{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["收支总表","收入总表","支出总表","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","国有资本经营预算支出表","项目支出表","政府采购预算表"],"read":"whole","date_system":"1900"}

{"sheet":"收支总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[0,0,0,3],[1,0,1,1],[2,0,2,1],[2,2,2,3]]}
["收支总表","","",""]
["单位名称：天津市文学艺术界联合会","","预算年度：2024","单位：万元"]
["收入","","支出",""]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款收入",{"v":2642,"d":"2642.0"},"一、一般公共服务支出",{"v":1519.4,"d":"1519.40"}]
["二、政府性基金预算拨款收入",0,"二、外交支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款收入",0,"三、国防支出",{"v":0,"d":"0.00"}]
["四、财政专户管理资金收入",0,"四、公共安全支出",{"v":0,"d":"0.00"}]
["五、事业收入",0,"五、教育支出",{"v":0,"d":"0.00"}]
["六、事业单位经营收入",0,"六、科学技术支出",{"v":0,"d":"0.00"}]
["七、上级补助收入",0,"七、文化旅游体育与传媒支出",{"v":960.7,"d":"960.70"}]
["八、附属单位上缴收入",0,"八、社会保障和就业支出",{"v":221.8,"d":"221.80"}]
["九、其他收入",30,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":130.1,"d":"130.10"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
["本    年    收   入   合    计",{"v":2672,"d":"2672.0"},"本     年  支   出    合    计",{"v":2832,"d":"2832.00"}]
["上年结转结余",{"v":160,"d":"160.00"},"年终结转结余",{"v":0,"d":"0.00"}]
["其中财政拨款结转结余",null,null,{"v":0,"d":"0.00"}]
["    单位资金结转结余",{"v":160,"d":"160.00"},null,{"v":0,"d":"0.00"}]
["收       入      总       计",{"v":2832,"d":"2832.0"},"支       出      总     计",{"v":2832,"d":"2832.00"}]

{"sheet":"收入总表","index":1,"n_rows":6,"n_cols":18,"rows_kept":6,"merged":[[0,0,0,17],[1,15,1,17],[2,0,3,0],[2,1,3,1],[2,2,2,11],[2,12,2,17]]}
["收入总表","","","","","","","","","","","","","","","","",""]
["单位名称：天津市文学艺术界联合会",{"$nulls":7},"预算年度：2024",{"$nulls":5},"","金额单位：万元"]
["单位名称","合计","本年收入","","","","","","","","","","上年结转结余","","","","",""]
["","","小计","一般公共预算","政府性预算","国有资本经营预算","财政专户管理资金","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
["合计",{"v":2832,"d":"2832.0"},{"v":2672,"d":"2672.0"},{"v":2642,"d":"2642.0"},0,0,0,0,0,0,0,{"v":30,"d":"30.0"},{"v":160,"d":"160.0"},0,0,0,0,{"v":160,"d":"160.0"}]
["天津市文学艺术界联合会本级",{"v":2832,"d":"2832.0"},{"v":2672,"d":"2672.0"},{"v":2642,"d":"2642.0"},0,0,0,0,0,0,0,{"v":30,"d":"30.0"},{"v":160,"d":"160.0"},0,0,0,0,{"v":160,"d":"160.0"}]

{"sheet":"支出总表","index":2,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[0,0,0,7]]}
["支出总表","","","","","","",""]
["单位名称：天津市文学艺术界联合会",{"$nulls":3},"预算年度：2024",null,null,"金额单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出"]
[null,"合    计",{"v":2832,"d":"2832.0"},{"v":2832,"d":"2832.0"},{"v":220,"d":"220.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[201,"一般公共服务支出",1519.4,1519.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[20129,"  群众团体事物",1519.4,1519.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[2012901,"    行政运行",1519.4,1519.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["207","文化旅游体育与传媒支出",960.7,740.7,{"v":220,"d":"220.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["20701","    文化和旅游",960.7,740.7,{"v":130,"d":"130.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2070111","         文化创作与保护",960.7,740.7,{"v":130,"d":"130.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[20799,"   其它文化旅游体育与传媒支出",{"v":90,"d":"90.0"},{"v":90,"d":"90.0"},{"v":90,"d":"90.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[2079902,"      宣传文化旅游体育与传媒支出",{"v":90,"d":"90.0"},{"v":90,"d":"90.0"},{"v":90,"d":"90.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","社会保障和就业支出",221.8,221.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["20805","    行政事业单位养老支出",221.8,221.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2080505","        机关事业单位基本养老保险缴费支出",147.9,147.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2080506","        机关事业单位职业年金缴费支出",73.9,73.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","卫生健康支出",130.1,130.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[21011,"     行政事业单位医疗",130.1,130.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[2101101,"         行政单位医疗",62.2,62.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2101102","        事业单位医疗",34.3,34.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[2101103,"   公务员医疗补助",11.6,11.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2101199","        其他行政事业单位医疗支出",{"v":22,"d":"22.0"},{"v":22,"d":"22.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"财政拨款收支总表","index":3,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[0,0,0,3],[1,0,1,1],[2,0,2,1],[2,2,2,3]]}
["财政拨款收支总表","","",""]
["单位名称：天津市文学艺术界联合会",null,"预算年度：2024","金额单位：万元"]
["收入","","支出",""]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":2642,"d":"2642.0"},"一、本年支出",{"v":2642,"d":"2642.0"}]
["（一）一般公共预算拨款",{"v":2642,"d":"2642.0"},"（一）一般公共服务支出",1329.4]
["（二）政府性基金预算拨款",0,"（二）外交支出",0]
["（三）国有资本经营预算拨款",0,"（三）国防支出",0]
["二、上年结转",null,"（四）公共安全支出",0]
["（一）一般公共预算拨款",null,"（五）教育支出",0]
["（二）政府性基金预算拨款",null,"（六）科学技术支出",0]
["（三）国有资本经营预算拨款",null,"（七）文化旅游体育与传媒支出",960.7]
[null,null,"（八）社会保障和就业支出",221.8]
[null,null,"（九）社会保险基金支出",0]
[null,null,"（十）卫生健康支出",130.1]
[null,null,"（十一）节能环保支出",0]
[null,null,"（十二）城乡社区支出",0]
[null,null,"（十三）农林水支出",0]
[null,null,"（十四）交通运输支出",0]
[null,null,"（十五）资源勘探工业信息等支出",0]
[null,null,"（十六）商业服务业等支出",0]
[null,null,"（十七）金融支出",0]
[null,null,"（十八）援助其他地区支出",0]
[null,null,"（十九）自然资源海洋气象等支出",0]
[null,null,"（二十）住房保障支出",0]
[null,null,"（二十一）粮油物资储备支出",0]
[null,null,"（二十二）国有资本经营预算支出",0]
[null,null,"（二十三）灾害防治及应急管理支出",0]
[null,null,"（二十四）预备费",0]
[null,null,"（二十五）其他支出",0]
[null,null,"（二十六）转移性支出",0]
[null,null,"（二十七）债务还本支出",0]
[null,null,"（二十八）债务付息支出",0]
[null,null,"（二十九）债务发行费用支出",0]
[null,null,"（三十）抗疫特别国债安排的支出",0]
[null,null,"二、年终结转结余",0]
["收  入  总  计",{"v":2642,"d":"2642.0"},"支    出    总    计",{"v":2642,"d":"2642.0"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6]]}
["一般公共预算支出表","","","","",""]
["单位名称：天津市文学艺术界联合会",null,null,"预算年度：2024"]
["科目编码","科目名称","合计","基本支出","","","项目支出"]
["","","","小计","人员经费","公用经费"]
[null,"合    计",{"v":2642,"d":"2642.0"},{"v":2422,"d":"2422.0"},2084.7,337.3,{"v":220,"d":"220.0"}]
[201,"一般公共服务支出",1329.4,1329.4,1048.2,281.2]
[20129,"  群众团体事物",1329.4,1329.4,1048.2,281.2]
[2012901,"    行政运行",1329.4,1329.4,1048.2,281.2]
["207","文化旅游体育与传媒支出",960.7,740.7,684.6,56.1,{"v":220,"d":"220.0"}]
["20701","    文化和旅游",960.7,740.7,684.6,56.1,{"v":130,"d":"130.0"}]
["2070111","         文化创作与保护",960.7,740.7,684.6,56.1,{"v":130,"d":"130.0"}]
[20799,"   其它文化旅游体育与传媒支出",{"v":90,"d":"90.0"},{"$nulls":3},{"v":90,"d":"90.0"}]
[2079902,"      宣传文化旅游体育与传媒支出",{"v":90,"d":"90.0"},{"$nulls":3},{"v":90,"d":"90.0"}]
["208","社会保障和就业支出",221.8,221.8,221.8]
["20805","    行政事业单位养老支出",221.8,221.8,221.8]
["2080505","        机关事业单位基本养老保险缴费支出",147.9,147.9,147.9]
["2080506","        机关事业单位职业年金缴费支出",73.9,73.9,73.9]
["210","卫生健康支出",130.1,130.1,130.1]
[21011,"     行政事业单位医疗",130.1,130.1,130.1]
[2101101,"         行政单位医疗",62.2,62.2,62.2]
["2101102","        事业单位医疗",34.3,34.3,34.3]
[2101103,"   公务员医疗补助",11.6,11.6,11.6]
["2101199","        其他行政事业单位医疗支出",{"v":22,"d":"22.0"},{"v":22,"d":"22.0"},{"v":22,"d":"22.0"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[0,0,0,4],[1,0,1,2],[2,0,2,1],[2,2,2,4]]}
["一般公共预算基本支出表","","","",""]
["单位名称：天津市文学艺术界联合会","","","预算年度：2024","金额单位：万元"]
["部门预算支出经济分类科目","","本年一般公共预算基本支出","",""]
["科目编码","科目名称","合计","人员经费","公用经费"]
[null,"合    计",{"v":2422,"d":"2422.0"},2084.7,337.3]
["301","工资福利支出",1949.9,1949.9,{"v":0,"d":"0.0"}]
["30101","基本工资",{"v":393,"d":"393.0"},{"v":393,"d":"393.0"},{"v":0,"d":"0.0"}]
["30102","津贴补贴",321.6,321.6,{"v":0,"d":"0.0"}]
[30103,"奖金",146.7,146.7]
["30107","绩效工资",173.4,173.4,{"v":0,"d":"0.0"}]
["30108","机关事业单位基本养老保险缴费",147.9,147.9,{"v":0,"d":"0.0"}]
["30109","职业年金缴费",73.9,73.9,{"v":0,"d":"0.0"}]
["30110","职工基本医疗保险缴费",92.5,92.5,{"v":0,"d":"0.0"}]
[30111,"公务员医疗补助缴费",11.6,11.6]
["30112","其他社会保障缴费",5.4,5.4,{"v":0,"d":"0.0"}]
["30113","住房公积金",498.4,498.4,{"v":0,"d":"0.0"}]
["30114","医疗费",3.4,3.4,{"v":0,"d":"0.0"}]
["30199","其他工资福利支出",82.1,82.1,{"v":0,"d":"0.0"}]
["302","商品和服务支出",null,{"v":0,"d":"0.0"},337.3]
["30201","办公费",{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"v":12,"d":"12.0"}]
[30202,"印刷费",2.6,null,2.6]
[30205,"水费",1.5,null,1.5]
[30206,"电费",2.3,null,2.3]
[30207,"邮电费",0.3,{"v":0,"d":"0.0"},10.1]
[30208,"取暖费",null,null,{"v":32,"d":"32.0"}]
["30209","物业管理费",{"v":6,"d":"6.0"},{"v":0,"d":"0.0"},{"v":111,"d":"111.0"}]
["30211","差旅费",{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},2.3]
[30213,"维修（护）费",null,null,1.5]
[30214,"租赁费",null,null,{"v":41,"d":"41.0"}]
[30216,"培训费",null,null,0.7]
[30217,"公务接待费",null,null,0.1]
["30226","劳务费",{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"v":11,"d":"11.0"}]
[30227,"委托业务费",6.7,{"v":0,"d":"0.0"},{"v":15,"d":"15.0"}]
["30228","工会经费",2.8,{"v":0,"d":"0.0"},16.1]
["30229","福利费",3.5,{"v":0,"d":"0.0"},20.1]
[30231,"公务用车运行维护费",null,null,1.2]
[30239,"其他交通费用",null,null,45.5]
["30299","其他商品和服务支出",{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},11.3]
["303","对个人和家庭的补助",7.3,134.8,{"v":0,"d":"0.0"}]
[30301,"离休费",null,42.5]
["30302","退休费",4.4,69.7,{"v":0,"d":"0.0"}]
["30307","医疗费补助",2.9,22.6,{"v":0,"d":"0.0"}]

{"sheet":"一般公共预算“三公”经费支出表","index":6,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[0,0,0,7],[1,0,1,2],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,6],[2,7,3,7]]}
["一般公共预算“三公”经费支出表","","","","","","",""]
["单位名称：天津市文学艺术界联合会",{"$nulls":3},"2024年",null,null,"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国(境)费","公务用车购置及运行费","","","公务接待费"]
["","","","","小计","公务用车购置费","公务用车运行费",""]
[null,"合    计",1.3,0,1.2,0,1.2,0.1]
[566301,"天津市文学艺术界联合会",1.3,0,1.2,0,1.2,0.1]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[3,0,4,0],[3,1,4,1]]}
["附表8"]
["政府性基金预算支出情况表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","本年政府性基金预算支出"]
[null,null,"合   计","基本支出","项目支出"]
[null,"无"]
{"$rows_empty":8}
[null,"合  计"]
["注：本表按支出功能分类填列，明细到类、款、项三级科目。"]

{"sheet":"国有资本经营预算支出表","index":8,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[3,0,4,0],[3,1,4,1]]}
["附表9"]
["国有资本经营预算支出情况表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","本年国有资本经营基金预算支出"]
[null,null,"合   计","基本支出","项目支出"]
[null,"无"]
{"$rows_empty":8}
[null,"合  计"]
["注：本表按支出功能分类填列，明细到类、款、项三级科目。"]

{"sheet":"项目支出表","index":9,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[0,0,0,11],[1,0,1,2],[1,4,1,5],[1,8,1,9],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,6],[2,7,2,11]]}
["项目支出表","","","","","","","","","","",""]
["单位名称：天津市文学艺术界联合会",{"$nulls":3},"预算年度：2024","",{"$nulls":4},"金额单位：万元",""]
["单位名称","项目类别","项目名称","合计","本年拨款","","","财政拨款结转结余","","","",""]
["","","","","一般公共预算","政府性基金预算","国有资本经营预算","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[null,null,"合计",{"v":220,"d":"220.0"},{"v":220,"d":"220.0"}]
["天津市文学艺术界联合会","特定目标类","中宣部“五个一”工程歌曲创作",{"v":10,"d":"10.0"},{"v":10,"d":"10.0"}]
["天津市文学艺术界联合会","特定目标类","青年尖子人才培养与成果展演",{"v":50,"d":"50.0"},{"v":50,"d":"50.0"}]
["天津市文学艺术界联合会","特定目标类","第十四届全国美展作品征选暨天津市美术作品展览",{"v":80,"d":"80.0"},{"v":80,"d":"80.0"}]
["天津市文学艺术界联合会","特定目标类","纪念习总书记在文艺工作座谈会上的重要讲话发表十周年主题系列活动",{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
["天津市文学艺术界联合会","特定目标类","2024年天津相声节",{"v":20,"d":"20.0"},{"v":20,"d":"20.0"}]

{"sheet":"政府采购预算表","index":10,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[0,1,0,9],[1,0,1,7],[1,8,1,9],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,9],[3,3,3,8],[3,9,4,9]]}
[null,"政府采购预算表","","","","","","","",""]
["单位名称：天津市文学艺术界联合会",{"$nulls":7},"金额单位：万元"]
["功能科目","单位编码","单位名称（项目名称）","资金来源","","","","","",""]
[{"$nulls":3},"本年拨款",{"$nulls":5},"上年结转结余"]
[null,"","","合计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户资金","单位资金"]
[null,null,"天津市文学艺术界联合会及所属协会-合计",113.7,113.7,0,0,0,0,0]
[2012901,566301,"天津市文学艺术界联合会-小计",null,108.3]
[null,null,"空调机",null,2.1]
[null,null,"木骨架为主的椅凳类",null,2.8]
[null,null,"金属骨架沙发类",null,2.4]
[null,null,"金属质柜类",null,0.4]
[null,null,"物业管理服务",null,95]
[null,null,"木制台、桌类",null,0.6]
[null,null,"木制台、桌类",null,0.3]
[null,null,"木制台、桌类",null,0.8]
[null,null,"木骨架沙发类",null,1]
[null,null,"金属质柜类",null,0.4]
[null,null,"复印纸",null,0.9]
[null,null,"台式计算机",null,1.2]
[null,null,"多功能一体机",null,0.4]
[2070111,566203,"所属文艺家协会小计",null,5.4]
[null,null,"激光打印机",null,0.4]
[null,null,"多功能一体机",null,0.6]
[null,null,"空调机",null,1.2]
[null,null,"木骨架为主的椅凳类",null,0.14]
[null,null,"金属骨架沙发类",null,0.2]
[null,null,"金属质柜类",null,0.3]
[null,null,"其他非金融无形资产",null,0.8]
[null,null,"喷墨打印机",null,0.2]
[null,null,"台式计算机",null,1.2]
[null,null,"木制台、桌类",null,0.36]