究所",{"$nulls":7},"金额单位：万元"]
["单位",null,"总计","基本支出",null,null,"项目支出"]
["编码","名称",null,"合计","人员类","公用经费","合计","其他运转类","特定目标类"]
["总计:",null,{"v":230.983464,"d":"230.98"},{"v":213.983464,"d":"213.98"},{"v":191.983464,"d":"191.98"},{"v":22,"d":"22.00"},{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["204005","临湘市林业科学技术研究所",{"v":230.983464,"d":"230.98"},{"v":213.983464,"d":"213.98"},{"v":191.983464,"d":"191.98"},{"v":22,"d":"22.00"},{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["  208","  社会保障和就业支出",{"v":23.830000000000002,"d":"23.83"},{"v":23.830000000000002,"d":"23.83"},{"v":23.830000000000002,"d":"23.83"},{"v":0,"d":"0.00"}]
["   20805","   行政事业单位养老支出",23.37,23.37,23.37,{"v":0,"d":"0.00"}]
["   2080505","    机关事业单位基本养老保险缴费支出",15.58,15.58,15.58]
["   2080506","    机关事业单位职业年金缴费支出",7.79,7.79,7.79]
["   20899","   其他社会保障和就业支出",0.46,0.46,0.46,{"v":0,"d":"0.00"}]
["   2089999","    其他社会保障和就业支出",0.46,0.46,0.46]
["  210","  卫生健康支出",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":0,"d":"0.00"}]
["   21011","   行政事业单位医疗",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":0,"d":"0.00"}]
["   2101102","    事业单位医疗",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"}]
["  213","  农林水支出",{"v":189.233464,"d":"189.23"},{"v":172.233464,"d":"172.23"},{"v":150.233464,"d":"150.23"},{"v":22,"d":"22.00"},{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["   21301","   农业农村",{"v":6.323464,"d":"6.32"},{"v":6.323464,"d":"6.32"},{"v":6.323464,"d":"6.32"},{"v":0,"d":"0.00"}]
["   2130102","    一般行政管理事务",{"v":5.323464,"d":"5.32"},{"v":5.323464,"d":"5.32"},{"v":5.323464,"d":"5.32"}]
["   2130104","    事业运行",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["   21302","   林业和草原",182.91,165.91,143.91,{"v":22,"d":"22.00"},{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["   2130204","    事业机构",182.91,165.91,143.91,{"v":22,"d":"22.00"},{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["  221","  住房保障支出",15.02,15.02,15.02,{"v":0,"d":"0.00"}]
["   22102","   住房改革支出",15.02,15.02,15.02,{"v":0,"d":"0.00"}]
["   2210201","    住房公积金",15.02,15.02,15.02]

{"sheet":"4财政拨款收支总体情况表","index":4,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表04"]
["2022年财政拨款收支总体情况表"]
["部门：204_007临湘市林业科学技术研究所",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",81.97,"一、本年支出",81.97]
["（一）一般公共预算拨款",81.97,"（一）一般公共服务支出"]
["     经费拨款",81.97,"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出"]
["（二）政府性基金预算拨款",null,"（四）公共安全支出"]
["（三）国有资本经营预算拨款",null,"（五）教育支出"]
["（四）社会保险基金预算资金",null,"（六）科学技术支出"]
["二、上年结转",null,"（七）文化旅游体育与传媒支出"]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出",{"v":7.1,"d":"7.10"}]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出"]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出",{"v":2.9,"d":"2.90"}]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出"]
[null,null,"（十二）城乡社区支出"]
[null,null,"（十三）农林水支出",{"v":67,"d":"67.00"}]
[null,null,"（十四）交通运输支出"]
[null,null,"（十五）资源勘探工业信息等支出"]
[null,null,"（十六）商业服务业等支出"]
[null,null,"（十七）金融支出"]
[null,null,"（十八）援助其他地区支出"]
[null,null,"（十九）自然资源海洋气象等支出"]
[null,null,"（二十）住房保障支出",4.97]
[null,null,"（二十一）粮油物资储备支出"]
[null,null,"（二十二）国有资本经营预算支出"]
[null,null,"（二十三）灾害防治及应急管理支出"]
[null,null,"（二十四）预备费"]
[null,null,"（二十五）其他支出"]
[null,null,"（二十六）转移性支出"]
[null,null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
[null,null,"二、年终结转结余"]
[]
["收    入    总    计",{"v":81.972318,"d":"81.97"},"支    出    总    计",81.97]

{"sheet":"5一般公共预算支出情况表","index":5,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[1,0,1,11],[2,0,2,9],[2,10,2,11],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,4,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"部门公开表05"]
["2022年一般公共预算支出情况表"]
["部门：204_临湘市林业科学技术研究所",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","商品和服务支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":81.967248,"d":"81.97"},{"v":64.967248,"d":"64.97"},{"v":57.967248,"d":"57.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":17,"d":"17.00"}]
[{"$nulls":3},"204","临湘市林业局机关",{"v":81.967248,"d":"81.97"},{"v":64.967248,"d":"64.97"},{"v":57.967248,"d":"57.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":17,"d":"17.00"}]
[{"$nulls":3},"  204005","  临湘市林业科学技术研究所",{"v":81.967248,"d":"81.97"},{"v":64.967248,"d":"64.97"},{"v":57.967248,"d":"57.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":17,"d":"17.00"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":7.097248,"d":"7.10"},{"v":7.097248,"d":"7.10"},{"v":7.097248,"d":"7.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05",null,"    20805","    行政事业单位养老支出",{"v":7.097248,"d":"7.10"},{"v":7.097248,"d":"7.10"},{"v":7.097248,"d":"7.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","     2080505","     机关事业单位基本养老保险缴费支出",{"v":6.637248,"d":"6.64"},{"v":6.637248,"d":"6.64"},{"v":6.637248,"d":"6.64"}]
[null,"05","06",2080506,"     其他社会保险缴费",0.46,0.46,0.46]
[210,null,null,210,"  卫生健康支出",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,21011,"   行政事业单位医疗",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11","02",2101102,"    事业单位医疗",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"}]
["213",null,null,"   213","   农林水支出",{"v":67,"d":"67.00"},{"v":50,"d":"50.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":17,"d":"17.00"}]
["213","02",null,"    21302","    林业和草原",{"v":67,"d":"67.00"},{"v":50,"d":"50.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":17,"d":"17.00"}]
["213","02","04","     2130204","     事业机构",{"v":67,"d":"67.00"},{"v":50,"d":"50.00"},{"v":43,"d":"43.00"},null,null,{"v":7,"d":"7.00"},{"v":17,"d":"17.00"}]
["221",null,null,"   221","   住房保障支出",4.97,4.97,4.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02",null,"    22102","    住房改革支出",4.97,4.97,4.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","     2210201","     住房公积金",4.97,4.97,4.97]

{"sheet":"6一般公共预算基本支出情况表","index":6,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[1,0,1,4],[2,0,2,4],[3,0,3,1],[3,2,3,4],[22,0,22,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表06"]
["2022年一般公共预算基本支出情况表"]
["部门：204_007临湘市林业科学技术研究所                                                       金额单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
["301","工资福利支出",57.97,57.97,{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",6.64,6.64]
["  30112","  其他社会保障缴费",0.46,0.46]
["  30110","  职工基本医疗保险缴费",{"v":2.9,"d":"2.90"},{"v":2.9,"d":"2.90"}]
["  30199","  其他工资福利支出",1.51,1.51]
["  30101","  基本工资",25.24,25.24]
["  30107","  绩效工资",16.25,16.25]
["  30113","  住房公积金",4.97,4.97]
["302","商品和服务支出",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["  30231","  公务用车运行维护费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  30229","  福利费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["  30228","  工会经费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["  30217","  公务接待费",1.12,null,1.12]
["  30201","  办公费",1.18,null,1.18]
["  30205","  水费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["  30206","  电费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["  30211","  差旅费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["合  计",null,64.97,57.97,{"v":7,"d":"7.00"}]

{"sheet":"7一般公共预算“三公”经费预算表","index":7,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表07"]
["2022年一般公共预算“三公”经费支出情况表"]
["部门：204_007临湘市林业科学技术研究所",{"$nulls":6},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",3.12,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},1.12]
["204","临湘市林业局机关",3.12,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},1.12]
["  204005","  临湘市林业科学技术研究所",3.12,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},1.12]

{"sheet":"8政府性基金预算支出情况表","index":8,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表08"]
["2022年政府性基金预算支出情况表"]
["部门：204_007临湘市林业科学技术研究所",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":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"}]
[]
[]
[]
[]
[]
[]
["备注：本单位2022年度没有政府性基金预算安排，本表数据为空"]

{"sheet":"9整体支出绩效目标表","index":9,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[2,0,2,11],[3,0,3,7],[4,0,6,0],[4,1,4,7],[4,8,6,8],[4,9,6,9],[4,10,4,11],[5,1,6,1],[5,2,5,5],[5,6,5,7],[5,10,6,10],[5,11,6,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"部门预算公开表09"]
[{"$nulls":11},"部门公开表09"]
["2022年部门整体支出绩效目标表"]
["部门：204_007临湘市林业科学技术研究所",{"$nulls":10},"金额单位：万元"]
["部门名称","年度预算申请",{"$nulls":6},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
[null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分",{"$nulls":3},"产出指标","效益指标"]
[null,null,"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出"]
["合计",{"v":230.983392,"d":"230.98"},{"v":81.972318,"d":"81.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149.011074,"d":"149.01"},{"v":213.983392,"d":"213.98"},{"v":17,"d":"17.00"}]
["临湘市林业科学技术研究所",{"v":230.983392,"d":"230.98"},{"v":81.972318,"d":"81.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149.011074,"d":"149.01"},{"v":213.983392,"d":"213.98"},{"v":17,"d":"17.00"},"管理和促进林业发展；负责名、优、特、稀新品种、新技术的引进、推广及为搞好丘岗地的开发和发挥创造高效林业提供种苗服务。","以习近平新时代中国特色社会主义思想为指导，全面贯彻落实党的十九大和十九届历次全会精神，坚决落实习近平总书记对湖南重要讲话重要指示批示精神。落实党政机关过紧日子要求，强化财会监督，严肃财经纪律。持续加强政府债务管理，防范财政运行风险。积极开展林业科学技术推广工作，观赏竹基地60亩，培育精品苗木3万株，确保职工工资及社保经费正常缴纳。","培育合格苗木3万株，栽植精品观赏竹7000株，培训林农20人次，质量验收合格率100%，在本年12月31日前全部完成。","1.保障职工工资津补贴及社保保障缴费支出；\n2.培育苗木3万株，每株10元/株，费用30万元；\n3.观赏竹7000株，每株25元/株，投入17.5万元；\n4、对林农进行培训，提高林农专业技术水平。\n5、绿化环境，净化空气，有利于生态安全。\n6、推进林业可持续发展。"]

{"sheet":"10项目支出绩效目标表","index":10,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[0,8,0,9],[1,2,1,9],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,9],[5,0,13,0],[5,1,13,1],[5,2,13,2],[5,3,13,3],[5,4,8,4],[9,4,13,4]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"部门预算公开表10"]
[null,null,"2022年项目支出绩效目标表"]
["部门：204_007临湘市林业科学技术研究所",{"$nulls":8},"金额单位：万元"]
["单位名称","项目名称","资金总额","项目总体绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","指标值类型"]
["临湘市林业科学技术研究所","林业科技推广",{"v":17,"d":"17.00"},"完成名优特珍贵苗木培育1万株，对观赏竹进行提质改造7000株，开展科技下乡活动，提升林农科技育苗、种植水平，适当开展林业科技研究。","产出指标","产出数量指标","对育苗户进行技术指导","技术指导50户","开展科技下乡，及时对林农进行技术指导。","定量"]
[{"$nulls":5},"产出质量指标","林农满意度，名优特苗木培育数，观赏竹更替数","林农满意度达95%以上","满意度指标考核","定量（或定性）"]
[{"$nulls":5},"产出成本指标","总体投入成本","17万元","专用材料费、劳务费、办公费、电费、差旅费等","定量"]
[{"$nulls":5},"产出时效指标","项目完成时间","2022年12月31日前","对三级质量指标的解释","定量"]
[{"$nulls":4},"效益指标","经济效益指标","提高林农收入水平","提高林农收入","有效提高林农收入","定量"]
[{"$nulls":5},"社会效益指标","促进社会就业","促进林农就业，确保社会稳定","对三级质量指标的解释","定量或定性"]
[{"$nulls":5},"生态效益指标","对生态建设有贡献","保护生态环境","保护生态环境","定量或定性"]
[{"$nulls":5},"可持续影响指标","推进林业可持续发展","根据实际项目情况设定","如为“不适用”，此栏填“无”。上同","定量或定性"]
[{"$nulls":5},"满意度指标","项目实施完结后直接和间接受益对象的满意程度。目标设定一般是≥95%","≥95%","直接和间接受益林农的满意程度","定量"]