{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["01.部门收支总表","02.部门收入总表","03.部门支出总表 ","04.部门支出总表（分类）","05.支出分类(政府预算)","06.基本-工资福利","07.工资福利(政府预算)","08.基本-一般商品服务","09.商品服务(政府预算)","10.基本-个人和家庭","11.个人家庭(政府预算)","12.财政拨款收支总表","13.一般预算支出","14.一般预算基本支出表","15.一般-工资福利","16.工资福利(政府预算)(2)","17.一般-商品和服务","18.商品服务(政府预算)(2)","19.一般-个人和家庭","20.个人家庭(政府预算)(2)","21.项目明细表","22.政府性基金","23.政府性基金(政府预算)","24.专户","25.专户(政府预算)","26.经费拨款","27.三公","28.经费拨款(政府预算)","29.整体绩效","30.项目绩效"],"not_rendered":{"external_links":1,"defined_names":60},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"01.部门收支总表","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[1,0,1,7],[2,0,2,1],[3,2,3,7],[28,0,28,5]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表-01"]
["部门收支总表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":6},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","功能分类科目","本年预算","部门预算经济分类","本年预算","政府预算经济分类","本年预算"]
["一、一般预算拨款(补助)",{"v":429.64000000000004,"d":"429.64"},"一、一般公共服务支出",485.94,"一、基本支出",{"v":409.84000000000003,"d":"409.84"},"一、机关工资福利支出",295.91]
["      经费拨款(补助)",{"v":429.64000000000004,"d":"429.64"},"二、国防支出",null,"      工资福利支出",295.91,"二、机关商品和服务支出",{"v":82.5,"d":"82.50"}]
["      纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"三、公共安全支出",null,"      商品和服务支出",{"v":62.7,"d":"62.70"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"四、教育支出",null,"      对个人和家庭的补助",51.23,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、政府性基金拨款",{"v":0,"d":"0.00"},"五、科学技术支出",null,"二、项目支出",{"v":19.8,"d":"19.80"},"五、对事业单位经常性补助"]
["四、事业单位经营服务收入",{"v":0,"d":"0.00"},"六、文化体育与传媒支出",null,"　　　专项商品和服务支出",{"v":19.8,"d":"19.80"},"六、对事业单位资本性补助"]
["五、上级补助收入",{"v":0,"d":"0.00"},"七、社会保障和就业支出",null,"      对企业补助",{"v":0,"d":"0.00"},"七、对企业补助",{"v":0,"d":"0.00"}]
["六、附属单位上缴收入",{"v":0,"d":"0.00"},"八、医疗健康支出",null,"      债务利息及费用支出",{"v":0,"d":"0.00"},"八、对企业资本性支出"]
["七、其他收入",{"v":0,"d":"0.00"},"九、节能环保支出",null,"      对社会保障基金补助",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",51.23]
[null,null,"十、城乡社区支出",null,"      资本性支出(基本建设)",{"v":0,"d":"0.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"}]
[null,null,"十一、农林水支出",null,"      资本性支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十二、交通运输支出",null,"      其他支出",{"v":0,"d":"0.00"},"十二、债务还本支出"]
[null,null,"十三、资源勘探信息等支出",null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"十三、转移性支出"]
[null,null,"十四、商业服务业等支出",null,"四、对附属单位补助支出",{"v":0,"d":"0.00"},"十四、预备费及预留"]
[null,null,"十五、自然资源海洋气象等支出",null,"五、上级上缴支出",{"v":0,"d":"0.00"},"十五、其他支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十七、粮油物资储备支出"]
[null,null,"十八、灾害防治及应急管理支出"]
[null,null,"十九、其他支出"]
[null,null,"二十、债务还本支出"]
["本 年 收 入 合 计",{"v":429.64000000000004,"d":"429.64"},"本　年　支　出　合　计",485.94,"本　年　支　出　合　计",{"v":429.64000000000004,"d":"429.64"},"本  年  支  出  合  计",{"v":429.64000000000004,"d":"429.64"}]
["八、上年结转",{"v":0,"d":"0.00"}]
["收  入  总  计",{"v":429.64000000000004,"d":"429.64"},"支  出  总  计",485.94,"支  出  总  计",{"v":429.64000000000004,"d":"429.64"},"支  出  总  计",{"v":429.64000000000004,"d":"429.64"}]

{"sheet":"02.部门收入总表","index":1,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[1,0,1,12],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"表-02"]
["部门收入总表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":10},"单位：万元"]
["单位代码","单位名称","合计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","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","上年结转"]
[{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",485.94000000000005,485.94000000000005,485.94000000000005]
["016001","县政协",{"v":429.64000000000004,"d":"429.64"},{"v":429.64000000000004,"d":"429.64"},{"v":429.64000000000004,"d":"429.64"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]

{"sheet":"03.部门支出总表 ","index":2,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,14,2,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"表-03"]
["部门支出总表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","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","上年结转"]
["类","款","项",{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":4},"合计",485.94000000000005,485.94000000000005,485.94000000000005]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":429.64000000000004,"d":"429.64"},{"v":429.64000000000004,"d":"429.64"},{"v":429.64000000000004,"d":"429.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",{"v":429.64000000000004,"d":"429.64"},{"v":429.64000000000004,"d":"429.64"},{"v":429.64000000000004,"d":"429.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",{"v":409.84000000000003,"d":"409.84"},{"v":409.84000000000003,"d":"409.84"},{"v":409.84000000000003,"d":"409.84"},{"v":0,"d":"0.00"}]
["201","02","04","016001","政协会议",{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"}]

{"sheet":"04.部门支出总表（分类）","index":3,"n_rows":11,"n_cols":21,"rows_kept":11,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-04"]
["部门支出总表（分类）"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
[{"$nulls":4},"合计",{"v":485.94000000000005,"d":"485.94"},409.84,295.91,{"v":62.7,"d":"62.70"},51.23,{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"}]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",{"v":409.84000000000003,"d":"409.84"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","04","016001","政协会议",{"v":19.8,"d":"19.80"},{"$nulls":4},{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,0]

{"sheet":"05.支出分类(政府预算)","index":4,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-05"]
["部门支出总表(按政府预算经济分类)"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},"合计",{"v":429.64000000000004,"d":"429.64"},295.91,{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"016001","一般公共服务支出",{"v":429.64000000000004,"d":"429.64"},295.91,{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",{"v":429.64000000000004,"d":"429.64"},295.91,{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",{"v":429.64000000000004,"d":"429.64"},295.91,{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23,{"v":0,"d":"0.00"},0,0,0,0,0]

{"sheet":"06.基本-工资福利","index":5,"n_rows":10,"n_cols":27,"rows_kept":10,"merged":[[1,0,1,26],[2,25,2,26],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[3,14,3,21],[3,22,5,22],[3,23,3,26],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"表-06"]
["工资福利支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":24},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":7},"社会保障缴费",{"$nulls":7},"住房公积金","其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","基本工资提标","规范性公务员津补贴","特殊岗位津贴","津贴补贴提标","绩效工资","绩效工资提标","合计","机关事业单位基本养老保险缴费","职工基本医疗保险缴费","公务员医疗补助缴费","生育保险","工伤保险","残疾人保障金","医疗费",null,"合计","定额补助","工勤人员经费","其他工资福利支出"]
[]
[{"$nulls":4},"合计",295.91,218.31,136.72,{"v":0,"d":"0.00"},{"v":70.2,"d":"70.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.39,{"v":0,"d":"0.00"},{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"016001","县政协（一般公共服务支出）",295.91,218.31,136.72,{"v":0,"d":"0.00"},{"v":70.2,"d":"70.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.39,{"v":0,"d":"0.00"},{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",295.91,218.31,136.72,{"v":0,"d":"0.00"},{"v":70.2,"d":"70.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.39,{"v":0,"d":"0.00"},{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",295.91,218.31,136.72,{"v":0,"d":"0.00"},{"v":70.2,"d":"70.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.39,{"v":0,"d":"0.00"},{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"07.工资福利(政府预算)","index":6,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-07"]
["工资福利支出(按政府预算经济分类)"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":11},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","合计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"\n小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","\n小计","工资福利支出","其他对事业单位补助"]
[]
[{"$nulls":4},"合计",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"}]
["201",null,null,"016001","县政协（一般公共服务支出）",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"}]
["201","01",null,"016001","政协事务",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},0,0,0]

{"sheet":"08.基本-一般商品服务","index":7,"n_rows":10,"n_cols":26,"rows_kept":10,"merged":[[0,24,0,25],[1,0,1,25],[2,24,2,25],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"表-08"]
["一般商品和服务支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":23},"单位:万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","公务交通补贴","其他交通费用","离退休公用支出","离退休党建经费","其他"]
["类","款","项"]
[]
[{"$nulls":4},"合计",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]
["201","02",null,"016001","政协事务",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]
["201","02","01","016001","行政运行",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]

{"sheet":"09.商品服务(政府预算)","index":8,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[1,0,1,19],[2,18,2,19],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[3,17,3,19],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表-09"]
["一般商品和服务支出预算(按政府预算)"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
[{"$nulls":6},"小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国(境费用","公务用车运行维护费","维修(护费","其他商品和服务支出","小计","商品和服务支出","其他对事业单位补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75,0,0,0]
["201","02",null,"016001","政协事务",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75,0,0,0]
["201","02","01","016001","行政运行",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75,0,0,0]

{"sheet":"10.基本-个人和家庭","index":9,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[2,10,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表-10"]
["对个人和家庭的补助支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":9},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离退休费","离休生活补贴","老干费","医疗费补助","助学金","其他"]
["类","款","项"]
[]
[{"$nulls":4},"合计",51.23,51.23]
["201",null,null,"016001","县政协（一般公共服务支出）",51.23,51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",51.23,51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",51.23,51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"11.个人家庭(政府预算)","index":10,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,9,2,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表-11"]
["对个人和家庭的补助支出预算表（按政府预算）"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","对个人和家庭的补助"]
["类","款","项",null,null,"小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助"]
[]
[{"$nulls":4},"合计",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23]
["201",null,null,"016001","县政协（一般公共服务支出）",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23]
["201","02",null,"016001","政协事务",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23]
["201","02","01","016001","行政运行",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23,{"v":0,"d":"0.00"}]

{"sheet":"12.财政拨款收支总表","index":11,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[1,0,1,5],[26,0,26,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表-12"]
["财政拨款收支总表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":4},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算","政府性基金预算"]
["一、一般公共预算拨款",{"v":429.64000000000004,"d":"429.64"},"一、一般公共服务支出",485.94,485.94]
["      经费拨款",{"v":429.64000000000004,"d":"429.64"},"二、国防支出",{"v":0,"d":"0.00"}]
["      纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"三、公共安全支出",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、教育支出",{"v":0,"d":"0.00"}]
[null,null,"五、科学技术支出",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,"六、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"七、社会保障和就业支出",{"v":0,"d":"0.00"}]
[null,null,"八、医疗健康支出",{"v":0,"d":"0.00"}]
[null,null,"九、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"十、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"十一、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"十二、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十三、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十四、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十五、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"十八、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"十九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十、债务还本支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":429.64000000000004,"d":"429.64"},"本　年　支　出　合　计",485.94,485.94,{"v":0,"d":"0.00"}]

{"sheet":"13.一般预算支出","index":12,"n_rows":11,"n_cols":19,"rows_kept":11,"merged":[[1,0,1,18],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,18,5,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"表-13"]
["一般预算拨款支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":17},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","\n总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[]
[{"$nulls":4},"合计",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"}]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",{"v":409.84000000000003,"d":"409.84"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":0,"d":"0.00"}]
["201","02","04","016001","政协会议",{"v":19.8,"d":"19.80"},{"$nulls":4},{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"}]

{"sheet":"14.一般预算基本支出表","index":13,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[1,0,1,8],[3,3,5,3],[3,4,5,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"表-14"]
["一般预算拨款基本支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":7},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","基本支出"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
[]
[{"$nulls":4},"合计",{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23]
["201","02",null,"016001","政协事务",{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23]
["201","02","01","016001","行政运行",{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23]

{"sheet":"15.一般-工资福利","index":14,"n_rows":10,"n_cols":27,"rows_kept":10,"merged":[[1,0,1,26],[2,25,2,26],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[3,14,3,21],[3,22,5,22],[3,23,3,26],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"表-15"]
["一般预算拨款——工资福利支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":24},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":7},"社会保障缴费",{"$nulls":7},"住房公积金","其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","基本工资提标","规范性公务员津补贴","特殊岗位津贴","津贴补贴提标","绩效工资","绩效工资提标","合计","机关事业单位基本养老保险缴费","职工基本医疗保险缴费","公务员医疗补助缴费","生育保险","工伤保险","残疾人保障金","医疗费",null,"合计","定额补助","工勤人员经费","其他工资福利支出"]
[]
[{"$nulls":4},"合计",295.91,218.31,136.72,{"v":0,"d":"0.00"},{"v":70.2,"d":"70.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.39,{"v":0,"d":"0.00"},{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"016001","县政协（一般公共服务支出）",295.91,218.31,136.72,{"v":0,"d":"0.00"},{"v":70.2,"d":"70.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.39,{"v":0,"d":"0.00"},{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",295.91,218.31,136.72,{"v":0,"d":"0.00"},{"v":70.2,"d":"70.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.39,{"v":0,"d":"0.00"},{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",295.91,218.31,136.72,null,{"v":70.2,"d":"70.20"},null,null,11.39,null,{"v":52.800000000000004,"d":"52.80"},{"v":33.1,"d":"33.10"},{"v":15.5,"d":"15.50"},{"v":2.1,"d":"2.10"},null,{"v":2.1,"d":"2.10"},null,null,{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"}]

{"sheet":"16.工资福利(政府预算)(2)","index":15,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-16"]
["一般预算拨款——工资福利支出预算表(按政府预算经济分类)"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":11},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称","合计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"\n小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","\n小计","工资福利支出","其他对事业单位补助"]
[]
[{"$nulls":4},"合计",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"}]
["201",null,null,"016001","中国人民政治协商会议湖南省岳阳县委员会",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","中国人民政治协商会议湖南省岳阳县委员会",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"}]
["201","02","01","016001","中国人民政治协商会议湖南省岳阳县委员会",295.91,295.91,218.31,{"v":52.800000000000004,"d":"52.80"},{"v":24.8,"d":"24.80"},{"v":0,"d":"0.00"}]

{"sheet":"17.一般-商品和服务","index":16,"n_rows":10,"n_cols":26,"rows_kept":10,"merged":[[0,23,0,25],[1,0,1,25],[2,23,2,25],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"表-17"]
["一般预算拨款——一般商品和服务支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":22},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","公务交通补贴","其他交通费用","离退休公用支出","离退休党建经费","其他"]
["类","款","项"]
[]
[{"$nulls":4},"合计",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]
["201","02",null,"016001","政协事务",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]
["201","02","01","016001","行政运行",{"v":62.7,"d":"62.70"},{"v":4.5,"d":"4.50"},{"v":1.2,"d":"1.20"},0.45,{"v":3,"d":"3.00"},{"v":8.7,"d":"8.70"},{"v":3.3,"d":"3.30"},{"v":7.2,"d":"7.20"},null,{"v":0.9,"d":"0.90"},null,{"v":3.6,"d":"3.60"},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":25.1,"d":"25.10"},{"v":0.5,"d":"0.50"},null,null,0.75]

{"sheet":"18.商品服务(政府预算)(2)","index":17,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[1,0,1,19],[2,18,2,19],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[3,17,3,19],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表-18"]
["一般预算拨款——一般商品和服务支出预算表（按政府预算）"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
[{"$nulls":6},"小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国(境费用","公务用车运行维护费","维修(护费","其他商品和服务支出","小计","商品和服务支出","其他对事业单位补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75,{"v":0,"d":"0.00"}]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",{"v":62.7,"d":"62.70"},{"v":62.7,"d":"62.70"},53.95,{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"},null,null,{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},0.75,{"v":0,"d":"0.00"}]

{"sheet":"19.一般-个人和家庭","index":18,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[2,9,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表-19"]
["一般预算拨款——对个人和家庭的补助支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离退休费","离休生活补贴","老干费","医疗费补助","助学金","其他"]
["类","款","项"]
[]
[{"$nulls":4},"合计",51.23,51.23]
["201",null,null,"016001","县政协（一般公共服务支出）",51.23,51.23]
["201","02",null,"016001","政协事务",51.23,51.23]
["201","02","01","016001","行政运行",51.23,51.23]

{"sheet":"20.个人家庭(政府预算)(2)","index":19,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,9,2,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表-20"]
["一般预算拨款——对个人和家庭的补助支出预算表（按政府预算）"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","对个人和家庭的补助"]
["类","款","项",null,null,"小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助"]
[]
[{"$nulls":4},"合计",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,51.23]
["201",null,null,"016001","县政协（一般公共服务支出）",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,51.23]
["201","02",null,"016001","政协事务",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,51.23]
["201","02","01","016001","行政运行",51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,51.23,{"v":0,"d":"0.00"}]

{"sheet":"21.项目明细表","index":20,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[1,0,1,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-21"]
["支出预算项目明细表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":12},"单位：万元"]
["功能科目编码","功能科目名称","单位名称（项目名称）","总  计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","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","上年结转"]
[{"$nulls":4},"小计","经费拨款","纳入预算管理的非税收入拨款"]
[null,null,"合计",{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"}]
[201,"县政协（一般公共服务支出）","县政协（政协委员活动及政协常委会议经费）",{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"}]
[20102,"政协事务","县政协（政协委员活动及政协常委会议经费）",{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"}]
["2010204","政协会议","政协委员活动经费",{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"}]
["2010204","政协会议","政协常委调研活动经费",{"v":13.3,"d":"13.30"},{"v":13.3,"d":"13.30"},{"v":13.3,"d":"13.30"}]
["2010204","政协会议","离岗处级、正职退休干部经费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["2010204","政协会议","兼职副主席调研活动经费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["2010204","政协会议","工委经费",{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
["2010204","政协会议","智慧政协平台运行维护经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["2010204","政协会议","政协常委会会议经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]

{"sheet":"22.政府性基金","index":21,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-22"]
["政府性基金拨款支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[]
[{"$nulls":4},"  说明：2020年未安排政府性基金拨款支出预算，故本表无数据"]

{"sheet":"23.政府性基金(政府预算)","index":22,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[1,0,1,20],[2,0,2,5],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-23"]
["政府性基金拨款支出预算表(按政府预算经济分类)"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[]
[{"$nulls":4},"  说明：2020年未安排政府性基金拨款支出预算，故本表无数据"]

{"sheet":"24.专户","index":23,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,6,3,9],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-24"]
["纳入专户管理的非税收入拨款支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[]
[{"$nulls":4},"说明：2020年未安排纳入专户管理的非税收入拨款支出预算，故本表无数据"]

{"sheet":"25.专户(政府预算)","index":24,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-25"]
["纳入专户管理的非税收入拨款支出预算表(按政府预算经济分类)"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[]
[{"$nulls":4},"说明：2020年未安排纳入专户管理的非税收入拨款支出预算，故本表无数据"]

{"sheet":"26.经费拨款","index":25,"n_rows":11,"n_cols":22,"rows_kept":11,"merged":[[1,0,1,21],[2,20,2,21],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,18,3,21],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"表-26"]
["经费拨款支出预算表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":19},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"附:一般预算拨款(补助)拨付方式"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出","合计","下单位","审批专款","财政代扣"]
[{"$nulls":5},"总  计"]
[{"$nulls":4},"合计",{"v":485.94000000000005,"d":"485.94"},409.84,295.91,{"v":62.7,"d":"62.70"},51.23,{"v":76.1,"d":"76.10"},{"v":76.1,"d":"76.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":485.94000000000005,"d":"485.94"},434.71,{"v":0,"d":"0.00"},51.23]
["201",{"$nulls":3},"县政协（一般公共服务支出）",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":429.64000000000004,"d":"429.64"},378.41,{"v":0,"d":"0.00"},51.23]
["201","02",null,null,"政协事务",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":429.64000000000004,"d":"429.64"},378.41,{"v":0,"d":"0.00"},51.23]
["201","02","01","016001","行政运行",{"v":409.84000000000003,"d":"409.84"},{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":409.84000000000003,"d":"409.84"},358.61,null,51.23]
["201","02","04","016001","政协会议",{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"}]

{"sheet":"27.三公","index":26,"n_rows":7,"n_cols":15,"rows_kept":7,"merged":[[1,0,1,14],[3,0,5,0],[3,1,3,7],[3,8,3,14],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"表-28"]
["2020年“三公”经费预算公开表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":13},"单位：万元"]
["单位名称\n","2019年\"三公\"经费预算支出",{"$nulls":6},"2020年\"三公\"经费预算支出"]
[null,"合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用","合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用"]
[]
["县政协",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"},{"$nulls":5},{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"}]

{"sheet":"28.经费拨款(政府预算)","index":27,"n_rows":11,"n_cols":21,"rows_kept":11,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-27"]
["经费拨款支出预算表(按政府预算经济分类)"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},"合计",{"v":429.64000000000004,"d":"429.64"},295.91,{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23]
["201",null,null,"016001","县政协（一般公共服务支出）",{"v":429.64000000000004,"d":"429.64"},295.91,{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02",null,"016001","政协事务",{"v":429.64000000000004,"d":"429.64"},295.91,{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","016001","行政运行",{"v":409.84000000000003,"d":"409.84"},295.91,{"v":62.7,"d":"62.70"},{"$nulls":6},51.23]
["201","02","04","016001","政协会议",{"v":19.8,"d":"19.80"},null,{"v":19.8,"d":"19.80"},{"v":0,"d":"0.00"}]

{"sheet":"29.整体绩效","index":28,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[1,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,4,6],[3,7,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"表-29"]
["部门(单位)整体支出预算绩效目标申报表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":7},"单位：万元"]
["单位编码","单位名称","年度预算申请资金",null,null,"部门职能职责概述","年度整体绩效目标","年度整体绩效指标"]
[null,null,"总额","基本支出","项目支出",null,null,"产出指标","效益指标"]
["016001","中国人民政治协商会议湖南省岳阳县委员会",{"v":429.64000000000004,"d":"429.64"},{"v":409.84000000000003,"d":"409.84"},{"v":19.8,"d":"19.80"},"政治协商、民主监督、参政议政","1.顺利举行政协全会；2.按计划举行专题协商会；3.根据工作需要，多次举行政协常委会；4.保证机构的正常运转。","1.顺利举行政协全会；2.按计划举行专题协商会；3.根据工作需要，多次举行政协常委会；4.保证机构的正常运转。","1.各界别委员通过提案和协商讨论的形式对国家的大政方针和涉及群众生活的重要问题进行政治协商，充分发挥政协民主监督作用；2.在预算额度内安排好各项会议工作，保证参会委员满意度。"]

{"sheet":"30.项目绩效","index":29,"n_rows":6,"n_cols":14,"rows_kept":6,"merged":[[1,0,1,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-30"]
["财政支出项目预算绩效目标申报表"]
["部门：中国人民政治协商会议湖南省岳阳县委员会",{"$nulls":12},"单位：万元"]
["单位编码","单位名称","项目名称","项目属性","项目资金",null,"项目立项依据","项目保障措施","项目年度实施进度计划","项目长期绩效目标","项目年度绩效目标","项目年度产出指标","项目绩效指标","其他说明的问题"]
[{"$nulls":4},"总计","其中：财政拨款"]
["016001","中国人民政治协商会议湖南省岳阳县委员会","政协委员活动经费","经常性项目",{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"},"根据我机关职能和内设机构承担的业务工作需要设立。","严格执行国家财经法规和内部财务资产管理制度，加强机关内控建设，规范管理经费支出，增强经费预算刚性，提高资金使用效益。","2020年全年","政协各界别人士、党派和界别通过政协会议这个载体，从经济建设、政治建设、文化建设、社会建设以及生态文明建设方面认真开展政协协商、民主监督、参政议政，为促进我县振兴崛起，构建新岳阳县作出贡献。","组织政协委员进行视察、参观、调查、座谈、学习、研讨等，完成各项调研报告。","组织政协委员进行视察、参观、调查、座谈、学习、研讨等，完成各项调研报告。","组织政协委员进行视察、参观、调查、座谈、学习、研讨等，完成各项调研报告。"]