{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2021年部门收入总表（表2）"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2021年部门收入总表（表2）","index":0,"n_rows":19,"n_cols":22,"rows_kept":19,"merged":[[1,0,1,21],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,3,14],[3,15,5,15],[3,15,5,15],[3,15,5,15],[3,16,3,21],[4,3,5,3],[4,3,5,3],[4,4,4,9],[4,10,4,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18],[4,19,5,19],[4,19,5,19],[4,20,5,20],[4,20,5,20],[4,21,5,21],[4,21,5,21]],"flags":["formulas_cached_only"]}
[" "]
["2021年部门收入总表（表2）"]
["预算部门:青岛市民营经济发展局",{"$nulls":20},"单位：万元"]
["功能分类科目编码","功能分类科目名称","总计","政府预算资金",{"$nulls":11},"财政专户管理资金","单位资金"]
[{"$nulls":3},"财政拨款小计","一般公共预算安排",{"$nulls":5},"政府性基金预算",null,null,"国有资本经营预算","社会保险基金预算",null,"单位资金小计","事业收入资金","上级补助收入资金","附属单位上缴收入资金","事业单位经营收入","其他收入"]
[{"$nulls":4},"一般公共预算小计","经费拨款（补助）","纳入预算管理的其他政府非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织借款","政府性基金预算小计","政府性基金预算资金","专项债券"]
["","合计",{"v":2459.5,"d":"2,459.50"},{"v":2459.5,"d":"2,459.50"},{"v":2459.5,"d":"2,459.50"},{"v":2459.5,"d":"2,459.50"}]
["208","社会保障和就业支出",175.13,175.13,175.13,175.13]
["　20805","　行政事业单位养老支出",175.13,175.13,175.13,175.13]
["　　2080505","　　机关事业单位基本养老保险缴费支出",116.75,116.75,116.75,116.75]
["　　2080506","　　机关事业单位职业年金缴费支出",58.38,58.38,58.38,58.38]
["215","资源勘探工业信息等支出",{"v":2173.66,"d":"2,173.66"},{"v":2173.66,"d":"2,173.66"},{"v":2173.66,"d":"2,173.66"},{"v":2173.66,"d":"2,173.66"}]
["　21508","　支持中小企业发展和管理支出",{"v":2173.66,"d":"2,173.66"},{"v":2173.66,"d":"2,173.66"},{"v":2173.66,"d":"2,173.66"},{"v":2173.66,"d":"2,173.66"}]
["　　2150801","　　行政运行",877.75,877.75,877.75,877.75]
["　　2150805","　　中小企业发展专项",{"v":452,"d":"452.00"},{"v":452,"d":"452.00"},{"v":452,"d":"452.00"},{"v":452,"d":"452.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",843.91,843.91,843.91,843.91]
["221","住房保障支出",110.71,110.71,110.71,110.71]
["　22102","　住房改革支出",110.71,110.71,110.71,110.71]
["　　2210201","　　住房公积金",110.71,110.71,110.71,110.71]