{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":81},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":116826467.94,"d":"116,826,468"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"文化广电新闻出版局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：文化广电新闻出版局",null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":19471077.99,"d":"19,471,077.99"},"合计",{"v":19471077.99,"d":"19,471,077.99"}]
["    一般公共预算拨款收入",{"v":19471077.99,"d":"19,471,077.99"},"文化体育与传媒支出",{"v":14810077,"d":"14,810,077.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":2149172.21,"d":"2,149,172.21"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":1450674.9,"d":"1,450,674.90"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1061153.88,"d":"1,061,153.88"}]
["二、事业收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":19471077.99,"d":"19,471,077.99"},"本年支出合计",{"v":19471077.99,"d":"19,471,077.99"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":19471077.99,"d":"19,471,077.99"},"支出总计",{"v":19471077.99,"d":"19,471,077.99"}]

{"sheet":"部门收入总表","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[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"]}
[]
["部门收入总表"]
["填报单位：文化广电新闻出版局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":19471077.99,"d":"19,471,077.99"},{"v":19471077.99,"d":"19,471,077.99"},{"v":19471077.99,"d":"19,471,077.99"},{"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"},{"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"}]
["10165","文化广电新闻出版局",{"v":19471077.99,"d":"19,471,077.99"},{"v":19471077.99,"d":"19,471,077.99"},{"v":19471077.99,"d":"19,471,077.99"},{"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"},{"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"}]
["  1016501","  县文化广电新闻出版局机关",{"v":3972806.46,"d":"3,972,806.46"},{"v":3972806.46,"d":"3,972,806.46"},{"v":3972806.46,"d":"3,972,806.46"},{"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"},{"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"}]
["  1016502","  广播电影电视新闻中心",{"v":4733986.52,"d":"4,733,986.52"},{"v":4733986.52,"d":"4,733,986.52"},{"v":4733986.52,"d":"4,733,986.52"},{"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"},{"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"}]
["  1016505","  文化馆",{"v":1365368,"d":"1,365,368.00"},{"v":1365368,"d":"1,365,368.00"},{"v":1365368,"d":"1,365,368.00"},{"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"},{"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"}]
["  1016506","  革命纪念馆（文物局）",{"v":1736423,"d":"1,736,423.00"},{"v":1736423,"d":"1,736,423.00"},{"v":1736423,"d":"1,736,423.00"},{"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"},{"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"}]
["  1016507","  图书馆",{"v":1549661.88,"d":"1,549,661.88"},{"v":1549661.88,"d":"1,549,661.88"},{"v":1549661.88,"d":"1,549,661.88"},{"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"},{"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"}]
["  1016508","  将军园管理处（苏区干部好作风陈列馆）",{"v":2580688.84,"d":"2,580,688.84"},{"v":2580688.84,"d":"2,580,688.84"},{"v":2580688.84,"d":"2,580,688.84"},{"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"},{"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"}]
["  1016509","  兴国山歌保护中心",{"v":2689590.7,"d":"2,689,590.70"},{"v":2689590.7,"d":"2,689,590.70"},{"v":2689590.7,"d":"2,689,590.70"},{"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"},{"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"}]
["  1016510","  山歌剧目创作室",{"v":376965.59,"d":"376,965.59"},{"v":376965.59,"d":"376,965.59"},{"v":376965.59,"d":"376,965.59"},{"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"},{"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"}]
["  1016511","  剧院管理站",{"v":465587,"d":"465,587.00"},{"v":465587,"d":"465,587.00"},{"v":465587,"d":"465,587.00"},{"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"},{"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"}]

{"sheet":"部门支出总表","index":3,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：文化广电新闻出版局",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":19471077.99,"d":"19,471,077.99"},{"v":15964397.99,"d":"15,964,397.99"},{"v":3506680,"d":"3,506,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","文化体育与传媒支出",{"v":14810077,"d":"14,810,077.00"},{"v":11303397,"d":"11,303,397.00"},{"v":3506680,"d":"3,506,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  文化",{"v":10006735,"d":"10,006,735.00"},{"v":6670055,"d":"6,670,055.00"},{"v":3336680,"d":"3,336,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070101","    行政运行（文化）",{"v":3128255,"d":"3,128,255.00"},{"v":1869575,"d":"1,869,575.00"},{"v":1258680,"d":"1,258,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070104","    图书馆",{"v":1072731,"d":"1,072,731.00"},{"v":732731,"d":"732,731.00"},{"v":340000,"d":"340,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070105","    文化展示及纪念机构",{"v":2265673,"d":"2,265,673.00"},{"v":697673,"d":"697,673.00"},{"v":1568000,"d":"1,568,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070106","    艺术表演场所",{"v":324927,"d":"324,927.00"},{"v":324927,"d":"324,927.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070107","    艺术表演团体",{"v":1928230,"d":"1,928,230.00"},{"v":1928230,"d":"1,928,230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070109","    群众文化",{"v":1008296,"d":"1,008,296.00"},{"v":858296,"d":"858,296.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070111","    文化创作与保护",{"v":278623,"d":"278,623.00"},{"v":258623,"d":"258,623.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  文物",{"v":1227224,"d":"1,227,224.00"},{"v":1057224,"d":"1,057,224.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070205","    博物馆",{"v":1227224,"d":"1,227,224.00"},{"v":1057224,"d":"1,057,224.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  04","  新闻出版广播影视",{"v":3576118,"d":"3,576,118.00"},{"v":3576118,"d":"3,576,118.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070499","    其他新闻出版广播影视支出",{"v":3576118,"d":"3,576,118.00"},{"v":3576118,"d":"3,576,118.00"},{"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":2149172.21,"d":"2,149,172.21"},{"v":2149172.21,"d":"2,149,172.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":2084696.21,"d":"2,084,696.21"},{"v":2084696.21,"d":"2,084,696.21"},{"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":78596,"d":"78,596.00"},{"v":78596,"d":"78,596.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1938019.41,"d":"1,938,019.41"},{"v":1938019.41,"d":"1,938,019.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":68080.8,"d":"68,080.80"},{"v":68080.8,"d":"68,080.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":64476,"d":"64,476.00"},{"v":64476,"d":"64,476.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":64476,"d":"64,476.00"},{"v":64476,"d":"64,476.00"},{"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":1450674.9,"d":"1,450,674.90"},{"v":1450674.9,"d":"1,450,674.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":1450674.9,"d":"1,450,674.90"},{"v":1450674.9,"d":"1,450,674.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":198720,"d":"198,720.00"},{"v":198720,"d":"198,720.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":682560,"d":"682,560.00"},{"v":682560,"d":"682,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":569394.9,"d":"569,394.90"},{"v":569394.9,"d":"569,394.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：文化广电新闻出版局",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":19471077.99,"d":"19,471,077.99"},"一、本年支出",{"v":19471077.99,"d":"19,471,077.99"},{"v":19471077.99,"d":"19,471,077.99"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":19471077.99,"d":"19,471,077.99"},"文化体育与传媒支出",{"v":14810077,"d":"14,810,077.00"},{"v":14810077,"d":"14,810,077.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":2149172.21,"d":"2,149,172.21"},{"v":2149172.21,"d":"2,149,172.21"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":1450674.9,"d":"1,450,674.90"},{"v":1450674.9,"d":"1,450,674.90"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":19471077.99,"d":"19,471,077.99"},"支出总计",{"v":19471077.99,"d":"19,471,077.99"},{"v":19471077.99,"d":"19,471,077.99"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：文化广电新闻出版局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":19471077.99,"d":"19,471,077.99"},{"v":15964397.99,"d":"15,964,397.99"},{"v":3506680,"d":"3,506,680.00"}]
["207","文化体育与传媒支出",{"v":14810077,"d":"14,810,077.00"},{"v":11303397,"d":"11,303,397.00"},{"v":3506680,"d":"3,506,680.00"}]
["  01","  文化",{"v":10006735,"d":"10,006,735.00"},{"v":6670055,"d":"6,670,055.00"},{"v":3336680,"d":"3,336,680.00"}]
["    2070101","    行政运行（文化）",{"v":3128255,"d":"3,128,255.00"},{"v":1869575,"d":"1,869,575.00"},{"v":1258680,"d":"1,258,680.00"}]
["    2070104","    图书馆",{"v":1072731,"d":"1,072,731.00"},{"v":732731,"d":"732,731.00"},{"v":340000,"d":"340,000.00"}]
["    2070105","    文化展示及纪念机构",{"v":2265673,"d":"2,265,673.00"},{"v":697673,"d":"697,673.00"},{"v":1568000,"d":"1,568,000.00"}]
["    2070106","    艺术表演场所",{"v":324927,"d":"324,927.00"},{"v":324927,"d":"324,927.00"},{"v":0,"d":"0.00"}]
["    2070107","    艺术表演团体",{"v":1928230,"d":"1,928,230.00"},{"v":1928230,"d":"1,928,230.00"},{"v":0,"d":"0.00"}]
["    2070109","    群众文化",{"v":1008296,"d":"1,008,296.00"},{"v":858296,"d":"858,296.00"},{"v":150000,"d":"150,000.00"}]
["    2070111","    文化创作与保护",{"v":278623,"d":"278,623.00"},{"v":258623,"d":"258,623.00"},{"v":20000,"d":"20,000.00"}]
["  02","  文物",{"v":1227224,"d":"1,227,224.00"},{"v":1057224,"d":"1,057,224.00"},{"v":170000,"d":"170,000.00"}]
["    2070205","    博物馆",{"v":1227224,"d":"1,227,224.00"},{"v":1057224,"d":"1,057,224.00"},{"v":170000,"d":"170,000.00"}]
["  04","  新闻出版广播影视",{"v":3576118,"d":"3,576,118.00"},{"v":3576118,"d":"3,576,118.00"},{"v":0,"d":"0.00"}]
["    2070499","    其他新闻出版广播影视支出",{"v":3576118,"d":"3,576,118.00"},{"v":3576118,"d":"3,576,118.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":2149172.21,"d":"2,149,172.21"},{"v":2149172.21,"d":"2,149,172.21"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":2084696.21,"d":"2,084,696.21"},{"v":2084696.21,"d":"2,084,696.21"},{"v":0,"d":"0.00"}]
["    2080502","    事业单位离退休",{"v":78596,"d":"78,596.00"},{"v":78596,"d":"78,596.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1938019.41,"d":"1,938,019.41"},{"v":1938019.41,"d":"1,938,019.41"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":68080.8,"d":"68,080.80"},{"v":68080.8,"d":"68,080.80"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":64476,"d":"64,476.00"},{"v":64476,"d":"64,476.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":64476,"d":"64,476.00"},{"v":64476,"d":"64,476.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":1450674.9,"d":"1,450,674.90"},{"v":1450674.9,"d":"1,450,674.90"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":1450674.9,"d":"1,450,674.90"},{"v":1450674.9,"d":"1,450,674.90"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":198720,"d":"198,720.00"},{"v":198720,"d":"198,720.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":682560,"d":"682,560.00"},{"v":682560,"d":"682,560.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":569394.9,"d":"569,394.90"},{"v":569394.9,"d":"569,394.90"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":96,"n_cols":5,"rows_kept":96,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：文化广电新闻出版局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2018年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":15964397.99,"d":"15,964,397.99"},{"v":14479737.99,"d":"14,479,737.99"},{"v":1484660,"d":"1,484,660.00"}]
["301","工资福利支出",{"v":14272865.99,"d":"14,272,865.99"},{"v":14272865.99,"d":"14,272,865.99"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":5893608,"d":"5,893,608.00"},{"v":5893608,"d":"5,893,608.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":5893608,"d":"5,893,608.00"},{"v":5893608,"d":"5,893,608.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":3359040,"d":"3,359,040.00"},{"v":3359040,"d":"3,359,040.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":14976,"d":"14,976.00"},{"v":14976,"d":"14,976.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":19200,"d":"19,200.00"},{"v":19200,"d":"19,200.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":32640,"d":"32,640.00"},{"v":32640,"d":"32,640.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":38400,"d":"38,400.00"},{"v":38400,"d":"38,400.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":220644,"d":"220,644.00"},{"v":220644,"d":"220,644.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":142272,"d":"142,272.00"},{"v":142272,"d":"142,272.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":182400,"d":"182,400.00"},{"v":182400,"d":"182,400.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":310080,"d":"310,080.00"},{"v":310080,"d":"310,080.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":364800,"d":"364,800.00"},{"v":364800,"d":"364,800.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":2032308,"d":"2,032,308.00"},{"v":2032308,"d":"2,032,308.00"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",{"v":1320,"d":"1,320.00"},{"v":1320,"d":"1,320.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":460289,"d":"460,289.00"},{"v":460289,"d":"460,289.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":460289,"d":"460,289.00"},{"v":460289,"d":"460,289.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":1938019.41,"d":"1,938,019.41"},{"v":1938019.41,"d":"1,938,019.41"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":1938019.41,"d":"1,938,019.41"},{"v":1938019.41,"d":"1,938,019.41"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":68080.8,"d":"68,080.80"},{"v":68080.8,"d":"68,080.80"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":68080.8,"d":"68,080.80"},{"v":68080.8,"d":"68,080.80"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":881280,"d":"881,280.00"},{"v":881280,"d":"881,280.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":881280,"d":"881,280.00"},{"v":881280,"d":"881,280.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":569394.9,"d":"569,394.90"},{"v":569394.9,"d":"569,394.90"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":569394.9,"d":"569,394.90"},{"v":569394.9,"d":"569,394.90"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":42000,"d":"42,000.00"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":42000,"d":"42,000.00"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1484660,"d":"1,484,660.00"},{"v":0,"d":"0.00"},{"v":1484660,"d":"1,484,660.00"}]
["  01","  办公费",{"v":272460,"d":"272,460.00"},{"v":0,"d":"0.00"},{"v":272460,"d":"272,460.00"}]
["    30130201","    办公费",{"v":272460,"d":"272,460.00"},{"v":0,"d":"0.00"},{"v":272460,"d":"272,460.00"}]
["  02","  印刷费",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["    30130202","    印刷费",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["  04","  手续费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["    30130204","    手续费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["  05","  水费",{"v":55440,"d":"55,440.00"},{"v":0,"d":"0.00"},{"v":55440,"d":"55,440.00"}]
["    30130205","    水费",{"v":55440,"d":"55,440.00"},{"v":0,"d":"0.00"},{"v":55440,"d":"55,440.00"}]
["  06","  电费",{"v":97100,"d":"97,100.00"},{"v":0,"d":"0.00"},{"v":97100,"d":"97,100.00"}]
["    30130206","    电费",{"v":97100,"d":"97,100.00"},{"v":0,"d":"0.00"},{"v":97100,"d":"97,100.00"}]
["  07","  邮电费",{"v":88400,"d":"88,400.00"},{"v":0,"d":"0.00"},{"v":88400,"d":"88,400.00"}]
["    30130207","    邮电费",{"v":88400,"d":"88,400.00"},{"v":0,"d":"0.00"},{"v":88400,"d":"88,400.00"}]
["  09","  物业管理费",{"v":1360,"d":"1,360.00"},{"v":0,"d":"0.00"},{"v":1360,"d":"1,360.00"}]
["    30130209","    物业管理费",{"v":1360,"d":"1,360.00"},{"v":0,"d":"0.00"},{"v":1360,"d":"1,360.00"}]
["  11","  差旅费",{"v":205540,"d":"205,540.00"},{"v":0,"d":"0.00"},{"v":205540,"d":"205,540.00"}]
["    30130211","    差旅费",{"v":205540,"d":"205,540.00"},{"v":0,"d":"0.00"},{"v":205540,"d":"205,540.00"}]
["  13","  维修(护)费",{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"}]
["    30130213","    维修(护)费",{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"}]
["  14","  租赁费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30130214","    租赁费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["  16","  培训费",{"v":41400,"d":"41,400.00"},{"v":0,"d":"0.00"},{"v":41400,"d":"41,400.00"}]
["    30130216","    培训费",{"v":41400,"d":"41,400.00"},{"v":0,"d":"0.00"},{"v":41400,"d":"41,400.00"}]
["  17","  公务接待费",{"v":153900,"d":"153,900.00"},{"v":0,"d":"0.00"},{"v":153900,"d":"153,900.00"}]
["    30130217","    公务接待费",{"v":153900,"d":"153,900.00"},{"v":0,"d":"0.00"},{"v":153900,"d":"153,900.00"}]
["  18","  专用材料费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30130218","    专用材料费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  25","  专用燃料费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30130225","    专用燃料费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  26","  劳务费",{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"},{"v":11000,"d":"11,000.00"}]
["    30130226","    劳务费",{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"},{"v":11000,"d":"11,000.00"}]
["  28","  工会经费",{"v":139200,"d":"139,200.00"},{"v":0,"d":"0.00"},{"v":139200,"d":"139,200.00"}]
["    30130228","    工会经费",{"v":139200,"d":"139,200.00"},{"v":0,"d":"0.00"},{"v":139200,"d":"139,200.00"}]
["  29","  福利费",{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"}]
["    30130229","    福利费",{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"}]
["  31","  公务用车运行维护费",{"v":71000,"d":"71,000.00"},{"v":0,"d":"0.00"},{"v":71000,"d":"71,000.00"}]
["    30130231","    公务用车运行维护费",{"v":71000,"d":"71,000.00"},{"v":0,"d":"0.00"},{"v":71000,"d":"71,000.00"}]
["  39","  其他交通费用",{"v":106800,"d":"106,800.00"},{"v":0,"d":"0.00"},{"v":106800,"d":"106,800.00"}]
["    3013023901","    公务交通补贴",{"v":106800,"d":"106,800.00"},{"v":0,"d":"0.00"},{"v":106800,"d":"106,800.00"}]
["  40","  税金及附加费用",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    30130240","    税金及附加费用",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["  99","  其他商品和服务支出",{"v":41560,"d":"41,560.00"},{"v":0,"d":"0.00"},{"v":41560,"d":"41,560.00"}]
["    3013029901","    离退休人员公用支出",{"v":12800,"d":"12,800.00"},{"v":0,"d":"0.00"},{"v":12800,"d":"12,800.00"}]
["    3013029999","    其他商品和服务支出",{"v":28760,"d":"28,760.00"},{"v":0,"d":"0.00"},{"v":28760,"d":"28,760.00"}]
["303","对个人和家庭的补助",{"v":206872,"d":"206,872.00"},{"v":206872,"d":"206,872.00"},{"v":0,"d":"0.00"}]
["  01","  离休费",{"v":78596,"d":"78,596.00"},{"v":78596,"d":"78,596.00"},{"v":0,"d":"0.00"}]
["    3013030101","    基本离休费",{"v":33360,"d":"33,360.00"},{"v":33360,"d":"33,360.00"},{"v":0,"d":"0.00"}]
["    301303010301","    人均78元补助工资（事业离休）",{"v":996,"d":"996.00"},{"v":996,"d":"996.00"},{"v":0,"d":"0.00"}]
["    301303010302","    人均100元生活补贴（事业离休）",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
["    301303010303","    人均170元其他工资（事业离休）",{"v":2040,"d":"2,040.00"},{"v":2040,"d":"2,040.00"},{"v":0,"d":"0.00"}]
["    301303010304","    200元菜篮子费（事业离休）",{"v":2400,"d":"2,400.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"}]
["    301303010305","    新增部分（事业离休）",{"v":20040,"d":"20,040.00"},{"v":20040,"d":"20,040.00"},{"v":0,"d":"0.00"}]
["    301303010306","    其他津补贴（事业离休）",{"v":7200,"d":"7,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"}]
["    3013030104","    离休人员护理费",{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"}]
["    3013030108","    离休人员增发1-2个月工资部分",{"v":5560,"d":"5,560.00"},{"v":5560,"d":"5,560.00"},{"v":0,"d":"0.00"}]
["    3013030109","    离休人员特需费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":64476,"d":"64,476.00"},{"v":64476,"d":"64,476.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":64476,"d":"64,476.00"},{"v":64476,"d":"64,476.00"},{"v":0,"d":"0.00"}]
["  09","  奖励金",{"v":63800,"d":"63,800.00"},{"v":63800,"d":"63,800.00"},{"v":0,"d":"0.00"}]
["    30130309","    奖励金",{"v":63800,"d":"63,800.00"},{"v":63800,"d":"63,800.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:文化广电新闻出版局",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"合计",{"v":224900,"d":"224,900.00"},{"v":0,"d":"0.00"},{"v":153900,"d":"153,900.00"},{"v":71000,"d":"71,000.00"},{"v":0,"d":"0.00"}]
["10165","文化广电新闻出版局",{"v":224900,"d":"224,900.00"},{"v":0,"d":"0.00"},{"v":153900,"d":"153,900.00"},{"v":71000,"d":"71,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":19471077.99,"d":"19,471,077.99"},{"v":0,"d":"0.00"}]
["文化体育与传媒支出",{"v":14810077,"d":"14,810,077.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":2149172.21,"d":"2,149,172.21"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":1450674.9,"d":"1,450,674.90"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":19471077.99,"d":"19,471,077.99"},{"v":19471077.99,"d":"19,471,077.99"},{"v":0,"d":"0.00"}]
["文化体育与传媒支出",{"v":14810077,"d":"14,810,077.00"},{"v":14810077,"d":"14,810,077.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":2149172.21,"d":"2,149,172.21"},{"v":2149172.21,"d":"2,149,172.21"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":1450674.9,"d":"1,450,674.90"},{"v":1450674.9,"d":"1,450,674.90"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1061153.88,"d":"1,061,153.88"},{"v":1061153.88,"d":"1,061,153.88"},{"v":0,"d":"0.00"}]