{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["1、部门预算收支总表","2、部门财政拨款明细表(按功能分类)","3、部门基本支出明细表（按经济分类）","4、部门“三公”经费预算统计表"],"not_rendered":{"external_links":2,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门预算收支总表","index":0,"n_rows":24,"n_cols":13,"rows_kept":24,"merged":[[0,0,0,1],[2,0,2,3],[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],[7,0,13,0],[14,0,14,1],[15,0,15,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1]],"flags":["formulas_cached_only"]}
[]
[" 部  门  2016  年  收  支  预  算  总  表"]
["单位名称:中共河南省委宣传部",{"$nulls":11},"单位：万元"]
["收                             入",null,null,"支                        出"]
["项       目",null,"金　额","项         目","合计","用事业单位基金弥补收支差额","部门财政性资金结转","本年支出小计"]
[{"$nulls":7},"一般公共预算",null,"中央专项转移支付","政府性基金","专户管理的教育收费","其他收入"]
[{"$nulls":7},"小计","其中：财政拨款"]
["一般公共预算","小计",{"v":8235.9,"d":"8,235.9"},"一、基本支出",{"v":2754,"d":"2,754.0"},null,null,{"v":2754,"d":"2,754.0"},{"v":2754,"d":"2,754.0"}]
[null,"财政拨款",{"v":8235.9,"d":"8,235.9"},"1、工资福利支出",{"v":1261.1,"d":"1,261.1"},null,null,{"v":1261.1,"d":"1,261.1"},{"v":1261.1,"d":"1,261.1"}]
[null,"纳入预算管理的\n行政事业性收费",null,"2、商品服务支出",860.5,null,null,860.5,860.5]
[null,"专项收入",null,"3、对个人和家庭的补助",632.4,null,null,632.4,632.4]
[null,"国有资产资源\n有偿使用收入",null,"二、项目支出",{"v":5481.9,"d":"5,481.9"},null,null,{"v":5481.9,"d":"5,481.9"},{"v":5481.9,"d":"5,481.9"}]
[null,"债务收入",null,"（一）一般性项目",{"v":5473.9,"d":"5,473.9"},null,null,{"v":5473.9,"d":"5,473.9"},{"v":5473.9,"d":"5,473.9"}]
[null,"其他一般公共预算收入",null,"（二）专项资金",{"v":8,"d":"8.0"},null,null,{"v":8,"d":"8.0"},{"v":8,"d":"8.0"}]
["中央专项转移支付",null,null,"1、基本建设支出"]
["政府性基金",null,null,"2、事业发展专项支出",{"v":8,"d":"8.0"},null,null,{"v":8,"d":"8.0"},{"v":8,"d":"8.0"}]
["专户管理的教育收费",null,null,"3、经济发展支出"]
["其他收入",null,null,"4、债务项目支出"]
[{"$nulls":3},"5、其他各项支出"]
["本年收入小计",null,{"v":8235.9,"d":"8,235.9"}]
["加：部门财政性资金结转"]
["    用事业单位基金\n    弥补收支差额"]
[]
["  收  入  合  计",null,{"v":8235.9,"d":"8,235.9"},"支 出 合 计",{"v":8235.9,"d":"8,235.9"},null,null,{"v":8235.9,"d":"8,235.9"},{"v":8235.9,"d":"8,235.9"}]

{"sheet":"2、部门财政拨款明细表(按功能分类)","index":1,"n_rows":38,"n_cols":8,"rows_kept":38,"merged":[[0,0,0,1],[2,0,2,6],[3,3,5,3],[3,4,5,4],[3,7,5,7],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[]
["部门2016年财政拨款明细表(按功能分类)"]
["单位名称:中共河南省委宣传部",{"$nulls":6},"单位：万元"]
["科目编码",null,null,"科目名称","总计","基本支出",null,"项目支出"]
["类","款","项",null,null,"工资福利及对个人家庭补助支出","商品和服务支出"]
[]
["**","**","**","**",1,2,3,4]
[{"$nulls":4},{"v":8235.9,"d":"8,235.9"},{"v":1893.5,"d":"1,893.5"},860.5,{"v":5481.9,"d":"5,481.9"}]
[{"$nulls":3},"合计",{"v":8235.9,"d":"8,235.9"},{"v":1893.5,"d":"1,893.5"},860.5,{"v":5481.9,"d":"5,481.9"}]
[{"$nulls":3},"省委宣传部",{"v":8235.9,"d":"8,235.9"},{"v":18793.5,"d":"18,793.5"},860.5,{"v":5481.9,"d":"5,481.9"}]
[{"$nulls":3},"  河南省委宣传部机关",{"v":7688.2,"d":"7,688.2"},{"v":1497.7,"d":"1,497.7"},732.4,{"v":5458.1,"d":"5,458.1"}]
["210","05","01","    行政单位医疗",{"v":141,"d":"141.0"},{"v":141,"d":"141.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["207","99","99","    其他文化体育与传媒支出",{"v":3700,"d":"3,700.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3700,"d":"3,700.0"}]
["205","08","03","    培训支出",{"v":62,"d":"62.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":62,"d":"62.0"}]
["201","33","02","    一般行政管理事务",{"v":1476.5,"d":"1,476.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1476.5,"d":"1,476.5"}]
["221","02","01","    住房公积金",120.9,120.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","01","    归口管理的行政单位离退休",345.2,345.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    行政运行",{"v":1834.6,"d":"1,834.6"},890.6,732.4,211.6]
["201","32","02","    一般行政管理事务",{"v":8,"d":"8.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":8,"d":"8.0"}]
[{"$nulls":3},"  河南省委讲师团",340.5,242.7,{"v":74,"d":"74.0"},23.8]
["205","08","99","    其他进修及培训",221.7,123.9,{"v":74,"d":"74.0"},23.8]
["210","05","02","    事业单位医疗",19.3,19.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    住房公积金",16.5,16.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","02","    事业单位离退休",{"v":83,"d":"83.0"},{"v":83,"d":"83.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"  河南省社会科学规划办",87.6,64.4,23.2,{"v":0,"d":"0.0"}]
["201","33","50","    事业运行",{"v":68,"d":"68.0"},44.8,23.2,{"v":0,"d":"0.0"}]
["208","05","02","    事业单位离退休",6.4,6.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    住房公积金",6.1,6.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","05","02","    事业单位医疗",7.1,7.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"  河南省委宣传部机关驾驶员",80.6,64.4,16.2,{"v":0,"d":"0.0"}]
["208","05","02","    事业单位离退休",15.4,15.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","05","02","    事业单位医疗",5.9,5.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    住房公积金",{"v":5,"d":"5.0"},{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    机关服务",54.3,38.1,16.2,{"v":0,"d":"0.0"}]
[{"$nulls":3},"  河南省互联网信息研究中心",{"v":39,"d":"39.0"},24.3,14.7,{"v":0,"d":"0.0"}]
["201","33","50","    事业运行",{"v":35,"d":"35.0"},20.3,14.7,{"v":0,"d":"0.0"}]
["221","02","01","    住房公积金",2.4,2.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","05","02","    事业单位医疗",1.6,1.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"3、部门基本支出明细表（按经济分类）","index":2,"n_rows":47,"n_cols":12,"rows_kept":47,"merged":[[0,0,0,1],[2,0,2,5],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,3,5],[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],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[]
["部门2016年基本支出明细表（按经济分类）"]
["单位名称:中共河南省委宣传部",{"$nulls":10},"单位：万元"]
["科目编码",null,"科目名称","总计","一般公共预算",null,"中央专项转移支付","政府性基金","专户管理的教育收费","用事业单位基金弥补收支差额","部门财政性资金结转","其他收入"]
["类","款",null,null,"小计","财政拨款"]
[]
["**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":3},"合计",{"v":8235.9,"d":"8,235.9"},{"v":8235.9,"d":"8,235.9"}]
["201",null,null,"一般公共服务支出",{"v":3476.4,"d":"3,476.4"},{"v":3476.4,"d":"3,476.4"}]
[null,"32",null,"  组织事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"}]
[null,null,"02","    一般行政管理事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"}]
["  201","  32","  02","      一般行政管理事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"}]
[null,"33",null,"  宣传事务",{"v":3468.4,"d":"3,468.4"},{"v":3468.4,"d":"3,468.4"}]
[null,null,"01","    行政运行",{"v":1834.6,"d":"1,834.6"},{"v":1834.6,"d":"1,834.6"}]
["  201","  33","  01","      行政运行",{"v":1834.6,"d":"1,834.6"},{"v":1834.6,"d":"1,834.6"}]
[null,null,"02","    一般行政管理事务",{"v":1476.5,"d":"1,476.5"},{"v":1476.5,"d":"1,476.5"}]
["  201","  33","  02","      一般行政管理事务",{"v":1476.5,"d":"1,476.5"},{"v":1476.5,"d":"1,476.5"}]
[null,null,"03","    机关服务",54.3,54.3]
["  201","  33","  03","      机关服务",54.3,54.3]
[null,null,"50","    事业运行",{"v":103,"d":"103.0"},{"v":103,"d":"103.0"}]
["  201","  33","  50","      事业运行",{"v":103,"d":"103.0"},{"v":103,"d":"103.0"}]
["205",null,null,"教育支出",283.7,283.7]
[null,"08",null,"  进修及培训",283.7,283.7]
[null,null,"03","    培训支出",{"v":62,"d":"62.0"},{"v":62,"d":"62.0"}]
["  205","  08","  03","      培训支出",{"v":62,"d":"62.0"},{"v":62,"d":"62.0"}]
[null,null,"99","    其他进修及培训",221.7,221.7]
["  205","  08","  99","      其他进修及培训",221.7,221.7]
["207",null,null,"文化体育与传媒支出",{"v":3700,"d":"3,700.0"},{"v":3700,"d":"3,700.0"}]
[null,"99",null,"  其他文化体育与传媒支出",{"v":3700,"d":"3,700.0"},{"v":3700,"d":"3,700.0"}]
[null,null,"99","    其他文化体育与传媒支出",{"v":3700,"d":"3,700.0"},{"v":3700,"d":"3,700.0"}]
["  207","  99","  99","      其他文化体育与传媒支出",{"v":3700,"d":"3,700.0"},{"v":3700,"d":"3,700.0"}]
["208",null,null,"社会保障和就业支出",{"v":450,"d":"450.0"},{"v":450,"d":"450.0"}]
[null,"05",null,"  行政事业单位离退休",{"v":450,"d":"450.0"},{"v":450,"d":"450.0"}]
[null,null,"01","    归口管理的行政单位离退休",345.2,345.2]
["  208","  05","  01","      归口管理的行政单位离退休",345.2,345.2]
[null,null,"02","    事业单位离退休",104.8,104.8]
["  208","  05","  02","      事业单位离退休",104.8,104.8]
["210",null,null,"医疗卫生与计划生育支出",174.9,174.9]
[null,"05",null,"  医疗保障",174.9,174.9]
[null,null,"01","    行政单位医疗",{"v":141,"d":"141.0"},{"v":141,"d":"141.0"}]
["  210","  05","  01","      行政单位医疗",{"v":141,"d":"141.0"},{"v":141,"d":"141.0"}]
[null,null,"02","    事业单位医疗",33.9,33.9]
["  210","  05","  02","      事业单位医疗",33.9,33.9]
["221",null,null,"住房保障支出",150.9,150.9]
[null,"02",null,"  住房改革支出",150.9,150.9]
[null,null,"01","    住房公积金",150.9,150.9]
["  221","  02","  01","      住房公积金",150.9,150.9]

{"sheet":"4、部门“三公”经费预算统计表","index":3,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[1,0,1,1],[11,0,16,1]],"flags":["formulas_cached_only"]}
[]
["部门2016年“三公”经费预算统计表"]
["单位名称:中共河南省委宣传部","单位：万元"]
["项目","“三公”经费预算数"]
["共计",166.5]
["1、因公出国（境）费用",{"v":10,"d":"10.0"}]
["2、公务接待费",{"v":30,"d":"30.0"}]
["3、公务用车费",126.5]
["其中：（1）公务用车运行维护费",126.5]
["      （2）公务用车购置"]
[]
["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。"]