{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算\"三公\"经费支出表","政府性基金预算支出表","部门收支总表","部门收入总表","部门支出总表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表1"]
["财政拨款收支总表"]
[{"$nulls":3},"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",{"v":10923.2,"d":"10,923.20"},"一、本年支出",{"v":10923.2,"d":"10,923.20"}]
["   经费拨款",{"v":10023.2,"d":"10,023.20"},"(一)一般公共服务支出"]
["   纳入一般公共预算管理的非税收入拨款",{"v":900,"d":"900.00"},"(二)国防支出"]
["二、政府性基金收入",null,"(三)公共安全支出",{"v":10923.2,"d":"10,923.20"}]
[null,null,"(四)教育支出"]
[null,null,"(五)科学技术支出"]
[null,null,"(六)文化体育与传媒支出"]
[null,null,"(七)社会保障和就业支出"]
[null,null,"(八)卫生健康支出"]
[null,null,"(九)节能环保支出"]
[null,null,"(十)城乡社区支出"]
[null,null,"(十一)农林水支出"]
[null,null,"(十二)交通运输支出"]
[null,null,"(十三)资源勘探信息等支出"]
[null,null,"(十四)商业服务业等支出"]
[null,null,"(十五)金融支出"]
[null,null,"(十六)自然资源海洋气象等支出"]
[null,null,"(十七)住房保障支出"]
[null,null,"(十八)粮油物资储备支出"]
[null,null,"(十九)灾害防治及应急管理支出"]
[null,null,"(二十)其他支出"]
["收 入 总计",{"v":10923.2,"d":"10,923.20"},"支 出 总 计",{"v":10923.2,"d":"10,923.20"}]

{"sheet":"一般公共预算支出表","index":1,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,0,1,6],[2,0,2,3],[3,0,3,3],[3,4,3,6],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表2"]
["一般公共预算支出表"]
[{"$nulls":6},"单位：万元"]
["功能分类科目",{"$nulls":3},"2021年预算数"]
["科目编码",null,null,"科目名称","小计","基本支出","项目支出"]
["","","","合计",{"v":10923.2,"d":"10923.20"},{"v":8201.7,"d":"8201.70"},{"v":2721.5,"d":"2721.50"}]
["204",null,null,"公共安全支出",{"v":10923.2,"d":"10923.20"},{"v":8201.7,"d":"8201.70"},{"v":2721.5,"d":"2721.50"}]
["204","02",null,"公安",{"v":10923.2,"d":"10923.20"},{"v":8201.7,"d":"8201.70"},{"v":2721.5,"d":"2721.50"}]
["204","02","01","行政运行",{"v":8201.7,"d":"8201.70"},{"v":8201.7,"d":"8201.70"}]
["204","02","02","一般行政管理事务",{"v":2706.5,"d":"2706.50"},null,{"v":2706.5,"d":"2706.50"}]
["204","02","20","执法办案",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门预算公开表3"]
["一般公共预算基本支出表"]
[{"$nulls":4},"单位：万元"]
["经济分类科目",null,"2021年预算数"]
["科目编码","科目名称","合计","人员经费","公用经费"]
["","合计",{"v":8201.7243,"d":"8,201.72"},{"v":6420.0873,"d":"6,420.09"},{"v":1781.637,"d":"1,781.64"}]
["301","工资福利支出",{"v":6372.7605,"d":"6,372.76"},{"v":6372.7605,"d":"6,372.76"}]
["30101","基本工资",{"v":1654.4,"d":"1,654.40"},{"v":1654.4,"d":"1,654.40"}]
["30102","地区性津贴",{"v":989.544,"d":"989.54"},{"v":989.544,"d":"989.54"}]
["30102","其他津补贴",{"v":965.808,"d":"965.81"},{"v":965.808,"d":"965.81"}]
["30103","十三个月工资",{"v":128.1055,"d":"128.11"},{"v":128.1055,"d":"128.11"}]
["30103","综治奖",{"v":227.6586,"d":"227.66"},{"v":227.6586,"d":"227.66"}]
["30103","年终绩效奖",{"v":726,"d":"726.00"},{"v":726,"d":"726.00"}]
["30103","绩效工资",{"v":87.5057,"d":"87.51"},{"v":87.5057,"d":"87.51"}]
["30108","机关事业单位基本养老保险缴费",{"v":604.7848,"d":"604.78"},{"v":604.7848,"d":"604.78"}]
["30110","职工基本医疗保险缴费",{"v":399.5,"d":"399.50"},{"v":399.5,"d":"399.50"}]
["30112","失业保险",{"v":25.7066,"d":"25.71"},{"v":25.7066,"d":"25.71"}]
["30112","工伤保险",{"v":20.5653,"d":"20.57"},{"v":20.5653,"d":"20.57"}]
["30112","生育保险",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30113","住房公积金",{"v":543.1776,"d":"543.18"},{"v":543.1776,"d":"543.18"}]
["302","商品和服务支出",{"v":1781.637,"d":"1,781.64"},null,{"v":1781.637,"d":"1,781.64"}]
["30201","办公费",{"v":48.2,"d":"48.20"},null,{"v":48.2,"d":"48.20"}]
["30202","印刷费",{"v":24.1,"d":"24.10"},null,{"v":24.1,"d":"24.10"}]
["30205","水费",9.64,null,9.64]
["30206","电费",38.56,null,38.56]
["30207","邮电费",9.64,null,9.64]
["30239","公务出行交通补助",324.84,null,324.84]
["30211","其他差旅费",28.92,null,28.92]
["30213","维修(护)费",{"v":24.1,"d":"24.10"},null,{"v":24.1,"d":"24.10"}]
["30215","会议费",{"v":24.1,"d":"24.10"},null,{"v":24.1,"d":"24.10"}]
["30216","培训费",{"v":24.1,"d":"24.10"},null,{"v":24.1,"d":"24.10"}]
["30217","公务接待费",{"v":48.2,"d":"48.20"},null,{"v":48.2,"d":"48.20"}]
["30228","工会经费",{"v":73.9542,"d":"73.95"},null,{"v":73.9542,"d":"73.95"}]
["30229","福利费",{"v":92.4428,"d":"92.44"},null,{"v":92.4428,"d":"92.44"}]
["30231","公务用车运行维护费",{"v":326.4,"d":"326.40"},null,{"v":326.4,"d":"326.40"}]
["30299","其他日常公用支出",684.44,null,684.44]
["30299","其他商品和服务支出",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["303","对个人和家庭的补助",null,{"v":47.3268,"d":"47.33"}]
["30304","抚恤金",null,{"v":32.6268,"d":"32.63"}]
["30305","生活补助",null,{"v":14.7,"d":"14.70"}]

{"sheet":"一般公共预算\"三公\"经费支出表","index":3,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[3,8,3,13],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,4,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"部门公开表4"]
["一般公共预算\"三公\"经费支出表"]
[{"$nulls":13},"单位：万元"]
["单位编码","单位名称","2020年预算数",{"$nulls":5},"2021年预算数"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费",{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
[null,null,1,2,3,4,5,6,1,2,3,4,5,6]
["","合计",{"v":50.9,"d":"50.90"},{"$nulls":4},{"v":50.9,"d":"50.90"},{"v":374.59999999999997,"d":"374.60"},null,{"v":326.4,"d":"326.40"},null,{"v":326.4,"d":"326.40"},{"v":48.2,"d":"48.20"}]
["121007","湘潭县公安局",{"v":50.9,"d":"50.90"},{"$nulls":4},{"v":50.9,"d":"50.90"},{"v":374.59999999999997,"d":"374.60"},null,{"v":326.4,"d":"326.40"},null,{"v":326.4,"d":"326.40"},{"v":48.2,"d":"48.20"}]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表5"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[null,null,"合计","基本支出","项目支出"]
[null,null,1,2,3]
[]
["备注：本部门无政府性基金安排的支出"]

{"sheet":"部门收支总表","index":5,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表6"]
["部门收支总表"]
[{"$nulls":3},"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",{"v":10923.2,"d":"10,923.20"},"一、一般公共服务支出"]
["    经费拨款",{"v":10023.2,"d":"10,023.20"},"二、公共安全支出",{"v":10923.2,"d":"10,923.20"}]
["   纳入一般公共预算管理的非税收入拨款",{"v":900,"d":"900.00"},"三、教育支出"]
["二、政府性基金拨款",null,"四、科学技术支出"]
["三、纳入专户管理的非税收入拨款",null,"五、文化体育与传媒支出"]
["四、上级专款",null,"六、社会保障和就业支出"]
["五、其他拨款",null,"七、卫生健康支出"]
[null,null,"八、节能环保支出"]
[null,null,"九、城乡社区支出"]
[null,null,"十、农林水支出"]
[null,null,"十一、交通运输支出"]
[null,null,"十二、资源勘探信息等支出"]
[null,null,"十三、商业服务业等支出"]
[null,null,"十四、金融支出"]
[null,null,"十五、自然资源海洋气象等支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十八、粮油物资储备支出"]
[null,null,"十九、灾害防治及应急管理支出"]
[null,null,"二十、其他支出"]
["    收入总计",{"v":10923.2,"d":"10,923.20"},"        支出总计",{"v":10923.2,"d":"10,923.20"}]

{"sheet":"部门收入总表","index":6,"n_rows":12,"n_cols":12,"rows_kept":12,"merged":[[1,0,1,11],[2,0,2,3],[3,0,3,3],[3,4,4,4],[3,5,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"部门公开表7"]
["部门收入总表"]
[{"$nulls":11},"单位：万元"]
["科目",{"$nulls":3},"合计","一般公共预算拨款",null,null,"政府性基金拨款","纳入专户管理的非税收入拨款","上级专款","其他拨款"]
["科目编码",null,null,"科目名称",null,"小计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
[{"$nulls":4},1,2,3,4,5,6,7,8]
["","","","合计",null,{"v":10923.2,"d":"10923.20"},{"v":10023.2,"d":"10023.20"},{"v":900,"d":"900.00"}]
["204",null,null,"公共安全支出",null,{"v":10923.2,"d":"10923.20"},{"v":10023.2,"d":"10023.20"},{"v":900,"d":"900.00"}]
["204","02",null,"公安",null,{"v":10923.2,"d":"10923.20"},{"v":10023.2,"d":"10023.20"},{"v":900,"d":"900.00"}]
["204","02","01","行政运行",null,{"v":8201.7,"d":"8201.70"},{"v":8201.7,"d":"8201.70"}]
["204","02","02","一般行政管理事务",null,{"v":2706.5,"d":"2706.50"},{"v":1806.5,"d":"1806.50"},{"v":900,"d":"900.00"}]
["204","02","20","执法办案",null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]

{"sheet":"部门支出总表","index":7,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[1,0,1,6],[2,0,2,1],[3,0,3,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表8"]
["部门支出总表"]
[{"$nulls":6},"单位：万元"]
["科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
["","","","合计",{"v":10923.2,"d":"10923.20"},{"v":8201.7,"d":"8201.70"},{"v":2721.5,"d":"2721.50"}]
["204",null,null,"公共安全支出",{"v":10923.2,"d":"10923.20"},{"v":8201.7,"d":"8201.70"},{"v":2721.5,"d":"2721.50"}]
[null,"02",null,"公安",{"v":10923.2,"d":"10923.20"},{"v":8201.7,"d":"8201.70"},{"v":2721.5,"d":"2721.50"}]
["204","02","01","行政运行",{"v":8201.7,"d":"8201.70"},{"v":8201.7,"d":"8201.70"}]
["204","02","02","一般行政管理事务",{"v":2706.5,"d":"2706.50"},null,{"v":2706.5,"d":"2706.50"}]
["204","02","20","执法办案",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]