{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["公开（五）表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公开（五）表","index":0,"n_rows":41,"n_cols":18,"rows_kept":41,"merged":[[0,6,0,12],[3,0,3,3],[3,4,3,6],[3,7,3,9],[3,10,3,14],[3,15,3,17],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,5,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,17],[36,0,36,17],[37,0,37,17],[38,0,38,17]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"一般公共预算财政拨款收入支出决算表"]
[{"$nulls":17},"公开（五）表"]
["部门：河南省旅游局（汇总）",{"$nulls":16},"金额单位：万元"]
["项目","","","科目名称","上年结转和结余","","","本年收入","","","本年支出","","","","","年末结转和结余","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","","","项目支出","合计","基本支出结转","项目支出结转和结余"]
["","","","","","","小计","","","小计","","小计","","","小计","","","项目支出结转"]
["","","","","","","","","","","","小计","人员经费","公用经费","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14"]
["","","","合计",{"v":1194.62,"d":"1,194.62"},2.51,{"v":1192.1,"d":"1,192.10"},{"v":9775.19,"d":"9,775.19"},{"v":2037.27,"d":"2,037.27"},{"v":7737.92,"d":"7,737.92"},{"v":9373.1,"d":"9,373.10"},{"v":2033.64,"d":"2,033.64"},{"v":1756.88,"d":"1,756.88"},276.76,{"v":7339.46,"d":"7,339.46"},{"v":1596.71,"d":"1,596.71"},6.15,{"v":1590.56,"d":"1,590.56"}]
["201","","","一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.65,1.65,{"v":0,"d":"0.00"},1.65,1.65,1.65,{"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"}]
["20110","","","人力资源事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.65,1.65,{"v":0,"d":"0.00"},1.65,1.65,1.65,{"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"}]
["2011099","","","  其他人事事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.65,1.65,{"v":0,"d":"0.00"},1.65,1.65,1.65,{"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"}]
["208","","","社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},268.46,268.46,{"v":0,"d":"0.00"},268.46,268.46,268.46,{"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"}]
["20805","","","行政事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},266.81,266.81,{"v":0,"d":"0.00"},266.81,266.81,266.81,{"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"}]
["2080501","","","  归口管理的行政单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},227.36,227.36,{"v":0,"d":"0.00"},227.36,227.36,227.36,{"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"}]
["2080502","","","  事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},39.45,39.45,{"v":0,"d":"0.00"},39.45,39.45,39.45,{"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"}]
["20899","","","其他社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.65,1.65,{"v":0,"d":"0.00"},1.65,1.65,1.65,{"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"}]
["2089901","","","  其他社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.65,1.65,{"v":0,"d":"0.00"},1.65,1.65,1.65,{"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"}]
["210","","","医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121.2,"d":"121.20"},{"v":121.2,"d":"121.20"},{"v":0,"d":"0.00"},{"v":120.8,"d":"120.80"},{"v":120.8,"d":"120.80"},{"v":120.8,"d":"120.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121.2,"d":"121.20"},{"v":121.2,"d":"121.20"},{"v":0,"d":"0.00"},{"v":120.8,"d":"120.80"},{"v":120.8,"d":"120.80"},{"v":120.8,"d":"120.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"}]
["2100501","","","  行政单位医疗",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56.9,"d":"56.90"},{"v":56.9,"d":"56.90"},{"v":0,"d":"0.00"},{"v":56.9,"d":"56.90"},{"v":56.9,"d":"56.90"},{"v":56.9,"d":"56.90"},{"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"}]
["2100502","","","  事业单位医疗",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64.3,"d":"64.30"},{"v":64.3,"d":"64.30"},{"v":0,"d":"0.00"},{"v":63.9,"d":"63.90"},{"v":63.9,"d":"63.90"},{"v":63.9,"d":"63.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"}]
["216","","","商业服务业等支出",{"v":1194.61,"d":"1,194.61"},2.51,{"v":1192.1,"d":"1,192.10"},{"v":9270.07,"d":"9,270.07"},{"v":1532.15,"d":"1,532.15"},{"v":7737.92,"d":"7,737.92"},{"v":8871.27,"d":"8,871.27"},{"v":1531.81,"d":"1,531.81"},{"v":1255.06,"d":"1,255.06"},276.76,{"v":7339.46,"d":"7,339.46"},{"v":1593.43,"d":"1,593.43"},2.86,{"v":1590.57,"d":"1,590.57"}]
["21602","","","商业流通事务",{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2160299","","","  其他商业流通事务支出",{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21605","","","旅游业管理与服务支出",934.61,2.51,{"v":932.1,"d":"932.10"},{"v":9270.07,"d":"9,270.07"},{"v":1532.15,"d":"1,532.15"},{"v":7737.92,"d":"7,737.92"},{"v":8611.27,"d":"8,611.27"},{"v":1531.81,"d":"1,531.81"},{"v":1255.06,"d":"1,255.06"},276.76,{"v":7079.46,"d":"7,079.46"},{"v":1593.43,"d":"1,593.43"},2.86,{"v":1590.57,"d":"1,590.57"}]
["2160501","","","  行政运行",2.51,2.51,{"v":0,"d":"0.00"},{"v":1510.82,"d":"1,510.82"},{"v":1485.02,"d":"1,485.02"},{"v":25.8,"d":"25.80"},{"v":1510.48,"d":"1,510.48"},{"v":1484.68,"d":"1,484.68"},{"v":1214.16,"d":"1,214.16"},270.52,{"v":25.8,"d":"25.80"},2.86,2.86,{"v":0,"d":"0.00"}]
["2160502","","","  一般行政管理事务",28.07,{"v":0,"d":"0.00"},28.07,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},20.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.07,{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"}]
["2160503","","","  机关服务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47.13,47.13,{"v":0,"d":"0.00"},47.13,47.13,{"v":40.9,"d":"40.90"},6.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2160504","","","  旅游宣传",153.19,{"v":0,"d":"0.00"},153.19,{"v":4826.9,"d":"4,826.90"},{"v":0,"d":"0.00"},{"v":4826.9,"d":"4,826.90"},{"v":4909.79,"d":"4,909.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4909.79,"d":"4,909.79"},{"v":70.3,"d":"70.30"},{"v":0,"d":"0.00"},{"v":70.3,"d":"70.30"}]
["2160505","","","  旅游行业业务管理",30.97,{"v":0,"d":"0.00"},30.97,345.46,{"v":0,"d":"0.00"},345.46,319.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},319.78,56.66,{"v":0,"d":"0.00"},56.66]
["2160599","","","  其他旅游业管理与服务支出",719.87,{"v":0,"d":"0.00"},719.87,{"v":2519.76,"d":"2,519.76"},{"v":0,"d":"0.00"},{"v":2519.76,"d":"2,519.76"},{"v":1804.02,"d":"1,804.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1804.02,"d":"1,804.02"},{"v":1435.61,"d":"1,435.61"},{"v":0,"d":"0.00"},{"v":1435.61,"d":"1,435.61"}]
["221","","","住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113.8,"d":"113.80"},{"v":113.8,"d":"113.80"},{"v":0,"d":"0.00"},110.91,110.91,110.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.89,2.89,{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113.8,"d":"113.80"},{"v":113.8,"d":"113.80"},{"v":0,"d":"0.00"},110.91,110.91,110.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.89,2.89,{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113.8,"d":"113.80"},{"v":113.8,"d":"113.80"},{"v":0,"d":"0.00"},110.91,110.91,110.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.89,2.89,{"v":0,"d":"0.00"}]
["注：1.本表依据《一般公共预算财政拨款收入支出决算表》（财决07表）进行批复。","","","","","","","","","","","","","","","","",""]
["    2.本表批复到项级科目。","","","","","","","","","","","","","","","","",""]
["    3.本表以\"万元\"为金额单位（保留两位小数）。","","","","","","","","","","","","","","","","",""]
["    3.本表以“万元”为金额单位（保留两位小数）。","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":9},"— 5.%d —"]