{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["全省汇总","省本级"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"全省汇总","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[0,0,0,1],[1,0,1,4],[2,0,2,4],[4,0,4,2],[5,0,5,2],[7,0,8,0],[7,1,8,1],[9,0,10,0],[9,1,10,1],[11,0,12,0],[11,1,12,1],[13,0,14,0],[13,1,14,1],[15,0,16,0],[15,1,16,1],[17,0,18,0],[17,1,18,1],[19,0,20,0],[19,1,20,1],[21,0,21,2],[21,3,21,4]]}
["附件1"]
["提前下达2026年中央级国家电影事业发展专项资金补助地方资金预算分配表　"]
["单位：万元"]
["序号","所属地区州（市）","所属地区县（区）","资助少数民族语   电影译制","合计"]
["政府性基金预算支出功能分类科目",null,null,2070703]
["合计",null,null,{"$f":"D7+D8+D10+D12+D14+D16+D18+D20","v":807.5},{"$f":"E7+E8+E10+E12+E14+E16+E18+E20","v":807.5}]
[1,"省少数民族语影视译制中心","小计",14.25,14.25]
[2,"红河州","小计",{"$f":"SUM(D9:D9)","v":95},{"$f":"SUM(E9:E9)","v":95}]
[null,null,"红河州民语电影译制",95,95]
[3,"文山州","小计",147.25,147.25]
[null,null,"文山州民语电影译制",147.25,147.25]
[4,"普洱市","小计",{"$f":"SUM(D13:D13)","v":90.25},90.25]
[null,null,"普洱市民语电影译制",90.25,90.25]
[5,"西双版纳州","小计",{"$f":"SUM(D15:D15)","v":95},{"$f":"SUM(E15:E15)","v":95}]
[null,null,"西双版纳州民语电影译制",95,95]
[6,"德宏州","小计",147.25,147.25]
[null,null,"德宏州民语电影译制",147.25,147.25]
[7,"怒江州","小计",95,95]
[null,null,"怒江州民语电影译制",95,95]
[8,"临沧市","小计",123.5,123.5]
[null,null,"临沧市民语电影译制",123.5,123.5]
["填表人：张兴瑞",null,null,"填表时间：2025年12月3日"]

{"sheet":"省本级","index":1,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[1,0,1,6]]}
["附件1-1"]
["项目资金明细表"]
[{"$nulls":6},"单位:万元"]
["主管部门","指标单位","项目名称","功能分类科目","政府经济分类科目","部门经济分类科目","金额"]
["省委宣传部","云南省少数民族语影视译制中心","资助少数民族语电影译制",2070703,"50502商品和服务支出","30226劳务费",14.25]