{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["2021年部门收支总表","2021年部门收入总表","2021年部门支出总表","2021年财政拨款收支总表","2021年一般公共预算支出表","2021年一般公共预算基本支出表","2021年一般公共预算“三公”经费支出表","2021年政府性基金预算支出表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2021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"]}
["2021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",1349.45,"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",1578.8]
["六、上级补助收入",189.35,"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",1538.8,"本年支出合计",1578.8]
["使用非财政拨款结余",null,"结转下年"]
["上年结转",40]
[]
["收入总计",1578.8,"支出总计",1578.8]

{"sheet":"2021年部门收入总表","index":1,"n_rows":22,"n_cols":13,"rows_kept":22,"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"]}
["2021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":1578.804,"d":"1578.80"},40,1349.45,{"$nulls":4},{"v":189.35399999999998,"d":"189.35"}]
[207,"文化旅游体育与传媒支出",{"v":1578.804,"d":"1578.80"},40,1349.45,{"$nulls":4},{"v":189.35399999999998,"d":"189.35"}]
[20701,"文化和旅游",1283.65,null,1162.15,{"$nulls":4},{"v":121.5,"d":"121.50"}]
[2070101,"行政运行（文化和旅游）",817.37,null,817.37]
["2070102","一般行政管理事务（文化和旅游）",42.28,null,42.28]
["2070107","艺术表演团体",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["2070108","文化活动",{"v":166,"d":"166.00"},null,{"v":166,"d":"166.00"}]
["2070109","群众文化",{"v":198,"d":"198.00"},null,{"v":76.5,"d":"76.50"},{"$nulls":4},{"v":121.5,"d":"121.50"}]
["2070112","文化和旅游市场管理",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["2070113","旅游宣传",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["20702","文物",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["2070205","博物馆",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["20703","体育",{"v":140,"d":"140.00"},40,{"v":100,"d":"100.00"}]
["2070308","群众体育",{"v":140,"d":"140.00"},40,{"v":100,"d":"100.00"}]
["20706","新闻出版电影",{"v":135.154,"d":"135.15"},null,{"v":67.3,"d":"67.30"},{"$nulls":4},{"v":67.854,"d":"67.85"}]
["2070607","电影",123.43,null,{"v":61.3,"d":"61.30"},{"$nulls":4},62.13]
["2070699","其他新闻出版电影支出",{"v":11.724,"d":"11.72"},null,{"v":6,"d":"6.00"},{"$nulls":4},5.724]

{"sheet":"2021年部门支出总表","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[0,0,0,7],[1,6,1,7],[2,0,2,7]],"flags":["formulas_cached_only"]}
["2021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",{"v":1578.804,"d":"1578.80"},817.37,{"v":761.434,"d":"761.43"}]
[20701,"文化和旅游",1283.65,817.37,466.28]
[2070101,"行政运行（文化和旅游）",817.37,817.37,0]
[2070102,"一般行政管理事务（文化和旅游）",42.28,null,42.28]
[2070107,"艺术表演团体",{"v":10,"d":"10.00"},null,10]
[2070108,"文化活动",{"v":166,"d":"166.00"},null,166]
[2070109,"群众文化",{"v":198,"d":"198.00"},null,198]
[2070112,"文化和旅游市场管理",{"v":20,"d":"20.00"},null,20]
[2070113,"旅游宣传",{"v":30,"d":"30.00"},null,30]
[20702,"文物",{"v":20,"d":"20.00"},null,20]
[2070205,"博物馆",{"v":20,"d":"20.00"},null,20]
[20703,"体育",{"v":140,"d":"140.00"},null,140]
[2070308,"群众体育",{"v":140,"d":"140.00"},null,140]
[20706,"新闻出版电影",{"v":135.154,"d":"135.15"},null,{"v":135.154,"d":"135.15"}]
[2070607,"电影",123.43,null,123.43]
[2070699,"其他新闻出版电影支出",{"v":11.724,"d":"11.72"},null,{"v":11.724,"d":"11.72"}]

{"sheet":"2021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"]}
["2021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",1349.45,"一、本年支出",1349.45,1349.45]
["（一）一般公共预算拨款",1349.45,"（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",1349.45,1349.45]
["（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",1349.45,"支出总计",1349.45,1349.45]

{"sheet":"2021年一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]}
["2021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",1349.4499999999998,817.37,532.0799999999999]
[207,"文化旅游体育与传媒支出",1349.4499999999998,817.37,{"v":532.0799999999999,"d":"532.08"}]
[20701,"文化和旅游",1162.15,817.37,344.78]
[2070101,"行政运行（文化和旅游）",817.37,817.37,0]
[2070102,"一般行政管理事务（文化和旅游）",42.28,null,42.28]
[2070107,"艺术表演团体",10,null,10]
[2070108,"文化活动",166,null,166]
[2070109,"群众文化",76.5,null,76.5]
[2070112,"文化和旅游市场管理",20,null,20]
[2070113,"旅游宣传",30,null,30]
[20702,"文物",20,null,20]
[2070205,"博物馆",20,null,20]
[20703,"体育",100,null,100]
[2070308,"群众体育",100,null,100]
[20706,"新闻出版电影",67.3,null,{"v":67.3,"d":"67.30"}]
[2070607,"电影",61.3,null,61.3]
[2070699,"其他新闻出版电影支出",6,null,{"v":6,"d":"6.00"}]

{"sheet":"2021年一般公共预算基本支出表","index":5,"n_rows":40,"n_cols":5,"rows_kept":40,"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"]}
["2021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,"2021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",685.6999999999999,685.6999999999999]
[30101,"基本工资",242.09,242.09]
[30102,"津贴补贴",56.89,56.89]
[30103,"奖金",137.56,137.56]
[30107,"绩效工资",82.57,82.57]
[30108,"机关事业单位基本养老保险缴费",62.37,62.37]
[30109,"职业年金缴费",0,0]
[30110,"职工基本医疗保险缴费",40.93,40.93]
[30111,"公务员医疗补助缴费",0,0]
[30112,"其他社会保障缴费",4.81,4.81]
[30113,"住房公积金",58.48,58.48]
[30199,"其他工资福利支出",0,0]
[302,"商品和服务支出",126.05,null,126.05]
[30201,"办公费",6.5,null,6.5]
[30202,"印刷费",3.25,null,3.25]
[30203,"水费",1.3,null,1.3]
[30204,"电费",5.2,null,5.2]
[30207,"邮电费",1.3,null,1.3]
[30211,"差旅费",3.9,null,3.9]
[30213,"维修（护）费",3.25,null,3.25]
[30215,"会议费",3.25,null,3.25]
[30216,"培训费",3.25,null,3.25]
[30217,"公务接待费",14.5,null,14.5]
[30226,"劳务费",0,null,0]
[30228,"工会经费",7.63,null,7.63]
[30229,"福利费",9.54,null,9.54]
[30231,"公务用车运行维护费",4.8,null,4.8]
[30239,"其他交通费用",41.68,null,41.68]
[30299,"其他商品和服务支出",16.7,null,16.7]
[303,"对个人和家庭的补助",5.619999999999999,5.619999999999999]
[30301,"离休费",0,0]
[30302,"退休费",0,0]
[30304,"抚恤金",1.02,1.02]
[30305,"生活补助",4.6,4.6]
[null,"合计",817.3699999999999,691.3199999999999,126.05]

{"sheet":"2021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"]}
["2021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","2020年预算数",{"$nulls":5},"2021年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$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",21.3,0,4.8,0,4.8,16.5,19.3,0,4.8,0,4.8,14.5]

{"sheet":"2021年政府性基金预算支出表","index":7,"n_rows":23,"n_cols":5,"rows_kept":23,"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],[22,0,23,4]],"flags":["formulas_cached_only"]}
["2021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"]
["本部门无政府性基金收支",null,0,0,0]
{"$rows_empty":15}
[null,"合计",0,0,0]
["说明：湘潭县文化旅游广电体育局没有政府性基金收入，也没有使用政府性基金安排的支出，故本表无数据。"]