{"text_format":"2","workbook":"xls","n_sheets":9,"sheets":["部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","部门预算一般公共预算财政拨款支出表","部门预算政府基金预算财政拨款支出表","部门预算一般公共预算财政拨款基本支出表","部门预算国有资本经营预算财政拨款支出表","部门预算财政拨款“三公”经费支出表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算收支总表","index":0,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,2],[2,1,2,2],[2,3,2,4],[2,0,3,0]],"flags":["formulas_cached_only"]}
["部门预算收支总表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",null,null,"预算年度：2018","金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","预算数","项    目","预算数"]
["栏次","1","2",3,"4"]
[6,"一、财政拨款收入",1420.64,"一、一般公共服务支出",0]
[7,"二、上级拨款收入",0,"二、外交支出",0]
[8,"三、事业收入",0,"三、国防支出",0]
[9,"    其中：财政专户收入",0,"四、公共安全支出",0]
[10,"四、经营收入",0,"五、教育支出",0]
[11,"五、附属单位上缴收入",0,"六、科学技术支出",0]
[12,"六、其他收入",0,"七、文化体育与传媒支出",1404.64]
[13,"","","八、社会保障和就业支出",0]
[14,"","","九、医疗卫生与计划生育支出",0]
[15,"","","十、节能环保支出",0]
[16,"","","十一、城乡社区支出",0]
[17,"","","十二、农林水支出",0]
[18,"","","十三、交通运输支出",0]
[19,"","","十四、资源勘探信息等支出",0]
[20,"","","十五、商业服务业等支出",0]
[21,"","","十六、金融支出",0]
[22,"","","十七、援助其他地区支出",0]
[23,"","","十八、国土海洋气候等支出",0]
[24,"","","十九、住房保障支出",0]
[25,"","","二十、粮油物资储备支出",0]
[26,"","","二十一、国债还本付息支出",0]
[27,"","","二十二、其他支出",16]
[28,"        本年收入合计",1420.64,"        本年支出合计",1420.64]
[29,"    用事业基金弥补收支差额",0,"    结余分配",0]
[30,"    年初结转和结余",0,"    年末结转和结余",0]
[31,"            合计",1420.64,"            合计",1420.64]

{"sheet":"部门预算收入总表","index":1,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,1,2,2],[2,6,2,7],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["部门预算收入总表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",{"$nulls":6},"预算年度：2018",null,"金额单位：万元"]
["序号","科目",null,"本年收入合计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位上缴收入","其他收入"]
[null,"功能分类科目编码","科目名称",null,null,null,"小计","其中：财政专户收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[6,"","合计",1420.64,1420.64,0,0,0,0,0,0]
[7,"207","文化体育与传媒支出",1404.64,1404.64,0,0,0,0,0,0]
[8,"20701","文化",1169.65,1169.65,0,0,0,0,0,0]
[9,"2070101","行政运行",592.15,592.15,0,0,0,0,0,0]
[10,"2070106","艺术表演场所",80,80,0,0,0,0,0,0]
[11,"2070107","艺术表演团体",133,133,0,0,0,0,0,0]
[12,"2070109","群众文化",20,20,0,0,0,0,0,0]
[13,"2070111","文化创作与保护",305,305,0,0,0,0,0,0]
[14,"2070199","其他文化支出",39.5,39.5,0,0,0,0,0,0]
[15,"20707","国家电影事业发展专项资金及对应专项债务收入安排的支出",3,3,0,0,0,0,0,0]
[16,"2070702","资助城市影院",3,3,0,0,0,0,0,0]
[17,"20799","其他文化体育与传媒支出",231.99,231.99,0,0,0,0,0,0]
[18,"2079999","其他文化体育与传媒支出",231.99,231.99,0,0,0,0,0,0]
[19,"229","其他支出",16,16,0,0,0,0,0,0]
[20,"22960","彩票公益金及对应专项债务收入安排的支出",16,16,0,0,0,0,0,0]
[21,"2296003","用于体育事业的彩票公益金支出",16,16,0,0,0,0,0,0]

{"sheet":"部门预算支出总表","index":2,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,1,2,2],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]],"flags":["formulas_cached_only"]}
["部门预算支出总表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",{"$nulls":4},"预算年度：2018",null,"金额单位：万元"]
["序号","科目",null,"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5","6","7","8"]
[6,"","合计",1420.64,511.78,908.86,0,0,0]
[7,"207","文化体育与传媒支出",1404.64,511.78,892.86,0,0,0]
[8,"20701","文化",1169.65,511.78,657.87,0,0,0]
[9,"2070101","行政运行",592.15,511.78,80.37,0,0,0]
[10,"2070106","艺术表演场所",80,0,80,0,0,0]
[11,"2070107","艺术表演团体",133,0,133,0,0,0]
[12,"2070109","群众文化",20,0,20,0,0,0]
[13,"2070111","文化创作与保护",305,0,305,0,0,0]
[14,"2070199","其他文化支出",39.5,0,39.5,0,0,0]
[15,"20707","国家电影事业发展专项资金及对应专项债务收入安排的支出",3,0,3,0,0,0]
[16,"2070702","资助城市影院",3,0,3,0,0,0]
[17,"20799","其他文化体育与传媒支出",231.99,0,231.99,0,0,0]
[18,"2079999","其他文化体育与传媒支出",231.99,0,231.99,0,0,0]
[19,"229","其他支出",16,0,16,0,0,0]
[20,"22960","彩票公益金及对应专项债务收入安排的支出",16,0,16,0,0,0]
[21,"2296003","用于体育事业的彩票公益金支出",16,0,16,0,0,0]

{"sheet":"部门预算财政拨款收支总表","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,1,2,2],[2,3,2,7],[2,0,3,0]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",null,null,null,"预算年度：2018",null,"金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","金额","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","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[6,"一、一般公共预算财政拨款",1401.64,"一、一般公共服务支出",0,0,0,0]
[7,"二、政府性基金预算财政拨款",19,"二、外交支出",0,0,0,0]
[8,"三、国有资本经营预算财政拨款",0,"三、国防支出",0,0,0,0]
[9,"","","四、公共安全支出",0,0,0,0]
[10,"","","五、教育支出",0,0,0,0]
[11,"","","六、科学技术支出",0,0,0,0]
[12,"","","七、文化体育与传媒支出",1404.64,1401.64,3,0]
[13,"","","八、社会保障和就业支出",0,0,0,0]
[14,"","","九、医疗卫生与计划生育支出",0,0,0,0]
[15,"","","十、节能环保支出",0,0,0,0]
[16,"","","十一、城乡社区支出",0,0,0,0]
[17,"","","十二、农林水支出",0,0,0,0]
[18,"","","十三、交通运输支出",0,0,0,0]
[19,"","","十四、资源勘探信息等支出",0,0,0,0]
[20,"","","十五、商业服务业等支出",0,0,0,0]
[21,"","","十六、金融支出",0,0,0,0]
[22,"","","十七、援助其他地区支出",0,0,0,0]
[23,"","","十八、国土海洋气候等支出",0,0,0,0]
[24,"","","十九、住房保障支出",0,0,0,0]
[25,"","","二十、粮油物资储备支出",0,0,0,0]
[26,"","","二十一、国债还本付息支出",0,0,0,0]
[27,"","","二十二、其他支出",16,0,16,0]
[28,"        本年收入合计",1420.64,"        本年支出合计",1420.64,1401.64,19,0]
[29,"    年初财政拨款结转和结余",0,"    年末结转和结余",0,0,0,0]
[30,"            合计",1420.64,"            合计",1420.64,1401.64,19,0]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",null,null,null,"预算年度：2018","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[6,"","合计",1401.64,511.78,889.86]
[7,"207","文化体育与传媒支出",1401.64,511.78,889.86]
[8,"20701","文化",1169.65,511.78,657.87]
[9,"2070101","行政运行",592.15,511.78,80.37]
[10,"2070106","艺术表演场所",80,0,80]
[11,"2070107","艺术表演团体",133,0,133]
[12,"2070109","群众文化",20,0,20]
[13,"2070111","文化创作与保护",305,0,305]
[14,"2070199","其他文化支出",39.5,0,39.5]
[15,"20799","其他文化体育与传媒支出",231.99,0,231.99]
[16,"2079999","其他文化体育与传媒支出",231.99,0,231.99]

{"sheet":"部门预算政府基金预算财政拨款支出表","index":5,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",null,null,null,"预算年度：2018","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[6,"","合计",19,0,19]
[7,"207","文化体育与传媒支出",3,0,3]
[8,"20707","国家电影事业发展专项资金及对应专项债务收入安排的支出",3,0,3]
[9,"2070702","资助城市影院",3,0,3]
[10,"229","其他支出",16,0,16]
[11,"22960","彩票公益金及对应专项债务收入安排的支出",16,0,16]
[12,"2296003","用于体育事业的彩票公益金支出",16,0,16]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":6,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[2,3,2,5],[2,0,3,0]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",null,null,null,"预算年度：2018","金额单位：万元"]
["序号","科目",null,"基本支出"]
[null,"经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[6,"","合计",511.78,488.74,23.04]
[7,"301","工资福利支出",433.87,433.87,0]
[8,"30101","基本工资",185.12,185.12,0]
[9,"30102","津贴补贴★",37.74,37.74,0]
[10,"30103","奖金",4.01,4.01,0]
[11,"30107","绩效工资",108.53,108.53,0]
[12,"30108","机关事业单位基本养老保险缴费★",64.6,64.6,0]
[13,"30113","住房公积金",33.87,33.87,0]
[14,"302","商品和服务支出",23.04,0,23.04]
[15,"30201","办公费",2.66,0,2.66]
[16,"30208","取暖费",2.24,0,2.24]
[17,"30217","公务接待费",0.4,0,0.4]
[18,"30228","工会经费",3.7,0,3.7]
[19,"30229","福利费",4.8,0,4.8]
[20,"30231","公务用车运行维护费★",1.5,0,1.5]
[21,"30239","其他交通费用★",7.74,0,7.74]
[22,"303","对个人和家庭的补助",54.87,54.87,0]
[23,"30301","离休费",7.07,7.07,0]
[24,"30302","退休费",7.77,7.77,0]
[25,"30305","生活补助",2.43,2.43,0]
[26,"30399","其他对个人和家庭的补助",37.6,37.6,0]

{"sheet":"部门预算国有资本经营预算财政拨款支出表","index":7,"n_rows":9,"n_cols":6,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[8,1,8,5],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",null,null,null,"预算年度：2018","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次"]
[1]
[2]
[3]
[null,"注：无国有资本经营预算，空表列示。"]

{"sheet":"部门预算财政拨款“三公”经费支出表","index":8,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,4],[2,2,2,6],[2,0,3,0],[2,1,3,1]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表"]
["部门编码及名称：[139]沙河市文化广播电视新闻出版体育局",{"$nulls":4},"预算年度：2018","金额单位：万元"]
["序号","项  目","资金来源"]
[null,null,"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[6,"            合计",1.9,1.9,0,0,0]
[7,"一、因公出国（境）费",0,0,0,0,0]
[8,"二、公务用车购置及运维费",1.5,1.5,0,0,0]
[9,"    其中：公务用车购置费",0,0,0,0,0]
[10,"          公务用车运行费",1.5,1.5,0,0,0]
[11,"三、公务接待费",0.4,0.4,0,0,0]