{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["1-2单位收入总表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1-2单位收入总表","index":0,"n_rows":18,"n_cols":23,"rows_kept":18,"merged":[[1,1,1,22],[2,20,2,22],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,3,15],[3,16,5,16],[3,16,5,16],[3,16,5,16],[3,17,3,22],[4,4,5,4],[4,4,5,4],[4,5,4,10],[4,11,4,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[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],[4,22,5,22],[4,22,5,22]],"flags":["formulas_cached_only"]}
[null," "]
[null,"2021年单位收入总表（表2）"]
[null,"预算单位:308-青岛市帆船运动管理中心",{"$nulls":18},"单位：万元"]
[null,"功能分类科目编码","功能分类科目名称","总计","政府预算资金",{"$nulls":11},"财政专户管理资金","单位资金"]
[{"$nulls":4},"财政拨款小计","一般公共预算安排",{"$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":5},"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"]
[null,"","合计",{"v":1544.75,"d":"1,544.75"},{"v":1544.75,"d":"1,544.75"},{"v":1544.75,"d":"1,544.75"},{"v":1544.75,"d":"1,544.75"}]
[null,"207","文化旅游体育与传媒支出",{"v":1477.28,"d":"1,477.28"},{"v":1477.28,"d":"1,477.28"},{"v":1477.28,"d":"1,477.28"},{"v":1477.28,"d":"1,477.28"}]
[null,"　20703","　体育",{"v":1477.28,"d":"1,477.28"},{"v":1477.28,"d":"1,477.28"},{"v":1477.28,"d":"1,477.28"},{"v":1477.28,"d":"1,477.28"}]
[null,"　　2070304","　　运动项目管理",322.28,322.28,322.28,322.28]
[null,"　　2070399","　　其他体育支出",{"v":1155,"d":"1,155.00"},{"v":1155,"d":"1,155.00"},{"v":1155,"d":"1,155.00"},{"v":1155,"d":"1,155.00"}]
[null,"208","社会保障和就业支出",41.48,41.48,41.48,41.48]
[null,"　20805","　行政事业单位养老支出",41.48,41.48,41.48,41.48]
[null,"　　2080505","　　机关事业单位基本养老保险缴费支出",27.65,27.65,27.65,27.65]
[null,"　　2080506","　　机关事业单位职业年金缴费支出",13.83,13.83,13.83,13.83]
[null,"221","住房保障支出",25.99,25.99,25.99,25.99]
[null,"　22102","　住房改革支出",25.99,25.99,25.99,25.99]
[null,"　　2210201","　　住房公积金",25.99,25.99,25.99,25.99]