{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["基本情况","基本数据","1部门收支预算总表","2部门收入总表","3部门支出总表","4财政拨款收支总表 ","5一般公共预算支出表（政府预算支出经济分类）","6一般公共预算基本支出表 (部门预算支出经济分类)","7政府性基金支出表","8“三公”经费预算表","9项目支出明细表","10政府采购预算表","11非税收入表 ","12非税收入安排的支出表","13政府购买服务预算表"],"not_rendered":{"external_links":2,"defined_names":18,"comments":32},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"基本情况","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[2,0,2,2]],"flags":["formulas_cached_only"]}
[]
["表一"]
["2018年部门预算基本情况"]
["单位名称","湘乡市文化旅游体育局","备注"]
["单位主要职责","（一）贯彻党和国家有关文化、旅游、体育、广播电影电视、新闻出版（版权）工作的政策法规；指导推进全市文化旅游体育广播电影电视新闻出版（版权）领域的体制机制创新。\n（二）组织、指导文化艺术领域的公共文化服务，指导公共文化产品的生产；指导社会文化事业和文化艺术普及工作，管理全市图书、群众艺术事业。负责指导全市文物保护工作；做好全市非物质文化遗产保护和优秀民族文化的传承普及工作；指导全市重点文化旅游体育设施和旅游产品建设及基层文化旅游体育设施建设。\n（三）管理全市文学艺术事业，指导艺术创作与生产，参与组织重大文化艺术活动。\n（四）组织实施我市旅游业整体形象的对外宣传和重大促销活动；协助做好旅游招商引资工作，建立和完善多元化的旅游产业发展投入机制，负责政府旅游产业引导资金统筹管理、使用和旅游项目申报；组织旅游资源的普查，指导协调旅游资源的保护和开发建设，组织对旅游建设项目进行论证、审核和管理。\n（五）组织实施各类旅游景区（点）、度假区及旅游住宿、旅行社、旅游车（船）和特种旅游项目的设施标准和服务标准。\n（六）负责新设旅行社、星级旅游饭店、星级农家乐的初审、申报工作；协助上级旅游部门对旅行社、星级旅游饭店、星级农家乐等进行年检年审和复核工作；指导全市旅游景区（点）质量等级评定工作。\n（七）负责全市旅游统计、信息分析和假日旅游信息预测预报工作；指导全市旅游商品市场开发；协助上级业务主管部门做好全市旅游从业人员培训、职业资格和等级考试认证工作；指导旅游协会工作。\n(八)积极推动全民健身计划，协调、组织群众性体育活动的开展，监督实施国家体育锻炼标准，开展国民体质监测；负责社会体育指导工作队伍制度建设；指导公共体育设施的建设，负责公共体育设施的监督管理。\n（九）统筹协调全市体育事业和竞技体育发展，组织参加和承办国家级和省、湘潭、湘乡市级体育竞赛。\n（十）负责监督管理全市广播影视新闻出版机构及出版物、广播电视节目的内容和质量；指导、协调全市广播电影电视事业和产业发展。\n（十一）监督管理全市数字出版内容和活动，监督管理网络视听节目、公共视听载体播放的广播影视节目；负责卫星电视监督管理工作。\n（十二）拟定全市文化、旅游、体育、出版物市场的发展规划，依法行使法律、法规规定的文化、旅游、体育、新闻出版、广播影视行政审批、审核、备案等管理职责。编制和组织实施全市文化旅游体育产业发展规划，指导协调全市文化旅游体育产业发展。\n（十三）受理旅游投诉，维护旅游者的合法权益，负责对全市文化、旅游、体育、新闻出版单位进行行业监管，负责全市文化旅游体育市场综合执法工作，负责对全市文艺演出、文化娱乐、互联网上网服务、文化艺术品经营活动等监督，监督检查全市旅游市场秩序和服务质量，协助执法部门对旅游行业进行执法检查。\n（十四）拟定全市出版物市场“扫黄打非”计划，组织协调全市“扫黄打非”集中行动，组织查处非法出版物和非法出版活动，组织、协调“扫黄打非”集中行动和大案要案的查处。\n（十五）负责全市文化旅游体育广电新闻出版人才队伍的培训、培养、引进和使用工作，加快文化旅游体育广电新闻出版人才队伍的建设，提高人员素质。\n（十六）拟订全市电影发行放映事业的发展规划并组织实施。\n（十七）承办市人民政府及交办的其他事项。\n"]
["在职人员人数",56]
["其中：公务员及参公人员数",20]
["其中：非参公事业人员数",36]
["离退休人员数",19]
["其中：离休人员数",1]
["公车实有数",1]
["享受遗属补助人数"]
["享受其他补助人数"]

{"sheet":"基本数据","index":1,"n_rows":30,"n_cols":3,"rows_kept":30,"merged":[[1,0,1,2],[2,1,2,2]],"flags":["formulas_cached_only"]}
["表二"]
["2018年部门预算基本数据表"]
["单位名称","湘乡市文化旅游体育局"]
["项目内容","基本数据","备注"]
["单位月缴费基数",263606]
["公用经费执行标准",8000]
["公用经费执行人数",56]
["均衡性公用经费",0,"按年5万、4万元或0填列"]
["公务员及参公管理事业人员月基本工资（元）",63148,"按月金额填列"]
["公务员及参公管理事业人员月津贴、补贴（元）",37712,"按月金额填列"]
["警衔津贴（元）",null,"按月金额填列"]
["特殊岗位津贴（元）",null,"按月金额填列"]
["交通补贴（元）",12890,"按月金额填列"]
["乡镇工作补贴（元）",null,"按月金额填列"]
[" 事业绩效工资人员月基本工资（元）",90930,"按月金额填列"]
[" 事业人员月绩效工资（基础性绩效工资和奖励性绩效工资）（元）",63463,"按月金额填列"]
["离休人员月月生活补贴（元）",2732,"按月金额填列"]
["1937年7月7日到1945年9月2日参加革命工作的生活长期完全不能自理的离休干部护理费标准每人每月1200元",null,"按月金额填列"]
["1945年9月3日到1949年9月30日参加革命工作的生活长期完全不能自理的离休干部护理费标准每人每月1000元",1000,"按月补助额填列"]
["2014年鉴定的生活长期完全不能自理的离退休干部护理费标准每人每月1000元",null,"按月金额填列"]
["抗日战争时期参加革命工作的离休干部的遗孀生活补助每人每月1000元，配偶每人每月680元，",null,"按月金额填列"]
["解放战争时期参加革命工作的离休干部的遗孀生活补助费每人每月900元，配偶每人每月630元安排。",null,"按月金额填列"]
["对中华人民共和国成立前参加革命工作，中华人民共和国成立后经组织批准退职的干部按本人参加革命工作的不同时期计发生活补助。解放战争时期的每人每月900元安排",null,"按月金额填列"]
["厅（师）局级离休干部（80元/月）",null,"按月金额填列"]
["副处（县）级离休干部（52元/月）",null,"按月金额填列"]
["一般离休干部（45元/月）",null,"按月金额填列"]
["月遗属补助数",null,"按月金额填列"]
["月其他补助数",60,"按月金额填列"]
["是否缴纳工伤保险","是","填是或否"]
["是否缴纳失业保险","是","填是或否"]

{"sheet":"1部门收支预算总表","index":2,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["表一"]
["2018年部 门  收 支 预 算 总 表"]
["编制单位：湘乡市文化旅游体育局",{"$nulls":4},"金额单位：元"]
["收            入",null,"支                  出"]
["项                    目","2018年预算数","项   目（按支出功能科目分类）","2018年预算数","项目（按经济科目分类）","金额"]
["一、公共财政预算拨款",{"v":6616780,"d":"6,616,780"},"    一、一般公共服务支出",null,"一、基本支出",{"v":5186780,"d":"5,186,780"}]
["    1.经费拨款",{"v":6316780,"d":"6,316,780"},"    二、外交支出",null,"1、工资福利支出",{"v":4411098,"d":"4,411,098"}]
["    2.纳入公共财政预算管理的非税收入安排的资金",{"v":300000,"d":"300,000"},"    三、国防支出",null,"2、商品和服务支出",{"v":730178,"d":"730,178"}]
["      （1）专项收入安排的资金",null,"    四、公共安全支出",null,"3、对个人和家庭补助支出",{"v":45504,"d":"45,504"}]
["      （2）行政事业性收费收入安排的资金",null,"    五、教育支出",null,"二、项目支出",{"v":1930000,"d":"1,930,000"}]
["      （3）罚没收入安排的资金",{"v":150000,"d":"150,000"},"    六、科学技术支出",null,"三、上缴上级支出"]
["      （4）国有资本经营收入安排的资金",{"v":100000,"d":"100,000"},"    七、文化体育与传媒支出",{"v":5822362,"d":"5,822,362"},"四、事业单位经营支出"]
["      （5）国有资源（资产）有偿使用收入安排的资金",null,"    八、社会保障和就业支出",{"v":678158,"d":"678,158"},"五、对下级单位补助支出"]
["      （6）其他收入安排的资金",{"v":50000,"d":"50,000"},"    九、医疗卫生与计划生育支出",{"v":300042,"d":"300,042"}]
["二、政府性基金拨款",null,"    十、节能环保支出"]
["三、纳入财政专户管理的收入安排的资金",null,"    十一、城乡社区支出"]
["    1.教育收费收入安排的资金",null,"    十二、农林水事务支出"]
["    2.其他收入安排的资金",null,"    十三、交通运输支出"]
["四、未纳入财政专户管理的收入安排的资金",null,"    十四、资源勘探信息等支出"]
["    1.事业收入安排的资金",null,"    十五、商业服务业等支出"]
["    2.经营收入安排的资金",null,"    十六、金融支出"]
["    3.其他收入安排的资金",null,"    十七、援助其他地区支出"]
["五、上级补助收入",{"v":500000,"d":"500,000"},"    十八、国土海洋气象等支出"]
["六、附属单位缴款",null,"    十九、住房保障支出",{"v":316218,"d":"316,218"}]
[null,null,"    二十、粮油物资储备支出"]
[null,null,"    二十一、预备费"]
[null,null,"    二十二、国债还本付息支出"]
[null,null,"    二十三、其他支出"]
[null,null,"    二十四、转移性支出"]
["本  年  收  入  合  计",{"v":7116780,"d":"7,116,780"},"本  年  支  出  合  计",{"v":7116780,"d":"7,116,780"},null,{"v":7116780,"d":"7,116,780"}]
["上年结转",null,"结转下年"]
["  收  入 总 计",{"v":7116780,"d":"7,116,780"},"  支  出 总 计",{"v":7116780,"d":"7,116,780"},null,{"v":7116780,"d":"7,116,780"}]

{"sheet":"2部门收入总表","index":3,"n_rows":24,"n_cols":13,"rows_kept":24,"merged":[[0,11,0,12],[1,0,1,12],[2,0,2,6],[2,11,2,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["表二"]
["2018年部门收入总表"]
["单位名称：湘乡市文化旅游体育局",{"$nulls":10},"金额单位：元"]
["科目编码",null,null,"单位名称(功能分类科目名称)","项目名称","总计","一般公共预算拨款收入","政府性基金拨款收入","纳入专户管理的非税收入拨款收入","未纳入专户管理的非税收入拨款收入","上级补助收入","附属单位缴款","备注"]
["类","款","项"]
["**","**","**","**","**",{"v":7006780,"d":"7,006,780"},{"v":6616780,"d":"6,616,780"},0,0,0,{"v":500000,"d":"500,000"},0]
["208","05","02","事业单位离退休","离退休费",{"v":44784,"d":"44,784"},{"v":44784,"d":"44,784"}]
["208","27","02","工伤保险","工伤保险",{"v":10679,"d":"10,679"},{"v":10679,"d":"10,679"}]
["208","05","07","社会保障和就业支出","养老保险",{"v":632654,"d":"632,654"},{"v":632654,"d":"632,654"}]
["208","27","01","财政对失业保险基金的补助","失业保险",{"v":20485,"d":"20,485"},{"v":20485,"d":"20,485"}]
["210","11","02","事业单位医疗","医疗保险",{"v":268878,"d":"268,878"},{"v":268878,"d":"268,878"}]
["221","02","01","住房公积金","住房公积金",{"v":316218,"d":"316,218"},{"v":316218,"d":"316,218"}]
["208","08","01","死亡抚恤","抚恤金",720,720]
["207","01","01","行政运行","人员基本支出",{"v":3162184,"d":"3,162,184"},{"v":3162184,"d":"3,162,184"}]
["207","01","02","一般行政管理事务","商品服务支出",{"v":730178,"d":"730,178"},{"v":730178,"d":"730,178"}]
["207","01","02","一般行政管理事务","公共文化服务体系建设",{"v":80000,"d":"80,000"},{"v":190000,"d":"190,000"}]
["207","03","02","一般行政管理事务","武术进校园",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
["207","01","02","一般行政管理事务","扫黄打非",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"}]
["207","01","02","一般行政管理事务","非遗保护",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"}]
["207","03","02","一般行政管理事务","全民健身事业建设、设施建设费",{"v":250000,"d":"250,000"},{"v":250000,"d":"250,000"}]
["207","03","02","一般行政管理事务","13个体育协会经费",{"v":90000,"d":"90,000"},{"v":90000,"d":"90,000"}]
["207","01","02","一般行政管理事务","户户通后续管理经费",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
["207","01","02","一般行政管理事务","欢乐潇湘",{"v":700000,"d":"700,000"},{"v":200000,"d":"200,000"},{"$nulls":3},{"v":500000,"d":"500,000"}]
["207","01","02","一般行政管理事务","春晚",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"}]

{"sheet":"3部门支出总表","index":4,"n_rows":25,"n_cols":11,"rows_kept":25,"merged":[[1,0,1,10],[2,0,2,3],[2,9,2,10],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["表三"]
["2018年部门支出总表"]
["单位名称：湘乡市文化旅游体育局",{"$nulls":8},"金额单位：元"]
["科目编码",null,null,"单位名称(功能分类科目名称)","项目名称","总计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对下级单位补助支出"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,6]
[{"$nulls":5},{"v":7006780,"d":"7,006,780"},{"v":5186780,"d":"5,186,780"},{"v":1930000,"d":"1,930,000"}]
["208","05","02","事业单位离退休","离退休费",{"v":44784,"d":"44,784"},{"v":44784,"d":"44,784"}]
["208","27","02","工伤保险","工伤保险",{"v":10679,"d":"10,679"},{"v":10679,"d":"10,679"}]
["208","05","07","社会保障和就业支出","养老保险",{"v":632654,"d":"632,654"},{"v":632654,"d":"632,654"}]
["208","27","01","财政对失业保险基金的补助","失业保险",{"v":20485,"d":"20,485"},{"v":20485,"d":"20,485"}]
["210","11","02","事业单位医疗","医疗保险",{"v":268878,"d":"268,878"},{"v":268878,"d":"268,878"}]
["221","02","01","住房公积金","住房公积金",{"v":316218,"d":"316,218"},{"v":316218,"d":"316,218"}]
["208","08","01","死亡抚恤","抚恤金",720,720]
["207","01","01","行政运行","人员基本支出",{"v":3162184,"d":"3,162,184"},{"v":3162184,"d":"3,162,184"}]
["207","01","02","一般行政管理事务","商品服务支出",{"v":730178,"d":"730,178"},{"v":730178,"d":"730,178"}]
["207","01","02","一般行政管理事务","公共文化服务体系建设",{"v":80000,"d":"80,000"},null,{"v":190000,"d":"190,000"}]
["207","01","02","一般行政管理事务","武术进校园",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
["207","01","02","一般行政管理事务","扫黄打非",{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"}]
["207","01","02","一般行政管理事务","非遗保护",{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"}]
["207","01","02","一般行政管理事务","全民健身事业建设、设施建设费",{"v":250000,"d":"250,000"},null,{"v":250000,"d":"250,000"}]
["207","01","02","一般行政管理事务","13个体育协会经费",{"v":90000,"d":"90,000"},null,{"v":90000,"d":"90,000"}]
["207","01","02","一般行政管理事务","户户通后续管理经费",{"v":200000,"d":"200,000"},null,{"v":200000,"d":"200,000"}]
["207","01","02","一般行政管理事务","欢乐潇湘",{"v":700000,"d":"700,000"},null,{"v":700000,"d":"700,000"}]
["207","01","02","一般行政管理事务","春晚",{"v":300000,"d":"300,000"},null,{"v":300000,"d":"300,000"}]

{"sheet":"4财政拨款收支总表 ","index":5,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[2,0,2,2]],"flags":["formulas_cached_only"]}
["表四"]
["2018年财政拨款收支总表"]
["单位名称：湘乡市文化旅游体育局",{"$nulls":4},"金额单位:元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["一、本年收入",{"v":6616780,"d":"6,616,780"},"    一、一般公共服务支出",0,0,0]
["（一）一般公共预算拨款",{"v":6616780,"d":"6,616,780"},"    二、外交支出",0,0,0]
["（二）政府性基金预算拨款",null,"    三、国防支出",0,null,0]
[null,null,"    四、公共安全支出",0,null,0]
["二、上年结转",null,"    五、教育支出",0,null,0]
["（一）一般公共预算拨款",null,"    六、科学技术支出",0,null,0]
["（二）政府性基金预算拨款",null,"    七、文化体育与传媒支出",{"v":5322362,"d":"5,322,362"},{"v":5322362,"d":"5,322,362"},0]
[null,null,"    八、社会保障和就业支出",{"v":678158,"d":"678,158"},{"v":678158,"d":"678,158"},0]
[null,null,"    九、医疗卫生与计划生育支出",{"v":300042,"d":"300,042"},{"v":300042,"d":"300,042"},0]
[null,null,"    十、节能环保支出",null,null,0]
[null,null,"    十一、城乡社区支出",null,null,0]
[null,null,"    十二、农林水事务支出",null,null,0]
[null,null,"    十三、交通运输支出",null,null,0]
[null,null,"    十四、资源勘探信息等支出",null,null,0]
[null,null,"    十五、商业服务业等支出",null,null,0]
[null,null,"    十六、金融支出",null,null,0]
[null,null,"    十七、援助其他地区支出",null,null,0]
[null,null,"    十八、国土海洋气象等支出",null,null,0]
[null,null,"    十九、住房保障支出",{"v":316218,"d":"316,218"},{"v":316218,"d":"316,218"},0]
[null,null,"    二十、粮油物资储备支出",0,0,0]
[null,null,"    二十一、预备费",0,0,0]
[null,null,"    二十二、国债还本付息支出",0,0,0]
[null,null,"    二十三、其他支出",0,0]
[null,null,"    二十四、转移性支出",0,0]
["本 年 收 入 合 计",{"v":6616780,"d":"6,616,780"},"本　年　支　出　合　计",{"v":6616780,"d":"6,616,780"},{"v":6616780,"d":"6,616,780"},0]

{"sheet":"5一般公共预算支出表（政府预算支出经济分类）","index":6,"n_rows":70,"n_cols":7,"rows_kept":70,"merged":[[1,0,1,6],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["表五"]
["2018年预算支出表(政府预算支出经济分类）"]
["编制单位：湘乡市文化旅游体育局",{"$nulls":5},"金额单位：元"]
["科目编码",null,"科目名称","合计","基本支出","项目支出","备注"]
["类","款"]
[501,null,"机关工资福利支出 ",{"v":1900325,"d":"1,900,325"},{"v":1900325,"d":"1,900,325"},0]
[null,"01","工资奖金津补贴 ",{"v":1263208,"d":"1,263,208"},{"v":1263208,"d":"1,263,208"}]
[null,"02","社会保障缴费 ",{"v":320899,"d":"320,899"},{"v":320899,"d":"320,899"}]
[null,"03","住房公积金 ",{"v":316218,"d":"316,218"},{"v":316218,"d":"316,218"}]
[null,99,"其他工资福利支出 ",0]
[502,null,"机关商品和服务支出 ",{"v":730179,"d":"730,179"},{"v":730179,"d":"730,179"},0]
[null,"01","办公经费 ",{"v":486935,"d":"486,935"},{"v":486935,"d":"486,935"}]
[null,"02","会议费 ",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
[null,"03","培训费 ",0]
[null,"04","专用材料购置费 ",0]
[null,"05","委托业务费 ",0]
[null,"06","公务接待费 ",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
[null,"07","因公出国（境）费用 ",0]
[502,"08","公务用车运行维护费 ",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]
[null,"09","维修（护）费",0]
[null,"99","其他商品和支出",{"v":63244,"d":"63,244"},{"v":63244,"d":"63,244"}]
[503,null,"机关资本性支出（一）",0,0]
[null,"01","房屋建筑物构建 ",0]
[null,"02","基础设施建设",0]
[null,"03","公务用车购置 ",0]
[null,"05","土地征迁补尝和安置支出",0]
[null,"06","设备购置 ",0]
[null,"07","大型修缮 ",0]
[null,"99","其他资本性支出",0]
[504,null,"机关资本性支出（二）",0]
[null,"01","房屋建筑物构建 ",0]
[null,"02","基础设施建设",0]
[null,"03","公务用车购置",0]
[null,"04","设备购置 ",0]
[null,"05","大型修缮 ",0]
[null,"99","其他资本性支出 ",0]
[505,null,"对事业单位经常性补助 ",{"v":4340772,"d":"4,340,772"},{"v":2510772,"d":"2,510,772"},{"v":1830000,"d":"1,830,000"}]
[null,"01","工资福利支出 ",{"v":2780772,"d":"2,780,772"},{"v":2510772,"d":"2,510,772"},{"v":270000,"d":"270,000"}]
[null,"02","商品和服务支出 ",{"v":1560000,"d":"1,560,000"},null,{"v":1560000,"d":"1,560,000"},"含党建工作经费63244元"]
[null,"99","其他对事业单位补助 ",0]
[506,null,"对事业单位资本性补助 ",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[null,"01","资本性支出（一） ",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[null,"02","资本性支出（二） ",0]
[507,null,"对企业补助 ",0]
[null,"01","费用补贴 ",0]
[null,"02","利息补贴 ",0]
[null,"99","其他对企业补助 ",0]
[508,null,"对企业资本性支出 ",0]
[null,"01","对企业资本性支出（一） ",0]
[null,"02","对企业资本性支出（二） ",0]
[509,null,"对个人和家庭的补助 ",{"v":45504,"d":"45,504"},{"v":45504,"d":"45,504"},0]
[null,"01","社会福利和救助 ",0]
[null,"02","助学金 ",0]
[null,"03","个人农业生产补贴 ",0]
[null,"05","离退休费 ",{"v":44784,"d":"44,784"},{"v":44784,"d":"44,784"}]
[null,"99","其他对个人和家庭补助 ",720,720]
[510,null,"对社会保障基金补助 ",0]
[null,"02","对社会保险基金补助 ",0]
[null,"03","补充全国社会保障基金 ",0]
[511,null,"债务利息及费用支出",0]
[null,"01","国内债务付息",0]
[null,"02","国外债务付息",0]
[null,"03","国内债务发行费用 ",0]
[null,"04","国外债务发行费用 ",0]
[599,null,"其他支出 ",0]
[null,"06","赠与 ",0]
[null,"07","国家赔偿费用支出",0]
[null,"08","对民间非营利组织和群众性自治组织补贴",0]
[null,"99","其他支出 ",0]
[null,null,"合计",{"v":7116780,"d":"7,116,780"},{"v":5186780,"d":"5,186,780"},{"v":1930000,"d":"1,930,000"}]

{"sheet":"6一般公共预算基本支出表 (部门预算支出经济分类)","index":7,"n_rows":112,"n_cols":7,"rows_kept":112,"merged":[[1,0,1,6],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["表六"]
["2018年预算支出表(部门预算支出经济分类）"]
["编制单位：湘乡市文化旅游体育局",{"$nulls":5},"金额单位：元"]
["科目编码",null,"科目名称","合计","基本支出","项目支出","备注"]
["类","款"]
[301,null,"工资福 利支出 ",{"v":4681097,"d":"4,681,097"},{"v":4411097,"d":"4,411,097"},{"v":270000,"d":"270,000"}]
[null,"01","基本工资 ",{"v":1848936,"d":"1,848,936"},{"v":1848936,"d":"1,848,936"}]
[null,"02 ","津贴补贴 ",{"v":452544,"d":"452,544"},{"v":452544,"d":"452,544"}]
[null,"03","奖金 ",{"v":63148,"d":"63,148"},{"v":63148,"d":"63,148"}]
[null,"06","伙食补助费 ",0]
[null,"07","绩效工资 ",{"v":797556,"d":"797,556"},{"v":797556,"d":"797,556"}]
[null,"08","机关事业单位基本养老保险缴费",{"v":632654,"d":"632,654"},{"v":632654,"d":"632,654"}]
[null,"09","职业年金缴费 ",0]
[null,"10","职工基本医疗保险缴费",{"v":268878,"d":"268,878"},{"v":268878,"d":"268,878"}]
[null,"11","公务员医疗补助缴费",0]
[null,"12","其他社会保障缴费",{"v":31163,"d":"31,163"},{"v":31163,"d":"31,163"}]
[null,"13","住房公积金 ",{"v":316218,"d":"316,218"},{"v":316218,"d":"316,218"}]
[null,"14","医疗费 ",0]
[null,"99","其他工资福利支出",{"v":270000,"d":"270,000"},null,{"v":270000,"d":"270,000"}]
[302,null,"商 品 和 服务支 出 ",{"v":2290179,"d":"2,290,179"},{"v":730179,"d":"730,179"},{"v":1560000,"d":"1,560,000"}]
[null,"01","办公费 ",{"v":70000,"d":"70,000"},{"v":40000,"d":"40,000"},{"v":30000,"d":"30,000"}]
[null,"02","印刷费 ",{"v":149956,"d":"149,956"},{"v":49956,"d":"49,956"},{"v":100000,"d":"100,000"}]
[null,"03","咨询费 ",0]
[null,"04","手续费 ",0]
[null,"05","水费 ",{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
[null,"06","电费 ",{"v":80000,"d":"80,000"},{"v":30000,"d":"30,000"},{"v":50000,"d":"50,000"}]
[null,"07","邮电费 ",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"}]
[null,"08","取暖费 ",0]
[null,"09","物业管理费 ",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"}]
[null,"11","差旅费 ",{"v":60000,"d":"60,000"},null,{"v":60000,"d":"60,000"}]
[null,"12","因公出国（境）费用",0]
[null,"13","维修(护) 费 ",{"v":150000,"d":"150,000"},null,{"v":150000,"d":"150,000"}]
[null,"14","租赁费 ",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[null,"15","会议费 ",{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":30000,"d":"30,000"}]
[null,"16","培训费 ",{"v":180000,"d":"180,000"},null,{"v":180000,"d":"180,000"}]
[null,"17","公务接待费 ",{"v":260000,"d":"260,000"},{"v":100000,"d":"100,000"},{"v":160000,"d":"160,000"}]
[null,"18","专用材料费 ",{"v":150000,"d":"150,000"},null,{"v":150000,"d":"150,000"}]
[null,"24","被装购置费 ",0]
[null,"15","专用燃料费 ",0]
[null,"26","劳务费 ",{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"}]
[null,"27","委托业务费 ",{"v":360000,"d":"360,000"},null,{"v":360000,"d":"360,000"}]
[302,"28","工会经费 ",{"v":63244,"d":"63,244"},{"v":63244,"d":"63,244"}]
[null,"29","福利费 ",{"v":79055,"d":"79,055"},{"v":79055,"d":"79,055"}]
[null,"31","公务用车运行维护费",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]
[null,"39","其他交通费用",{"v":204680,"d":"204,680"},{"v":124680,"d":"124,680"},{"v":80000,"d":"80,000"}]
[null,"40","税金及附加费用 ",0]
[null,"99","其他商品和服务支出 ",{"v":103244,"d":"103,244"},{"v":63244,"d":"63,244"},{"v":40000,"d":"40,000"},"含党建工作经费63244元"]
[303,null,"对个人和家庭的补助",{"v":45504,"d":"45,504"},{"v":45504,"d":"45,504"},0]
[null,"01","离休费 ",{"v":44784,"d":"44,784"},{"v":44784,"d":"44,784"}]
[null,"02","退休费 ",0]
[null,"03","退职（役）费",0]
[null,"04","抚恤金 ",0]
[null,"05","生活补助 ",0]
[null,"06","救济费 ",0]
[null,"07","医疗费补助 ",0]
[303,"08","助学金 ",0]
[null,"09","奖励金 ",0]
[null,"10","个人农业生产补贴 ",0]
[null,"99","其他对个人和家庭的补助 ",720,720]
[307,null,"债务利息及费用支出 ",0]
[null,"01","国内债务付息 ",0]
[null,"02","国外债务付息 ",0]
[null,"03","国内债务发行费用 ",0]
[null,"04","国外债务发行费用 ",0]
[309,null,"资本性支出（基本建设） ",0]
[null,"01","房屋建筑物购建 ",0]
[null,"02","办公设备购置 ",0]
[null,"03","专用设备购置 ",0]
[null,"05","基础设施建设 ",0]
[null,"06","大型修缮 ",0]
[null,"07","信息网络及软件购置更新 ",0]
[null,"08","物资储备 ",0]
[309,"13","公务用车购置 ",0]
[null,"19","其他交通工具购置 ",0]
[null,"21","文物和陈列品购置 ",0]
[null,"22","无形资产购置 ",0]
[null,"99","其他基本建设支出 ",0]
[310,null,"资本性支出 ",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"}]
[null,"01","房屋建筑物购建 ",0]
[null,"02","办公设备购置 ",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[null,"03","专用设备购置 ",0]
[null,"05","基础设施建设 ",0]
[null,"06","大型修缮 ",0]
[null,"07","信息网络及软件购置更新",0]
[null,"08","物资储备 ",0]
[null,"09","土地补偿 ",0]
[null,"10","安置补助 ",0]
[null,"11","地上附着物和青苗补偿 ",0]
[null,"12","拆迁补偿 ",0]
[null,"13","公务用车购置 ",0]
[null,"19","其他交通工具购置 ",0]
[null,"21","文物和陈列品购置 ",0]
[310,"22","无形资产购置 ",0]
[null,"99","其他资本性支出 ",0]
[311,null,"对企业补助（基本建设） ",0]
[null,"01","资本金注入 ",0]
[null,"99","其他对企业补助 ",0]
[312,null,"对企 业 补助 ",0]
[null,"01","资本金注入 ",0]
[null,"03","政府投资基 金股权投资",0]
[null,"04","费用补贴 ",0]
[null,"05","利息补贴 ",0]
[null,"99","其他对企业补助 ",0]
[313,null,"对 社会 保障基金补助",0]
[null,"02","对社会保险基金补助 ",0]
[null,"03","补充全国社保基金",0]
[399,null,"其 他支出 ",0]
[null,"06","赠与 ",0]
[null,"07","国家赔偿费用支出",0]
[null,"08","对民间非营利组织和群众性自治组织补贴",0]
[null,"99","其他支出 ",0]
[null,null,"合计",{"v":7116780,"d":"7,116,780"},{"v":5186780,"d":"5,186,780"},{"v":1930000,"d":"1,930,000"}]

{"sheet":"7政府性基金支出表","index":8,"n_rows":15,"n_cols":13,"rows_kept":15,"merged":[[1,0,1,12],[2,0,2,3],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
["表七"]
["2018年部门政府性基金预算支出表"]
["单位名称：湘乡市文化旅游体育局",{"$nulls":11},"金额单位：元"]
["科目编码",null,null,"单位名称(功能分类科目名称)","项目名称","总计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","业务性专项","项目性专项"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":3},"此表无数据"]
{"$rows_empty":7}
[{"$nulls":3},"合计",null,0,0,0,0,0,0,0,0]

{"sheet":"8“三公”经费预算表","index":9,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[1,0,1,6],[3,0,4,0],[3,1,3,3],[3,4,3,6]],"flags":["formulas_cached_only"]}
["表八"]
["2018年公共财政拨款“三公”经费及会议费预算表"]
["编制单位：湘乡市文化旅游体育局",{"$nulls":5},"金额 单位：元            "]
["项目","2017年预算数",null,null,"2018年预算数"]
[null,"合计","基本支出","项目支出","合计","基本支出","项目支出"]
["合计",{"v":370000,"d":"370,000"},{"v":180000,"d":"180,000"},{"v":190000,"d":"190,000"},{"v":370000,"d":"370,000"},{"v":180000,"d":"180,000"},{"v":190000,"d":"190,000"}]
["1.因公出国（境）费用",0,null,null,0]
["2.公务接待费",{"v":260000,"d":"260,000"},{"v":100000,"d":"100,000"},{"v":160000,"d":"160,000"},{"v":260000,"d":"260,000"},{"v":100000,"d":"100,000"},{"v":160000,"d":"160,000"}]
["3.公务用车费",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},null,{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]
["其中：（1）公务用车运行维护费",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},null,{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]
["      （2）公务用车购置",0,null,null,0]
["4、会议费",{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":30000,"d":"30,000"},{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":30000,"d":"30,000"}]

{"sheet":"9项目支出明细表","index":10,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["表九"]
["专项支出明细表"]
[{"$nulls":5},"金额单位：元"]
["单位名称","功能科目",null,null,"项目名称","金额"]
[]
["**","类","款","项","合   计",{"v":1930000,"d":"1,930,000"}]
["湘乡市文化旅游体育局","207","01","01","公共文化服务体系建设",{"v":190000,"d":"190,000"}]
["湘乡市文化旅游体育局","207","01","01","武术进校园",{"v":100000,"d":"100,000"}]
["湘乡市文化旅游体育局","207","01","01","扫黄打非",{"v":50000,"d":"50,000"}]
["湘乡市文化旅游体育局","207","01","01","非遗保护",{"v":50000,"d":"50,000"}]
["湘乡市文化旅游体育局","207","01","01","全民健身事业建设、设施建设费",{"v":250000,"d":"250,000"}]
["湘乡市文化旅游体育局","207","01","01","13个体育协会经费",{"v":90000,"d":"90,000"}]
["湘乡市文化旅游体育局","207","01","01","户户通后续管理经费",{"v":200000,"d":"200,000"}]
["湘乡市文化旅游体育局","207","01","01","欢乐潇湘",{"v":700000,"d":"700,000"}]
["湘乡市文化旅游体育局","207","01","01","春晚",{"v":300000,"d":"300,000"}]

{"sheet":"10政府采购预算表","index":11,"n_rows":9,"n_cols":22,"rows_kept":9,"merged":[[1,0,1,21],[3,0,5,0],[3,1,3,2],[3,3,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,21],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,8,5,8],[4,9,4,13],[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],[22,0,22,4]],"flags":["formulas_cached_only"]}
["表十"]
["2018年政府采购预算表"]
["编制单位：湘乡市文化旅游体育局",{"$nulls":20},"金额单位：元"]
["单位名称","预算科目",null,"项  目",null,"规 格 要 求","数量 ","计量单位","资     金     来     源"]
[null,"代码","名称","采购项目","采购品目",{"$nulls":3},"总计","公共预算财政拨款（补助）",{"$nulls":4},"基金预算财政拨款(补助)","专项收入和成品油税改经费  拨    款","财政代管资金专户 拨    款","事业单位经营服务收入","单位结余","其他收入","上级补助收入","附属单位上缴收入"]
[{"$nulls":9},"小计","预算拨    款补助","罚没款     收  入","行政性收费收入","国有资源有偿使用收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["湘乡市文化旅游体育局",null,null,"临聘人员6人",{"$nulls":4},{"v":129600,"d":"129,600"},{"v":129600,"d":"129,600"},{"v":129600,"d":"129,600"}]
["湘乡市文化旅游体育局",null,null,"体育中心物业",{"$nulls":4},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]

{"sheet":"11非税收入表 ","index":12,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,3]],"flags":["formulas_cached_only"]}
["表十一"]
["2018年非税收入预算表"]
["编制单位：湘乡市文化旅游体育局",null,null,"金额单位:元"]
["纳入公共财政预算管理的非税收入"]
["项         目","本年预计收入","部门预算中纳入的非税收入","备注"]
["一、纳入公共财政预算管理的非税收入",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0]
["      （1）专项收入",0,0,0]
["      （2）行政事业性收费收入",0,0,0]
["      （3）罚没收入",{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},0]
["      （4）国有资本经营收入",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0]
["      （5）国有资源（资产）有偿使用收入",0,0,0]
["      （6）其他收入",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0]
["二、政府性基金收入",null,0,0]
["三、纳入财政专户管理的收入",null,0,0]
["    1.教育收费收入",null,0,0]
["    2.其他收入",null,0,0]
["四、未纳入财政专户管理的收入",null,0,0]
["    1.事业收入",null,0,0]
["    2.经营收入",null,0,0]
["    3.其他收入",null,0,0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[]
[]
["本 年 收 入 合 计",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0]

{"sheet":"12非税收入安排的支出表","index":13,"n_rows":29,"n_cols":3,"rows_kept":29,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
["表十二"]
["2018年部门预算中非税收入安排的支出表"]
["编制单位：湘乡市文化旅游体育局",null,"金额单位:元"]
["项         目","数额","备注"]
["    一、一般公共服务支出",null,0]
["    二、外交支出",null,0]
["    三、国防支出",null,0]
["    四、公共安全支出",null,0]
["    五、教育支出",null,0]
["    六、科学技术支出",null,0]
["    七、文化体育与传媒支出",{"v":300000,"d":"300,000"},0]
["    八、社会保障和就业支出",null,0]
["    九、医疗卫生与计划生育支出",null,0]
["    十、节能环保支出",null,0]
["    十一、城乡社区支出",null,0]
["    十二、农林水事务支出",null,0]
["    十三、交通运输支出",null,0]
["    十四、资源勘探信息等支出",null,0]
["    十五、商业服务业等支出",null,0]
["    十六、金融支出",null,0]
["    十七、援助其他地区支出",null,0]
["    十八、国土海洋气象等支出",null,0]
["    十九、住房保障支出",null,0]
["    二十、粮油物资储备支出",null,0]
["    二十一、预备费",null,0]
["    二十二、国债还本付息支出",null,0]
["    二十三、其他支出"]
["    二十四、转移性支出"]
["本　年　支　出　合　计",{"v":300000,"d":"300,000"},0]

{"sheet":"13政府购买服务预算表","index":14,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[1,0,1,15],[2,14,2,15],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,15],[4,7,5,7],[4,8,4,10],[4,11,5,11],[4,13,4,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
["表十三"]
["政府购买服务项目支出（预算）表"]
["编制单位：湘乡市文化旅游体育局",{"$nulls":13},"金额单位：元"]
["单位名称","单位代码","支出功能科目名称","支出功能科目  编码","采购品目名称","采购品目代码","购买服务内容","购买服务金额"]
[{"$nulls":7},"合计","一般公共预算拨款",null,null,"政府性基  金","专户","上级财政补助",null,"其他资金"]
[{"$nulls":8},"小计","经费拨款","纳入一般公共预算管理的非税收入",null,"管理的非税收  入","公共财政补助","政府性基金补  助"]
["湘乡市文化旅游体育局","11430381MB109781XQ","文化体育与传媒支出",null,"政府履职所需辅助性事项-机关后勤服务-办公区域物业服务","E0203","体育中心物业",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]