{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":28,"n_cols":4,"rows_kept":28,"merged":[[1,1,1,2],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
[" 收    支    预    算    总    表"]
["单位名称：天津广播电视大学","预算年度：2018",null,"单位：万元"]
["收        入        预          算",null,"支        出         预          算"]
["项                  目","预    算","项                  目","预    算"]
["一、财政拨款",{"v":4377.8,"d":"4,377.8"},"一、一般公共服务支出"]
["二、事业收入",{"v":3500,"d":"3,500.0"},"二、国防支出"]
["三、上级补助收入",{"v":0,"d":"0.0"},"三、公共安全支出"]
["四、附属单位上缴收入",{"v":0,"d":"0.0"},"四、教育支出",{"v":10638.9,"d":"10,638.9"}]
["五、经营收入",{"v":0,"d":"0.0"},"五、科学技术支出"]
["六、其他收入",{"v":2165,"d":"2,165.0"},"六、文化体育与传媒支出"]
[null,null,"七、社会保障和就业支出",399.9]
[null,null,"八、医疗卫生与计划生育支出",241.6]
[null,null,"九、节能环保支出"]
[null,null,"十、城乡社区支出"]
[null,null,"十一、农林水支出"]
[null,null,"十二、交通运输支出"]
[null,null,"十三、资源勘探信息等支出"]
[null,null,"十四、商业服务业等支出"]
[null,null,"十五、金融支出"]
[null,null,"十六、国土海洋气象等支出"]
[null,null,"十七、住房保障支出"]
[null,null,"十八、粮油物资储备支出"]
[null,null,"十九、其他支出"]
["本    年    收    入    合    计",{"v":10042.8,"d":"10,042.8"},"本    年    支    出    合    计",{"v":11280.4,"d":"11280.40"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.0"},"二十、结转下年"]
["八、上年结转和结余",{"v":1237.6,"d":"1,237.6"},"二十一、转入事业基金"]
["收       入       总       计",{"v":11280.4,"d":"11,280.4"},"支       出       总       计",{"v":11280.4,"d":"11280.40"}]
["说明：此表应根据收入预算总表和支出预算总表汇总而成，应与市财政局批复预算相一致"]