{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["公共预算、基金拨款明细表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算、基金拨款明细表","index":0,"n_rows":34,"n_cols":18,"rows_kept":34,"merged":[[0,1,0,3],[1,1,1,17],[2,2,2,4],[3,1,4,3],[3,4,5,4],[3,5,5,5],[3,6,4,17]],"flags":["formulas_cached_only"]}
[null,"附件二："]
[null,"2015年遂溪县部门预算支出明细表"]
[null,"单位：","遂溪县广播电视台",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":5526827,"d":"5,526,827"},{"v":3380311,"d":"3,380,311"},{"v":877800,"d":"877,800"},{"v":1268716,"d":"1,268,716"},0,0,0,0,0,0,0,0,0]
[null,"207",null,null,"文化体育与传媒支出",{"v":4258111,"d":"4,258,111"},{"v":3380311,"d":"3,380,311"},{"v":877800,"d":"877,800"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  文化",{"v":1800,"d":"1,800"},0,{"v":1800,"d":"1,800"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他文化支出",{"v":1800,"d":"1,800"},0,{"v":1800,"d":"1,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  99","      在职人员通讯费",{"v":1800,"d":"1,800"},0,{"v":1800,"d":"1,800"},0,0,0,0,0,0,0,0,0,0]
[null,null,"04",null,"  广播影视",{"v":4256311,"d":"4,256,311"},{"v":3380311,"d":"3,380,311"},{"v":876000,"d":"876,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（广播影视）",{"v":4056311,"d":"4,056,311"},{"v":3380311,"d":"3,380,311"},{"v":676000,"d":"676,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      公务费",{"v":96000,"d":"96,000"},0,{"v":96000,"d":"96,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      财政统发基本工资",{"v":981216,"d":"981,216"},{"v":981216,"d":"981,216"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      政府批准招聘4位电视主持人经费",{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      公务用车运行维护费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      财政统发津贴补贴",{"v":1339972,"d":"1,339,972"},{"v":1339972,"d":"1,339,972"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      业务费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      电视台监管经费",{"v":500000,"d":"500,000"},0,{"v":500000,"d":"500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      台包干经费",{"v":514800,"d":"514,800"},{"v":514800,"d":"514,800"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      公务接待费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  01","      绩效工资",{"v":424323,"d":"424,323"},{"v":424323,"d":"424,323"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他广播影视支出",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  04","  99","      “威马逊”广电救灾（湛财教【2014】186号）",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":1022044,"d":"1,022,044"},0,0,{"v":1022044,"d":"1,022,044"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":1022044,"d":"1,022,044"},0,0,{"v":1022044,"d":"1,022,044"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":1022044,"d":"1,022,044"},0,0,{"v":1022044,"d":"1,022,044"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":1017844,"d":"1,017,844"},0,0,{"v":1017844,"d":"1,017,844"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养费",{"v":4200,"d":"4,200"},0,0,{"v":4200,"d":"4,200"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":246672,"d":"246,672"},0,0,{"v":246672,"d":"246,672"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":246672,"d":"246,672"},0,0,{"v":246672,"d":"246,672"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":246672,"d":"246,672"},0,0,{"v":246672,"d":"246,672"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":246672,"d":"246,672"},0,0,{"v":246672,"d":"246,672"},0,0,0,0,0,0,0,0,0]