{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["2026年部门收支总表","2026年部门收入总表","2026年部门支出总表","2026年财政拨款收支总表","2026年一般公共预算支出表","2026年一般公共预算基本支出表","2026年一般公共预算“三公”经费支出表","2026年政府性基金预算支出表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2026年部门收支总表","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["2026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",{"v":1317.308622,"d":"1,317.31"},"[201]一般公共服务支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款收入",0,"[202]外交支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款收入",0,"[203]国防支出",{"v":0,"d":"0.00"}]
["四、财政专户管理资金",0,"[204]公共安全支出",{"v":0,"d":"0.00"}]
["五、事业收入",0,"[205]教育支出",{"v":0,"d":"0.00"}]
["六、事业单位营收收入",0,"[206]科学技术支出",{"v":0,"d":"0.00"}]
["七、上级补助收入",0,"[207]文化旅游体育与传媒支出",{"v":1073.124737,"d":"1073.12"}]
["八、附属单位上缴收入",0,"[208]社会保障和就业支出",{"v":99.065103,"d":"99.07"}]
["九、其他收入",0,"[209]社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"[210]卫生健康支出",{"v":59.515571,"d":"59.52"}]
[null,null,"[221]住房保障支出",{"v":85.603211,"d":"85.60"}]
["本年收入合计",{"v":1317.308622,"d":"1,317.31"},"本年支出合计",{"v":1317.308622,"d":"1,317.31"}]
["上年结转",0,"年终结转结余",0]
["上年结余",0]
["收入总计",{"v":1317.308622,"d":"1,317.31"},"支出总计",{"v":1317.308622,"d":"1,317.31"}]

{"sheet":"2026年部门收入总表","index":1,"n_rows":21,"n_cols":13,"rows_kept":21,"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"]}
["2026年部门收入总表"]
[{"$nulls":11},"部门公开表2"]
["部门：湘潭县文化旅游广电体育局                                                                 单位：万元"]
["科目",null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位经营收入","上级补助收入","下级单位上缴收入","其他收入","使用非财政拨款结余"]
["支出功能分类","科目名称",{"$nulls":4},"金额","其中：教育收费"]
[null,"合计",{"v":1317.308622,"d":"1317.31"},null,{"v":1317.308622,"d":"1317.31"}]
[207,"文化旅游体育与传媒支出",{"v":1073.124737,"d":"1073.12"},null,{"v":1073.124737,"d":"1073.12"}]
[20701,"文化和旅游",{"v":1013.441237,"d":"1013.44"},null,{"v":1013.441237,"d":"1013.44"}]
[2070101,"行政运行（文化和旅游）",{"v":860.392337,"d":"860.39"},null,{"v":860.392337,"d":"860.39"}]
[2070102,"一般行政管理事务",{"v":11.6,"d":"11.60"},null,{"v":11.6,"d":"11.60"}]
["2070105","文化展示及纪念机构",79.26,null,79.26]
["2070109","群众文化",{"v":47.0621,"d":"47.06"},null,{"v":47.0621,"d":"47.06"}]
[2070199,"其他文化和旅游支出",{"v":15.1268,"d":"15.13"},null,{"v":15.1268,"d":"15.13"}]
["20706","新闻出版电影",{"v":59.6835,"d":"59.68"},null,{"v":59.6835,"d":"59.68"}]
[2070699,"其他新闻出版电影支出",{"v":59.6835,"d":"59.68"},null,{"v":59.6835,"d":"59.68"}]
[208,"社会保障和就业支出",{"v":99.065103,"d":"99.07"},null,{"v":99.065103,"d":"99.07"}]
[2080505,"机关事业单位基本养老保险缴费支出",{"v":99.065103,"d":"99.07"},null,{"v":99.065103,"d":"99.07"}]
[210,"卫生健康支出",{"v":59.515571,"d":"59.52"},null,{"v":59.515571,"d":"59.52"}]
[2101101,"行政单位医疗",{"v":59.515571,"d":"59.52"},null,{"v":59.515571,"d":"59.52"}]
[221,"住房保障支出",{"v":85.603211,"d":"85.60"},null,{"v":85.603211,"d":"85.60"}]
[2210201,"住房公积金",{"v":85.603211,"d":"85.60"},null,{"v":85.603211,"d":"85.60"}]

{"sheet":"2026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"]}
["2026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"]
[null,"合计",{"v":1317.308622,"d":"1317.31"},{"v":1098.3838850000002,"d":"1098.38"},{"v":218.9224,"d":"218.92"}]
[207,"文化旅游体育与传媒支出",{"v":1073.124737,"d":"1073.12"},{"v":854.2,"d":"854.20"},{"v":218.9224,"d":"218.92"}]
[20701,"文化和旅游",{"v":1013.441237,"d":"1013.44"},{"v":854.2,"d":"854.20"},{"v":159.2389,"d":"159.24"}]
[2070101,"行政运行（文化和旅游）",{"v":860.392337,"d":"860.39"},{"v":854.2,"d":"854.20"},6.19]
[2070102,"一般行政管理事务",{"v":11.6,"d":"11.60"},null,{"v":11.6,"d":"11.60"}]
["2070105","文化展示及纪念机构",79.26,null,79.26]
["2070109","群众文化",{"v":47.0621,"d":"47.06"},null,{"v":47.0621,"d":"47.06"}]
[2070199,"其他文化和旅游支出",{"v":15.1268,"d":"15.13"},null,{"v":15.1268,"d":"15.13"}]
["20706","新闻出版电影",{"v":59.6835,"d":"59.68"},null,{"v":59.6835,"d":"59.68"}]
[2070699,"其他新闻出版电影支出",{"v":59.6835,"d":"59.68"},null,{"v":59.6835,"d":"59.68"}]
[208,"社会保障和就业支出",{"v":99.065103,"d":"99.07"},{"v":99.065103,"d":"99.07"}]
[2080505,"机关事业单位基本养老保险缴费支出",{"v":99.065103,"d":"99.07"},{"v":99.065103,"d":"99.07"}]
[210,"卫生健康支出",{"v":59.515571,"d":"59.52"},{"v":59.515571,"d":"59.52"}]
[2101101,"行政单位医疗",{"v":59.515571,"d":"59.52"},{"v":59.515571,"d":"59.52"}]
[221,"住房保障支出",{"v":85.603211,"d":"85.60"},{"v":85.603211,"d":"85.60"}]
[2210201,"住房公积金",{"v":85.603211,"d":"85.60"},{"v":85.603211,"d":"85.60"}]

{"sheet":"2026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"]}
["2026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",{"v":1317.308622,"d":"1317.31"},"一、本年支出",{"v":1317.308622,"d":"1317.31"},{"v":1317.308622,"d":"1317.31"}]
["（一）一般公共预算拨款",{"v":1317.308622,"d":"1,317.31"},"（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）文化旅游体育与传媒支出",{"v":1073.124737,"d":"1073.12"},{"v":1073.124737,"d":"1073.12"}]
["（二）政府性基金预算拨款",null,"（六）社会保障和就业支出",{"v":99.065103,"d":"99.07"},{"v":99.065103,"d":"99.07"}]
[null,null,"（七）卫生健康支出",{"v":59.515571,"d":"59.52"},{"v":59.515571,"d":"59.52"}]
[null,null,"（八）住房保障支出",{"v":85.603211,"d":"85.60"},{"v":85.603211,"d":"85.60"}]
[null,null,"二、结转下年"]
["收入总计",{"v":1317.308622,"d":"1,317.31"},"支出总计",{"v":1317.308622,"d":"1317.31"},{"v":1317.308622,"d":"1317.31"}]

{"sheet":"2026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"]}
["2026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,"2026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",{"v":1317.3062850000001,"d":"1317.31"},{"v":1098.3838850000002,"d":"1098.38"},{"v":218.9224,"d":"218.92"}]
[207,"文化旅游体育与传媒支出",{"v":1073.1224000000002,"d":"1073.12"},{"v":854.2,"d":"854.20"},{"v":218.9224,"d":"218.92"}]
[20701,"文化和旅游",{"v":1013.4389000000001,"d":"1013.44"},{"v":854.2,"d":"854.20"},{"v":159.2389,"d":"159.24"}]
[2070101,"行政运行（文化和旅游）",{"v":860.3900000000001,"d":"860.39"},{"v":854.2,"d":"854.20"},6.19]
[2070102,"一般行政管理事务",{"v":11.6,"d":"11.60"},null,{"v":11.6,"d":"11.60"}]
["2070105","文化展示及纪念机构",79.26,null,79.26]
["2070109","群众文化",{"v":47.0621,"d":"47.06"},null,{"v":47.0621,"d":"47.06"}]
[2070199,"其他文化和旅游支出",{"v":15.1268,"d":"15.13"},null,{"v":15.1268,"d":"15.13"}]
["20706","新闻出版电影",{"v":59.6835,"d":"59.68"},null,{"v":59.6835,"d":"59.68"}]
[2070699,"其他新闻出版电影支出",{"v":59.6835,"d":"59.68"},null,{"v":59.6835,"d":"59.68"}]
[208,"社会保障和就业支出",{"v":99.065103,"d":"99.07"},{"v":99.065103,"d":"99.07"}]
[2080505,"机关事业单位基本养老保险缴费支出",{"v":99.065103,"d":"99.07"},{"v":99.065103,"d":"99.07"}]
[210,"卫生健康支出",{"v":59.515571,"d":"59.52"},{"v":59.515571,"d":"59.52"}]
[2101101,"行政单位医疗",{"v":59.515571,"d":"59.52"},{"v":59.515571,"d":"59.52"}]
[221,"住房保障支出",{"v":85.603211,"d":"85.60"},{"v":85.603211,"d":"85.60"}]
[2210201,"住房公积金",{"v":85.603211,"d":"85.60"},{"v":85.603211,"d":"85.60"}]
[{"$nulls":3},1009.78,234.48]

{"sheet":"2026年一般公共预算基本支出表","index":5,"n_rows":37,"n_cols":5,"rows_kept":37,"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"]}
["2026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,"2026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",{"v":978.8336180000001,"d":"978.83"},{"v":978.8336180000001,"d":"978.83"}]
[30101,"基本工资",{"v":331.27968,"d":"331.28"},331.27968]
[30102,"津贴补贴",{"v":41.5812,"d":"41.58"},41.5812]
[30103,"奖金",{"v":190.035,"d":"190.04"},{"v":190.035,"d":"190.04"}]
[30106,"伙食补助费",null,36.72]
[30107,"绩效工资",{"v":128.421011,"d":"128.42"},{"v":128.421011,"d":"128.42"}]
[30108,"机关事业单位基本养老保险缴费",{"v":99.065103,"d":"99.07"},99.065103]
[30110,"职工基本医疗保险缴费",{"v":59.515571,"d":"59.52"},59.515571]
[30112,"其他社会保障缴费",{"v":6.612842,"d":"6.61"},6.612842]
[30113,"住房公积金",{"v":85.603211,"d":"85.60"},85.603211]
[302,"商品和服务支出",{"v":114.534604,"d":"114.53"},null,{"v":114.534604,"d":"114.53"}]
[30201,"办公费",{"v":0,"d":"0.00"}]
[30202,"印刷费",{"v":0,"d":"0.00"}]
[30203,"咨询费",{"v":0,"d":"0.00"}]
[30205,"水费",{"v":0,"d":"0.00"}]
[30206,"电费",{"v":0,"d":"0.00"}]
[30207,"邮电费",{"v":0,"d":"0.00"}]
[30211,"差旅费",{"v":0,"d":"0.00"}]
[30213,"维修（护）费",{"v":0,"d":"0.00"}]
[30215,"会议费",{"v":0,"d":"0.00"}]
[30216,"培训费",{"v":0,"d":"0.00"}]
[30217,"公务接待费",{"v":0,"d":"0.00"}]
[30226,"劳务费",{"v":0,"d":"0.00"}]
[30228,"工会经费",{"v":10.173602,"d":"10.17"},null,{"v":10.173602,"d":"10.17"}]
[30229,"福利费",{"v":0,"d":"0.00"}]
[30231,"公务用车运行维护费",{"v":3.6,"d":"3.60"},null,{"v":3.6,"d":"3.60"}]
[30239,"其他交通费用",{"v":47.244,"d":"47.24"},null,{"v":47.244,"d":"47.24"}]
[30299,"其他商品和服务支出",{"v":53.517002,"d":"53.52"},null,{"v":53.517002,"d":"53.52"}]
[303,"对个人和家庭的补助",{"v":5.016,"d":"5.02"},{"v":5.016,"d":"5.02"}]
[30305,"生活补助",{"v":1.656,"d":"1.66"},{"v":1.656,"d":"1.66"}]
[30309,"奖励金",3.36,3.36]
[null,"合计",{"v":1098.3842220000001,"d":"1098.38"},{"v":983.8496180000001,"d":"983.85"},{"v":114.534604,"d":"114.53"}]

{"sheet":"2026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"]}
["2026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","2025年预算数",{"$nulls":5},"2026年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$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",5.1,0,3.6,0,3.6,1.5,3.6,0,3.6,0,3.6,0]

{"sheet":"2026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"]}
["2026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","2026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。"]