{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["部门预算收支总表"],"not_rendered":{"external_links":2,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算收支总表","index":0,"n_rows":25,"n_cols":21,"rows_kept":25,"merged":[[2,0,2,1],[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[5,7,6,7],[5,8,5,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,5,20],[7,0,12,0],[13,0,13,1],[23,0,23,1],[24,0,24,1]],"flags":["formulas_cached_only"]}
[]
[" 部门2015年收支预算总表"]
["单位名称：河南省旅游局",{"$nulls":19},"单位：万元"]
["收                             入",null,null,"支                        出"]
["项                    目",null,"金　额","项            目","合计","用事业单位基金弥补收支差额","部门结转资金","本年支出小计"]
[{"$nulls":7},"小计","公共财政预算",{"$nulls":5},"中央专项转移支付","政府性基金","专户管理的教育收费","事业收入（不含教育收费）","经营收入 ","其他收入"]
[{"$nulls":8},"财政拨款","纳入预算管理的行政事业性收费","专项收入","国有资产资源有偿使用收入","债务收入","其他一般公共预算收入",{"$nulls":5},"非本级财政收入","其他收入"]
["公共财政预算","财政拨款",{"v":2937.1,"d":"2,937.1"},"一、基本支出",{"v":2085,"d":"2,085.0"},{"v":0,"d":"0.0"},null,{"v":1853.7,"d":"1,853.7"},{"v":1853.7,"d":"1,853.7"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},231.3,{"v":0,"d":"0.0"}]
[null,"纳入预算管理的行政事业性收费",211.2,"１、工资福利支出",{"v":1320.9,"d":"1,320.9"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1169.8,"d":"1,169.8"},{"v":1169.8,"d":"1,169.8"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},151.1,{"v":0,"d":"0.0"}]
[null,"专项收入",{"v":0,"d":"0.0"},"２、商品服务支出",408.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},345.7,345.7,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},62.9,{"v":0,"d":"0.0"}]
[null,"国有资产资源有偿使用收入",{"v":80,"d":"80.0"},"３、对个人和家庭的补助",355.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},338.2,338.2,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},17.3,{"v":0,"d":"0.0"}]
[null,"债务收入",{"v":0,"d":"0.0"},"二、项目支出",{"v":1374.6,"d":"1,374.6"},{"v":0,"d":"0.0"},null,{"v":1374.6,"d":"1,374.6"},{"v":1083.4,"d":"1,083.4"},211.2,{"v":0,"d":"0.0"},{"v":80,"d":"80.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"其他收入",{"v":0,"d":"0.0"},"（一）一般性项目",{"v":1374.6,"d":"1,374.6"},{"v":0,"d":"0.0"},null,{"v":1374.6,"d":"1,374.6"},{"v":1083.4,"d":"1,083.4"},211.2,{"v":0,"d":"0.0"},{"v":80,"d":"80.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["中央专项转移支付",null,{"v":0,"d":"0.0"},"（二）专项资金",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["政府性基金",null,{"v":0,"d":"0.0"},"1、基本建设支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["专户管理的教育收费",null,{"v":0,"d":"0.0"},"２、事业发展专项支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["事业收入（不含教育收费）",null,{"v":0,"d":"0.0"},"3、经济发展支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["经营收入      ",null,231.3,"4、债务项目支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["其他收入",null,null,"5、其他各项支出",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["本   年  收  入  小  计",null,{"v":3459.6,"d":"3,459.6"}]
["加：部门财政性资金结转",null,{"v":0,"d":"0.0"}]
["    用事业单位基金弥补收支差额",null,{"v":0,"d":"0.0"}]
[null,null,{"v":0,"d":"0.0"}]
[]
["  收  入  合  计",null,{"v":3459.6,"d":"3,459.6"},"支 出 合 计",{"v":3459.6,"d":"3,459.6"},{"v":0,"d":"0.0"},null,{"v":3228.3,"d":"3,228.3"},{"v":2937.1,"d":"2,937.1"},211.2,null,{"v":80,"d":"80.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},231.3,{"v":0,"d":"0.0"}]