{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["2014年度收入支出决算总表"," 2014年度公共预算财政拨款收入支出明细表","部门2014年度公共财政拨款“三公”经费决算表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2014年度收入支出决算总表","index":0,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[0,0,0,8],[2,0,2,2],[2,3,2,8],[28,3,28,6],[29,3,29,6],[30,3,30,6],[31,3,31,6],[32,3,32,6],[33,3,33,6],[34,3,34,6],[35,3,35,6],[36,3,36,6],[37,3,37,6],[38,3,38,6],[39,3,39,6],[40,3,40,6]],"flags":["formulas_cached_only"]}
["河南省旅游局部门2014年度收入支出决算总表"]
["编制单位：河南省旅游局",{"$nulls":7},"金额单位：万元"]
["收入","","","支出","","","","",""]
["项目","行次","决算数","项目(按功能分类)","行次","决算数","项目(按支出性质和经济分类)","行次","决算数"]
["栏次","","2","栏次","","4","栏次","","6"]
["一、财政拨款收入","1",{"v":8822.28,"d":"8,822.28"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},"一、基本支出","60",{"v":1980.13,"d":"1,980.13"}]
["　　其中：政府性基金","2",{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},"    人员经费","61",{"v":1732.41,"d":"1,732.41"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},"    日常公用经费","62",247.72]
["三、事业收入","4",{"v":0,"d":"0.00"},"四、公共安全支出","40",{"v":0,"d":"0.00"},"二、项目支出","63",{"v":8894.93,"d":"8,894.93"}]
["四、经营收入","5",350.17,"五、教育支出","41",{"v":0,"d":"0.00"},"    基本建设类项目","64",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":8894.93,"d":"8,894.93"}]
["六、其他收入","7",10.66,"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"}]
["","8","","八、社会保障和就业支出","44",{"v":265.8,"d":"265.80"},"四、经营支出","67",325.75]
["","9","","九、医疗卫生与计划生育支出","45",{"v":104,"d":"104.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"}]
["","10","","十、节能环保支出","46",{"v":0,"d":"0.00"},"","69",""]
["","11","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},"支出经济分类","70","—"]
["","12","","十二、农林水支出","48",{"v":0,"d":"0.00"},"基本支出和项目支出合计","71",{"v":10875.05,"d":"10,875.05"}]
["","13","","十三、交通运输支出","49",{"v":0,"d":"0.00"},"  工资福利支出","72",{"v":1267.79,"d":"1,267.79"}]
["","14","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},"  商品和服务支出","73",{"v":8961.8,"d":"8,961.80"}]
["","15","","十五、商业服务业等支出","51",{"v":10744.6,"d":"10,744.60"},"  对个人和家庭的补助","74",464.62]
["","16","","十六、金融支出","52",{"v":0,"d":"0.00"},"  对企事业单位的补贴","75",{"v":0,"d":"0.00"}]
["","17","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},"  赠与","76",{"v":0,"d":"0.00"}]
["","18","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},"  债务利息支出","77",{"v":0,"d":"0.00"}]
["","19","","十九、住房保障支出","55",{"v":86.4,"d":"86.40"},"  基本建设支出","78",{"v":0,"d":"0.00"}]
["","20","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},"  其他资本性支出","79",91.56]
["","21","","二十一、国债还本付息支出","57",{"v":0,"d":"0.00"},"  贷款转贷及产权参股","80",89.28]
["","22","","二十二、其他支出","58",{"v":0,"d":"0.00"},"  其他支出","81",{"v":0,"d":"0.00"}]
["","23","","","59","","","82",""]
["本年收入合计","24",{"v":9183.11,"d":"9,183.11"},"本年支出合计","","","","83",{"v":11200.8,"d":"11,200.80"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},"    结余分配","","","","84",4.26]
["    年初结转和结余","26",{"v":3476.01,"d":"3,476.01"},"      交纳所得税","104","","　　其中：交纳所得税","85",{"v":0,"d":"0.00"}]
["      基本支出结转","27",{"v":112.8,"d":"112.80"},"      提取职工福利基金","105","","　　　　　提取职工福利基金","86",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28",{"v":3456.53,"d":"3,456.53"},"      转入事业基金","106","","　　　　　转入事业基金","87",4.26]
["      经营结余","29",-93.32,"      其他","107","","　　　　　其他","88",{"v":0,"d":"0.00"}]
["","30","","    年末结转和结余","108","","　　年末结余","89",{"v":1454.05,"d":"1,454.05"}]
["","31","","      基本支出结转","","","","90",2.57]
["","32","","      项目支出结转和结余","","","","91",{"v":1520.37,"d":"1,520.37"}]
["","33","","      经营结余","","","","92",{"v":-68.9,"d":"-68.90"}]
["","34","","","","","","93",""]
["","35","","","","","","94",""]
["总计","36",{"v":12659.12,"d":"12,659.12"},"总计","","","","95",{"v":12659.12,"d":"12,659.12"}]

{"sheet":" 2014年度公共预算财政拨款收入支出明细表","index":1,"n_rows":35,"n_cols":17,"rows_kept":35,"merged":[[0,0,1,7],[3,0,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,6],[3,7,5,7],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["河南省旅游局部门2014年度一般公共预算财政拨款支出明细表"]
[{"$nulls":16},"财决批复02表"]
["编制单位：河南省旅游局",{"$nulls":6},"单位：万元",{"$nulls":8},"金额单位：万元"]
["科目编码",null,null,"科目名称","总计","基本支出",null,"项目支出"]
[{"$nulls":3},"",null,"人员经费","日常公用经费","小计"]
[{"$nulls":3},"",null,"","",""]
["类","款","项","栏次",1,2,3,4]
["","","","合计",{"v":10584,"d":"10,584.00"},{"v":1732.4,"d":"1,732.40"},240.36,{"v":8611.24,"d":"8,611.24"}]
[208,null,null,"社会保障和就业支出",265.79,265.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"05",null,"行政事业单位离退休",250.91,250.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"05","01","  归口管理的行政单位离退休",215.63,215.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"05","02","  事业单位离退休",35.28,35.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"08",null,"抚恤",11.85,11.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"08","01","  死亡抚恤",11.85,11.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,99,null,"其他社会保障和就业支出",3.03,3.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,99,"01","  其他社会保障和就业支出",3.03,3.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":104,"d":"104.00"},101.22,2.78,{"v":0,"d":"0.00"}]
[210,"05",null,"医疗保障",{"v":104,"d":"104.00"},101.22,2.78,{"v":0,"d":"0.00"}]
[210,"05","01","  行政单位医疗",{"v":48.9,"d":"48.90"},{"v":48.9,"d":"48.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,"05","02","  事业单位医疗",{"v":55.1,"d":"55.10"},52.32,2.78,{"v":0,"d":"0.00"}]
[216,null,null,"商业服务业等支出",{"v":10127.82,"d":"10,127.82"},{"v":1278.99,"d":"1,278.99"},237.58,{"v":8611.24,"d":"8,611.24"}]
[216,"02",null,"商业流通事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[216,"02",99,"  其他商业流通事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[216,"05",null,"旅游业管理与服务支出",{"v":10116.07,"d":"10,116.07"},{"v":1278.99,"d":"1,278.99"},237.58,{"v":8599.49,"d":"8,599.49"}]
[216,"05","01","  行政运行",{"v":1503.13,"d":"1,503.13"},{"v":1238.93,"d":"1,238.93"},236.81,27.38]
[216,"05","02","  一般行政管理事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":825.4,"d":"825.40"}]
[216,"05","03","  机关服务",40.83,40.06,0.77,{"v":0,"d":"0.00"}]
[216,"05","04","  旅游宣传",{"v":4640.31,"d":"4,640.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4640.31,"d":"4,640.31"}]
[216,"05","05","  旅游行业业务管理",285.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},285.75]
[216,"05",99,"  其他旅游业管理与服务支出",{"v":2820.65,"d":"2,820.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2820.65,"d":"2,820.65"}]
[216,99,null,"其他商业服务业等支出",11.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.75]
[216,99,"01","  服务业基础设施建设",11.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.75]
[221,null,null,"住房保障支出",{"v":86.4,"d":"86.40"},{"v":86.4,"d":"86.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,"02",null,"住房改革支出",{"v":86.4,"d":"86.40"},{"v":86.4,"d":"86.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,"02","01","  住房公积金",{"v":86.4,"d":"86.40"},{"v":86.4,"d":"86.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门2014年度公共财政拨款“三公”经费决算表","index":2,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,5,1],[4,2,5,6],[6,0,6,1],[6,2,6,6],[7,0,7,1],[7,2,7,6],[8,0,8,1],[8,2,8,6],[9,0,9,1],[9,2,9,6],[10,0,10,1],[10,2,10,6],[11,0,11,1],[11,2,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6]],"flags":["formulas_cached_only"]}
[]
["河南省旅游局部门2014年度公共预算财政拨款“三公”经费决算表"]
[]
["                                                                            单位：万元"]
["项   目",null,"2014年决算数"]
[]
["合计",null,63.59]
["   因公出国（境）费用",null,20.62]
["   公务接待费",null,17.91]
["   公务用车费车运行购置及运行维护费小计",null,25.06]
["   其中：公务用车车辆运行维护费",null,25.06]
["公务用车购置"]