{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["2023年部门收支总表","2023年部门收入总表","2023年部门支出总表","2023年财政拨款收支总表","2023年一般公共预算支出表","2023年一般公共预算基本支出表","2023年一般公共预算“三公”经费支出表","2023年政府性基金预算支出表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2023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"]}
["2023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",1273.26,"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",1273.26]
["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",1273.26,"本年支出合计",1273.26]
["使用非财政拨款结余",null,"结转下年"]
["上年结转"]
[]
["收入总计",1273.26,"支出总计",1273.26]

{"sheet":"2023年部门收入总表","index":1,"n_rows":16,"n_cols":13,"rows_kept":16,"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"]}
["2023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",1273.26,null,1273.26]
[207,"文化旅游体育与传媒支出",1273.26,null,1273.26]
[20701,"文化和旅游",1201.96,null,1201.96]
[2070101,"行政运行（文化和旅游）",1010.64,null,1010.64]
["2070105","文化展示及纪念机构",89.28,null,89.28]
["2070107","艺术表演团体",{"v":21,"d":"21.00"},null,{"v":21,"d":"21.00"}]
["2070109","群众文化",{"v":63,"d":"63.00"},null,{"v":63,"d":"63.00"}]
["2070112","文化和旅游市场管理",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["2070114","文化和旅游管理事务",8.04,null,8.04]
["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":"2023年部门支出总表","index":2,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,0,0,7],[1,6,1,7],[2,0,2,7]],"flags":["formulas_cached_only"]}
["2023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",1273.26,992.16,281.09999999999997]
[20701,"文化和旅游",1201.96,992.16,209.79999999999998]
[2070101,"行政运行（文化和旅游）",1010.64,992.16,18.48]
["2070105","文化展示及纪念机构",89.28,null,89.28]
["2070107","艺术表演团体",21,null,21]
["2070109","群众文化",63,null,63]
["2070112","文化和旅游市场管理",10,null,10]
["2070114","文化和旅游管理事务",8.04,null,8.04]
["20706","新闻出版电影",71.3,null,71.3]
["2070607","电影",71.3,null,71.3]

{"sheet":"2023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"]}
["2023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",1273.26,"一、本年支出",1273.26,1273.26]
["（一）一般公共预算拨款",1273.26,"（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",1273.26,1273.26]
["（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",1273.26,"支出总计",1273.26,1273.26]

{"sheet":"2023年一般公共预算支出表","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"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"]}
["2023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,"2023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",1273.26,992.16,281.09999999999997]
[207,"文化旅游体育与传媒支出",1273.26,992.16,{"v":281.09999999999997,"d":"281.10"}]
[20701,"文化和旅游",1201.96,992.16,209.79999999999998]
[2070101,"行政运行（文化和旅游）",1010.64,992.16,18.48]
["2070105","文化展示及纪念机构",89.28,null,89.28]
["2070107","艺术表演团体",{"v":21,"d":"21.00"},null,21]
["2070109","群众文化",{"v":63,"d":"63.00"},null,63]
["2070112","文化和旅游市场管理",{"v":10,"d":"10.00"},null,10]
["2070114","文化和旅游管理事务",8.04,null,8.04]
["20706","新闻出版电影",{"v":71.3,"d":"71.30"},null,71.3]
["2070607","电影",{"v":71.3,"d":"71.30"},null,71.3]

{"sheet":"2023年一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]}
["2023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,"2023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",839.26,839.26]
[30101,"基本工资",276.55,276.55]
[30102,"津贴补贴",62.11,62.11]
[30103,"奖金",165.59,165.59]
[30107,"绩效工资",{"v":83.6,"d":"83.60"},{"v":83.6,"d":"83.60"}]
[30108,"机关事业单位基本养老保险缴费",86.36,86.36]
[30110,"职工基本医疗保险缴费",49.68,49.68]
[30112,"其他社会保障缴费",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"}]
[30113,"住房公积金",74.09,74.09]
[30199,"其他工资福利支出",36.18,36.18]
[302,"商品和服务支出",134.32,null,134.32]
[30201,"办公费",{"v":6.7,"d":"6.70"},null,{"v":6.7,"d":"6.70"}]
[30202,"印刷费",3.35,null,3.35]
[30205,"水费",1.34,null,1.34]
[30206,"电费",5.36,null,5.36]
[30207,"邮电费",1.34,null,1.34]
[30211,"差旅费",4.02,null,4.02]
[30213,"维修（护）费",3.35,null,3.35]
[30215,"会议费",3.35,null,3.35]
[30216,"培训费",3.35,null,3.35]
[30217,"公务接待费",3.94,null,3.94]
[30228,"工会经费",8.64,null,8.64]
[30229,"福利费",{"v":10.8,"d":"10.80"},null,{"v":10.8,"d":"10.80"}]
[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",45.76,null,45.76]
[30299,"其他商品和服务支出",28.22,null,28.22]
[303,"对个人和家庭的补助",{"v":18.580000000000002,"d":"18.58"},{"v":18.580000000000002,"d":"18.58"}]
[30302,"退休费",16.92,16.92]
[30305,"生活补助",1.66,1.66]
[null,"合计",992.16,857.84,134.32]

{"sheet":"2023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"]}
["2023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","2022年预算数",{"$nulls":5},"2023年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$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",8.74,0,4.8,0,4.8,3.94,8.74,0,4.8,0,4.8,3.94]

{"sheet":"2023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"]}
["2023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。"]