{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["09年经费支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"09年经费支出预算表","index":0,"n_rows":12,"n_cols":12,"rows_kept":12,"merged":[[0,0,0,11],[2,1,4,1],[2,2,2,3],[2,4,2,9],[2,10,3,11],[3,4,3,5],[3,6,3,7],[3,8,3,9]],"flags":["formulas_cached_only"]}
["蓝田县广播电视台2015年经费支出预算表"]
[{"$nulls":11},"单位:元"]
["功能科目","合计","其中：财政拨款（补助）",null,"基本支出",{"$nulls":5},"项目支出"]
[{"$nulls":4},"工资福利支出",null,"商品和服务支出",null,"对个人和家庭补助"]
[null,null,"小计","预算补助数","小计","其中：财政拨款","小计","其中：财政拨款","小计","其中：财政拨款","小计","其中：财政拨款"]
["**",null,1,2,9,10,11,12,13,14,15,16]
["合计",{"v":2620790,"d":"2,620,790.00"},{"v":2120790,"d":"2,120,790.00"},{"v":2120790,"d":"2,120,790.00"},{"v":1937690,"d":"1,937,690.00"},{"v":1937690,"d":"1,937,690.00"},{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"},{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"},{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"}]
["文化体育与传媒",{"v":2620790,"d":"2,620,790.00"},{"v":2120790,"d":"2,120,790.00"},{"v":2120790,"d":"2,120,790.00"},{"v":1937690,"d":"1,937,690.00"},{"v":1937690,"d":"1,937,690.00"},{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"},{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"},{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"}]
["  广播影视",{"v":2620790,"d":"2,620,790.00"},{"v":2120790,"d":"2,120,790.00"},{"v":2120790,"d":"2,120,790.00"},{"v":1937690,"d":"1,937,690.00"},{"v":1937690,"d":"1,937,690.00"},{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"},{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"},{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"}]
["  广播",{"v":1990790,"d":"1,990,790.00"},{"v":1990790,"d":"1,990,790.00"},{"v":1990790,"d":"1,990,790.00"},{"v":1937690,"d":"1,937,690.00"},{"v":1937690,"d":"1,937,690.00"},{"v":37500,"d":"37,500.00"},{"v":37500,"d":"37,500.00"},{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  电视",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]
["  其他广播影视支出",{"v":550000,"d":"550,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"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":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]