{"text_format":"3","workbook":"xls","n_sheets":9,"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","附件11"],"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"]
["天津渤海职业技术学院2021年部门收支总体情况表"]
[{"$nulls":3},"单位：万元"]
["收            入",null,"支            出"]
["项          目","预算资金","项          目","预算资金"]
["一、财政拨款预算收入",{"v":14953.7,"d":"14,953.7"},"一、一般公共服务支出",{"v":0,"d":"0.0"}]
["二、非同级财政拨款预算收入",{"v":0,"d":"0.0"},"二、公共安全支出",{"v":0,"d":"0.0"}]
["三、事业预算收入",{"v":5500,"d":"5,500.0"},"三、教育支出",{"v":35802.3,"d":"35,802.3"}]
["四、经营预算收入",{"v":46,"d":"46.0"},"四、科学技术支出",{"v":0,"d":"0.0"}]
["五、上级补助预算收入",{"v":0,"d":"0.0"},"五、文化旅游体育与传媒支出",{"v":0,"d":"0.0"}]
["六、附属单位上缴预算收入",{"v":0,"d":"0.0"},"六、社会保障和就业支出",{"v":1731,"d":"1,731.0"}]
["七、投资预算收益",{"v":0,"d":"0.0"},"七、卫生健康支出",947.4]
["八、其他预算收入",{"v":265,"d":"265.0"},"八、节能环保支出",{"v":0,"d":"0.0"}]
[null,null,"九、城乡社区支出",{"v":0,"d":"0.0"}]
[null,null,"十、农林水支出",{"v":0,"d":"0.0"}]
[null,null,"十一、交通运输支出",{"v":0,"d":"0.0"}]
[null,null,"十二、资源勘探工业信息等支出",{"v":0,"d":"0.0"}]
[null,null,"十三、商业服务业等支出",{"v":0,"d":"0.0"}]
[null,null,"十四、金融支出",{"v":0,"d":"0.0"}]
[null,null,"十五、援助其他地区支出",{"v":0,"d":"0.0"}]
[null,null,"十六、自然资源海洋气象等支出",{"v":0,"d":"0.0"}]
[null,null,"十七、住房保障支出",{"v":0,"d":"0.0"}]
[null,null,"十八、粮油物资储备支出",{"v":0,"d":"0.0"}]
[null,null,"十九、国有资本经营预算支出",{"v":0,"d":"0.0"}]
[null,null,"二十、灾害防治及应急管理支出",{"v":0,"d":"0.0"}]
[null,null,"二十一、债务付息支出",{"v":0,"d":"0.0"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.0"}]
["本  年  收  入  合  计",{"v":20764.7,"d":"20,764.7"},"本  年  支  出  合  计",{"v":38480.700000000004,"d":"38,480.7"}]
["九、上年结转和结余",{"v":17716,"d":"17,716.0"},"二十三、结转下年",{"v":0,"d":"0.0"}]
["    其中：财政拨款结转和结余",{"v":0,"d":"0.0"}]
["          其他结转和结余",{"v":17716,"d":"17,716.0"}]
["收     入     总     计",{"v":38480.7,"d":"38,480.7"},"支     出     总     计",{"v":38480.7,"d":"38,480.7"}]
[{"$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"]
["天津渤海职业技术学院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":38480.7,"d":"38,480.7"},{"v":14953.7,"d":"14,953.7"},{"v":0,"d":"0.0"},{"v":5500,"d":"5,500.0"},{"v":46,"d":"46.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":265,"d":"265.0"},{"v":17716,"d":"17,716.0"},{"v":0,"d":"0.0"},{"v":17716,"d":"17,716.0"}]

{"sheet":"附件4","index":2,"n_rows":8,"n_cols":9,"rows_kept":8,"flags":["formulas_cached_only"]}
["附件4"]
["天津渤海职业技术学院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":38480.7,"d":"38,480.7"},{"v":36146.7,"d":"36,146.7"},{"v":2288,"d":"2,288.0"},{"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":35802.3,"d":"35,802.3"},{"v":33468.3,"d":"33,468.3"},{"v":2288,"d":"2,288.0"},{"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"}]
["社会保障和就业支出",{"v":1731,"d":"1,731.0"},{"v":1731,"d":"1,731.0"},{"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"}]
["卫生健康支出",947.4,947.4,{"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"]
["天津渤海职业技术学院2021年财政拨款收支总体情况表"]
[{"$nulls":3},"单位：万元"]
["收            入",null,"支            出"]
["项          目","预算资金","项          目","预算资金"]
["一、一般公共预算拨款",{"v":14953.7,"d":"14,953.7"},"一、一般公共服务支出",{"v":0,"d":"0.0"}]
["二、政府性基金预算拨款",{"v":0,"d":"0.0"},"二、公共安全支出",{"v":0,"d":"0.0"}]
["三、国有资本经营预算拨款",null,"三、教育支出",{"v":13629.1,"d":"13,629.1"}]
[null,null,"四、科学技术支出",{"v":0,"d":"0.0"}]
[null,null,"五、文化旅游体育与传媒支出",{"v":0,"d":"0.0"}]
[null,null,"六、社会保障和就业支出",{"v":789,"d":"789.0"}]
[null,null,"七、卫生健康支出",535.6]
[null,null,"八、节能环保支出",{"v":0,"d":"0.0"}]
[null,null,"九、城乡社区支出",{"v":0,"d":"0.0"}]
[null,null,"十、农林水支出",{"v":0,"d":"0.0"}]
[null,null,"十一、交通运输支出",{"v":0,"d":"0.0"}]
[null,null,"十二、资源勘探工业信息等支出",{"v":0,"d":"0.0"}]
[null,null,"十三、商业服务业等支出",{"v":0,"d":"0.0"}]
[null,null,"十四、金融支出",{"v":0,"d":"0.0"}]
[null,null,"十五、援助其他地区支出",{"v":0,"d":"0.0"}]
[null,null,"十六、自然资源海洋气象等支出",{"v":0,"d":"0.0"}]
[null,null,"十七、住房保障支出",{"v":0,"d":"0.0"}]
[null,null,"十八、粮油物资储备支出",{"v":0,"d":"0.0"}]
[null,null,"十九、国有资本经营预算支出",{"v":0,"d":"0.0"}]
[null,null,"二十、灾害防治及应急管理支出",{"v":0,"d":"0.0"}]
[null,null,"二十一、债务付息支出",{"v":0,"d":"0.0"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.0"}]
["本  年  收  入  合  计",{"v":14953.7,"d":"14,953.7"},"本  年  支  出  合  计",{"v":14953.7,"d":"14,953.7"}]
["四、上年财政拨款结转和结余",{"v":0,"d":"0.0"},"二十三、结转下年",{"v":0,"d":"0.0"}]
["    一般公共预算结转和结余"]
["    政府性基金预算结转和结余"]
["    国有资本经营预算结转和结余"]
["收     入     总     计",{"v":14953.7,"d":"14,953.7"},"支     出     总     计",{"v":14953.7,"d":"14,953.7"}]
[{"$nulls":3},{"v":0,"d":"0.0000"}]

{"sheet":"附件6","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[3,0,4,0],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件6"]
["天津渤海职业技术学院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":14953.7,"d":"14,953.7"},{"v":12665.7,"d":"12,665.7"},{"v":2288,"d":"2,288.0"}]
["教育支出",{"v":13629.1,"d":"13,629.1"},{"v":11341.1,"d":"11,341.1"},{"v":2288,"d":"2,288.0"}]
["  职业教育",{"v":13629.1,"d":"13,629.1"},{"v":11341.1,"d":"11,341.1"},{"v":2288,"d":"2,288.0"}]
["    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"}]
["社会保障和就业支出",{"v":789,"d":"789.0"},{"v":789,"d":"789.0"},{"v":0,"d":"0.0"}]
["  行政事业单位养老支出",{"v":789,"d":"789.0"},{"v":789,"d":"789.0"},{"v":0,"d":"0.0"}]
["    机关事业单位基本养老保险缴费支出",{"v":526,"d":"526.0"},{"v":526,"d":"526.0"},{"v":0,"d":"0.0"}]
["    机关事业单位职业年金缴费支出",{"v":263,"d":"263.0"},{"v":263,"d":"263.0"},{"v":0,"d":"0.0"}]
["卫生健康支出",535.6,535.6,{"v":0,"d":"0.0"}]
["  行政事业单位医疗",535.6,535.6,{"v":0,"d":"0.0"}]
["    事业单位医疗",355.2,355.2,{"v":0,"d":"0.0"}]
["    其他行政事业单位医疗支出",180.4,180.4,{"v":0,"d":"0.0"}]

{"sheet":"附件7","index":5,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[3,0,4,0],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件7"]
["天津渤海职业技术学院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":12665.7,"d":"12,665.7"},{"v":11613.6,"d":"11,613.6"},{"v":1052.1,"d":"1,052.1"}]
["工资福利支出",{"v":11130.9,"d":"11,130.9"},{"v":11130.9,"d":"11,130.9"},{"v":0,"d":"0.0"}]
["  基本工资",{"v":1862,"d":"1,862.0"},{"v":1862,"d":"1,862.0"},{"v":0,"d":"0.0"}]
["  津贴补贴",{"v":465,"d":"465.0"},{"v":465,"d":"465.0"},{"v":0,"d":"0.0"}]
["  绩效工资",{"v":3994.6,"d":"3,994.6"},{"v":3994.6,"d":"3,994.6"},{"v":0,"d":"0.0"}]
["  机关事业单位基本养老保险缴费",{"v":526,"d":"526.0"},{"v":526,"d":"526.0"},{"v":0,"d":"0.0"}]
["  职业年金缴费",{"v":263,"d":"263.0"},{"v":263,"d":"263.0"},{"v":0,"d":"0.0"}]
["  职工基本医疗保险缴费",345.2,345.2,{"v":0,"d":"0.0"}]
["  其他社会保障缴费",{"v":123,"d":"123.0"},{"v":123,"d":"123.0"},{"v":0,"d":"0.0"}]
["  住房公积金",{"v":3030,"d":"3,030.0"},{"v":3030,"d":"3,030.0"},{"v":0,"d":"0.0"}]
["  医疗费",51.1,51.1,{"v":0,"d":"0.0"}]
["  其他工资福利支出",{"v":471,"d":"471.0"},{"v":471,"d":"471.0"},{"v":0,"d":"0.0"}]
["商品和服务支出",{"v":1050.2,"d":"1,050.2"},{"v":0,"d":"0.0"},{"v":1050.2,"d":"1,050.2"}]
["  办公费",{"v":50,"d":"50.0"},{"v":0,"d":"0.0"},{"v":50,"d":"50.0"}]
["  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":302,"d":"302.0"},{"v":0,"d":"0.0"},{"v":302,"d":"302.0"}]
["  电费",{"v":213,"d":"213.0"},{"v":0,"d":"0.0"},{"v":213,"d":"213.0"}]
["  邮电费",{"v":64,"d":"64.0"},{"v":0,"d":"0.0"},{"v":64,"d":"64.0"}]
["  取暖费",195.9,{"v":0,"d":"0.0"},195.9]
["  物业管理费",22.5,{"v":0,"d":"0.0"},22.5]
["  差旅费",{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"v":3,"d":"3.0"}]
["  维修（护）费",9.2,{"v":0,"d":"0.0"},9.2]
["  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",482.7,482.7,{"v":0,"d":"0.0"}]
["  离休费",{"v":77,"d":"77.0"},{"v":77,"d":"77.0"},{"v":0,"d":"0.0"}]
["  退休费",{"v":241,"d":"241.0"},{"v":241,"d":"241.0"},{"v":0,"d":"0.0"}]
["  退职（役）费",4.1,4.1,{"v":0,"d":"0.0"}]
["  抚恤金",{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":0,"d":"0.0"}]
["  生活补助",1.3,1.3,{"v":0,"d":"0.0"}]
["  医疗费补助",139.3,139.3,{"v":0,"d":"0.0"}]
["资本性支出",1.9,{"v":0,"d":"0.0"},1.9]
["  专用设备购置",1.9,{"v":0,"d":"0.0"},1.9]

{"sheet":"附件8","index":6,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[3,0,4,0],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件8"]
["天津渤海职业技术学院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"}]
["    高等职业教育",{"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"}]
["    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"}]
["    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"}]

{"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"]
["天津渤海职业技术学院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"]
[0.8,{"v":0,"d":"0.0"},0.5,0.5,{"v":0,"d":"0.0"},0.3]

{"sheet":"附件11","index":8,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[1,0,1,10],[2,0,2,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,3,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["附件11"]
["天津渤海职业技术学院2021年项目支出表"]
["单位：万元"]
["项目名称","项目单位","合计","本年拨款",null,null,"财政拨款结转结余",null,null,"财政专户\n管理资金","单位资金"]
[{"$nulls":3},"一般公共\n预算","政府性基金\n预算","国有资本\n经营预算","一般公共\n预算","政府性基金\n预算","国有资本\n经营预算"]
["  高校思政人员岗位绩效经费","天津渤海职业技术学院",{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"}]
["  高校学生资助政策体系","天津渤海职业技术学院",{"v":982.6,"d":"982.60"},{"v":982.6,"d":"982.60"}]
["  高职院校“双高”计划建设经费","天津渤海职业技术学院",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
["  现代职业教育质量提升计划资金--02中央参照直达资金-高职1+X证书制度试点项目资金","天津渤海职业技术学院",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["  现代职业教育质量提升计划资金--02中央参照直达资金-高职院校“双高计划”项目资金","天津渤海职业技术学院",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
["  现代职业教育质量提升计划资金--02中央参照直达资金-高职院校创优赋能（提质培优）专业群建设项目资金","天津渤海职业技术学院",{"v":309,"d":"309.00"},{"v":309,"d":"309.00"}]
["  现代职业教育质量提升计划资金--02中央参照直达资金-职业院校教师素质提高计划奖补资金（高职）","天津渤海职业技术学院",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
[]
["合计",null,{"v":2288,"d":"2,288.00"},{"v":2288,"d":"2,288.00"}]