{"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":14,"rows_kept":28,"merged":[[1,0,1,13],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,4,4,4],[3,5,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["支   出   预   算   总   表 （ 按  部  门  汇  总 ）"]
["单位名称：天津广播电视大学                                                          预算年度：2018                                                                                          单位：万元"]
["功能科目","单位          编码","单位名称（功能科目）","总 计","基    本    支    出",{"$nulls":4},"项目支出","经营支出","上缴上级支出","对附属单位             补助支出","其他支出"]
[{"$nulls":4},"合 计","人 员 经 费",null,null,"公用经费"]
[{"$nulls":5},"小计","工资福利           支出","对个人和         家庭的补助"]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11]
[null,null,"合计",{"v":11280.4,"d":"11,280.4"},{"v":9401.3,"d":"9,401.3"},{"v":6083.8,"d":"6,083.8"},{"v":5739.1,"d":"5,739.1"},344.7,{"v":3317.5,"d":"3,317.5"},{"v":1879.1,"d":"1,879.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"教育支出",{"v":10638.9,"d":"10,638.9"},{"v":8759.8,"d":"8,759.8"},{"v":5442.3,"d":"5,442.3"},{"v":5167.1,"d":"5,167.1"},275.2,{"v":3317.5,"d":"3,317.5"},{"v":1879.1,"d":"1,879.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"  职业教育",643.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},643.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"    技校教育",641.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},641.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2050303","330F14","      天津广播电视大学",641.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},641.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"    高等职业教育",2.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},2.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2050305","330F14","      天津广播电视大学",2.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},2.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"  广播电视教育",{"v":9995.2,"d":"9,995.2"},{"v":8759.8,"d":"8,759.8"},{"v":5442.3,"d":"5,442.3"},{"v":5167.1,"d":"5,167.1"},275.2,{"v":3317.5,"d":"3,317.5"},{"v":1235.4,"d":"1,235.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"    广播电视学校",{"v":9995.2,"d":"9,995.2"},{"v":8759.8,"d":"8,759.8"},{"v":5442.3,"d":"5,442.3"},{"v":5167.1,"d":"5,167.1"},275.2,{"v":3317.5,"d":"3,317.5"},{"v":1235.4,"d":"1,235.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2050501","330F14","      天津广播电视大学",{"v":9995.2,"d":"9,995.2"},{"v":8759.8,"d":"8,759.8"},{"v":5442.3,"d":"5,442.3"},{"v":5167.1,"d":"5,167.1"},275.2,{"v":3317.5,"d":"3,317.5"},{"v":1235.4,"d":"1,235.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"社会保障和就业支出",399.9,399.9,399.9,399.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"  行政事业单位离退休",399.9,399.9,399.9,399.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"    机关事业单位基本养老保险缴费支出",285.6,285.6,285.6,285.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2080505","330F14","      天津广播电视大学",285.6,285.6,285.6,285.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"    机关事业单位职业年金缴费支出",114.3,114.3,114.3,114.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2080506","330F14","      天津广播电视大学",114.3,114.3,114.3,114.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"医疗卫生与计划生育支出",241.6,241.6,241.6,172.1,69.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"  行政事业单位医疗",241.6,241.6,241.6,172.1,69.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"    事业单位医疗",150.8,150.8,150.8,142.8,{"v":8,"d":"8.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2101102","330F14","      天津广播电视大学",150.8,150.8,150.8,142.8,{"v":8,"d":"8.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"    其他行政事业单位医疗支出",90.8,90.8,90.8,29.3,61.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["2101199","330F14","      天津广播电视大学",90.8,90.8,90.8,29.3,61.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]