{"text_format":"3","workbook":"xls","n_sheets":9,"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","6一般公共预算基本支出情况表","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","Sheet1"],"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":24,"n_cols":13,"rows_kept":24,"merged":[[0,0,0,1],[1,0,1,12],[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],[7,0,12,0],[13,0,13,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算01表"]
[" 2017年部门收支总体情况表"]
["单位名称：中共河南省委宣传部",{"$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":10291.7,"d":"10,291.7"},"一、基本支出",{"v":2844.9,"d":"2,844.9"},null,null,{"v":2844.9,"d":"2,844.9"},{"v":2844.9,"d":"2,844.9"}]
[null,"财政拨款",{"v":10291.7,"d":"10,291.7"},"1、工资福利支出",{"v":1816.2,"d":"1,816.2"},null,null,{"v":1816.2,"d":"1,816.2"},{"v":1816.2,"d":"1,816.2"}]
[null,"纳入预算管理的\n行政事业性收费",null,"2、商品服务支出",{"v":676,"d":"676.0"},null,null,{"v":676,"d":"676.0"},{"v":676,"d":"676.0"}]
[null,"专项收入",null,"3、对个人和家庭的补助",352.7,null,null,352.7,352.7]
[null,"国有资产资源\n有偿使用收入",null,"二、项目支出",{"v":11744.9,"d":"11,744.9"},null,231.1,{"v":7446.8,"d":"7,446.8"},{"v":7446.8,"d":"7,446.8"},null,{"v":4067,"d":"4,067.0"}]
[null,"其他一般公共预算收入",null,"（一）一般性项目",{"v":4609.9,"d":"4,609.9"},null,231.1,{"v":4378.8,"d":"4,378.8"},{"v":4378.8,"d":"4,378.8"}]
["中央专项转移支付",null,null,"（二）专项资金",{"v":7135,"d":"7,135.0"},null,null,{"v":3068,"d":"3,068.0"},{"v":3068,"d":"3,068.0"},null,{"v":4067,"d":"4,067.0"}]
["政府性基金",null,{"v":4067,"d":"4,067.0"},"1、基本建设支出"]
["专户管理的教育收费",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"}]
["其他收入",null,null,"3、经济发展支出"]
[{"$nulls":3},"4、债务项目支出"]
[{"$nulls":3},"5、其他各项支出",{"$nulls":6},{"v":4067,"d":"4,067.0"}]
["本年收入小计",null,{"v":14358.7,"d":"14,358.7"}]
["加：部门财政性资金结转",null,231.1]
["    用事业单位基金\n    弥补收支差额"]
[]
["  收  入  合  计",null,{"v":14589.8,"d":"14,589.8"},"支 出 合 计",{"v":14589.8,"d":"14,589.8"},null,231.1,{"v":10291.7,"d":"10,291.7"},{"v":10291.7,"d":"10,291.7"},null,{"v":4067,"d":"4,067.0"}]

{"sheet":"2部门收入总体情况表","index":1,"n_rows":56,"n_cols":19,"rows_kept":56,"merged":[[1,0,1,18],[2,0,2,4],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["2017年部门收入总体情况表"]
["单位名称：中共河南省委宣传部",{"$nulls":17},"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",{"$nulls":4},"中央专项转移支付","政府性基金","专户管理的教育收费","事业收入（不含教育收费）","经营收入   ","部门财政性资金结转","用事业单位基金弥补收支差额","其他收入"]
["类","款","项",{"$nulls":3},"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","其他一般公共预算收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":14589.8,"d":"14,589.8"},{"v":10291.7,"d":"10,291.7"},{"$nulls":5},{"v":4067,"d":"4,067.0"},{"$nulls":3},231.1]
[null,"201",null,null,"一般公共服务支出",{"v":5787.8,"d":"5,787.8"},{"v":5556.7,"d":"5,556.7"},{"$nulls":9},231.1]
[null,null,"32",null,"  组织事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"02","    一般行政管理事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  201","  32","  02","      一般行政管理事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,null,"33",null,"  宣传事务",{"v":5779.8,"d":"5,779.8"},{"v":5548.7,"d":"5,548.7"},{"$nulls":9},231.1]
[{"$nulls":3},"01","    行政运行",{"v":1989.5,"d":"1,989.5"},{"v":1989.5,"d":"1,989.5"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  201","  33","  01","      行政运行",{"v":1989.5,"d":"1,989.5"},{"v":1989.5,"d":"1,989.5"},{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"02","    一般行政管理事务",{"v":3616,"d":"3,616.0"},{"v":3384.9,"d":"3,384.9"},{"$nulls":9},231.1]
[null,"  201","  33","  02","      一般行政管理事务",{"v":3616,"d":"3,616.0"},{"v":3384.9,"d":"3,384.9"},{"$nulls":9},231.1]
[{"$nulls":3},"03","    机关服务",63.4,63.4,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  201","  33","  03","      机关服务",63.4,63.4,{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"50","    事业运行",110.9,110.9,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  201","  33","  50","      事业运行",110.9,110.9,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"205",null,null,"教育支出",982.5,982.5,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,null,"08",null,"  进修及培训",982.5,982.5,{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"03","    培训支出",{"v":617,"d":"617.0"},{"v":617,"d":"617.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  205","  08","  03","      培训支出",{"v":617,"d":"617.0"},{"v":617,"d":"617.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"99","    其他进修及培训",365.5,365.5,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  205","  08","  99","      其他进修及培训",365.5,365.5,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"206",null,null,"科学技术支出",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,null,"06",null,"  社会科学",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"03","    社科基金支出",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  206","  06","  03","      社科基金支出",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"207",null,null,"文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,null,"99",null,"  其他文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"99","    其他文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  207","  99","  99","      其他文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"208",null,null,"社会保障和就业支出",391.8,391.8,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,null,"05",null,"  行政事业单位离退休",391.8,391.8,{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"01","    归口管理的行政单位离退休",149.3,149.3,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  208","  05","  01","      归口管理的行政单位离退休",149.3,149.3,{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"02","    事业单位离退休",{"v":36,"d":"36.0"},{"v":36,"d":"36.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  208","  05","  02","      事业单位离退休",{"v":36,"d":"36.0"},{"v":36,"d":"36.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"05","    机关事业单位基本养老保险缴费支出",206.5,206.5,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  208","  05","  05","      机关事业单位基本养老保险缴费支出",206.5,206.5,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"210",null,null,"医疗卫生与计划生育支出",{"v":162,"d":"162.0"},{"v":162,"d":"162.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[null,null,"11",null,"  行政事业单位医疗",{"v":162,"d":"162.0"},{"v":162,"d":"162.0"},{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"01","    行政单位医疗",121.6,121.6,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  210","  11","  01","      行政单位医疗",121.6,121.6,{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"02","    事业单位医疗",40.4,40.4,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  210","  11","  02","      事业单位医疗",40.4,40.4,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"221",null,null,"住房保障支出",138.7,138.7,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,null,"02",null,"  住房改革支出",138.7,138.7,{"$nulls":9},{"v":0,"d":"0.0"}]
[{"$nulls":3},"01","    住房公积金",138.7,138.7,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"  221","  02","  01","      住房公积金",138.7,138.7,{"$nulls":9},{"v":0,"d":"0.0"}]
[null,"229",null,null,"其他支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"$nulls":5},{"v":4067,"d":"4,067.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[null,null,"60",null,"  彩票公益金及对应专项债务收入安排的支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"$nulls":5},{"v":4067,"d":"4,067.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[{"$nulls":3},"10","    用于文化事业的彩票公益金支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"$nulls":5},{"v":4067,"d":"4,067.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[null,"  229","  60","  10","      用于文化事业的彩票公益金支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"$nulls":5},{"v":4067,"d":"4,067.0"},{"$nulls":3},{"v":0,"d":"0.0"}]

{"sheet":"3部门支出总体情况表","index":2,"n_rows":38,"n_cols":13,"rows_kept":38,"merged":[[1,0,1,12],[2,0,2,4],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算03表"]
["2017年部门支出总体情况表"]
["单位名称：中共河南省委宣传部",{"$nulls":11},"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",{"$nulls":3},"项目支出"]
["类","款","项",{"$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","小计","一般性项目","专项资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":4},"合计",{"v":14589.8,"d":"14,589.8"},{"v":2844.9,"d":"2,844.9"},{"v":1816.2,"d":"1,816.2"},{"v":676,"d":"676.0"},352.7,{"v":11744.9,"d":"11,744.9"},{"v":7135,"d":"7,135.0"},{"v":4609.9,"d":"4,609.9"}]
[{"$nulls":3},"123","省委宣传部",{"v":14589.8,"d":"14,589.8"},{"v":2844.9,"d":"2,844.9"},{"v":1816.2,"d":"1,816.2"},{"v":676,"d":"676.0"},352.7,{"v":11744.9,"d":"11,744.9"},{"v":7135,"d":"7,135.0"},{"v":4609.9,"d":"4,609.9"}]
[{"$nulls":3},"  123101","  河南省委宣传部机关",{"v":13888,"d":"13,888.0"},{"v":2175.8,"d":"2,175.8"},{"v":1354.4,"d":"1,354.4"},546.5,274.9,{"v":11712.2,"d":"11,712.2"},{"v":7135,"d":"7,135.0"},{"v":4577.2,"d":"4,577.2"}]
["210","11","01","    123101","    行政单位医疗",121.6,121.6,121.6,{"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"}]
["229","60","10","    123101","    用于文化事业的彩票公益金支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":4067,"d":"4,067.0"},{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"}]
["201","32","02","    123101","    一般行政管理事务",{"v":8,"d":"8.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},{"v":0,"d":"0.0"}]
["207","99","99","    123101","    其他文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    行政运行",{"v":1989.5,"d":"1,989.5"},{"v":1645.3,"d":"1,645.3"},{"v":1077.4,"d":"1,077.4"},546.5,21.4,344.2,{"v":0,"d":"0.0"},344.2]
["206","06","03","    123101","    社科基金支出",{"v":1000,"d":"1,000.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"v":0,"d":"0.0"}]
["201","33","02","    123101","    一般行政管理事务",{"v":3616,"d":"3,616.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3616,"d":"3,616.0"},{"v":0,"d":"0.0"},{"v":3616,"d":"3,616.0"}]
["221","02","01","    123101","    住房公积金",104.2,104.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},104.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","03","    123101","    培训支出",{"v":617,"d":"617.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":617,"d":"617.0"},{"v":0,"d":"0.0"},{"v":617,"d":"617.0"}]
["208","05","05","    123101","    机关事业单位基本养老保险缴费支出",155.4,155.4,155.4,{"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"}]
["208","05","01","    123101","    归口管理的行政单位离退休",149.3,149.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},149.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"  123201","  河南省委讲师团",475.7,{"v":443,"d":"443.0"},299.5,{"v":88,"d":"88.0"},55.5,32.7,{"v":0,"d":"0.0"},32.7]
["208","05","05","    123201","    机关事业单位基本养老保险缴费支出",33.2,33.2,33.2,{"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"}]
["221","02","01","    123201","    住房公积金",22.4,22.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},22.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    其他进修及培训",365.5,332.8,240.1,{"v":88,"d":"88.0"},4.7,32.7,{"v":0,"d":"0.0"},32.7]
["210","11","02","    123201","    事业单位医疗",26.2,26.2,26.2,{"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"}]
["208","05","02","    123201","    事业单位离退休",28.4,28.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},28.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"  123202","  河南省社会科学规划办",{"v":141,"d":"141.0"},{"v":141,"d":"141.0"},103.7,26.2,11.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    事业运行",110.9,110.9,{"v":83,"d":"83.0"},26.2,1.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","11","02","    123202","    事业单位医疗",9.1,9.1,9.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    123202","    住房公积金",7.8,7.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},7.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","05","    123202","    机关事业单位基本养老保险缴费支出",11.6,11.6,11.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","02","    123202","    事业单位离退休",1.6,1.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},1.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"  123203","  河南省委宣传部机关驾驶员",85.1,85.1,58.6,15.3,11.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    机关服务",63.4,63.4,47.2,15.3,0.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","11","02","    123203","    事业单位医疗",5.1,5.1,5.1,{"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"}]
["208","05","05","    123203","    机关事业单位基本养老保险缴费支出",6.3,6.3,6.3,{"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"}]
["221","02","01","    123203","    住房公积金",4.3,4.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},4.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","02","    123203","    事业单位离退休",{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":6,"d":"6.0"},{"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":35,"n_cols":13,"rows_kept":35,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[5,5,5,10],[5,11,6,11],[5,12,6,12],[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],[30,0,30,1],[34,0,34,1]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算04表"]
["2017年财政拨款收支总体情况表"]
["单位名称：中共河南省委宣传部",{"$nulls":11},"单位：万元"]
["收                             入",null,null,"支                        出"]
["项                    目",null,"金　额","项            目","合计","本年支出小计"]
[{"$nulls":5},"一般公共预算",{"$nulls":5},"部门财政性资金结转","政府性基金"]
[{"$nulls":5},"小计","财政拨款","缴入预算管理的行政事业性收费","专项收入","国有资产资源有偿使用收入","其他一般公共预算收入"]
["一般公共预算","财政拨款",{"v":10291.7,"d":"10,291.7"},"一、一般公共服务",{"v":5787.8,"d":"5,787.8"},{"v":5556.7,"d":"5,556.7"},{"v":5556.7,"d":"5,556.7"},{"$nulls":4},231.1]
[null,"纳入预算管理的行政事业性收费",null,"二、外交"]
[null,"专项收入",null,"三、国防"]
[null,"国有资产资源有偿使用收入",null,"四、公共安全"]
[null,"其他一般公共预算收入",{"v":0,"d":"0.0"},"五、教育",982.5,982.5,982.5]
["政府性基金",null,{"v":4067,"d":"4,067.0"},"六、科学技术",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"}]
["部门财政性资金结转",null,231.1,"七、文化体育与传媒",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"}]
[{"$nulls":3},"八、社会保障和就业",391.8,391.8,391.8]
[{"$nulls":3},"九、社会保险基金支出"]
[{"$nulls":3},"十、医疗卫生",{"v":162,"d":"162.0"},{"v":162,"d":"162.0"},{"v":162,"d":"162.0"}]
[{"$nulls":3},"十一、节能环保"]
[{"$nulls":3},"十二、城乡社区事务"]
[{"$nulls":3},"十三、农林水事务"]
[{"$nulls":3},"十四、交通运输"]
[{"$nulls":3},"十五、资源勘探电力信息等事务"]
[{"$nulls":3},"十六、商业服务业等事务"]
[{"$nulls":3},"十七、金融支出"]
[{"$nulls":3},"十九、援助其他地区支出"]
[{"$nulls":3},"二十、国土海洋气象等支出"]
[{"$nulls":3},"二十一、住房保障支出",138.7,138.7,138.7]
[{"$nulls":3},"二十二、粮油物资储备支出"]
[{"$nulls":3},"二十七、预备费"]
[{"$nulls":3},"二十九、其他支出",{"v":4067,"d":"4,067.0"},{"$nulls":7},{"v":4067,"d":"4,067.0"}]
[{"$nulls":3},"三十、转移性支出"]
[{"$nulls":3},"三十一、债务还本支出"]
[{"$nulls":3},"三十二、债务付息支出"]
[{"$nulls":3},"三十三、债务发行费用支出"]
["  收  入  合  计",null,{"v":14589.8,"d":"14,589.8"},"支出合计",{"v":14589.8,"d":"14,589.8"},{"v":10291.7,"d":"10,291.7"},{"v":10291.7,"d":"10,291.7"},{"$nulls":4},231.1,{"v":4067,"d":"4,067.0"}]

{"sheet":"5一般公共预算支出情况表","index":4,"n_rows":91,"n_cols":13,"rows_kept":91,"merged":[[1,0,1,12],[2,0,2,4],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算05表"]
["2017年一般公共预算支出情况表"]
["单位名称：中共河南省委宣传部",{"$nulls":11},"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",{"$nulls":3},"项目支出"]
["类","款","项",{"$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","小计","一般性项目","专项资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":4},"合计",{"v":10291.7,"d":"10,291.7"},{"v":2844.9,"d":"2,844.9"},{"v":1816.2,"d":"1,816.2"},{"v":676,"d":"676.0"},352.7,{"v":7446.8,"d":"7,446.8"},{"v":4378.8,"d":"4,378.8"},{"v":3068,"d":"3,068.0"}]
[{"$nulls":3},"123","省委宣传部",{"v":10291.7,"d":"10,291.7"},{"v":2844.9,"d":"2,844.9"},{"v":1816.2,"d":"1,816.2"},{"v":676,"d":"676.0"},352.7,{"v":7446.8,"d":"7,446.8"},{"v":4378.8,"d":"4,378.8"},{"v":3068,"d":"3,068.0"}]
[{"$nulls":3},"  123101","  河南省委宣传部机关",{"v":9589.9,"d":"9,589.9"},{"v":2175.8,"d":"2,175.8"},{"v":1354.4,"d":"1,354.4"},546.5,274.9,{"v":7414.1,"d":"7,414.1"},{"v":4346.1,"d":"4,346.1"},{"v":3068,"d":"3,068.0"}]
["210","11","01","    123101","    医疗保险",121.6,121.6,121.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    生育保险",4.3,4.3,4.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    123101","    住房公积金",104.2,104.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},104.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    公务员奖励",1.6,1.6,1.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    其他交通费用",107.4,107.4,{"v":0,"d":"0.0"},107.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    奖金",59.8,59.8,59.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    平时考核奖",{"v":112,"d":"112.0"},{"v":112,"d":"112.0"},{"v":112,"d":"112.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","01","    123101","    退休费",63.2,63.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},63.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    工伤保险",4.3,4.3,4.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    津贴补贴",449.8,449.8,449.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    采暖补贴",21.4,21.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},21.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    其他商品和服务支出",67.9,67.9,{"v":0,"d":"0.0"},67.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    基本工资",337.3,337.3,337.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    年度目标考核奖",59.8,59.8,59.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    公用经费综合定额",371.2,371.2,{"v":0,"d":"0.0"},371.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","01","    123101","    离休费",86.1,86.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},86.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","01","    123101","    未休假补贴",48.5,48.5,48.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","05","    123101","    养老保险",155.4,155.4,155.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","03","    123101","    培训费",{"v":617,"d":"617.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":617,"d":"617.0"},{"v":617,"d":"617.0"}]
["201","33","01","    123101","    会议费",329.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},329.5,329.5]
["201","33","02","    123101","    宣传文化项目补助（省直单位、省辖市、直管县）项目",899.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},899.4,899.4]
["201","33","01","    123101","    租用临时办公用房",14.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},14.7,14.7]
["201","33","02","    123101","    新闻宣传工作",{"v":968,"d":"968.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":968,"d":"968.0"},{"v":968,"d":"968.0"}]
["201","33","02","    123101","    精神文明建设工作",{"v":783,"d":"783.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":783,"d":"783.0"},{"v":783,"d":"783.0"}]
["201","33","02","    123101","    文艺发展繁荣工作",734.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},734.5,734.5]
["207","99","99","    123101","    宣传文化发展专项-文明建设服务及中央驻豫新闻单位奖励资助-省级",{"v":2060,"d":"2,060.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"}]
["206","06","03","    123101","    社科规划基金-社科规划基金（社科规划项目资助评审及管理经费）-省级",{"v":1000,"d":"1,000.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"}]
["201","32","02","    123101","    引进海外高层次人才专项-重大人才工程和重点领域专项人才规划工作补助经费-省级",{"v":8,"d":"8.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":8,"d":"8.0"},{"v":8,"d":"8.0"}]
[{"$nulls":3},"  123201","  河南省委讲师团",475.7,{"v":443,"d":"443.0"},299.5,{"v":88,"d":"88.0"},55.5,32.7,32.7]
["208","05","02","    123201","    离休费",9.7,9.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},9.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","11","02","    123201","    医疗保险",26.2,26.2,26.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    123201","    住房公积金",22.4,22.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},22.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    工伤保险",0.9,0.9,0.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    公用经费综合定额",58.6,58.6,{"v":0,"d":"0.0"},58.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    未休假补贴",{"v":12,"d":"12.0"},{"v":12,"d":"12.0"},{"v":12,"d":"12.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    生育保险",0.9,0.9,0.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    公务员奖励",0.4,0.4,0.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    其他商品和服务支出",8.4,8.4,{"v":0,"d":"0.0"},8.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","02","    123201","    退休费",18.7,18.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},18.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    津贴补贴",98.2,98.2,98.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","05","    123201","    养老保险",33.2,33.2,33.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    平时考核奖",30.6,30.6,30.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    0011002",71.5,71.5,71.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    奖金",12.8,12.8,12.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    年度目标考核奖",12.8,12.8,12.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    采暖补贴",4.7,4.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},4.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    其他交通费用",{"v":21,"d":"21.0"},{"v":21,"d":"21.0"},{"v":0,"d":"0.0"},{"v":21,"d":"21.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["205","08","99","    123201","    干部教育培训",32.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},32.7,32.7]
[{"$nulls":3},"  123202","  河南省社会科学规划办",{"v":141,"d":"141.0"},{"v":141,"d":"141.0"},103.7,26.2,11.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","05","    123202","    养老保险",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"}]
["210","11","02","    123202","    医疗保险",9.1,9.1,9.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    生育保险",0.3,0.3,0.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","02","    123202","    退休费",1.6,1.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},1.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    采暖补贴",1.7,1.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},1.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    未休假补贴",{"v":4,"d":"4.0"},{"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"}]
["201","33","50","    123202","    其他商品和服务支出",2.9,2.9,{"v":0,"d":"0.0"},2.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    基本工资",24.6,24.6,24.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    奖金",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"}]
["201","33","50","    123202","    津贴补贴",34.6,34.6,34.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    123202","    住房公积金",7.8,7.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},7.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    年度目标考核奖",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"}]
["201","33","50","    123202","    工伤保险",0.3,0.3,0.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","50","    123202","    平时考核奖",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"}]
["201","33","50","    123202","    公用经费综合定额",23.3,23.3,{"v":0,"d":"0.0"},23.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"  123203","  河南省委宣传部机关驾驶员",85.1,85.1,58.6,15.3,11.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    年度目标考核奖",2.4,2.4,2.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["208","05","02","    123203","    退休费",{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":6,"d":"6.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    工伤保险",0.2,0.2,0.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    津贴补贴",18.8,18.8,18.8,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    公务员奖励",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"}]
["208","05","05","    123203","    养老保险",6.3,6.3,6.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    其他交通费用",3.6,3.6,{"v":0,"d":"0.0"},3.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    基本工资",{"v":14,"d":"14.0"},{"v":14,"d":"14.0"},{"v":14,"d":"14.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["221","02","01","    123203","    住房公积金",4.3,4.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},4.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    公用经费综合定额",10.1,10.1,{"v":0,"d":"0.0"},10.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    未休假补贴",2.5,2.5,2.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    生育保险",0.2,0.2,0.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    奖金",2.4,2.4,2.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["210","11","02","    123203","    医疗保险",5.1,5.1,5.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    平时考核奖",6.6,6.6,6.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    采暖补贴",0.9,0.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["201","33","03","    123203","    其他商品和服务支出",1.6,1.6,{"v":0,"d":"0.0"},1.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"6一般公共预算基本支出情况表","index":5,"n_rows":57,"n_cols":12,"rows_kept":57,"merged":[[0,0,0,1],[1,0,1,11],[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"]}
[{"$nulls":11},"预算06表"]
["2017年一般公共预算基本支出情况表"]
["单位名称：中共河南省委宣传部",{"$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","其中：财政拨款"]
[]
["**","**","**",1,2,3,4,5,6,7,8,9]
[null,null,"合计",{"v":14589.8,"d":"14,589.8"},{"v":10291.7,"d":"10,291.7"},{"v":10291.7,"d":"10,291.7"},null,{"v":4067,"d":"4,067.0"},null,null,231.1]
["201",null,"一般公共服务支出",{"v":5787.8,"d":"5,787.8"},{"v":5556.7,"d":"5,556.7"},{"v":5556.7,"d":"5,556.7"},null,{"v":0,"d":"0.0"},null,null,231.1]
[null,"32","  组织事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    一般行政管理事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  201","  32","      一般行政管理事务",{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},{"v":8,"d":"8.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,"33","  宣传事务",{"v":5779.8,"d":"5,779.8"},{"v":5548.7,"d":"5,548.7"},{"v":5548.7,"d":"5,548.7"},null,{"v":0,"d":"0.0"},null,null,231.1]
[null,null,"    行政运行",{"v":1989.5,"d":"1,989.5"},{"v":1989.5,"d":"1,989.5"},{"v":1989.5,"d":"1,989.5"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  201","  33","      行政运行",{"v":1989.5,"d":"1,989.5"},{"v":1989.5,"d":"1,989.5"},{"v":1989.5,"d":"1,989.5"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    一般行政管理事务",{"v":3616,"d":"3,616.0"},{"v":3384.9,"d":"3,384.9"},{"v":3384.9,"d":"3,384.9"},null,{"v":0,"d":"0.0"},null,null,231.1]
["  201","  33","      一般行政管理事务",{"v":3616,"d":"3,616.0"},{"v":3384.9,"d":"3,384.9"},{"v":3384.9,"d":"3,384.9"},null,{"v":0,"d":"0.0"},null,null,231.1]
[null,null,"    机关服务",63.4,63.4,63.4,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  201","  33","      机关服务",63.4,63.4,63.4,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    事业运行",110.9,110.9,110.9,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  201","  33","      事业运行",110.9,110.9,110.9,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["205",null,"教育支出",982.5,982.5,982.5,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,"08","  进修及培训",982.5,982.5,982.5,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    培训支出",{"v":617,"d":"617.0"},{"v":617,"d":"617.0"},{"v":617,"d":"617.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  205","  08","      培训支出",{"v":617,"d":"617.0"},{"v":617,"d":"617.0"},{"v":617,"d":"617.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    其他进修及培训",365.5,365.5,365.5,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  205","  08","      其他进修及培训",365.5,365.5,365.5,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["206",null,"科学技术支出",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,"06","  社会科学",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    社科基金支出",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  206","  06","      社科基金支出",{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},{"v":1000,"d":"1,000.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["207",null,"文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,"99","  其他文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    其他文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  207","  99","      其他文化体育与传媒支出",{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},{"v":2060,"d":"2,060.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["208",null,"社会保障和就业支出",391.8,391.8,391.8,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,"05","  行政事业单位离退休",391.8,391.8,391.8,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    归口管理的行政单位离退休",149.3,149.3,149.3,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  208","  05","      归口管理的行政单位离退休",149.3,149.3,149.3,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    事业单位离退休",{"v":36,"d":"36.0"},{"v":36,"d":"36.0"},{"v":36,"d":"36.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  208","  05","      事业单位离退休",{"v":36,"d":"36.0"},{"v":36,"d":"36.0"},{"v":36,"d":"36.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    机关事业单位基本养老保险缴费支出",206.5,206.5,206.5,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  208","  05","      机关事业单位基本养老保险缴费支出",206.5,206.5,206.5,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["210",null,"医疗卫生与计划生育支出",{"v":162,"d":"162.0"},{"v":162,"d":"162.0"},{"v":162,"d":"162.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,"11","  行政事业单位医疗",{"v":162,"d":"162.0"},{"v":162,"d":"162.0"},{"v":162,"d":"162.0"},null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    行政单位医疗",121.6,121.6,121.6,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  210","  11","      行政单位医疗",121.6,121.6,121.6,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    事业单位医疗",40.4,40.4,40.4,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  210","  11","      事业单位医疗",40.4,40.4,40.4,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["221",null,"住房保障支出",138.7,138.7,138.7,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,"02","  住房改革支出",138.7,138.7,138.7,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    住房公积金",138.7,138.7,138.7,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["  221","  02","      住房公积金",138.7,138.7,138.7,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["229",null,"其他支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":4067,"d":"4,067.0"},null,null,{"v":0,"d":"0.0"}]
[null,"60","  彩票公益金及对应专项债务收入安排的支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":4067,"d":"4,067.0"},null,null,{"v":0,"d":"0.0"}]
[null,null,"    用于文化事业的彩票公益金支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":4067,"d":"4,067.0"},null,null,{"v":0,"d":"0.0"}]
["  229","  60","      用于文化事业的彩票公益金支出",{"v":4067,"d":"4,067.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":4067,"d":"4,067.0"},null,null,{"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"]
["2017年一般公共预算“三公”经费支出情况表"]
["单位名称：中共河南省委宣传部","单位：万元"]
["项      目","2017年“三公”经费预算数"]
["共计",118.8]
["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",78.8]
["其中：（1）公务用车运行维护费",78.8]
["      （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。"]

{"sheet":"8政府性基金支出情况表","index":7,"n_rows":10,"n_cols":13,"rows_kept":10,"merged":[[1,0,1,12],[2,0,2,4],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算08表"]
["2017年政府性基金支出情况表"]
["单位名称：中共河南省委宣传部",{"$nulls":11},"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",{"$nulls":3},"项目支出"]
["类","款","项",{"$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","小计","一般性项目","专项资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":4},"合计",{"v":4067,"d":"4,067.0"},{"$nulls":4},{"v":4067,"d":"4,067.0"},null,{"v":4067,"d":"4,067.0"}]
[{"$nulls":3},"123","省委宣传部",{"v":4067,"d":"4,067.0"},{"$nulls":4},{"v":4067,"d":"4,067.0"},null,{"v":4067,"d":"4,067.0"}]
[{"$nulls":3},"  123101","  河南省委宣传部机关",{"v":4067,"d":"4,067.0"},{"$nulls":4},{"v":4067,"d":"4,067.0"},null,{"v":4067,"d":"4,067.0"}]
["229","60","10","    123101","    宣传文化发展专项-乡村学校少年宫项目-省级",{"v":4067,"d":"4,067.0"},{"$nulls":4},{"v":4067,"d":"4,067.0"},null,{"v":4067,"d":"4,067.0"}]

{"sheet":"Sheet1","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}