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

{"sheet":"1-2部门收入总表","index":0,"n_rows":41,"n_cols":22,"rows_kept":41,"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:201-青岛市科学技术局部门",{"$nulls":20},"单位：万元"]
["功能分类科目编码","功能分类科目名称","总计","政府预算资金",{"$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":27800.66,"d":"27,800.66"},{"v":27800.66,"d":"27,800.66"},{"v":27800.66,"d":"27,800.66"},{"v":26667.72,"d":"26,667.72"},{"v":1132.94,"d":"1,132.94"}]
["206","科学技术支出",{"v":27143.8,"d":"27,143.80"},{"v":27143.8,"d":"27,143.80"},{"v":27143.8,"d":"27,143.80"},{"v":26010.86,"d":"26,010.86"},{"v":1132.94,"d":"1,132.94"}]
["　20601","　科学技术管理事务",{"v":4349.14,"d":"4,349.14"},{"v":4349.14,"d":"4,349.14"},{"v":4349.14,"d":"4,349.14"},{"v":3919.14,"d":"3,919.14"},{"v":430,"d":"430.00"}]
["　　2060101","　　行政运行",{"v":1996.81,"d":"1,996.81"},{"v":1996.81,"d":"1,996.81"},{"v":1996.81,"d":"1,996.81"},{"v":1996.81,"d":"1,996.81"}]
["　　2060199","　　其他科学技术管理事务支出",{"v":2352.33,"d":"2,352.33"},{"v":2352.33,"d":"2,352.33"},{"v":2352.33,"d":"2,352.33"},{"v":1922.33,"d":"1,922.33"},{"v":430,"d":"430.00"}]
["　20602","　基础研究",{"v":3400,"d":"3,400.00"},{"v":3400,"d":"3,400.00"},{"v":3400,"d":"3,400.00"},{"v":3400,"d":"3,400.00"}]
["　　2060205","　　重大科学工程",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["　　2060208","　　科技人才队伍建设",{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"}]
["　20603","　应用研究",{"v":1469.96,"d":"1,469.96"},{"v":1469.96,"d":"1,469.96"},{"v":1469.96,"d":"1,469.96"},{"v":1469.96,"d":"1,469.96"}]
["　　2060302","　　社会公益研究",{"v":1469.96,"d":"1,469.96"},{"v":1469.96,"d":"1,469.96"},{"v":1469.96,"d":"1,469.96"},{"v":1469.96,"d":"1,469.96"}]
["　20604","　技术研究与开发",{"v":10956,"d":"10,956.00"},{"v":10956,"d":"10,956.00"},{"v":10956,"d":"10,956.00"},{"v":10956,"d":"10,956.00"}]
["　　2060401","　　机构运行",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
["　　2060404","　　科技成果转化与扩散",{"v":6956,"d":"6,956.00"},{"v":6956,"d":"6,956.00"},{"v":6956,"d":"6,956.00"},{"v":6956,"d":"6,956.00"}]
["　20605","　科技条件与服务",{"v":1628.76,"d":"1,628.76"},{"v":1628.76,"d":"1,628.76"},{"v":1628.76,"d":"1,628.76"},{"v":1628.76,"d":"1,628.76"}]
["　　2060501","　　机构运行",711.32,711.32,711.32,711.32]
["　　2060502","　　技术创新服务体系",801.44,801.44,801.44,801.44]
["　　2060503","　　科技条件专项",{"v":116,"d":"116.00"},{"v":116,"d":"116.00"},{"v":116,"d":"116.00"},{"v":116,"d":"116.00"}]
["　20606","　社会科学",{"v":265,"d":"265.00"},{"v":265,"d":"265.00"},{"v":265,"d":"265.00"},{"v":265,"d":"265.00"}]
["　　2060602","　　社会科学研究",{"v":265,"d":"265.00"},{"v":265,"d":"265.00"},{"v":265,"d":"265.00"},{"v":265,"d":"265.00"}]
["　20608","　科技交流与合作",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"}]
["　　2060802","　　重大科技合作项目",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["　　2060899","　　其他科技交流与合作支出",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
["　20609","　科技重大项目",{"v":1862,"d":"1,862.00"},{"v":1862,"d":"1,862.00"},{"v":1862,"d":"1,862.00"},{"v":1862,"d":"1,862.00"}]
["　　2060902","　　重点研发计划",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
["　　2060999","　　其他科技重大项目",{"v":1682,"d":"1,682.00"},{"v":1682,"d":"1,682.00"},{"v":1682,"d":"1,682.00"},{"v":1682,"d":"1,682.00"}]
["　20699","　其他科学技术支出",{"v":1912.94,"d":"1,912.94"},{"v":1912.94,"d":"1,912.94"},{"v":1912.94,"d":"1,912.94"},{"v":1210,"d":"1,210.00"},702.94]
["　　2069901","　　科技奖励",{"v":1210,"d":"1,210.00"},{"v":1210,"d":"1,210.00"},{"v":1210,"d":"1,210.00"},{"v":1210,"d":"1,210.00"}]
["　　2069999","　　其他科学技术支出",702.94,702.94,702.94,null,702.94]
["208","社会保障和就业支出",406.94,406.94,406.94,406.94]
["　20805","　行政事业单位养老支出",406.94,406.94,406.94,406.94]
["　　2080505","　　机关事业单位基本养老保险缴费支出",271.29,271.29,271.29,271.29]
["　　2080506","　　机关事业单位职业年金缴费支出",135.65,135.65,135.65,135.65]
["221","住房保障支出",249.92,249.92,249.92,249.92]
["　22102","　住房改革支出",249.92,249.92,249.92,249.92]
["　　2210201","　　住房公积金",249.92,249.92,249.92,249.92]