{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支预算总表","支出总表","一般公共预算支出","一般公共预算基本支出表","财政拨款三公","政府性基金预算支出","财政专项","专项转移支付（分市县）"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[]
["湖北省贸促会2016年收支预算总表 "]
[{"$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":1465.08,"d":"1,465.08"},"一般公共服务",{"v":1196,"d":"1,196.00"}]
["其中：一般公共预算拨款",{"v":1465.08,"d":"1,465.08"},"公共安全",{"v":0,"d":"0.00"}]
["      政府性基金预算拨款",{"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",{"v":247,"d":"247.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"医疗卫生",23.08]
["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":1466.08,"d":"1,466.08"},"本年支出合计 ",{"v":1466.08,"d":"1,466.08"}]
["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":1466.08,"d":"1,466.08"},"支出总计",{"v":1466.08,"d":"1,466.08"}]

{"sheet":"支出总表","index":1,"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2016年支出总表"]
[{"$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":1466.08,"d":"1,466.08"},838.08,{"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":1196,"d":"1,196.00"},{"v":568,"d":"568.00"},{"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":1196,"d":"1,196.00"},{"v":568,"d":"568.00"},{"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）",{"v":568,"d":"568.00"},{"v":568,"d":"568.00"},{"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",{"v":247,"d":"247.00"},{"v":247,"d":"247.00"},{"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",{"v":247,"d":"247.00"},{"v":247,"d":"247.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",{"v":247,"d":"247.00"},{"v":247,"d":"247.00"},{"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",23.08,23.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  医疗保障",23.08,23.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100501","    行政单位医疗",23.08,23.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出","index":2,"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2016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":1465.08,"d":"1,465.08"},838.08,{"v":627,"d":"627.00"}]
["201","一般公共服务",{"v":1195,"d":"1,195.00"},{"v":568,"d":"568.00"},{"v":627,"d":"627.00"}]
["  29","  群众团体事务",{"v":1195,"d":"1,195.00"},{"v":568,"d":"568.00"},{"v":627,"d":"627.00"}]
["    2012901","    行政运行（群众团体）",{"v":568,"d":"568.00"},{"v":568,"d":"568.00"},{"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",{"v":247,"d":"247.00"},{"v":247,"d":"247.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":247,"d":"247.00"},{"v":247,"d":"247.00"},{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",{"v":247,"d":"247.00"},{"v":247,"d":"247.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",23.08,23.08,{"v":0,"d":"0.00"}]
["  05","  医疗保障",23.08,23.08,{"v":0,"d":"0.00"}]
["    2100501","    行政单位医疗",23.08,23.08,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":3,"n_rows":40,"n_cols":5,"rows_kept":40,"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2016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",{"v":838.0799999999999,"d":"838.08"},{"v":690.5799999999999,"d":"690.58"},{"v":147.5,"d":"147.50"}]
[301,"工资福利支出",376.02,376.02]
["  01","    基本工资",57.22,57.22]
["  02","    津贴补贴",314.03,314.03]
["  03","    奖金",4.77,4.77]
["  04","    社会保障缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  07","    绩效工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99","    其他工资福利支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",141.75,null,141.75]
["  01","    办公费",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["  05","    水电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  07","    邮电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  09","    物业管理费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["  11","    差旅费",30.76,null,30.76]
["  12","    因公出国（境）费用",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["  13","    维修（护）费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  15","    会议费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["  16","    培训费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  17","    公务接待费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["  26","    劳务费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["  27","    委托业务费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["  28","    工会会费",8.41,null,8.41]
["  29","    福利费",{"v":10.5,"d":"10.50"},null,{"v":10.5,"d":"10.50"}]
["  31","    公务用车运行维护费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["  39","    其他交通费用",30.58,null,30.58]
["  99","    其他商品和服务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["303","对个人和家庭的补助",314.56,314.56]
["  01","    离休费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","    退休费",{"v":247,"d":"247.00"},{"v":247,"d":"247.00"}]
["  05","    生活补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  07","    医疗费",23.08,{"v":23.08,"d":"23.0800"}]
["  11","    住房公积金",44.48,44.48]
["  99","    其他对个人和家庭的补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["310","其他资本性支出",5.75,null,5.75]
["  02","    办公设备购置",5.75,null,5.75]
["  99","    其他资本性支出",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]

{"sheet":"财政拨款三公","index":4,"n_rows":9,"n_cols":2,"rows_kept":9,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["湖北省贸促会2016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":176,"d":"176.00"}]
["因公出国（境）费",{"v":114,"d":"114.00"}]
["公务接待费",{"v":62,"d":"62.00"}]
["公务用车购置及运行费",{"v":0,"d":"0.00"}]
["其中：公务用车运行维护费",{"v":0,"d":"0.00"}]
["      公务用车购置费",{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出","index":5,"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2016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":"财政专项","index":6,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["湖北省贸促会2016年财政专项支出预算表"]
[null,"单位：万元"]
["项目","预算数"]
["合计"]
["（按项目列示）"]
[]
[]
[]
[]
[]
["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（分市县）","index":7,"n_rows":6,"n_cols":4,"rows_kept":6,"merged":[[0,0,0,3],[2,0,3,0],[2,1,2,3]],"flags":["formulas_cached_only"]}
["湖北省贸促会2016年专项转移支付分市县表"]
[{"$nulls":3},"单位：万元"]
["地区","预算数"]
[null,"XX项目","XX项目","……"]
["合计"]
["（分市县列示）"]