{"text_format":"3","workbook":"xls","n_sheets":26,"sheets":["收支预算总表1","收入预算总表2","支出预算总表3","支出预算分类汇总表4","支出预算明细表5","项目支出预算表6","一般预算支出预算明细表7","财政拨款支出预算明细表8","纳入一般预算管理的行政事业性收费收入安排支出预算明细表9","新报表页","专项收入支出预算明细表10","政府性基金支出预算明细表11","财政专户支出预算明细表12","其他各项收入安排支出预算明细表13","政府采购预算表14","非税收入征收计划表15","人员基本情况表16","市级行政事业单位国有资产存量情况表17","市级行政事业单位新增资产配置预算表18","备选项目预算表","项目绩效申报表","培训费","会议费","一般公用经费明细表","Sheet1","Sheet2"],"not_rendered":{"external_links":1,"defined_names":44},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表1","index":0,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[1,0,1,10],[3,2,3,10],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,10],[5,3,6,3],[5,4,5,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算01表"]
[" 收  支  预  算  总  表"]
["驻马店电视台",{"$nulls":9},"单位：元"]
["收                             入",null,"支                        出"]
["项                    目","金　额","项             目","2016年预算"]
[{"$nulls":3},"合计","一般预算收入",{"$nulls":3},"政府性基金收入","财政专户收入","其他各项收入"]
[{"$nulls":4},"小计","财政拨款","纳入一般预算管理的行政事业性收费收入","专项收入"]
["一、一般预算收入",{"v":20561777,"d":"20,561,777"},"一、基本支出",{"v":19941777,"d":"19,941,777"},{"v":19941777,"d":"19,941,777"},{"v":4941777,"d":"4,941,777"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
["  其中:财政拨款",{"v":5561777,"d":"5,561,777"},"  1、工资福利支出",{"v":14495500,"d":"14,495,500"},{"v":14495500,"d":"14,495,500"},{"v":4420300,"d":"4,420,300"},0,{"v":10075200,"d":"10,075,200"},0,0,0]
["       纳入一般预算管理的行政事业性收费收入",0,"  2、商品服务支出",{"v":3989500,"d":"3,989,500"},{"v":3989500,"d":"3,989,500"},0,0,{"v":3989500,"d":"3,989,500"},0,0,0]
["       专项收入",{"v":15000000,"d":"15,000,000"},"  3、对个人和家庭的补助",{"v":1456777,"d":"1,456,777"},{"v":1456777,"d":"1,456,777"},{"v":521477,"d":"521,477"},0,{"v":935300,"d":"935,300"},0,0,0]
["二、政府性基金收入",0,"二、项目支出",{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]
["三、财政专户收入",0,"  1、其他资本性支出",{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]
["四、其他各项收入",0,"  2、其他各项支出",0,0,0,0,0,0,0,0]
[]
[]
["本  年  收  入  合  计",{"v":20561777,"d":"20,561,777"},"本 年  支 出 合  计",{"v":20561777,"d":"20,561,777"},{"v":20561777,"d":"20,561,777"},{"v":5561777,"d":"5,561,777"},0,{"v":15000000,"d":"15,000,000"},0,0,0]

{"sheet":"收入预算总表2","index":1,"n_rows":11,"n_cols":13,"rows_kept":11,"merged":[[1,0,1,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算02表"]
["收 入 预 算 总 表"]
[{"$nulls":12},"单位：元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总计","一般预算收入",{"$nulls":3},"政府性基金收入","财政专户收入","其他各项收入"]
["类","款","项",{"$nulls":3},"小计","财政拨款","纳入一般预算管理的行政事业性收费收入","专项收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":4},"合计",{"v":20561777,"d":"20,561,777"},{"v":20561777,"d":"20,561,777"},{"v":5561777,"d":"5,561,777"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
[{"$nulls":4},"广电局",{"v":20561777,"d":"20,561,777"},{"v":20561777,"d":"20,561,777"},{"v":5561777,"d":"5,561,777"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
[{"$nulls":3},"065004","  驻马店电视台",{"v":20561777,"d":"20,561,777"},{"v":20561777,"d":"20,561,777"},{"v":5561777,"d":"5,561,777"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
["207","04","05","  065004","    电视",{"v":20040300,"d":"20,040,300"},{"v":20040300,"d":"20,040,300"},{"v":5040300,"d":"5,040,300"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
["208","05","02","  065004","    事业单位离退休",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0]

{"sheet":"支出预算总表3","index":2,"n_rows":11,"n_cols":13,"rows_kept":11,"merged":[[1,0,1,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算03表"]
["支  出  预  算  总  表"]
[{"$nulls":12},"单位: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支出","小计","其他资本性支出","其他各项支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":4},"合计",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":3989500,"d":"3,989,500"},{"v":1456777,"d":"1,456,777"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":4},"广电局",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":3989500,"d":"3,989,500"},{"v":1456777,"d":"1,456,777"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":3},"065004","  驻马店电视台",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":3989500,"d":"3,989,500"},{"v":1456777,"d":"1,456,777"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["207","04","05","  065004","    电视",{"v":20040300,"d":"20,040,300"},{"v":19420300,"d":"19,420,300"},{"v":14495500,"d":"14,495,500"},{"v":3989500,"d":"3,989,500"},{"v":935300,"d":"935,300"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["208","05","02","  065004","    事业单位离退休",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,{"v":521477,"d":"521,477"},0,0,0]

{"sheet":"支出预算分类汇总表4","index":3,"n_rows":15,"n_cols":12,"rows_kept":15,"merged":[[1,0,1,11],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算04表"]
["支出预算分类汇总表(按科目）"]
[{"$nulls":11},"单位：元"]
["科目编码",null,null,"科目名称","总计","一般预算收入",{"$nulls":3},"政府性基金收入","财政专户收入","其他各项收入"]
["类","款","项",null,null,"小计","财政拨款","纳入一般预算管理的行政事业性收费收入","专项收入"]
["**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":3},"合计",{"v":20561777,"d":"20,561,777"},{"v":20561777,"d":"20,561,777"},{"v":5561777,"d":"5,561,777"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
["207",null,null,"文化体育与传媒支出",{"v":20040300,"d":"20,040,300"},{"v":20040300,"d":"20,040,300"},{"v":5040300,"d":"5,040,300"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
[null,"04",null,"  新闻出版广播影视",{"v":20040300,"d":"20,040,300"},{"v":20040300,"d":"20,040,300"},{"v":5040300,"d":"5,040,300"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
[{"$nulls":3},"    电视",{"v":20040300,"d":"20,040,300"},{"v":20040300,"d":"20,040,300"},{"v":5040300,"d":"5,040,300"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
["  207","  04","05","      驻马店电视台",{"v":20040300,"d":"20,040,300"},{"v":20040300,"d":"20,040,300"},{"v":5040300,"d":"5,040,300"},0,{"v":15000000,"d":"15,000,000"},0,0,0]
["208",null,null,"社会保障和就业支出",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0]
[null,"05",null,"  行政事业单位离退休",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0]
[{"$nulls":3},"    事业单位离退休",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0]
["  208","  05","02","      驻马店电视台",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0]

{"sheet":"支出预算明细表5","index":4,"n_rows":13,"n_cols":48,"rows_kept":13,"merged":[[0,46,0,47],[2,46,2,47],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,45,3,47],[4,6,6,6],[4,7,4,17],[4,18,4,37],[4,38,4,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[5,22,5,24],[5,25,5,27],[5,28,5,30],[5,31,5,34],[5,35,6,35],[5,36,6,36],[5,37,6,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,44,6,44]],"flags":["formulas_cached_only"]}
[{"$nulls":46},"预算05表"]
["支出预算明细表"]
[{"$nulls":46},"单位:元"]
["功能科目",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":38},"项目支出"]
[{"$nulls":6},"基本支出合计","工资福利支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":19},"商品和服务支出",{"$nulls":6},"项目支出合计","其他资本性支出","其他各项支出"]
["类","款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",null,null,"退休费",null,null,"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","会议费","工会经费","职工福利费","其他商品和服务支出",null,"小计","小计"]
[{"$nulls":13},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","个人部分","公用部分","小计","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[{"$nulls":4},"合计",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":1456777,"d":"1,456,777"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},{"v":22930,"d":"22,930"},{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":3},"065","广电局",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":1456777,"d":"1,456,777"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},{"v":22930,"d":"22,930"},{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":3},"  065004","  驻马店电视台",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":1456777,"d":"1,456,777"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},{"v":22930,"d":"22,930"},{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["207","04","05","    065004","    电视",{"v":20040300,"d":"20,040,300"},{"v":19420300,"d":"19,420,300"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":935300,"d":"935,300"},0,0,0,0,0,0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},0,{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["208","05","02","    065004","    事业单位离退休",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0,0,0,0,0,0,0,{"v":521477,"d":"521,477"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":22930,"d":"22,930"},0,0,0,{"v":0,"d":"0.0000"},0,0,{"v":0,"d":"0.0000"},0,0,0]

{"sheet":"项目支出预算表6","index":5,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[1,0,1,14],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,14],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,7,5,7],[4,8,4,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算06表"]
["项目支出预算表"]
[{"$nulls":14},"单位：元"]
["科目编码",null,null,"单位代码","项目名称（科目）","项 目 内 容","政府采购否","资     金     来     源"]
["类","款","项",{"$nulls":4},"总计","一般预算收入",{"$nulls":3},"政府性基金收入","财政专户收入","其他各项收入"]
[{"$nulls":8},"小计","财政拨款","纳入一般预算管理的行政事业性收费收入","专项收入"]
["**","**","**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":5},"合计",null,{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]
[{"$nulls":3},"065","广电局",null,null,{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]
[{"$nulls":3},"  065004","  驻马店电视台",null,null,{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]
["207","04","05","    065004","    电视","电视节目运行及设备维护","是",{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]

{"sheet":"一般预算支出预算明细表7","index":6,"n_rows":13,"n_cols":48,"rows_kept":13,"merged":[[0,36,0,37],[0,42,0,43],[2,42,2,43],[3,0,3,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,45,3,47],[4,6,6,6],[4,7,4,17],[4,18,4,37],[4,38,4,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[5,22,5,24],[5,25,5,27],[5,28,5,30],[5,31,5,34],[5,35,6,35],[5,36,6,36],[5,37,6,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,44,6,44]],"flags":["formulas_cached_only"]}
[{"$nulls":36},"                                                                                                    ",{"$nulls":5},"   预算07表"]
["一般预算支出预算明细表"]
[{"$nulls":42},"单位:元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":38},"项目支出"]
[{"$nulls":6},"基本支本合计","工资福利支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":19},"商品和服务支出",{"$nulls":6},"项目支出合计","其他资本性支出","其他各项支出"]
["类","款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",null,null,"退休费",null,null,"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","会议费","工会经费","职工福利费","其他商品和服务支出",null,"小计","小计"]
[{"$nulls":13},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","个人部分","公用部分","小计","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[{"$nulls":4},"合计",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":1456777,"d":"1,456,777"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},{"v":22930,"d":"22,930"},{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":3},"065","广电局",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":1456777,"d":"1,456,777"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},{"v":22930,"d":"22,930"},{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":3},"  065004","  驻马店电视台",{"v":20561777,"d":"20,561,777"},{"v":19941777,"d":"19,941,777"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":1456777,"d":"1,456,777"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},{"v":22930,"d":"22,930"},{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["207","04","05","    065004","    电视",{"v":20040300,"d":"20,040,300"},{"v":19420300,"d":"19,420,300"},{"v":14495500,"d":"14,495,500"},{"v":7138370,"d":"7,138,370"},0,0,{"v":5889830,"d":"5,889,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":935300,"d":"935,300"},0,0,0,0,0,0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},0,{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},{"v":0,"d":"0.0000"},{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["208","05","02","    065004","    事业单位离退休",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0,0,0,0,0,0,0,{"v":521477,"d":"521,477"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":486057,"d":"486,057"},{"v":486057,"d":"486,057"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":22930,"d":"22,930"},0,0,0,{"v":0,"d":"0.0000"},0,0,{"v":0,"d":"0.0000"},0,0,0]

{"sheet":"财政拨款支出预算明细表8","index":7,"n_rows":13,"n_cols":51,"rows_kept":13,"merged":[[0,39,0,40],[0,50,0,51],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,48,3,50],[4,6,6,6],[4,41,4,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,5,17],[5,18,6,18],[5,19,6,19],[5,28,5,30],[5,31,5,33],[5,34,5,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,44,6,44],[5,45,6,45],[5,46,6,46],[5,47,6,47]],"flags":["formulas_cached_only"]}
[{"$nulls":39},"                                                                                                    ",{"$nulls":10},"   预算08表"]
["财政拨款支出预算明细表"]
[{"$nulls":50},"单位:元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":41},"项目支出"]
[{"$nulls":6},"基本支出合计","工资福利支出",{"$nulls":11},"对个人和家庭的补助",{"$nulls":21},"商品和服务支出",{"$nulls":6},"项目支出合计","其他资本性支出","其他各项支出"]
["类","款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","取暖费","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",{"$nulls":3},"退休费",{"$nulls":3},"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","会议费","工会经费","职工福利费","其他商品和服务支出",null,"小计","小计"]
[{"$nulls":14},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","取暖费","个人部分","公用部分","小计","取暖费","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[{"$nulls":4},"合计",{"v":5561777,"d":"5,561,777"},{"v":4941777,"d":"4,941,777"},{"v":4420300,"d":"4,420,300"},{"v":1677600,"d":"1,677,600"},0,0,{"v":2572000,"d":"2,572,000"},{"v":170700,"d":"170,700"},0,0,0,0,0,0,{"v":521477,"d":"521,477"},{"v":12490,"d":"12,490"},490,{"v":12000,"d":"12,000"},0,{"v":508987,"d":"508,987"},{"v":22930,"d":"22,930"},{"v":486057,"d":"486,057"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0000"},0,0,{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":3},"065","广电局",{"v":5561777,"d":"5,561,777"},{"v":4941777,"d":"4,941,777"},{"v":4420300,"d":"4,420,300"},{"v":1677600,"d":"1,677,600"},0,0,{"v":2572000,"d":"2,572,000"},{"v":170700,"d":"170,700"},0,0,0,0,0,0,{"v":521477,"d":"521,477"},{"v":12490,"d":"12,490"},490,{"v":12000,"d":"12,000"},0,{"v":508987,"d":"508,987"},{"v":22930,"d":"22,930"},{"v":486057,"d":"486,057"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0000"},0,0,{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
[{"$nulls":3},"  065004","  驻马店电视台",{"v":5561777,"d":"5,561,777"},{"v":4941777,"d":"4,941,777"},{"v":4420300,"d":"4,420,300"},{"v":1677600,"d":"1,677,600"},0,0,{"v":2572000,"d":"2,572,000"},{"v":170700,"d":"170,700"},0,0,0,0,0,0,{"v":521477,"d":"521,477"},{"v":12490,"d":"12,490"},490,{"v":12000,"d":"12,000"},0,{"v":508987,"d":"508,987"},{"v":22930,"d":"22,930"},{"v":486057,"d":"486,057"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0000"},0,0,{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["207","04","05","    065004","    电视",{"v":5040300,"d":"5,040,300"},{"v":4420300,"d":"4,420,300"},{"v":4420300,"d":"4,420,300"},{"v":1677600,"d":"1,677,600"},0,0,{"v":2572000,"d":"2,572,000"},{"v":170700,"d":"170,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0000"},0,0,{"v":0,"d":"0.0000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0]
["208","05","02","    065004","    事业单位离退休",{"v":521477,"d":"521,477"},{"v":521477,"d":"521,477"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":521477,"d":"521,477"},{"v":12490,"d":"12,490"},490,{"v":12000,"d":"12,000"},0,{"v":508987,"d":"508,987"},{"v":22930,"d":"22,930"},{"v":486057,"d":"486,057"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0000"},0,0,{"v":0,"d":"0.0000"},0,0,0]

{"sheet":"纳入一般预算管理的行政事业性收费收入安排支出预算明细表9","index":8,"n_rows":8,"n_cols":48,"rows_kept":8,"merged":[[0,36,0,37],[1,0,1,43],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,3,44],[3,45,3,47],[4,6,6,6],[4,7,4,17],[4,18,4,37],[4,38,4,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[5,22,5,24],[5,25,5,27],[5,28,5,30],[5,31,5,34],[5,35,6,35],[5,36,6,36],[5,37,6,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,44,6,44]],"flags":["formulas_cached_only"]}
[{"$nulls":36},"                                                                                                    ",{"$nulls":10},"   预算09表"]
["纳入一般预算管理的行政事业性收费收入安排支出预算明细表"]
[{"$nulls":47},"单位:元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":38},"项目支出"]
[{"$nulls":6},"基本     支出      合计","工资福利支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":19},"商品和服务支出",{"$nulls":6},"项目支出合计","其他资本性支出","其他各项支出"]
["类","款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",null,null,"退休费",null,null,"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","会议费","工会经费","职工福利费","其他商品和服务支出",null,"小计","小计"]
[{"$nulls":13},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","个人部分","公用部分","小计","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]

{"sheet":"新报表页","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"专项收入支出预算明细表10","index":10,"n_rows":12,"n_cols":48,"rows_kept":12,"merged":[[0,36,0,37],[0,42,0,43],[1,0,1,43],[2,42,2,43],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,3,44],[3,45,3,47],[4,6,6,6],[4,7,4,17],[4,18,4,37],[4,38,4,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[5,22,5,24],[5,25,5,27],[5,28,5,30],[5,31,5,34],[5,35,6,35],[5,36,6,36],[5,37,6,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,44,6,44]],"flags":["formulas_cached_only"]}
[{"$nulls":36},"                                                                                                    ",{"$nulls":5},"   预算10表"]
["专项收入安排支出预算明细表"]
[{"$nulls":42},"单位:元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":38},"项目支出"]
[{"$nulls":6},"基本支出合计","工资福利支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":19},"商品和服务支出",{"$nulls":6},"项目支出合计","其他资本性支出","其他各项支出"]
["类","款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",null,null,"退休费",null,null,"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","会议费","工会经费","职工福利费","其他商品和服务支出",null,"小计","小计"]
[{"$nulls":13},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","个人部分","公用部分","小计","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[{"$nulls":4},"合计",{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":10075200,"d":"10,075,200"},{"v":5460770,"d":"5,460,770"},0,0,{"v":3317830,"d":"3,317,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":935300,"d":"935,300"},0,0,0,0,0,0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},0,{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},0,{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},0,0,0,0]
[{"$nulls":3},"065","广电局",{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":10075200,"d":"10,075,200"},{"v":5460770,"d":"5,460,770"},0,0,{"v":3317830,"d":"3,317,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":935300,"d":"935,300"},0,0,0,0,0,0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},0,{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},0,{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},0,0,0,0]
[{"$nulls":3},"  065004","  驻马店电视台",{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":10075200,"d":"10,075,200"},{"v":5460770,"d":"5,460,770"},0,0,{"v":3317830,"d":"3,317,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":935300,"d":"935,300"},0,0,0,0,0,0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},0,{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},0,{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},0,0,0,0]
["207","04","05","    065004","    电视",{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":10075200,"d":"10,075,200"},{"v":5460770,"d":"5,460,770"},0,0,{"v":3317830,"d":"3,317,830"},0,{"v":146300,"d":"146,300"},0,{"v":692000,"d":"692,000"},{"v":60000,"d":"60,000"},0,{"v":935300,"d":"935,300"},0,0,0,0,0,0,{"v":12700,"d":"12,700"},{"v":12700,"d":"12,700"},0,0,0,0,0,0,0,0,0,{"v":922600,"d":"922,600"},0,{"v":3989500,"d":"3,989,500"},{"v":3141500,"d":"3,141,500"},{"v":600000,"d":"600,000"},0,{"v":198000,"d":"198,000"},{"v":50000,"d":"50,000"},0,0,0,0]

{"sheet":"政府性基金支出预算明细表11","index":11,"n_rows":8,"n_cols":46,"rows_kept":8,"merged":[[0,36,0,37],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,43,3,45],[4,6,6,6],[4,7,4,17],[4,18,4,37],[4,43,6,43],[4,44,6,44],[4,45,6,45],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[5,22,5,24],[5,25,5,27],[5,28,5,30],[5,31,5,34],[5,35,6,35],[5,36,6,36],[5,37,6,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42]],"flags":["formulas_cached_only"]}
[{"$nulls":36},"                                                                                                    ",{"$nulls":8},"   预算11表"]
["政府性基金支出计划明细表"]
[{"$nulls":45},"单位:元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":36},"项目支出"]
[{"$nulls":6},"基本     支出      合计","工资福利支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":19},"商品和服务支出",{"$nulls":4},"项目支出合计","其他资本性支出","其他各项支出"]
["类","款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",null,null,"退休费",null,null,"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","工会经费","职工福利费",null,"小计","小计"]
[{"$nulls":13},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","个人部分","公用部分","小计","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,38,39,41,42,43]

{"sheet":"财政专户支出预算明细表12","index":12,"n_rows":8,"n_cols":46,"rows_kept":8,"merged":[[0,37,0,38],[1,0,1,38],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,43,3,45],[4,6,6,6],[4,7,4,17],[4,18,4,37],[4,43,6,43],[4,44,6,44],[4,45,6,45],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[5,22,5,24],[5,25,5,27],[5,28,5,30],[5,31,5,34],[5,35,6,35],[5,36,6,36],[5,37,6,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42]],"flags":["formulas_cached_only"]}
[{"$nulls":45},"预算12表"]
["财政专户支出预算明细表"]
[{"$nulls":45},"单位:元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":36},"项目支出"]
[{"$nulls":6},"基本     支出      合计","工资福利支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":19},"商品和服务支出",{"$nulls":4},"项目支出合计","其他资本性支出","其他各项支出"]
[{"v":8,"d":"08"},"款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",null,null,"退休费",null,null,"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","工会经费","职工福利费",null,"小计","小计"]
[{"$nulls":13},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","个人部分","公用部分","小计","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,38,39,41,42,43]

{"sheet":"其他各项收入安排支出预算明细表13","index":13,"n_rows":8,"n_cols":46,"rows_kept":8,"merged":[[0,41,0,42],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,43,3,45],[4,6,6,6],[4,7,4,17],[4,18,4,37],[4,43,6,43],[4,44,6,44],[4,45,6,45],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[5,22,5,24],[5,25,5,27],[5,28,5,30],[5,31,5,34],[5,35,6,35],[5,36,6,36],[5,37,6,37],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42]],"flags":["formulas_cached_only"]}
[{"$nulls":41},"预算13表"]
["其他各项收入安排支出预算明细表"]
[{"$nulls":41},"单位:元"]
["科目编码",null,null,"单位代码","单位（科目名称）","总  计","基      本      支      出",{"$nulls":36},"项目支出"]
[{"$nulls":6},"基本支出合计","工资福利支出",{"$nulls":10},"对个人和家庭的补助",{"$nulls":19},"商品和服务支出",{"$nulls":4},"项目支出合计","其他资本性支出","其他各项支出"]
["类","款","项",{"$nulls":4},"合  计","基本工资","津贴补贴","奖金","绩效工资","补发以前基本工资、津贴补贴、奖金","社会保障缴费",{"$nulls":3},"其他工资福利支出","合  计","离休费",null,null,"退休费",null,null,"生活补助",null,null,"救济费",null,null,"医疗费",{"$nulls":3},"助学金","住房公积金","其他对个人和家庭的补助支出","合计","一般公用经费","车辆燃修费","工会经费","职工福利费",null,"小计","小计"]
[{"$nulls":13},"养老保险","失业保险","医疗保险","其他社会保障缴费",null,null,"小计","个人部分","公用部分","小计","个人部分","公用部分","小计","遗属补助","劳改劳教人员伙食费","小计 ","福利救助机构收养费及救助支出","其他救济费","小计","公务员医疗补助","大病救助","其他医疗费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,38,39,41,42,43]

{"sheet":"政府采购预算表14","index":14,"n_rows":26,"n_cols":18,"rows_kept":26,"merged":[[1,0,1,17],[3,0,3,2],[3,3,5,3],[3,4,3,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,16],[3,17,5,17],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,4,5,4],[4,5,5,5],[4,9,5,9],[4,10,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算14表"]
["政府采购预算表"]
[{"$nulls":17},"单位：元"]
["科目编码",null,null,"单位（科目名称）","项              目",null,"规格要求","数量 ","计量单位","资     金     来     源",{"$nulls":7},"需求时间"]
["类","款","项",null,"采购项目","采购目录",{"$nulls":3},"合计","一般预算收入",{"$nulls":3},"政府性基金收入","财政专户收入","其他各项收入"]
[{"$nulls":10},"小计","财政拨款","纳入一般预算管理的行政事业性收费收入","专项收入"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":6},"合计",null,null,{"v":1593500,"d":"1,593,500"},{"v":1593500,"d":"1,593,500"},{"v":620000,"d":"620,000"},0,{"v":973500,"d":"973,500"},0,0,0]
[{"$nulls":3},"广电局",{"$nulls":5},{"v":1593500,"d":"1,593,500"},{"v":1593500,"d":"1,593,500"},{"v":620000,"d":"620,000"},0,{"v":973500,"d":"973,500"},0,0,0]
["207","04","05","  驻马店电视台","电视节目运行及设备维护","其他货物",null,100,"套",{"v":250000,"d":"250,000"},{"v":250000,"d":"250,000"},{"v":250000,"d":"250,000"},0,0,0,0,0,"2016"]
["207","04","05","  驻马店电视台","一般公用经费","普通电视设备（电视机）",null,20,"台",{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,0,{"v":40000,"d":"40,000"},0,0,0]
["207","04","05","  驻马店电视台","电视节目运行及设备维护","其他服务",null,5,"次",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,0,0,0,"2016"]
["207","04","05","  驻马店电视台","一般公用经费","机动车保险服务",null,15,"辆",{"v":85000,"d":"85,000"},{"v":85000,"d":"85,000"},0,0,{"v":85000,"d":"85,000"},0,0,0]
["207","04","05","  驻马店电视台","一般公用经费","修缮工程",null,4,"次",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,{"v":100000,"d":"100,000"},0,0,0]
["207","04","05","  驻马店电视台","一般公用经费","复印机",null,1,"台",{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},0,0,{"v":7000,"d":"7,000"},0,0,0]
["207","04","05","  驻马店电视台","电视节目运行及设备维护","打印机",null,10,"台 ",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,"2016"]
["207","04","05","  驻马店电视台","电视节目运行及设备维护","便携式计算机",null,3,"台",{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},0,0,0,0,0,"2016"]
["207","04","05","  驻马店电视台","电视节目运行及设备维护","数字照相机（指数码相机）",null,2,"台",{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},0,0,0,0,0,"2016"]
["207","04","05","  驻马店电视台","电视节目运行及设备维护","不间断电源（UPS）",null,2,"台",{"v":220000,"d":"220,000"},{"v":220000,"d":"220,000"},{"v":220000,"d":"220,000"},0,0,0,0,0,"2016"]
["207","04","05","  驻马店电视台","车辆燃修费","车辆维修和保养服务",null,15,"辆",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,0,{"v":200000,"d":"200,000"},0,0,0]
["207","04","05","  驻马店电视台","一般公用经费","硒鼓、粉盒",null,20,"个",{"v":8000,"d":"8,000"},{"v":8000,"d":"8,000"},0,0,{"v":8000,"d":"8,000"},0,0,0]
["207","04","05","  驻马店电视台","车辆燃修费","车辆加油服务",null,15,"辆",{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"},0,0,{"v":400000,"d":"400,000"},0,0,0]
["207","04","05","  驻马店电视台","一般公用经费","多功能一体机",null,4,"台",{"v":8000,"d":"8,000"},{"v":8000,"d":"8,000"},0,0,{"v":8000,"d":"8,000"},0,0,0]
["207","04","05","  驻马店电视台","一般公用经费","其他货物",null,5,"次",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,{"v":100000,"d":"100,000"},0,0,0]
["207","04","05","  驻马店电视台","一般公用经费","台式计算机",null,5,"台",{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},0,0,{"v":17500,"d":"17,500"},0,0,0]
["207","04","05","  驻马店电视台","一般公用经费","复印纸",null,50,"箱",{"v":8000,"d":"8,000"},{"v":8000,"d":"8,000"},0,0,{"v":8000,"d":"8,000"},0,0,0]

{"sheet":"非税收入征收计划表15","index":15,"n_rows":9,"n_cols":17,"rows_kept":9,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算15表"]
["非税收入征收计划表"]
[{"$nulls":16},"单位：元"]
["单位名称","项目名称","项目依据","收费标准","总计","预算内资金收入征收计划表",{"$nulls":4},"财政专户收入征收计划表",{"$nulls":3},"代管资金","经营性收入","其他收入"]
[{"$nulls":5},"小计","纳入一般预算管理的行政性收费收入","专项收入","政府性基金","纳入一般预算管理的其他各项收入","小计","纳入专户管理的行政性收费","彩票资金收入","纳入专户管理的其他各项收入","代管资金","经营性收入","预"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":3},"合计",{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},0,{"v":15000000,"d":"15,000,000"},0,0,0,0,0,0,0,0,0]
["广电局",{"$nulls":3},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},0,{"v":15000000,"d":"15,000,000"},0,0,0,0,0,0,0,0,0]
["  驻马店电视台","广告收入",null,null,{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},0,{"v":15000000,"d":"15,000,000"},0,0,0,0,0,0,0,0,0]

{"sheet":"人员基本情况表16","index":16,"n_rows":12,"n_cols":45,"rows_kept":12,"merged":[[0,42,0,44],[1,0,1,44],[2,42,2,44],[3,0,7,0],[3,1,7,1],[3,2,3,7],[3,8,3,16],[3,17,3,22],[3,23,3,32],[3,33,7,33],[3,34,4,36],[3,37,4,42],[3,43,4,44],[4,2,7,2],[4,3,7,3],[4,4,4,7],[4,8,4,13],[4,14,4,16],[4,17,7,17],[4,18,7,18],[4,19,4,22],[4,23,4,27],[4,28,4,32],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,5,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,19,7,19],[5,20,7,20],[5,21,7,21],[5,22,7,22],[5,23,7,23],[5,24,7,24],[5,25,7,25],[5,26,7,26],[5,27,7,27],[5,28,7,28],[5,29,7,29],[5,30,7,30],[5,31,7,31],[5,32,7,32],[5,34,7,34],[5,35,7,35],[5,36,7,36],[5,37,7,37],[5,38,7,38],[5,39,7,39],[5,40,7,40],[5,41,7,41],[5,42,7,42],[5,43,7,43],[5,44,7,44],[6,11,7,11],[6,12,7,12],[6,13,7,13]],"flags":["formulas_cached_only"]}
[{"$nulls":42},"预算16表"]
["人员基本情况表"]
[{"$nulls":42},"单位:人、台"]
["单位代码","单位名称","编  制  人  数",{"$nulls":5},"实有人数",{"$nulls":8},"财政预算内实际供给在职和其他人员",{"$nulls":5},"离退休人员",{"$nulls":9},"享受遗属补助人数","两劳人员",null,null,"学生数",{"$nulls":5},"小汽车"]
[null,null,"合计","行政        编制","事业编制",{"$nulls":3},"在职人员",{"$nulls":5},"其他人员",null,null,"小计","行政","事业",{"$nulls":3},"离休人员",{"$nulls":4},"退休人员"]
[null,"财政拨款","单位",null,"小计","全供事业","差供事业","自收自支","合计","行政","小计","事业",null,null,"小计","长休","内退或提前离岗人员数",null,null,"小计","全供事业","差供事业","自收自支","小计","行政","全供事业","差供事业","自收自支","小计","行政","全供事业","差供事业","自收自支",null,"小计","劳改人员","劳教人员","小计","本科生","专科生","高中生","初中生","小学生","编制","实有"]
[{"$nulls":11},"全供事业","差供事业","自收自支"]
[]
["* *","* * * ",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[null,"合计",324,0,324,0,324,0,432,0,432,0,432,0,0,0,0,0,0,324,0,324,0,1,0,0,1,0,42,0,0,42,0,3,0,0,0,0,0,0,0,0,0,15,0]
["065","广电局",324,0,324,0,324,0,432,0,432,0,432,0,0,0,0,0,0,324,0,324,0,1,0,0,1,0,42,0,0,42,0,3,0,0,0,0,0,0,0,0,0,15,0]
["  065004","  驻马店电视台",324,0,324,0,324,0,432,0,432,0,432,0,0,0,0,0,0,324,0,324,0,1,0,0,1,0,42,0,0,42,0,3,0,0,0,0,0,0,0,0,0,15,0]

{"sheet":"市级行政事业单位国有资产存量情况表17","index":17,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[0,1,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
[null,"市级行政事业单位国有资产存量情况表",{"$nulls":3},"预算17表"]
[{"$nulls":5},"金额单位：元"]
["单位名称","资产类别","截至2015年10月31日国有资产存量情况",null,null,"备注"]
[null,null,"数量","计量单位","资产原值"]
["****","****","****","****","****","****"]
[null,"合计",null,null,{"v":30626400,"d":"30,626,400"}]
["驻马店电视台",{"$nulls":3},{"v":30626400,"d":"30,626,400"}]
["  ","车辆小计（辆）",15,"辆",{"v":1653261,"d":"1,653,261"}]
["  ","房屋小计（平方米）",{"v":7822,"d":"7,822"},"平方米",{"v":7995000,"d":"7,995,000"}]
["  ","土地小计（平方米）",{"v":82391,"d":"82,391"},"平方米",{"v":5055000,"d":"5,055,000"}]
["  ","通用设备（件）（5000元以上）",4,"台",{"v":37000,"d":"37,000"}]
["  ","电器设备（件）（5000元以上）",55,"台",{"v":957490,"d":"957,490"}]
["  ","电子产品及通信设备（件）（5000元以上）",57,"台",{"v":14713649,"d":"14,713,649"}]
["  ","仪器仪表及其它（件）（5000元以上）",3,"台",{"v":47000,"d":"47,000"}]
["  ","家具用具及其它（件）（5000元以上）",6,"套",{"v":168000,"d":"168,000"}]

{"sheet":"市级行政事业单位新增资产配置预算表18","index":18,"n_rows":15,"n_cols":17,"rows_kept":15,"merged":[[0,16,0,17],[1,0,1,16],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算18表"]
["市级行政事业单位新增资产配置预算表"]
[{"$nulls":16},"金额单位：元"]
["科目编码",null,null,"科目名称","项目名称","配置资产",{"$nulls":3},"资金来源"]
["类","款","项",null,null,"配置资产名称","计量单位","数量","总价","总计","一般预算收入",{"$nulls":3},"政府性基金收入","财政专户收入","其他各项收入"]
[{"$nulls":10},"合计","财政拨款","纳入一般预算管理的行政事业性收费收入","专项收入"]
["**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",{"$nulls":4},{"v":622000,"d":"622,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]
[{"$nulls":3},"驻马店电视台",{"$nulls":4},{"v":622000,"d":"622,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},{"v":620000,"d":"620,000"},0,0,0,0,0]
["207","04","05","  电视","电视节目运行及设备维护","机数字照相","台",2,{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},0,0,0,0,0]
["207","04","05","  ","电视节目运行及设备维护","不间断电源","台",2,{"v":220000,"d":"220,000"},{"v":220000,"d":"220,000"},{"v":220000,"d":"220,000"},{"v":220000,"d":"220,000"},0,0,0,0,0]
["207","04","05","  ","电视节目运行及设备维护","其他服务","次",5,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0,0,0,0,0]
["207","04","05","  ","电视节目运行及设备维护","便携式计算机","台",3,{"v":18000,"d":"18,000"},{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},0,0,0,0,0]
["207","04","05","  ","电视节目运行及设备维护","打印机","台",10,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0]
["207","04","05","  ","电视节目运行及设备维护","其他货物","套",100,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0]

{"sheet":"备选项目预算表","index":19,"n_rows":7,"n_cols":14,"rows_kept":7,"merged":[[1,0,1,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算19表"]
["备选项目预算表"]
[{"$nulls":13},"单位：元"]
["科目编码",null,null,"单位代码","项目名称（科目）","项 目 内 容","资     金     来     源"]
["类","款","项",{"$nulls":3},"总计","一般预算收入",{"$nulls":3},"政府性基金收入","财政专户收入","其他各项收入"]
[{"$nulls":7},"小计","财政拨款","纳入一般预算管理的行政事业性收费收入","专项收入"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8]

{"sheet":"项目绩效申报表","index":20,"n_rows":9,"n_cols":29,"rows_kept":9,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,11],[3,12,5,12],[3,13,5,13],[3,14,3,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,14,4,17],[4,18,4,21],[4,22,4,24],[4,25,5,25]],"flags":["formulas_cached_only"]}
[{"$nulls":28},"预算20表"]
["项目绩效申报表"]
[]
["预算单位","功能科目","预算项目","项目实施单位","项目负责人","联系电话","项目起止时间","单位职能概述（不超过1000字）","项目概况（不超过1000字）","项目立项情况",null,null,"分季（月）实施内容","分季（月）资金支付进度","年度绩效目标",{"$nulls":11},"部门预算管理科室意见","金额","备注"]
[{"$nulls":9},"项目立项依据","项目申报的可行性","项目申报的必要性",null,null,"产出指标",{"$nulls":3},"效益指标",{"$nulls":3},"服务对象满意度",null,null,"信息公开目标"]
[{"$nulls":14},"数量指标","质量指标","实效指标","成本指标","经济效益指标","社会效益指标","环境效益指标","可持续影响指标","指标1","指标2","指标3"]
[null,null,"合计",{"$nulls":24},{"v":620000,"d":"620,000"}]
[{"$nulls":27},{"v":620000,"d":"620,000"}]
["驻马店电视台","电视","电视节目运行及设备维护","驻马店电视台","薄厚","3691709","201601-201612","电视宣传","节目运行及设备购置维修",{"$nulls":18},{"v":620000,"d":"620,000"}]

{"sheet":"培训费","index":21,"n_rows":5,"n_cols":4,"rows_kept":5,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[]
[]
["培训预算表（财政拨款）"]
[{"$nulls":3},"单位（元）"]
["单位名称","功能科目","项目名称","金额"]

{"sheet":"会议费","index":22,"n_rows":5,"n_cols":4,"rows_kept":5,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[]
[]
["会议预算表（财政拨款）"]
[{"$nulls":3},"单位（元）"]
["单位名称","功能科目","项目名称","财政拨款"]

{"sheet":"一般公用经费明细表","index":23,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,19]],"flags":["formulas_cached_only"]}
[]
[]
["一般公用经费明细表"]
[{"$nulls":19},"单位（元）"]
["单位名称","功能科目","项目名称","一般公用经费"]
[{"$nulls":3},"办公费","咨询费 ","手续费","水电费","印刷费 ","邮电费","物业管理费","差旅费 ","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","劳务费","公务用车运行维护费","其他商品和服务支出"]

{"sheet":"Sheet1","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}