{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["1部门收支总体情况表","2部门收入总体情况表","3部门支出总体情况表","4财政拨款收支总体情况表","5一般公共预算支出情况表","6支出预算经济分类科目汇总表","7一般公共预算“三公”经费支出情况表","8政府性基金支出情况表"],"not_rendered":{"external_links":1,"defined_names":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1部门收支总体情况表","index":0,"n_rows":22,"n_cols":14,"rows_kept":22,"merged":[[2,0,2,8],[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[5,7,5,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[7,0,11,0],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算01表"]
["2018年部门收支总体情况表"]
["单位名称：河南省旅游局",{"$nulls":12},"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"]
[{"$nulls":7},"一般公共预算",null,"中央专项转移支付","政府性基金","国有资本经营预算","专户管理的教育收费","其他收入"]
[{"$nulls":7},"小计","其中：财政拨款"]
["一般公共预算","小计",{"v":5853.9,"d":"5,853.9"},"一、基本支出",{"v":4131.5,"d":"4,131.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3891.5,"d":"3,891.5"},{"v":3891.5,"d":"3,891.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":240,"d":"240.0"}]
[null,"财政拨款",{"v":5553.8,"d":"5,553.8"},"1、工资福利支出",{"v":3252.3,"d":"3,252.3"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3057,"d":"3,057.0"},{"v":3057,"d":"3,057.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},195.3]
[null,"行政事业性收费",228.1,"2、商品服务支出",644.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},599.9,599.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},44.7]
[null,"专项收入",{"v":0,"d":"0.0"},"3、对个人和家庭的补助",233.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},233.6,233.6,{"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,"国有资产资源有偿使用收入",{"v":72,"d":"72.0"},"4、资本性支出",{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"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、项目支出",{"v":2319.2,"d":"2,319.2"},{"v":0,"d":"0.0"},296.8,{"v":1962.4,"d":"1,962.4"},{"v":1662.3,"d":"1,662.3"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":60,"d":"60.0"}]
["政府性基金",null,{"v":0,"d":"0.0"},"（一）一般性项目",{"v":2022.4,"d":"2,022.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1962.4,"d":"1,962.4"},{"v":1662.3,"d":"1,662.3"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":60,"d":"60.0"}]
["国有资本经营预算",null,{"v":0,"d":"0.0"},"（二）专项资金",296.8,{"v":0,"d":"0.0"},296.8,{"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"},"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"}]
["其他收入",null,{"v":300,"d":"300.0"},"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"}]
["本   年  收  入  小  计",null,{"v":6153.9,"d":"6,153.9"},"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"}]
["加：部门财政性资金结转",null,296.8,"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"}]
["    用事业单位基金弥补收支差额",null,{"v":0,"d":"0.0"},"5、其他各项支出",296.8,{"v":0,"d":"0.0"},296.8,{"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"}]
[]
["  收  入  合  计",null,{"v":6450.7,"d":"6,450.7"},"支 出 合 计",{"v":6450.7,"d":"6,450.7"},{"v":0,"d":"0.0"},296.8,{"v":5853.9,"d":"5,853.9"},{"v":5553.8,"d":"5,553.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":300,"d":"300.0"}]

{"sheet":"2部门收入总体情况表","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"merged":[[1,0,1,14],[2,0,2,10],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算02表"]
["2018年部门收入总体情况表"]
["单位名称：河南省旅游局",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总计","一般公共预算",null,"中央专项转移支付","政府性基金","国有资本经营预算","专户管理的教育收费","部门财政性资金结转","用事业单位基金弥补收支差额","其他收入"]
["类","款","项",{"$nulls":3},"小计","其中：财政拨款"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":4},"合计",{"v":6450.7,"d":"6,450.7"},{"v":5853.9,"d":"5,853.9"},{"v":5553.8,"d":"5,553.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},296.8,{"v":0,"d":"0.0"},{"v":300,"d":"300.0"}]
[{"$nulls":3},"408","河南省旅游局",{"v":6450.7,"d":"6,450.7"},{"v":5853.9,"d":"5,853.9"},{"v":5553.8,"d":"5,553.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},296.8,{"v":0,"d":"0.0"},{"v":300,"d":"300.0"}]
["205","08","03","  ","  培训支出",10.2,10.2,10.2,{"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"}]
["208","05","01","  ","  归口管理的行政单位离退休",217.8,217.8,217.8,{"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"}]
["208","05","02","  ","  事业单位离退休",22.5,22.5,22.5,{"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"}]
["208","05","05","  ","  机关事业单位基本养老保险缴费支出",{"v":312,"d":"312.0"},{"v":274,"d":"274.0"},{"v":274,"d":"274.0"},{"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":38,"d":"38.0"}]
["208","05","06","  ","  机关事业单位职业年金缴费支出",24.8,{"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"},24.8]
["210","11","01","  ","  行政单位医疗",88.3,88.3,88.3,{"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"}]
["210","11","02","  ","  事业单位医疗",124.2,111.8,111.8,{"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"},12.4]
["216","05","01","  ","  行政运行",{"v":1809.6,"d":"1,809.6"},{"v":1452.8,"d":"1,452.8"},{"v":1452.8,"d":"1,452.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},296.8,{"v":0,"d":"0.0"},{"v":60,"d":"60.0"}]
["216","05","02","  ","  一般行政管理事务",{"v":17,"d":"17.0"},{"v":17,"d":"17.0"},{"v":17,"d":"17.0"},{"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"}]
["216","05","03","  ","  机关服务",{"v":69,"d":"69.0"},{"v":69,"d":"69.0"},{"v":69,"d":"69.0"},{"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"}]
["216","05","04","  ","  旅游宣传",{"v":1007,"d":"1,007.0"},{"v":1007,"d":"1,007.0"},{"v":945,"d":"945.0"},{"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"}]
["216","05","05","  ","  旅游行业业务管理",370.2,370.2,132.1,{"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"}]
["216","05","99","  ","  其他旅游业管理与服务支出",{"v":2166.4,"d":"2,166.4"},{"v":2017.2,"d":"2,017.2"},{"v":2017.2,"d":"2,017.2"},{"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"},149.2]
["221","02","01","  ","  住房公积金",211.7,196.1,196.1,{"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"},15.6]

{"sheet":"3部门支出总体情况表","index":2,"n_rows":22,"n_cols":14,"rows_kept":22,"merged":[[1,0,1,13],[2,0,2,10],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算03表"]
["2018年部门支出总体情况表"]
["单位名称：河南省旅游局",{"$nulls":12},"单位：万元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品服务支出","对个人和家庭的补助","资本性支出","小计","一般性项目","专项资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":4},"合计",{"v":6450.7,"d":"6,450.7"},{"v":4131.5,"d":"4,131.5"},{"v":3252.3,"d":"3,252.3"},644.6,233.6,{"v":1,"d":"1.0"},{"v":2319.2,"d":"2,319.2"},{"v":2022.4,"d":"2,022.4"},296.8]
[{"$nulls":3},"408","河南省旅游局",{"v":6450.7,"d":"6,450.7"},{"v":4131.5,"d":"4,131.5"},{"v":3252.3,"d":"3,252.3"},644.6,233.6,{"v":1,"d":"1.0"},{"v":2319.2,"d":"2,319.2"},{"v":2022.4,"d":"2,022.4"},296.8]
["205","08","03","  ","  培训支出",10.2,{"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"},10.2,10.2,{"v":0,"d":"0.0"}]
["208","05","01","  ","  归口管理的行政单位离退休",217.8,217.8,{"v":0,"d":"0.0"},5.2,212.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","02","  ","  事业单位离退休",22.5,22.5,{"v":0,"d":"0.0"},1.5,{"v":21,"d":"21.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","05","  ","  机关事业单位基本养老保险缴费支出",{"v":312,"d":"312.0"},{"v":312,"d":"312.0"},{"v":312,"d":"312.0"},{"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"}]
["208","05","06","  ","  机关事业单位职业年金缴费支出",24.8,24.8,24.8,{"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"}]
["210","11","01","  ","  行政单位医疗",88.3,88.3,88.3,{"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"}]
["210","11","02","  ","  事业单位医疗",124.2,124.2,124.2,{"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"}]
["216","05","01","  ","  行政运行",{"v":1809.6,"d":"1,809.6"},{"v":1448.2,"d":"1,448.2"},{"v":1126,"d":"1,126.0"},321.2,{"v":0,"d":"0.0"},{"v":1,"d":"1.0"},361.4,64.6,296.8]
["216","05","02","  ","  一般行政管理事务",{"v":17,"d":"17.0"},{"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":17,"d":"17.0"},{"v":17,"d":"17.0"},{"v":0,"d":"0.0"}]
["216","05","03","  ","  机关服务",{"v":69,"d":"69.0"},{"v":69,"d":"69.0"},59.6,9.4,{"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"}]
["216","05","04","  ","  旅游宣传",{"v":1007,"d":"1,007.0"},{"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":1007,"d":"1,007.0"},{"v":1007,"d":"1,007.0"},{"v":0,"d":"0.0"}]
["216","05","05","  ","  旅游行业业务管理",370.2,{"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"},370.2,370.2,{"v":0,"d":"0.0"}]
["216","05","99","  ","  其他旅游业管理与服务支出",{"v":2166.4,"d":"2,166.4"},{"v":1613,"d":"1,613.0"},{"v":1305.7,"d":"1,305.7"},307.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},553.4,553.4,{"v":0,"d":"0.0"}]
["221","02","01","  ","  住房公积金",211.7,211.7,211.7,{"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"}]

{"sheet":"4财政拨款收支总体情况表","index":3,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,2],[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[5,5,5,6],[5,7,6,7],[5,8,6,8],[7,0,11,0],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[31,0,31,1],[35,0,35,1]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算04表"]
["2018年财政拨款收支总体情况表"]
["单位名称：河南省旅游局",{"$nulls":7},"单位：万元"]
["收                             入",null,null,"支                        出"]
["项                    目",null,"金　额","项            目","合计","本年支出小计"]
[{"$nulls":5},"一般公共预算",null,"政府性基金","国有资本经营预算"]
[{"$nulls":5},"小计","其中：财政拨款"]
["一般公共预算","小计",{"v":5853.9,"d":"5,853.9"},"一、一般公共服务",{"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,"财政拨款",{"v":5553.8,"d":"5,553.8"},"二、外交",{"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,"行政事业性收费",228.1,"三、国防",{"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,"专项收入",{"v":0,"d":"0.0"},"四、公共安全",{"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,"国有资产资源有偿使用收入",{"v":72,"d":"72.0"},"五、教育",10.2,10.2,10.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["政府性基金",null,{"v":0,"d":"0.0"},"六、科学技术",{"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"}]
["国有资本经营预算",null,{"v":0,"d":"0.0"},"七、文化体育与传媒",{"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"}]
[{"$nulls":3},"八、社会保障和就业",514.3,514.3,514.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"九、社会保险基金支出",{"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"}]
[{"$nulls":3},"十、医疗卫生",200.1,200.1,200.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"十一、节能环保",{"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"}]
[{"$nulls":3},"十二、城乡社区事务",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"十三、农林水事务",{"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"}]
[{"$nulls":3},"十四、交通运输",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"十五、资源勘探电力信息等事务",{"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"}]
[{"$nulls":3},"十六、商业服务业等事务",{"v":4933.2,"d":"4,933.2"},{"v":4933.2,"d":"4,933.2"},{"v":4633.1,"d":"4,633.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"十七、金融支出",{"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"}]
[{"$nulls":3},"十九、援助其他地区支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"二十、国土海洋气象等支出",{"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"}]
[{"$nulls":3},"二十一、住房保障支出",196.1,196.1,196.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"二十二、粮油物资储备支出",{"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"}]
[{"$nulls":3},"二十三、国有资本经营预算",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"二十七、预备费",{"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"}]
[{"$nulls":3},"二十九、其他支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"三十、转移性支出",{"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"}]
[{"$nulls":3},"三十一、债务还本支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"三十二、债务付息支出",{"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"}]
[{"$nulls":3},"三十三、债务发行费用支出",{"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"}]
["  收  入  合  计",null,{"v":5853.9,"d":"5,853.9"},"支出合计",{"v":5853.9,"d":"5,853.9"},{"v":5853.9,"d":"5,853.9"},{"v":5553.8,"d":"5,553.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"5一般公共预算支出情况表","index":4,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[1,0,1,13],[2,0,2,10],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算05表"]
["2018年一般公共预算支出情况表"]
["单位名称：河南省旅游局",{"$nulls":12},"单位：万元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品服务支出","对个人和家庭的补助","资本性支出","小计","一般性项目","专项资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":4},"合计",{"v":5853.9,"d":"5,853.9"},{"v":3891.5,"d":"3,891.5"},{"v":3057,"d":"3,057.0"},599.9,233.6,{"v":1,"d":"1.0"},{"v":1962.4,"d":"1,962.4"},{"v":1962.4,"d":"1,962.4"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"408","河南省旅游局",{"v":5853.9,"d":"5,853.9"},{"v":3891.5,"d":"3,891.5"},{"v":3057,"d":"3,057.0"},599.9,233.6,{"v":1,"d":"1.0"},{"v":1962.4,"d":"1,962.4"},{"v":1962.4,"d":"1,962.4"},{"v":0,"d":"0.0"}]
[205,"08","03","  ","  培训支出",10.2,{"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"},10.2,10.2,{"v":0,"d":"0.0"}]
[208,"05","01","  ","  归口管理的行政单位离退休",217.8,217.8,{"v":0,"d":"0.0"},5.2,212.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[208,"05","02","  ","  事业单位离退休",22.5,22.5,{"v":0,"d":"0.0"},1.5,{"v":21,"d":"21.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[208,"05","05","  ","  机关事业单位基本养老保险缴费支出",{"v":274,"d":"274.0"},{"v":274,"d":"274.0"},{"v":274,"d":"274.0"},{"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"}]
[210,"11","01","  ","  行政单位医疗",88.3,88.3,88.3,{"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"}]
[210,"11","02","  ","  事业单位医疗",111.8,111.8,111.8,{"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"}]
[216,"05","01","  ","  行政运行",{"v":1452.8,"d":"1,452.8"},{"v":1448.2,"d":"1,448.2"},{"v":1126,"d":"1,126.0"},321.2,{"v":0,"d":"0.0"},{"v":1,"d":"1.0"},4.6,4.6,{"v":0,"d":"0.0"}]
[216,"05","02","  ","  一般行政管理事务",{"v":17,"d":"17.0"},{"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":17,"d":"17.0"},{"v":17,"d":"17.0"},{"v":0,"d":"0.0"}]
[216,"05","03","  ","  机关服务",{"v":69,"d":"69.0"},{"v":69,"d":"69.0"},59.6,9.4,{"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"}]
[216,"05","04","  ","  旅游宣传",{"v":1007,"d":"1,007.0"},{"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":1007,"d":"1,007.0"},{"v":1007,"d":"1,007.0"},{"v":0,"d":"0.0"}]
[216,"05","05","  ","  旅游行业业务管理",370.2,{"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"},370.2,370.2,{"v":0,"d":"0.0"}]
[216,"05","99","  ","  其他旅游业管理与服务支出",{"v":2017.2,"d":"2,017.2"},{"v":1463.8,"d":"1,463.8"},{"v":1201.2,"d":"1,201.2"},262.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},553.4,553.4,{"v":0,"d":"0.0"}]
[221,"02","01","  ","  住房公积金",196.1,196.1,196.1,{"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"}]

{"sheet":"6支出预算经济分类科目汇总表","index":5,"n_rows":68,"n_cols":16,"rows_kept":68,"merged":[[2,0,2,7],[3,0,3,2],[3,3,3,5],[3,6,5,6],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,7,4,8],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算06表"]
["2018年支出经济分类汇总表"]
["河南省旅游局",{"$nulls":14},"单位：万元"]
["部门预算经济分类",null,null,"政府预算经济分类",null,null,"总计","2018年"]
["类","款","科目名称","类","款","科目名称",null,"一般公共预算",null,"中央专项转移支付","政府性基金","国有资本经营预算","专户管理的教育收费","部门财政性资金结转","用事业单位基金弥补收支差额","其他收入"]
[{"$nulls":7},"小计","其中：财政拨款"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
["合计",{"$nulls":5},{"v":6450.7,"d":"6,450.7"},{"v":5853.9,"d":"5,853.9"},{"v":5553.8,"d":"5,553.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},296.8,{"v":0,"d":"0.0"},{"v":300,"d":"300.0"}]
["408",null,"河南省旅游局",{"$nulls":3},{"v":6450.7,"d":"6,450.7"},{"v":5853.9,"d":"5,853.9"},{"v":5553.8,"d":"5,553.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},296.8,{"v":0,"d":"0.0"},{"v":300,"d":"300.0"}]
["  301","30101","  基本工资","501","50101","工资奖金津补贴",465.2,465.2,465.2,{"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"}]
["  301","30101","  基本工资","505","50501","工资福利支出",416.2,319.4,319.4,{"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"},96.8]
["  301","30102","  津贴补贴","505","50501","工资福利支出",58.6,58.2,58.2,{"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"},0.4]
["  301","30102","  津贴补贴","501","50101","工资奖金津补贴",602.8,602.8,602.8,{"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"}]
["  301","30103","  奖金","505","50501","工资福利支出",35.6,35.6,35.6,{"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"}]
["  301","30103","  奖金","501","50101","工资奖金津补贴",280.1,280.1,280.1,{"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"}]
["  301","30107","  绩效工资","505","50501","工资福利支出",183.4,183.4,183.4,{"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"}]
["  301","30108","  机关事业单位基本养老保险缴费","501","50102","社会保障缴费",190.1,190.1,190.1,{"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"}]
["  301","30108","  机关事业单位基本养老保险缴费","505","50501","工资福利支出",121.9,83.9,83.9,{"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":38,"d":"38.0"}]
["  301","30109","  职业年金缴费","505","50501","工资福利支出",24.8,{"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"},24.8]
["  301","30110","  城镇职工基本医疗保险缴费","505","50501","工资福利支出",{"v":50,"d":"50.0"},37.6,37.6,{"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"},12.4]
["  301","30110","  城镇职工基本医疗保险缴费","501","50102","社会保障缴费",162.5,162.5,162.5,{"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"}]
["  301","30112","  其他社会保障缴费","501","50102","社会保障缴费",11.6,11.6,11.6,{"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"}]
["  301","30112","  其他社会保障缴费","505","50501","工资福利支出",11.2,7.9,7.9,{"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"},3.3]
["  301","30113","  住房公积金","505","50501","工资福利支出",{"v":72,"d":"72.0"},56.4,56.4,{"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"},15.6]
["  301","30113","  住房公积金","501","50103","住房公积金",139.7,139.7,139.7,{"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"}]
["  301","30199","  其他工资福利支出","501","50199","其他工资福利支出",221.4,221.4,221.4,{"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"}]
["  301","30199","  其他工资福利支出","505","50501","工资福利支出",205.2,201.2,201.2,{"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":4,"d":"4.0"}]
["  302","30201","  办公费","502","50201","办公经费",100.4,100.4,100.4,{"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"}]
["  302","30201","  办公费","505","50502","商品和服务支出",12.8,9.8,9.8,{"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":3,"d":"3.0"}]
["  302","30202","  印刷费","502","50201","办公经费",41.1,41.1,41.1,{"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"}]
["  302","30203","  咨询费","502","50205","委托业务费",{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"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"}]
["  302","30203","  咨询费","505","50502","商品和服务支出",0.6,0.6,0.6,{"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"}]
["  302","30204","  手续费","505","50502","商品和服务支出",0.1,0.1,0.1,{"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"}]
["  302","30205","  水费","502","50201","办公经费",3.2,3.2,3.2,{"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"}]
["  302","30205","  水费","505","50502","商品和服务支出",{"v":11,"d":"11.0"},2.4,2.4,{"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"},8.6]
["  302","30206","  电费","502","50201","办公经费",4.4,4.4,4.4,{"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"}]
["  302","30206","  电费","505","50502","商品和服务支出",{"v":11,"d":"11.0"},2.4,2.4,{"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"},8.6]
["  302","30207","  邮电费","502","50201","办公经费",19.2,19.2,19.2,{"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"}]
["  302","30207","  邮电费","505","50502","商品和服务支出",10.1,3.6,3.6,{"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"},6.5]
["  302","30209","  物业管理费","502","50201","办公经费",16.8,16.8,16.8,{"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"}]
["  302","30209","  物业管理费","505","50502","商品和服务支出",8.5,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"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"},4.5]
["  302","30211","  差旅费","505","50502","商品和服务支出",9.7,6.7,6.7,{"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":3,"d":"3.0"}]
["  302","30211","  差旅费","502","50201","办公经费",175.9,136.2,125.2,{"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"},39.7]
["  302","30212","  因公出国（境）费用","502","50207","因公出国（境）费用",{"v":34,"d":"34.0"},{"v":34,"d":"34.0"},{"v":34,"d":"34.0"},{"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"}]
["  302","30213","  维修(护)费","505","50502","商品和服务支出",37.7,34.2,34.2,{"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"},3.5]
["  302","30213","  维修(护)费","502","50209","维修（护）费",7.6,7.6,7.6,{"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"}]
["  302","30215","  会议费","502","50202","会议费",46.7,46.7,43.7,{"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"}]
["  302","30215","  会议费","505","50502","商品和服务支出",{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"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"}]
["  302","30216","  培训费","502","50203","培训费",{"v":78,"d":"78.0"},57.7,57.7,{"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"},20.3]
["  302","30216","  培训费","505","50502","商品和服务支出",27.2,27.2,27.2,{"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"}]
["  302","30217","  公务接待费","505","50502","商品和服务支出",4.4,4.4,4.4,{"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"}]
["  302","30217","  公务接待费","502","50206","公务接待费",28.4,28.4,27.4,{"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"}]
["  302","30224","  被装购置费","502","50204","专用材料购置费",{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"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"}]
["  302","30226","  劳务费","505","50502","商品和服务支出",4.5,4.5,4.5,{"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"}]
["  302","30226","  劳务费","502","50205","委托业务费",18.8,18.8,17.8,{"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"}]
["  302","30228","  工会经费","505","50502","商品和服务支出",9.4,9.4,9.4,{"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"}]
["  302","30228","  工会经费","502","50201","办公经费",23.3,23.3,23.3,{"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"}]
["  302","30229","  福利费","505","50502","商品和服务支出",11.8,11.8,11.8,{"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"}]
["  302","30229","  福利费","502","50201","办公经费",29.2,29.2,29.2,{"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"}]
["  302","30231","  公务用车运行维护费","505","50502","商品和服务支出",3.3,3.3,3.3,{"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"}]
["  302","30231","  公务用车运行维护费","502","50208","公务用车运行维护费",{"v":60,"d":"60.0"},{"v":60,"d":"60.0"},{"v":60,"d":"60.0"},{"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"}]
["  302","30239","  其他交通费用","502","50201","办公经费",133.1,133.1,133.1,{"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"}]
["  302","30240","  税金及附加费用","505","50502","商品和服务支出",{"v":7,"d":"7.0"},{"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":7,"d":"7.0"}]
["  302","30299","  其他商品和服务支出","502","50299","其他商品和服务支出",{"v":1825.6,"d":"1,825.6"},{"v":1528.8,"d":"1,528.8"},{"v":1244.7,"d":"1,244.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},296.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["  302","30299","  其他商品和服务支出","505","50502","商品和服务支出",{"v":139,"d":"139.0"},{"v":139,"d":"139.0"},{"v":139,"d":"139.0"},{"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"}]
["  303","30301","  离休费","509","50905","离退休费",27.5,27.5,27.5,{"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"}]
["  303","30302","  退休费","509","50905","离退休费",206.1,206.1,206.1,{"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"}]
["  310","31002","  办公设备购置","506","50601","资本性支出（一）",{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"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"}]

{"sheet":"7一般公共预算“三公”经费支出情况表","index":6,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[1,0,1,1],[11,0,11,1]],"flags":["formulas_cached_only"]}
[null,"预算07表"]
["2018年一般公共预算“三公”经费支出情况表"]
["单位名称：河南省旅游局","单位：万元"]
["项      目","2018年“三公”经费预算数"]
["共计",109.5]
["1、因公出国（境）费用",{"v":34,"d":"34.0"}]
["2、公务接待费",12.2]
["3、公务用车费",63.3]
["其中：（1）公务用车运行维护费",63.3]
["      （2）公务用车购置",{"v":0,"d":"0.0"}]
[]
["注：按照党中央、国务院有关规定及部门预算管理有关规定，“三公”经费包括因公出国（境）费、公务用车购置及运行费和公务接待费。（1）因公出国（境）费，指单位工作人员公务出国（境）的住宿费、旅费、伙食补助费、杂费、培训费等支出。（2）公务用车购置及运行费，指单位公务用车购置费及租用费、燃料费、维修费、过路过桥费、保险费、安全奖励费用等支出，公务用车指用于履行公务的机动车辆，包括领导干部专车、一般公务用车和执法执勤用车。（3）公务接待费，指单位按规定开支的各类公务接待（含外宾接待）支出。"]

{"sheet":"8政府性基金支出情况表","index":7,"n_rows":6,"n_cols":14,"rows_kept":6,"merged":[[1,0,1,13],[2,0,2,9],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算08表"]
["2018年政府性基金支出情况表"]
["单位名称：河南省旅游局",{"$nulls":12},"单位：万元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品服务支出","对个人和家庭的补助","资本性支出","小计","一般性项目","专项资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]