{"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":2,"defined_names":14},"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"]}
[]
["省政协2018年收支预算总表 "]
["填报单位:湖北省政协办公厅本级",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":12400.43,"d":"12,400.43"},"一般公共服务",{"v":11705.01,"d":"11,705.01"}]
["其中：一般公共预算财政拨款",{"v":12400.43,"d":"12,400.43"},"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",{"v":555,"d":"555.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"医疗卫生",595.42]
["其他收入",{"v":35,"d":"35.00"},"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":12435.43,"d":"12,435.43"},"本年支出合计 ",{"v":12855.43,"d":"12,855.43"}]
["上年结余（转）",{"v":420,"d":"420.00"},"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":12855.43,"d":"12,855.43"},"支出总计",{"v":12855.43,"d":"12,855.43"}]

{"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"]}
[]
["省政协2018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":12400.43,"d":"12,400.43"}]
["其中：一般公共预算财政拨款",{"v":12400.43,"d":"12,400.43"}]
["      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":35,"d":"35.00"}]
{"$rows_empty":9}
["本年收入合计 ",{"v":12435.43,"d":"12,435.43"}]
["上年结余（转）",{"v":420,"d":"420.00"}]
["动用事业基金",{"v":0,"d":"0.00"}]
["收入总计",{"v":12855.43,"d":"12,855.43"}]

{"sheet":"支出总表","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[3,2,4,2],[3,3,3,7]],"flags":["formulas_cached_only"]}
[]
["省政协2018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":12855.43,"d":"12,855.43"},{"v":7392.43,"d":"7,392.43"},{"v":5463,"d":"5,463.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务",{"v":11705.01,"d":"11,705.01"},{"v":6242.01,"d":"6,242.01"},{"v":5463,"d":"5,463.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  政协事务",{"v":11635.01,"d":"11,635.01"},{"v":6242.01,"d":"6,242.01"},{"v":5393,"d":"5,393.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010201","    行政运行（政协）",{"v":6242.01,"d":"6,242.01"},{"v":6242.01,"d":"6,242.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010202","    一般行政管理事务（政协）",{"v":2087,"d":"2,087.00"},{"v":0,"d":"0.00"},{"v":2087,"d":"2,087.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010204","    政协会议",{"v":1173,"d":"1,173.00"},{"v":0,"d":"0.00"},{"v":1173,"d":"1,173.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010205","    委员视察",{"v":440,"d":"440.00"},{"v":0,"d":"0.00"},{"v":440,"d":"440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010206","    参政议政（政协）",{"v":1693,"d":"1,693.00"},{"v":0,"d":"0.00"},{"v":1693,"d":"1,693.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  纪检监察事务",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2011105","    派驻派出机构",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业",{"v":555,"d":"555.00"},{"v":555,"d":"555.00"},{"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":555,"d":"555.00"},{"v":555,"d":"555.00"},{"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",{"v":555,"d":"555.00"},{"v":555,"d":"555.00"},{"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",595.42,595.42,{"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",595.42,595.42,{"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",595.42,595.42,{"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"]}
[]
["省政协2018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":12400.43,"d":"12,400.43"},"一般公共服务",{"v":11670.01,"d":"11,670.01"}]
["其中：一般公共预算财政拨款",{"v":12400.43,"d":"12,400.43"},"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",{"v":555,"d":"555.00"}]
[null,null,"医疗卫生",595.42]
[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":12400.43,"d":"12,400.43"},"本年支出合计 ",{"v":12820.43,"d":"12,820.43"}]
["上年结余（转）",{"v":420,"d":"420.00"},"结转下年 ",{"v":0,"d":"0.00"}]
[]
["收入总计",{"v":12820.43,"d":"12,820.43"},"支出总计",{"v":12820.43,"d":"12,820.43"}]

{"sheet":"一般公共预算支出","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[]
["省政协2018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":12820.43,"d":"12,820.43"},{"v":7357.43,"d":"7,357.43"},{"v":5463,"d":"5,463.00"}]
["201","一般公共服务",{"v":11670.01,"d":"11,670.01"},{"v":6207.01,"d":"6,207.01"},{"v":5463,"d":"5,463.00"}]
["  02","  政协事务",{"v":11600.01,"d":"11,600.01"},{"v":6207.01,"d":"6,207.01"},{"v":5393,"d":"5,393.00"}]
["    2010201","    行政运行（政协）",{"v":6207.01,"d":"6,207.01"},{"v":6207.01,"d":"6,207.01"},{"v":0,"d":"0.00"}]
["    2010202","    一般行政管理事务（政协）",{"v":2087,"d":"2,087.00"},{"v":0,"d":"0.00"},{"v":2087,"d":"2,087.00"}]
["    2010204","    政协会议",{"v":1173,"d":"1,173.00"},{"v":0,"d":"0.00"},{"v":1173,"d":"1,173.00"}]
["    2010205","    委员视察",{"v":440,"d":"440.00"},{"v":0,"d":"0.00"},{"v":440,"d":"440.00"}]
["    2010206","    参政议政（政协）",{"v":1693,"d":"1,693.00"},{"v":0,"d":"0.00"},{"v":1693,"d":"1,693.00"}]
["  11","  纪检监察事务",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"}]
["    2011105","    派驻派出机构",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"}]
["208","社会保障和就业",{"v":555,"d":"555.00"},{"v":555,"d":"555.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":555,"d":"555.00"},{"v":555,"d":"555.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":555,"d":"555.00"},{"v":555,"d":"555.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",595.42,595.42,{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",595.42,595.42,{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",595.42,595.42,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":37,"n_cols":5,"rows_kept":37,"merged":[[0,0,0,4],[2,0,2,1],[2,2,3,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["省政协2018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":7357.43,"d":"7,357.43"},{"v":6324.88,"d":"6,324.88"},{"v":1032.55,"d":"1,032.55"}]
["301","工资福利支出",{"v":5504.88,"d":"5,504.88"},{"v":5504.88,"d":"5,504.88"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":1050,"d":"1,050.00"},{"v":1050,"d":"1,050.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":1057,"d":"1,057.00"},{"v":1057,"d":"1,057.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":1615,"d":"1,615.00"},{"v":1615,"d":"1,615.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":555,"d":"555.00"},{"v":555,"d":"555.00"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":465,"d":"465.00"},{"v":465,"d":"465.00"},{"v":0,"d":"0.00"}]
["  30114","  医疗费",595.42,595.42,{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",143.46,143.46,{"v":0,"d":"0.00"}]
["302","商品和服务支出",964.44,{"v":0,"d":"0.00"},964.44]
["  30201","  办公费",{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["  30202","  印刷费",{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":2.2,"d":"2.20"}]
["  30205","  水费",2.75,{"v":0,"d":"0.00"},2.75]
["  30206","  电费",{"v":13.8,"d":"13.80"},{"v":0,"d":"0.00"},{"v":13.8,"d":"13.80"}]
["  30207","  邮电费",{"v":23.8,"d":"23.80"},{"v":0,"d":"0.00"},{"v":23.8,"d":"23.80"}]
["  30209","  物业管理费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["  30211","  差旅费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["  30213","  维修(护)费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["  30215","  会议费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  30216","  培训费",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["  30226","  劳务费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["  30228","  工会经费",{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"}]
["  30229","  福利费",{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":280,"d":"280.00"}]
["  30231","  公务用车运行维护费",{"v":105,"d":"105.00"},{"v":0,"d":"0.00"},{"v":105,"d":"105.00"}]
["  30239","  其他交通费用",{"v":257,"d":"257.00"},{"v":0,"d":"0.00"},{"v":257,"d":"257.00"}]
["  30299","  其他商品和服务支出",3.89,{"v":0,"d":"0.00"},3.89]
["303","对个人和家庭的补助",{"v":820,"d":"820.00"},{"v":820,"d":"820.00"},{"v":0,"d":"0.00"}]
["  30301","  离休费",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["  30302","  退休费",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["310","其他资本性支出（类）",68.11,{"v":0,"d":"0.00"},68.11]
["  31002","  办公设备购置",68.11,{"v":0,"d":"0.00"},68.11]

{"sheet":"政府性基金预算支出","index":6,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[]
["省政协2018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"]
[]
["注：本年度无政府性基金支出。"]

{"sheet":"财政拨款三公","index":7,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["省政协2018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":560,"d":"560.00"}]
["因公出国（境）费",{"v":175,"d":"175.00"}]
["公务接待费",{"v":240,"d":"240.00"}]
["公务用车购置及运行费",{"v":145,"d":"145.00"}]
["其中：公务用车运行维护费",{"v":145,"d":"145.00"}]
["      公务用车购置费","0"]
[null,0]

{"sheet":"财政专项","index":8,"n_rows":7,"n_cols":2,"rows_kept":7,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["省政协2018年财政专项支出预算表"]
[null,"单位：万元"]
["项目","预算数"]
["合计",{"v":1000,"d":"1,000.00"}]
["市州政协系经费统补助",{"v":1000,"d":"1,000.00"}]
[]
["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":70,"n_cols":2,"rows_kept":70,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["省政协2018年专项转移支付分市县表"]
[null,"单位：万元"]
["项目名称","预算数"]
["合计",{"v":1000,"d":"1,000.00"}]
["市州政协系经费统补助",{"v":1000,"d":"1,000.00"}]
["  黄石市本级",{"v":25,"d":"25.00"}]
["  阳新县",{"v":15,"d":"15.00"}]
["  大冶市",{"v":8,"d":"8.00"}]
["  十堰市本级",{"v":42,"d":"42.00"}]
["  郧阳区",{"v":10,"d":"10.00"}]
["  郧西县",{"v":11,"d":"11.00"}]
["  竹山县",{"v":10,"d":"10.00"}]
["  竹溪县",{"v":15,"d":"15.00"}]
["  房县",{"v":20,"d":"20.00"}]
["  丹江口市",{"v":10,"d":"10.00"}]
["  宜昌市本级",{"v":30,"d":"30.00"}]
["  远安县",{"v":10,"d":"10.00"}]
["  兴山县",{"v":8,"d":"8.00"}]
["  秭归县",{"v":5,"d":"5.00"}]
["  长阳土家族自治县",{"v":12,"d":"12.00"}]
["  五峰土家族自治县",{"v":22,"d":"22.00"}]
["  襄阳市本级",{"v":36,"d":"36.00"}]
["  襄州区",{"v":6,"d":"6.00"}]
["  南漳县",{"v":10,"d":"10.00"}]
["  谷城县",{"v":10,"d":"10.00"}]
["  保康县",{"v":15,"d":"15.00"}]
["  老河口市",{"v":6,"d":"6.00"}]
["  枣阳市",{"v":10,"d":"10.00"}]
["  宜城市",{"v":8,"d":"8.00"}]
["  鄂州市本级",{"v":48,"d":"48.00"}]
["  荆门市本级",{"v":40,"d":"40.00"}]
["  东宝区",{"v":8,"d":"8.00"}]
["  京山县",{"v":8,"d":"8.00"}]
["  沙洋县",{"v":8,"d":"8.00"}]
["  钟祥市",{"v":10,"d":"10.00"}]
["  孝感市本级",{"v":24,"d":"24.00"}]
["  孝昌县",{"v":15,"d":"15.00"}]
["  大悟县",{"v":9,"d":"9.00"}]
["  汉川市",{"v":10,"d":"10.00"}]
["  荆州市本级",{"v":25,"d":"25.00"}]
["  黄冈市本级",{"v":38,"d":"38.00"}]
["  团风县",{"v":15,"d":"15.00"}]
["  红安县",{"v":22,"d":"22.00"}]
["  罗田县",{"v":12,"d":"12.00"}]
["  英山县",{"v":13,"d":"13.00"}]
["  蕲春县",{"v":12,"d":"12.00"}]
["  黄梅县",{"v":12,"d":"12.00"}]
["  麻城市",{"v":12,"d":"12.00"}]
["  武穴市",{"v":10,"d":"10.00"}]
["  咸宁市本级",{"v":25,"d":"25.00"}]
["  咸安区",{"v":6,"d":"6.00"}]
["  通城县",{"v":12,"d":"12.00"}]
["  通山县",{"v":10,"d":"10.00"}]
["  随州市本级",{"v":20,"d":"20.00"}]
["  曾都区",{"v":8,"d":"8.00"}]
["  随县",{"v":18,"d":"18.00"}]
["  广水市",{"v":8,"d":"8.00"}]
["  恩施自治州本级",{"v":30,"d":"30.00"}]
["  恩施市",{"v":12,"d":"12.00"}]
["  利川市",{"v":15,"d":"15.00"}]
["  建始县",{"v":10,"d":"10.00"}]
["  巴东县",{"v":10,"d":"10.00"}]
["  宣恩县",{"v":10,"d":"10.00"}]
["  咸丰县",{"v":15,"d":"15.00"}]
["  来凤县",{"v":12,"d":"12.00"}]
["  鹤峰县",{"v":10,"d":"10.00"}]
["  仙桃市",{"v":15,"d":"15.00"}]
["  潜江市",{"v":15,"d":"15.00"}]
["  天门市",{"v":10,"d":"10.00"}]
["  神农架林区",{"v":24,"d":"24.00"}]