{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["2022年部门收支总表","2022年部门收入总表","2022年部门支出总表","2022年财政拨款收支总表","2022年一般公共预算支出表","2022年一般公共预算基本支出表","2022年一般公共预算“三公”经费支出表","2022年政府性基金预算支出表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2022年部门收支总表","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["2022年部门收支总表"]
[{"$nulls":3},"部门公开表1"]
["部门：湘潭县文化旅游广电体育局",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款收入",1076.82,"一、一般公共服务支出"]
["二、政府性基金预算拨款收入",null,"二、外交支出"]
["三、事业收入",null,"三、教育支出"]
["四、事业单位经营收入",null,"四、科学技术支出"]
["五、其他收入",null,"五、文化体育与传媒支出",1076.82]
["六、上级补助收入",null,"六、社会保障和就业支出"]
[null,null,"七、农林水支出"]
[null,null,"八、住房保障支出"]
[]
["本年收入合计",1076.82,"本年支出合计",1076.82]
["使用非财政拨款结余",null,"结转下年"]
["上年结转"]
[]
["收入总计",1076.82,"支出总计",1076.82]

{"sheet":"2022年部门收入总表","index":1,"n_rows":17,"n_cols":13,"rows_kept":17,"merged":[[0,0,0,12],[1,11,1,12],[2,0,2,12],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["2022年部门收入总表"]
[{"$nulls":11},"部门公开表2"]
["部门：湘潭县文化旅游广电体育局                                                                 单位：万元"]
["科目",null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位经营收入","上级补助收入","下级单位上缴收入","其他收入","使用非财政拨款结余"]
["科目编码","科目名称",{"$nulls":4},"金额","其中：教育收费"]
[null,"合计",{"v":1076.8183999999999,"d":"1076.82"},null,{"v":1076.8183999999999,"d":"1076.82"}]
[207,"文化旅游体育与传媒支出",{"v":1076.8183999999999,"d":"1076.82"},null,{"v":1076.8183999999999,"d":"1076.82"}]
[20701,"文化和旅游",{"v":941.2484,"d":"941.25"},null,{"v":941.2484,"d":"941.25"}]
[2070101,"行政运行（文化和旅游）",{"v":776.9284,"d":"776.93"},null,{"v":776.9284,"d":"776.93"}]
["2070109","群众文化",{"v":67.8,"d":"67.80"},null,{"v":67.8,"d":"67.80"}]
["2070114","文化和旅游管理事务",96.52,null,96.52]
["20702","文物",54.27,null,54.27]
["2070299","其他文物支出",54.27,null,54.27]
["20703","体育",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["2070307","体育场馆",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["20706","新闻出版电影",{"v":71.3,"d":"71.30"},null,{"v":71.3,"d":"71.30"}]
["2070607","电影",{"v":71.3,"d":"71.30"},null,{"v":71.3,"d":"71.30"}]

{"sheet":"2022年部门支出总表","index":2,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[0,0,0,7],[1,6,1,7],[2,0,2,7]],"flags":["formulas_cached_only"]}
["2022年部门支出总表"]
[{"$nulls":6},"部门公开表3"]
["部门：湘潭县文化旅游广电体育局                                              单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对附属单位补助支出"]
[207,"文化旅游体育与传媒支出",1076.82,776.93,299.89]
[20701,"文化和旅游",941.2499999999999,776.93,164.32]
[2070101,"行政运行（文化和旅游）",776.93,776.93,0]
["2070109","群众文化",{"v":67.8,"d":"67.80"},0,67.8]
["2070114","文化和旅游管理事务",96.52,0,96.52]
["20702","文物",54.27,0,54.27]
["2070299","其他文物支出",54.27,0,54.27]
["20703","体育",{"v":10,"d":"10.00"},0,10]
["2070307","体育场馆",{"v":10,"d":"10.00"},0,10]
["20706","新闻出版电影",{"v":71.3,"d":"71.30"},0,71.3]
["2070607","电影",{"v":71.3,"d":"71.30"},0,71.3]

{"sheet":"2022年财政拨款收支总表","index":3,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[0,0,0,5],[1,4,1,5],[2,4,2,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["2022年财政拨款收支总表"]
[{"$nulls":4},"部门公开表4"]
["部门：湘潭县文化旅游广电体育局",{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算","政府性基金预算"]
["一、本年收入",1076.82,"一、本年支出",1076.82,1076.82]
["（一）一般公共预算拨款",1076.82,"（一）一般公共服务支出"]
["（二）政府性基金预算拨款",null,"（二）外交支出"]
[null,null,"（三）教育支出"]
["二、上年结转",null,"（四）科学技术支出"]
["（一）一般公共预算拨款",null,"（五）文化体育与传媒支出",1076.82,1076.82]
["（二）政府性基金预算拨款",null,"（六）社会保障和就业支出"]
[null,null,"（七）农林水支出"]
[null,null,"（八）住房保障支出"]
[null,null,"二、结转下年"]
["收入总计",1076.82,"支出总计",1076.82,1076.82]

{"sheet":"2022年一般公共预算支出表","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[0,0,0,4],[1,3,1,4],[2,0,2,1],[3,0,3,1],[3,2,3,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
["2022年一般公共预算支出表"]
[{"$nulls":3},"           部门公开表5"]
["部门：湘潭县文化旅游广电体育局",{"$nulls":3},"单位：万元"]
["功能分类科目",null,"2021年预算数"]
["科目编码","科目名称","小计","基本支出","项目支出"]
[]
[null,"合计",1076.82,776.93,299.89]
[207,"文化旅游体育与传媒支出",1076.82,776.93,299.89]
[20701,"文化和旅游",941.25,776.93,164.32]
[2070101,"行政运行（文化和旅游）",776.93,776.93,0]
["2070109","群众文化",{"v":67.8,"d":"67.80"},0,67.8]
["2070114","文化和旅游管理事务",96.52,0,96.52]
["20702","文物",54.27,0,54.27]
["2070299","其他文物支出",54.27,0,54.27]
["20703","体育",{"v":10,"d":"10.00"},0,10]
["2070307","体育场馆",{"v":10,"d":"10.00"},0,10]
["20706","新闻出版电影",{"v":71.3,"d":"71.30"},0,71.3]
["2070607","电影",{"v":71.3,"d":"71.30"},0,71.3]

{"sheet":"2022年一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,1],[2,0,2,1],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["2022年一般公共预算基本支出表"]
[{"$nulls":4},"部门公开表6"]
["部门：湘潭县文化旅游广电体育局",{"$nulls":3},"单位：万元"]
["经济分类科目",null,"2022年基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
[301,"工资福利支出",643.62,643.62]
[30101,"基本工资",235.98,235.98]
[30102,"津贴补贴",56.69,56.69]
[30103,"奖金",104.23,104.23]
[30107,"绩效工资",80.18,80.18]
[30108,"机关事业单位基本养老保险缴费",60.97,60.97]
[30109,"职业年金缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30110,"职工基本医疗保险缴费",43.82,43.82]
[30111,"公务员医疗补助缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30112,"其他社会保障缴费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]
[30113,"住房公积金",57.25,57.25]
[30199,"其他工资福利支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[302,"商品和服务支出",{"v":127.04879999999999,"d":"127.05"},null,{"v":127.04879999999999,"d":"127.05"}]
[30201,"办公费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
[30202,"印刷费",2.36,null,2.36]
[30203,"咨询费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
[30205,"水费",0.54,null,0.54]
[30206,"电费",5.88,null,5.88]
[30207,"邮电费",{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"}]
[30211,"差旅费",{"v":8.7,"d":"8.70"},null,{"v":8.7,"d":"8.70"}]
[30213,"维修（护）费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
[30214,"租赁费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[30217,"公务接待费",3.94,null,3.94]
[30226,"劳务费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[30228,"工会经费",{"v":7.6217,"d":"7.62"},null,{"v":7.6217,"d":"7.62"}]
[30229,"福利费",{"v":9.5271,"d":"9.53"},null,{"v":9.5271,"d":"9.53"}]
[30231,"公务用车运行维护费",{"v":4.8,"d":"4.80"},null,{"v":4.8,"d":"4.80"}]
[30239,"其他交通费用",43.66,null,43.66]
[30299,"其他商品和服务支出",15.72,null,15.72]
[303,"对个人和家庭的补助",6.26,6.26]
[30305,"生活补助",1.66,1.66]
[30399,"其他对个人和家庭的补助",{"v":4.6,"d":"4.60"},{"v":4.6,"d":"4.60"}]
[null,"合计",{"v":776.9288,"d":"776.93"},649.88,{"v":127.04879999999999,"d":"127.05"}]

{"sheet":"2022年一般公共预算“三公”经费支出表","index":6,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[1,6,1,12],[2,5,2,12],[3,0,5,0],[3,1,3,6],[3,7,3,12],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["2022年一般公共预算“三公”经费支出表"]
[{"$nulls":6},"部门公开表7"]
["部门：湘潭县文化旅游广电体育局",{"$nulls":4},"单位：万元"]
["单位名称","2021年预算数",{"$nulls":5},"2022年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行费",{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
["湘潭县文化旅游广电体育局",19.3,0,4.8,0,4.8,14.5,8.74,0,4.8,0,4.8,3.94]

{"sheet":"2022年政府性基金预算支出表","index":7,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[0,0,0,4],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,3,4],[5,0,5,1],[18,0,19,4]],"flags":["formulas_cached_only"]}
["2022年政府性基金预算支出表"]
[{"$nulls":4},"部门公开表8"]
["部门：湘潭县文化旅游广电体育局",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","2021年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
["本单位无政府性基金收支",null,0,0,0]
{"$rows_empty":11}
[null,"合计",0,0,0]
["说明：湘潭县文化旅游广电体育局本年度无政府性基金收入预算，也没有使用政府性基金安排的支出，故本表无数据。"]