{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["收支预算总表","收入预算总表","支出总表","财政拨款收支预算总表","一般公共预算支出","一般公共预算基本支出表","政府性基金预算支出","财政拨款三公","财政专项","专项转移支付分县市"],"not_rendered":{"external_links":1,"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[]
["湖北省贸促会2017年收支预算总表 "]
["填报单位:中国国际贸易促进会湖北省分会",null,null,"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按功能分类） ","预算数 "]
["财政拨款收入",{"v":1550.64,"d":"1,550.64"},"一般公共服务",{"v":1470.33,"d":"1,470.33"}]
["其中：一般公共预算财政拨款",{"v":1550.64,"d":"1,550.64"},"公共安全",{"v":0,"d":"0.00"}]
["      政府性基金预算财政拨款",{"v":0,"d":"0.00"},"教育",{"v":0,"d":"0.00"}]
["事业收入",{"v":0,"d":"0.00"},"科学技术",{"v":0,"d":"0.00"}]
["事业单位经营收入 ",{"v":0,"d":"0.00"},"文化体育与传媒",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"社会保障和就业",56.67]
["附属单位上缴收入",{"v":0,"d":"0.00"},"医疗卫生",24.64]
["其他收入",{"v":1,"d":"1.00"},"节能环保",{"v":0,"d":"0.00"}]
[null,null,"城乡社区事务",{"v":0,"d":"0.00"}]
[null,null,"农林水事务",{"v":0,"d":"0.00"}]
[null,null,"交通运输",{"v":0,"d":"0.00"}]
[null,null,"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等事务",{"v":0,"d":"0.00"}]
[null,null,"国土资源气象等事务",{"v":0,"d":"0.00"}]
[null,null,"粮油物资管理事务",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",{"v":1551.64,"d":"1,551.64"},"本年支出合计 ",{"v":1551.64,"d":"1,551.64"}]
["上年结余（转）",{"v":0,"d":"0.00"},"结转下年 ",{"v":0,"d":"0.00"}]
["动用事业基金",{"v":0,"d":"0.00"}]
["收入总计",{"v":1551.64,"d":"1,551.64"},"支出总计",{"v":1551.64,"d":"1,551.64"}]

{"sheet":"收入预算总表","index":1,"n_rows":26,"n_cols":2,"rows_kept":26,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[]
["湖北省贸促会2017年收入预算总表 "]
[null,"单位：万元"]
["收      入 "]
["项目 ","预算数 "]
["财政拨款收入",{"v":1550.64,"d":"1,550.64"}]
["其中：一般公共预算财政拨款",{"v":1550.64,"d":"1,550.64"}]
["      政府性基金预算财政拨款",{"v":0,"d":"0.00"}]
["事业收入",{"v":0,"d":"0.00"}]
["事业单位经营收入 ",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"}]
["其他收入",{"v":1,"d":"1.00"}]
{"$rows_empty":9}
["本年收入合计 ",{"v":1551.64,"d":"1,551.64"}]
["上年结余（转）",{"v":0,"d":"0.00"}]
["动用事业基金",{"v":0,"d":"0.00"}]
["收入总计",{"v":1551.64,"d":"1,551.64"}]

{"sheet":"支出总表","index":2,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[3,2,4,2],[3,3,3,7]],"flags":["formulas_cached_only"]}
[]
["湖北省贸促会2017年支出预算总表"]
[{"$nulls":7},"单位：万元"]
["功能分类科目",null,"合  计","其中"]
["科目编码","科目名称",null,"基本支出","项目支出","事业单位\n经营支出","对附属单位\n补助支出","上缴上\n级支出"]
[null,"合计",{"v":1551.64,"d":"1,551.64"},923.64,{"v":628,"d":"628.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务",{"v":1470.33,"d":"1,470.33"},842.33,{"v":628,"d":"628.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  29","  群众团体事务",{"v":1470.33,"d":"1,470.33"},842.33,{"v":628,"d":"628.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2012901","    行政运行（群众团体）",842.33,842.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2012902","    一般行政管理事务（群众团体）",{"v":628,"d":"628.00"},{"v":0,"d":"0.00"},{"v":628,"d":"628.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业",56.67,56.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",56.67,56.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",56.67,56.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",24.64,24.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",24.64,24.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",24.64,24.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支预算总表","index":3,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["湖北省贸促会2017年财政拨款收支预算总表 "]
[{"$nulls":3},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按功能分类） ","预算数 "]
["财政拨款收入",{"v":1550.64,"d":"1,550.64"},"一般公共服务",{"v":1469.33,"d":"1,469.33"}]
["其中：一般公共预算财政拨款",{"v":1550.64,"d":"1,550.64"},"公共安全",{"v":0,"d":"0.00"}]
["      政府性基金预算财政拨款",{"v":0,"d":"0.00"},"教育",{"v":0,"d":"0.00"}]
[null,null,"科学技术",{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业",56.67]
[null,null,"医疗卫生",24.64]
[null,null,"节能环保",{"v":0,"d":"0.00"}]
[null,null,"城乡社区事务",{"v":0,"d":"0.00"}]
[null,null,"农林水事务",{"v":0,"d":"0.00"}]
[null,null,"交通运输",{"v":0,"d":"0.00"}]
[null,null,"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等事务",{"v":0,"d":"0.00"}]
[null,null,"国土资源气象等事务",{"v":0,"d":"0.00"}]
[null,null,"粮油物资管理事务",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",{"v":1550.64,"d":"1,550.64"},"本年支出合计 ",{"v":1550.64,"d":"1,550.64"}]
["上年结余（转）",{"v":0,"d":"0.00"},"结转下年 ",{"v":0,"d":"0.00"}]
[]
["收入总计",{"v":1550.64,"d":"1,550.64"},"支出总计",{"v":1550.64,"d":"1,550.64"}]

{"sheet":"一般公共预算支出","index":4,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[]
["湖北省贸促会2017年一般公共预算支出表"]
[{"$nulls":4},"单位：万元"]
["功能分类科目",null,"合  计","其中"]
["科目编码","科目名称",null,"基本支出","项目支出"]
[null,"合计",{"v":1550.64,"d":"1,550.64"},923.64,{"v":627,"d":"627.00"}]
["201","一般公共服务",{"v":1469.33,"d":"1,469.33"},842.33,{"v":627,"d":"627.00"}]
["  29","  群众团体事务",{"v":1469.33,"d":"1,469.33"},842.33,{"v":627,"d":"627.00"}]
["    2012901","    行政运行（群众团体）",842.33,842.33,{"v":0,"d":"0.00"}]
["    2012902","    一般行政管理事务（群众团体）",{"v":627,"d":"627.00"},{"v":0,"d":"0.00"},{"v":627,"d":"627.00"}]
["208","社会保障和就业",56.67,56.67,{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",56.67,56.67,{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",56.67,56.67,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",24.64,24.64,{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",24.64,24.64,{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",24.64,24.64,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"merged":[[0,0,0,4],[2,0,2,1],[2,2,3,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["湖北省贸促会2017年一般公共预算基本支出表"]
[{"$nulls":4},"单位：万元"]
["经济分类科目",null,"预算数","其中"]
["科目编码","科目名称",null,"人员经费","日常公用经费"]
[null,"合计",923.64,751.91,171.73]
["301","工资福利支出",{"v":581.2,"d":"581.20"},{"v":581.2,"d":"581.20"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",110.27,110.27,{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",405.07,405.07,{"v":0,"d":"0.00"}]
["  30103","  奖金",9.19,9.19,{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",56.67,56.67,{"v":0,"d":"0.00"}]
["302","商品和服务支出",165.43,{"v":0,"d":"0.00"},165.43]
["  30201","  办公费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  30202","  印刷费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["  30205","  水费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["  30206","  电费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  30207","  邮电费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["  30211","  差旅费",{"v":36,"d":"36.00"},{"v":0,"d":"0.00"},{"v":36,"d":"36.00"}]
["  30213","  维修(护)费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  30215","  会议费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["  30216","  培训费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  30217","  公务接待费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["  30227","  委托业务费",{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["  30228","  工会经费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  30229","  福利费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["  30231","  公务用车运行维护费",{"v":8.8,"d":"8.80"},{"v":0,"d":"0.00"},{"v":8.8,"d":"8.80"}]
["  30239","  其他交通费用",{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":33,"d":"33.00"}]
["  30299","  其他商品和服务支出",7.13,{"v":0,"d":"0.00"},7.13]
["303","对个人和家庭的补助",170.71,170.71,{"v":0,"d":"0.00"}]
["  30302","  退休费",88.92,88.92,{"v":0,"d":"0.00"}]
["  30307","  医疗费",24.64,24.64,{"v":0,"d":"0.00"}]
["  30311","  住房公积金",57.15,57.15,{"v":0,"d":"0.00"}]
["310","其他资本性支出（类）",{"v":6.3,"d":"6.30"},{"v":0,"d":"0.00"},{"v":6.3,"d":"6.30"}]
["  31002","  办公设备购置",{"v":6.3,"d":"6.30"},{"v":0,"d":"0.00"},{"v":6.3,"d":"6.30"}]

{"sheet":"政府性基金预算支出","index":6,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[]
["湖北省贸促会2017年政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["功能分类科目",null,"合  计","其中"]
["科目编码","科目名称",null,"基本支出","项目支出"]

{"sheet":"财政拨款三公","index":7,"n_rows":9,"n_cols":2,"rows_kept":9,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["湖北省贸促会2017年财政拨款“三公”经费支出表"]
[null,"单位：万元"]
["项目","预算数"]
["合计",{"v":138.8,"d":"138.80"}]
["因公出国（境）费",{"v":114,"d":"114.00"}]
["公务接待费",{"v":16,"d":"16.00"}]
["公务用车购置及运行费",{"v":8.8,"d":"8.80"}]
["其中：公务用车运行维护费",{"v":8.8,"d":"8.80"}]
["      公务用车购置费",{"v":0,"d":"0.00"}]

{"sheet":"财政专项","index":8,"n_rows":6,"n_cols":2,"rows_kept":6,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["湖北省贸促会2017年财政专项支出预算表"]
[null,"单位：万元"]
["项目","预算数"]
[]
[]
["注：包括部门分配管理的本级专项和对下转移支付项目"]

{"sheet":"专项转移支付分县市","index":9,"n_rows":3,"n_cols":2,"rows_kept":3,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["湖北省贸促会2017年专项转移支付分市县表"]
[null,"单位：万元"]
["项目名称","预算数"]