{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["附件2","附件3","附件4","附件5","附件6","附件7","附件8","附件10"],"not_rendered":{"external_links":19,"defined_names":83},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附件2","index":0,"n_rows":33,"n_cols":4,"rows_kept":33,"flags":["formulas_cached_only"]}
["附件2"]
["天津渤海化工集团有限责任公司2021年部门收支总体情况表"]
[{"$nulls":3},"单位：万元"]
["收            入",null,"支            出"]
["项          目","预算资金","项          目","预算资金"]
["一、财政拨款预算收入",{"v":20440.9,"d":"20,440.9"},"一、一般公共服务支出",{"v":0,"d":"0.0"}]
["二、非同级财政拨款预算收入",{"v":0,"d":"0.0"},"二、公共安全支出",{"v":0,"d":"0.0"}]
["三、事业预算收入",{"v":5705,"d":"5,705.0"},"三、教育支出",{"v":41907.6,"d":"41,907.6"}]
["四、经营预算收入",{"v":46,"d":"46.0"},"四、科学技术支出",220.5]
["五、上级补助预算收入",{"v":0,"d":"0.0"},"五、文化旅游体育与传媒支出",{"v":0,"d":"0.0"}]
["六、附属单位上缴预算收入",{"v":0,"d":"0.0"},"六、社会保障和就业支出",{"v":2369.1,"d":"2,369.1"}]
["七、投资预算收益",{"v":0,"d":"0.0"},"七、卫生健康支出",{"v":1016,"d":"1,016.0"}]
["八、其他预算收入",{"v":284,"d":"284.0"},"八、节能环保支出",{"v":0,"d":"0.0"}]
[null,null,"九、城乡社区支出",{"v":0,"d":"0.0"}]
[null,null,"十、农林水支出",{"v":0,"d":"0.0"}]
[null,null,"十一、交通运输支出",{"v":0,"d":"0.0"}]
[null,null,"十二、资源勘探工业信息等支出",8.5]
[null,null,"十三、商业服务业等支出",{"v":0,"d":"0.0"}]
[null,null,"十四、金融支出",{"v":0,"d":"0.0"}]
[null,null,"十五、援助其他地区支出",{"v":0,"d":"0.0"}]
[null,null,"十六、自然资源海洋气象等支出",{"v":0,"d":"0.0"}]
[null,null,"十七、住房保障支出",{"v":0,"d":"0.0"}]
[null,null,"十八、粮油物资储备支出",{"v":0,"d":"0.0"}]
[null,null,"十九、国有资本经营预算支出",{"v":0,"d":"0.0"}]
[null,null,"二十、灾害防治及应急管理支出",{"v":0,"d":"0.0"}]
[null,null,"二十一、债务付息支出",{"v":0,"d":"0.0"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.0"}]
["本  年  收  入  合  计",{"v":26475.9,"d":"26,475.9"},"本  年  支  出  合  计",{"v":45521.7,"d":"45,521.7"}]
["九、上年结转和结余",{"v":19045.8,"d":"19,045.8"},"二十三、结转下年",{"v":0,"d":"0.0"}]
["    其中：财政拨款结转和结余",{"v":1329.8,"d":"1,329.8"}]
["          其他结转和结余",{"v":17716,"d":"17,716.0"}]
["收     入     总     计",{"v":45521.7,"d":"45,521.7"},"支     出     总     计",{"v":45521.7,"d":"45,521.7"}]
[{"$nulls":3},{"v":0,"d":"0.0000"}]

{"sheet":"附件3","index":1,"n_rows":6,"n_cols":12,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,11]],"flags":["formulas_cached_only"]}
["附件3"]
["天津渤海化工集团有限责任公司2021年部门收入总体情况表"]
[{"$nulls":11},"单位：万元"]
["总计","财政拨款预算收入","非同级财政拨款预算收入","事业预算收入 ","经营预算收入","上级补助预算收入","附属单位上缴预算收入","投资预算收益","其他预算收入","上年结转和结余"]
[{"$nulls":9},"小计","财政拨款结转和结余","其他结转和结余"]
[{"v":45521.7,"d":"45,521.7"},{"v":20440.9,"d":"20,440.9"},{"v":0,"d":"0.0"},{"v":5705,"d":"5,705.0"},{"v":46,"d":"46.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":284,"d":"284.0"},{"v":19045.8,"d":"19,045.8"},{"v":1329.8,"d":"1,329.8"},{"v":17716,"d":"17,716.0"}]

{"sheet":"附件4","index":2,"n_rows":10,"n_cols":9,"rows_kept":10,"flags":["formulas_cached_only"]}
["附件4"]
["天津渤海化工集团有限责任公司2021年部门支出总体情况表"]
[{"$nulls":8},"单位：万元"]
["功能科目","总计","基本支出","项目支出","经营支出","上缴上级支出","对附属单位补助支出","投资支出","其他支出"]
["合计",{"v":45521.7,"d":"45,521.7"},{"v":42343.7,"d":"42,343.7"},{"v":3132,"d":"3,132.0"},{"v":46,"d":"46.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["教育支出",{"v":41907.6,"d":"41,907.6"},{"v":38729.6,"d":"38,729.6"},{"v":3132,"d":"3,132.0"},{"v":46,"d":"46.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["科学技术支出",220.5,220.5,{"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"}]
["社会保障和就业支出",{"v":2369.1,"d":"2,369.1"},{"v":2369.1,"d":"2,369.1"},{"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"}]
["卫生健康支出",{"v":1016,"d":"1,016.0"},{"v":1016,"d":"1,016.0"},{"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"}]
["资源勘探工业信息等支出",8.5,8.5,{"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"}]

{"sheet":"附件5","index":3,"n_rows":34,"n_cols":4,"rows_kept":34,"flags":["formulas_cached_only"]}
["附件5"]
["天津渤海化工集团有限责任公司2021年财政拨款收支总体情况表"]
[{"$nulls":3},"单位：万元"]
["收            入",null,"支            出"]
["项          目","预算资金","项          目","预算资金"]
["一、一般公共预算拨款",{"v":20440.9,"d":"20,440.9"},"一、一般公共服务支出",{"v":0,"d":"0.0"}]
["二、政府性基金预算拨款",{"v":0,"d":"0.0"},"二、公共安全支出",{"v":0,"d":"0.0"}]
["三、国有资本经营预算拨款",null,"三、教育支出",{"v":19510.4,"d":"19,510.4"}]
[null,null,"四、科学技术支出",220.5]
[null,null,"五、文化旅游体育与传媒支出",{"v":0,"d":"0.0"}]
[null,null,"六、社会保障和就业支出",{"v":1427.1,"d":"1,427.1"}]
[null,null,"七、卫生健康支出",604.2]
[null,null,"八、节能环保支出",{"v":0,"d":"0.0"}]
[null,null,"九、城乡社区支出",{"v":0,"d":"0.0"}]
[null,null,"十、农林水支出",{"v":0,"d":"0.0"}]
[null,null,"十一、交通运输支出",{"v":0,"d":"0.0"}]
[null,null,"十二、资源勘探工业信息等支出",8.5]
[null,null,"十三、商业服务业等支出",{"v":0,"d":"0.0"}]
[null,null,"十四、金融支出",{"v":0,"d":"0.0"}]
[null,null,"十五、援助其他地区支出",{"v":0,"d":"0.0"}]
[null,null,"十六、自然资源海洋气象等支出",{"v":0,"d":"0.0"}]
[null,null,"十七、住房保障支出",{"v":0,"d":"0.0"}]
[null,null,"十八、粮油物资储备支出",{"v":0,"d":"0.0"}]
[null,null,"十九、国有资本经营预算支出",{"v":0,"d":"0.0"}]
[null,null,"二十、灾害防治及应急管理支出",{"v":0,"d":"0.0"}]
[null,null,"二十一、债务付息支出",{"v":0,"d":"0.0"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.0"}]
["本  年  收  入  合  计",{"v":20440.9,"d":"20,440.9"},"本  年  支  出  合  计",{"v":21770.7,"d":"21,770.7"}]
["四、上年财政拨款结转和结余",{"v":1329.8,"d":"1,329.8"},"二十三、结转下年",{"v":0,"d":"0.0"}]
["    一般公共预算结转和结余"]
["    政府性基金预算结转和结余"]
["    国有资本经营预算结转和结余"]
["收     入     总     计",{"v":21770.7,"d":"21,770.7"},"支     出     总     计",{"v":21770.7,"d":"21,770.7"}]
[{"$nulls":3},{"v":0,"d":"0.0000"}]

{"sheet":"附件6","index":4,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[3,0,4,0],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件6"]
["天津渤海化工集团有限责任公司2021年一般公共预算支出情况表"]
[{"$nulls":4},"单位：万元"]
["项        目","预  算  资  金",null,null,"项        目"]
[null,"合计","基本支出","项目支出"]
["合计",{"v":20440.9,"d":"20,440.9"},{"v":17431.9,"d":"17,431.9"},{"v":3009,"d":"3,009.0"}]
["教育支出",{"v":18187.4,"d":"18,187.4"},{"v":15178.4,"d":"15,178.4"},{"v":3009,"d":"3,009.0"}]
["  职业教育",{"v":18187.4,"d":"18,187.4"},{"v":15178.4,"d":"15,178.4"},{"v":3009,"d":"3,009.0"}]
["    中等职业教育",{"v":3935.4,"d":"3,935.4"},{"v":3568.6,"d":"3,568.6"},366.8]
["    技校教育",622.9,268.7,354.2]
["    高等职业教育",{"v":13629.1,"d":"13,629.1"},{"v":11341.1,"d":"11,341.1"},{"v":2288,"d":"2,288.0"}]
["科学技术支出",220.5,220.5,{"v":0,"d":"0.0"}]
["  其他科学技术支出",220.5,220.5,{"v":0,"d":"0.0"}]
["    转制科研机构",220.5,220.5,{"v":0,"d":"0.0"}]
["社会保障和就业支出",{"v":1427.1,"d":"1,427.1"},{"v":1427.1,"d":"1,427.1"},{"v":0,"d":"0.0"}]
["  行政事业单位养老支出",{"v":1427.1,"d":"1,427.1"},{"v":1427.1,"d":"1,427.1"},{"v":0,"d":"0.0"}]
["    行政单位离退休",317.3,317.3,{"v":0,"d":"0.0"}]
["    机关事业单位基本养老保险缴费支出",739.9,739.9,{"v":0,"d":"0.0"}]
["    机关事业单位职业年金缴费支出",369.9,369.9,{"v":0,"d":"0.0"}]
["卫生健康支出",603.5,603.5,{"v":0,"d":"0.0"}]
["  行政事业单位医疗",603.5,603.5,{"v":0,"d":"0.0"}]
["    行政单位医疗",{"v":14,"d":"14.0"},{"v":14,"d":"14.0"},{"v":0,"d":"0.0"}]
["    事业单位医疗",366.8,366.8,{"v":0,"d":"0.0"}]
["    其他行政事业单位医疗支出",222.7,222.7,{"v":0,"d":"0.0"}]
["资源勘探工业信息等支出",2.4,2.4,{"v":0,"d":"0.0"}]
["  其他资源勘探工业信息等支出",2.4,2.4,{"v":0,"d":"0.0"}]
["    其他资源勘探工业信息等支出",2.4,2.4,{"v":0,"d":"0.0"}]

{"sheet":"附件7","index":5,"n_rows":47,"n_cols":5,"rows_kept":47,"merged":[[3,0,4,0],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件7"]
["天津渤海化工集团有限责任公司2021年一般公共预算基本支出情况表"]
[{"$nulls":4},"单位：万元"]
["项        目","预  算  资  金",null,null,"备    注"]
[null,"合   计","人员经费","公用经费"]
["合计",{"v":17431.9,"d":"17,431.9"},{"v":15011.2,"d":"15,011.2"},{"v":2420.7,"d":"2,420.7"}]
["工资福利支出",{"v":13725.4,"d":"13,725.4"},{"v":13725.4,"d":"13,725.4"},{"v":0,"d":"0.0"}]
["  基本工资",{"v":2569.1,"d":"2,569.1"},{"v":2569.1,"d":"2,569.1"},{"v":0,"d":"0.0"}]
["  津贴补贴",779.4,779.4,{"v":0,"d":"0.0"}]
["  绩效工资",{"v":4910.4,"d":"4,910.4"},{"v":4910.4,"d":"4,910.4"},{"v":0,"d":"0.0"}]
["  机关事业单位基本养老保险缴费",739.9,739.9,{"v":0,"d":"0.0"}]
["  职业年金缴费",369.9,369.9,{"v":0,"d":"0.0"}]
["  职工基本医疗保险缴费",356.8,356.8,{"v":0,"d":"0.0"}]
["  其他社会保障缴费",152.6,152.6,{"v":0,"d":"0.0"}]
["  住房公积金",{"v":3260.4,"d":"3,260.4"},{"v":3260.4,"d":"3,260.4"},{"v":0,"d":"0.0"}]
["  医疗费",60.9,60.9,{"v":0,"d":"0.0"}]
["  其他工资福利支出",{"v":526,"d":"526.0"},{"v":526,"d":"526.0"},{"v":0,"d":"0.0"}]
["商品和服务支出",{"v":1768.8,"d":"1,768.8"},{"v":0,"d":"0.0"},{"v":1768.8,"d":"1,768.8"}]
["  办公费",100.6,{"v":0,"d":"0.0"},100.6]
["  印刷费",{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},{"v":5,"d":"5.0"}]
["  咨询费",{"v":10,"d":"10.0"},{"v":0,"d":"0.0"},{"v":10,"d":"10.0"}]
["  手续费",3.1,{"v":0,"d":"0.0"},3.1]
["  水费",{"v":317,"d":"317.0"},{"v":0,"d":"0.0"},{"v":317,"d":"317.0"}]
["  电费",{"v":253,"d":"253.0"},{"v":0,"d":"0.0"},{"v":253,"d":"253.0"}]
["  邮电费",{"v":67,"d":"67.0"},{"v":0,"d":"0.0"},{"v":67,"d":"67.0"}]
["  取暖费",265.9,{"v":0,"d":"0.0"},265.9]
["  物业管理费",222.5,{"v":0,"d":"0.0"},222.5]
["  差旅费",{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"v":3,"d":"3.0"}]
["  维修（护）费",349.2,{"v":0,"d":"0.0"},349.2]
["  会议费",{"v":10,"d":"10.0"},{"v":0,"d":"0.0"},{"v":10,"d":"10.0"}]
["  培训费",{"v":15,"d":"15.0"},{"v":0,"d":"0.0"},{"v":15,"d":"15.0"}]
["  公务接待费",0.3,{"v":0,"d":"0.0"},0.3]
["  工会经费",66.7,{"v":0,"d":"0.0"},66.7]
["  福利费",{"v":80,"d":"80.0"},{"v":0,"d":"0.0"},{"v":80,"d":"80.0"}]
["  公务用车运行维护费",0.5,{"v":0,"d":"0.0"},0.5]
["对个人和家庭的补助",{"v":1285.8,"d":"1,285.8"},{"v":1285.8,"d":"1,285.8"},{"v":0,"d":"0.0"}]
["  离休费",295.4,295.4,{"v":0,"d":"0.0"}]
["  退休费",{"v":675,"d":"675.0"},{"v":675,"d":"675.0"},{"v":0,"d":"0.0"}]
["  退职（役）费",4.8,4.8,{"v":0,"d":"0.0"}]
["  抚恤金",{"v":110,"d":"110.0"},{"v":110,"d":"110.0"},{"v":0,"d":"0.0"}]
["  生活补助",7.3,7.3,{"v":0,"d":"0.0"}]
["  医疗费补助",185.8,185.8,{"v":0,"d":"0.0"}]
["  助学金",3.5,3.5,{"v":0,"d":"0.0"}]
["  其他对个人和家庭的补助",{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":0,"d":"0.0"}]
["资本性支出",651.9,{"v":0,"d":"0.0"},651.9]
["  专用设备购置",501.9,{"v":0,"d":"0.0"},501.9]
["  信息网络及软件购置更新",{"v":150,"d":"150.0"},{"v":0,"d":"0.0"},{"v":150,"d":"150.0"}]

{"sheet":"附件8","index":6,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[3,0,4,0],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件8"]
["天津渤海化工集团有限责任公司2021年政府性基金预算支出情况表"]
[{"$nulls":4},"单位：万元"]
["项        目","预  算  资  金",null,null,"项        目"]
[null,"合计","基本支出","项目支出"]
["合计",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["教育支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["  职业教育",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    中等职业教育",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    技校教育",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    高等职业教育",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["科学技术支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["  其他科学技术支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    转制科研机构",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["社会保障和就业支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["  行政事业单位养老支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    行政单位离退休",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    机关事业单位职业年金缴费支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["卫生健康支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["  行政事业单位医疗",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    行政单位医疗",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    事业单位医疗",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    其他行政事业单位医疗支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["资源勘探工业信息等支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["  其他资源勘探工业信息等支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["    其他资源勘探工业信息等支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"附件10","index":7,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,5,4,5]],"flags":["formulas_cached_only"]}
["附件10"]
["天津渤海化工集团有限责任公司2021年一般公共预算“三公”经费支出情况表"]
[{"$nulls":5},"单位：万元"]
["合计","因公出国             （境）费用","公务用车费",null,null,"公务\n接待费"]
[null,null,"小计","公务用车             运行维护费","公务用车             购置"]
[3.8,{"v":0,"d":"0.0"},2.5,2.5,{"v":0,"d":"0.0"},1.3]