{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["目录","部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","部门预算一般公共预算财政拨款支出表","部门预算一般公共预算财政拨款基本支出表","部门预算政府基金预算财政拨款支出表","部门预算国有资本经营预算财政拨款支出表","部门预算财政拨款“三公”经费支出表"],"read":"whole","date_system":"1900"}

{"sheet":"目录","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,1]]}
["目录"]
[]
[1,"部门预算收支总表"]
[2,"部门预算收入总表"]
[3,"部门预算支出总表"]
[4,"部门预算财政拨款收支总表"]
[5,"部门预算一般公共预算财政拨款支出表"]
[6,"部门预算一般公共预算财政拨款基本支出表"]
[7,"部门预算政府性基金预算财政拨款支出表"]
[8,"部门预算国有资本经营预算财政拨款支出表"]
[9,"部门预算财政拨款“三公”经费支出表"]

{"sheet":"部门预算收支总表","index":1,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]]}
["部门预算收支总表"]
["部门编码及名称：[109]街道办事处",null,null,"预算年度：2021","金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[{"$f":"ROW()","v":6},"一、财政拨款收入",7005.49,"一、一般公共服务支出",858.87]
[7,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[8,"三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[9,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[10,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[11,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[12,"六、其他收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",3085.14]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",42.15]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",{"v":2591.3,"d":"2591.30"}]
[18,"","","十三、农林水支出",{"v":394.3,"d":"394.30"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",33.73]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[35,"        本年收入合计",{"$f":"SUM(C6:C34)","v":7005.49},"        本年支出合计",{"$f":"SUM(E6:E34)","v":7005.49}]
[36,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[37,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"}]
[38,"            合计",{"$f":"SUM(C35:C37)","v":7005.49},"            合计",{"$f":"SUM(E35:E37)","v":7005.49}]

{"sheet":"部门预算收入总表","index":2,"n_rows":40,"n_cols":11,"rows_kept":40,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]]}
["部门预算收入总表"]
["部门编码及名称：[109]街道办事处",{"$nulls":6},"预算年度：2021",null,"金额单位：万元"]
["序号","科目",null,"本年收入合计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位上缴收入","其他收入"]
[null,"功能分类科目编码","科目名称",{"$nulls":3},"小计","其中：财政专户收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"SUM(E6:F6)","v":7005.49},{"$f":"E7+E14+E22+E26+E35+E38","v":7005.49},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"201","一般公共服务支出",858.87,{"$f":"E8+E12","v":858.87},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20103","政府办公厅（室）及相关机构事务",688.87,{"$f":"SUM(E9:E11)","v":688.87},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2010301","行政运行",655.87,{"$f":"512.67+143.2","v":655.87},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"2010302","一般行政管理事务",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"2010308","信访事务",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":12},"20132","组织事务",{"$f":"SUM(E12:F12)","v":{"v":170,"d":"170.00"}},{"$f":"SUM(E13)","v":{"v":170,"d":"170.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"2013299","其他组织事务支出",{"v":170,"d":"170.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"208","社会保障和就业支出",3085.14,{"$f":"E15+E17+E20","v":3085.14},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"20802","民政管理事务",{"v":2975.7,"d":"2975.70"},{"$f":"SUM(E16)","v":{"v":2975.7,"d":"2975.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2080208","基层政权建设和社区治理",{"v":2975.7,"d":"2975.70"},{"$f":"1930+43.7+1002","v":{"v":2975.7,"d":"2975.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"20805","行政事业单位养老支出",67.44,{"$f":"SUM(E18:E19)","v":67.44},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"2080505","机关事业单位基本养老保险缴费支出★",44.96,{"$f":"7.01+37.95","v":44.96},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"2080506","机关事业单位职业年金缴费支出★",22.48,{"$f":"22.48","v":22.48},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"20810","社会福利",{"v":42,"d":"42.00"},{"$f":"SUM(E21)","v":{"v":42,"d":"42.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":21},"2081099","其他社会福利支出",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"210","卫生健康支出",42.15,{"$f":"E23","v":42.15},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"21011","行政事业单位医疗",42.15,{"$f":"SUM(E24:E25)","v":42.15},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2101101","行政单位医疗",6.57,6.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"2101102","事业单位医疗",35.58,35.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"212","城乡社区支出",{"v":2591.3,"d":"2591.30"},{"$f":"E27+E29+E31","v":{"v":2591.3,"d":"2591.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"21203","城乡社区公共设施",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"2120399","其他城乡社区公共设施支出",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":29},"21205","城乡社区环境卫生",{"v":281,"d":"281.00"},{"$f":"SUM(E30)","v":{"v":281,"d":"281.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"2120501","城乡社区环境卫生",{"v":281,"d":"281.00"},{"v":281,"d":"281.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"21208","国有土地使用权出让收入安排的支出",{"v":2305.1,"d":"2305.10"},{"$f":"SUM(E32:E34)","v":{"v":2305.1,"d":"2305.10"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"2120801","征地和拆迁补偿支出",{"v":50,"d":"50.00"},{"$f":"50","v":{"v":50,"d":"50.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"2120805","补助被征地农民支出",{"v":2045.1,"d":"2045.10"},{"v":2045.1,"d":"2045.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"2120899","其他国有土地使用权出让收入安排的支出",{"v":210,"d":"210.00"},{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"213","农林水支出",{"v":394.3,"d":"394.30"},{"$f":"E36","v":{"v":394.3,"d":"394.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"21307","农村综合改革",{"v":394.3,"d":"394.30"},{"$f":"SUM(E37)","v":{"v":394.3,"d":"394.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"2130705","对村民委员会和村党支部的补助",{"v":394.3,"d":"394.30"},{"$f":"106+71+76+43.3+20+60+18","v":{"v":394.3,"d":"394.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[38,"221","住房保障支出",33.73,{"$f":"E39","v":33.73},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[39,"22102","住房改革支出",33.73,{"$f":"SUM(E40)","v":33.73},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[40,"2210201","住房公积金",33.73,33.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算支出总表","index":3,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]]}
["部门预算支出总表"]
["部门编码及名称：[109]街道办事处",{"$nulls":4},"预算年度：2021",null,"金额单位：万元"]
["序号","科目",null,"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5","6","7","8"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"D7+D14+D22+D26+D35+D38","v":7005.49},{"$f":"E7+E14+E22+E26+E35+E38","v":1303.07},{"$f":"F7+F14+F22+F26+F35+F38","v":{"v":5098.3,"d":"5098.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":7},"201","一般公共服务支出",{"$f":"SUM(E7:I7)","v":858.87},{"$f":"E8+E12","v":655.87},{"$f":"F8+F12","v":{"v":203,"d":"203.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":8},"20103","政府办公厅（室）及相关机构事务",{"$f":"SUM(E8:I8)","v":688.87},655.87,{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":9},"2010301","行政运行",{"$f":"SUM(E9:I9)","v":655.87},655.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":10},"2010302","一般行政管理事务",{"$f":"SUM(E10:I10)","v":{"v":3,"d":"3.00"}},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"2010308","信访事务",{"$f":"SUM(E11:I11)","v":{"v":30,"d":"30.00"}},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"20132","组织事务",{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"2013299","其他组织事务支出",{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"208","社会保障和就业支出",{"$f":"D15+D17+D20","v":3085.14},{"$f":"E15+E17+E20","v":465.32},{"$f":"F15+F17+F20","v":{"v":2015.7,"d":"2015.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"20802","民政管理事务",{"$f":"SUM(D16)","v":{"v":2975.7,"d":"2975.70"}},397.88,{"$f":"F16","v":{"v":1973.7,"d":"1973.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2080208","基层政权建设和社区治理",{"v":2975.7,"d":"2975.70"},{"v":1002,"d":"1002.00"},{"$f":"1930+43.7","v":{"v":1973.7,"d":"1973.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"20805","行政事业单位养老支出",67.44,{"$f":"E18+E19","v":67.44},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"2080505","机关事业单位基本养老保险缴费支出★",44.96,{"$f":"7.01+37.95","v":44.96},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"2080506","机关事业单位职业年金缴费支出★",22.48,22.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":20},"20810","社会福利",{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"$f":"F21","v":{"v":42,"d":"42.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"2081099","其他社会福利支出",{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"210","卫生健康支出",42.15,{"$f":"E23","v":42.15},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"21011","行政事业单位医疗",42.15,{"$f":"SUM(E24:E25)","v":42.15},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2101101","行政单位医疗",6.57,6.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"2101102","事业单位医疗",35.58,35.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"212","城乡社区支出",{"v":2591.3,"d":"2591.30"},{"$f":"E27+E29+E31","v":{"v":0,"d":"0.00"}},{"$f":"F27+F29+F31","v":{"v":2591.3,"d":"2591.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"21203","城乡社区公共设施",{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"2120399","其他城乡社区公共设施支出",{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":29},"21205","城乡社区环境卫生",{"$f":"SUM(E29:I29)","v":{"v":281,"d":"281.00"}},{"$f":"E30","v":{"v":0,"d":"0.00"}},{"$f":"F30","v":{"v":281,"d":"281.00"}},{"$f":"G30","v":{"v":0,"d":"0.00"}},{"$f":"H30","v":{"v":0,"d":"0.00"}},{"$f":"I30","v":{"v":0,"d":"0.00"}}]
[30,"2120501","城乡社区环境卫生",{"v":281,"d":"281.00"},{"v":0,"d":"0.00"},{"v":281,"d":"281.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"21208","国有土地使用权出让收入安排的支出",{"v":2305.1,"d":"2305.10"},{"$f":"E32+E33+E34","v":{"v":0,"d":"0.00"}},{"$f":"F32+F33+F34","v":{"v":2305.1,"d":"2305.10"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"2120801","征地和拆迁补偿支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"2120805","补助被征地农民支出",{"v":2045.1,"d":"2045.10"},{"v":0,"d":"0.00"},{"v":2045.1,"d":"2045.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"2120899","其他国有土地使用权出让收入安排的支出",{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"213","农林水支出",{"$f":"SUM(E35:I35)","v":{"v":394.3,"d":"394.30"}},{"$f":"E36","v":{"v":106,"d":"106.00"}},{"$f":"F36","v":{"v":288.3,"d":"288.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":36},"21307","农村综合改革",{"v":394.3,"d":"394.30"},{"$f":"E37","v":{"v":106,"d":"106.00"}},{"$f":"F37","v":{"v":288.3,"d":"288.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":37},"2130705","对村民委员会和村党支部的补助",{"v":394.3,"d":"394.30"},{"v":106,"d":"106.00"},{"$f":"71+76+43.3+20+60+18","v":{"v":288.3,"d":"288.30"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":38},"221","住房保障支出",33.73,{"$f":"E39","v":33.73},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":39},"22102","住房改革支出",33.73,{"$f":"E40","v":33.73},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":40},"2210201","住房公积金",33.73,33.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算财政拨款收支总表","index":4,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,7]]}
["部门预算财政拨款收支总表"]
["部门编码及名称：[109]街道办事处",{"$nulls":3},"预算年度：2021",null,"金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[{"$f":"ROW()","v":6},"一、一般公共预算财政拨款",4700.39,"一、一般公共服务支出",{"$f":"F6+G6","v":858.87},858.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"二、政府性基金预算财政拨款",{"v":2305.1,"d":"2305.10"},"二、外交支出",{"$f":"F7+G7","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"三、国有资本经营预算财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"","","四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"","","五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"","","六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"","","七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",3085.14,3085.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",42.15,42.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",{"v":2591.3,"d":"2591.30"},{"v":286.2,"d":"286.20"},{"v":2305.1,"d":"2305.10"},{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",{"$f":"F18+G18","v":{"v":394.3,"d":"394.30"}},{"v":394.3,"d":"394.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探工业信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",33.73,33.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"        本年收入合计",{"$f":"C6+C7+C8","v":7005.49},"        本年支出合计",7005.49,{"$f":"SUM(F6:F34)","v":4700.39},{"$f":"SUM(G6:G34)","v":{"v":2305.1,"d":"2305.10"}},{"v":0,"d":"0.00"}]
[36,"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"$f":"F36+G36","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"            合计",{"$f":"SUM(C35:C36)","v":7005.49},"            合计",{"$f":"F37+G37","v":7005.49},{"$f":"SUM(F35:F36)","v":4700.39},{"$f":"SUM(G35:G36)","v":{"v":2305.1,"d":"2305.10"}},{"v":0,"d":"0.00"}]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":5,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
["部门预算一般公共预算财政拨款支出表"]
["部门编码及名称：[109]街道办事处",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":4700.39},{"$f":"E7+E14+E22+E26+E31+E34","v":1907.19},{"$f":"F7+F14+F22+F26+F31+F34","v":{"v":2793.2,"d":"2793.20"}}]
[{"$f":"ROW()","v":7},"201","一般公共服务支出",{"$f":"E7+F7","v":858.87},{"$f":"E8+E12","v":655.87},{"$f":"F8+F12","v":{"v":203,"d":"203.00"}}]
[{"$f":"ROW()","v":8},"20103","政府办公厅（室）及相关机构事务",688.87,{"$f":"E9+E10+E11","v":655.87},{"$f":"F9+F10+F11","v":{"v":33,"d":"33.00"}}]
[9,"2010301","行政运行",655.87,655.87,{"v":0,"d":"0.00"}]
[10,"2010302","一般行政管理事务",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[11,"2010308","信访事务",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[12,"20132","组织事务",{"v":170,"d":"170.00"},{"$f":"E13","v":{"v":0,"d":"0.00"}},{"$f":"F13","v":{"v":170,"d":"170.00"}}]
[13,"2013299","其他组织事务支出",{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"}]
[{"$f":"ROW()","v":14},"208","社会保障和就业支出",3085.14,{"$f":"E15+E17+E20","v":1069.44},{"$f":"F15+F17+F20","v":{"v":2015.7,"d":"2015.70"}}]
[15,"20802","民政管理事务",{"v":2975.7,"d":"2975.70"},{"$f":"E16","v":{"v":1002,"d":"1002.00"}},{"$f":"F16","v":{"v":1973.7,"d":"1973.70"}}]
[16,"2080208","基层政权建设和社区治理",{"v":2975.7,"d":"2975.70"},{"v":1002,"d":"1002.00"},{"v":1973.7,"d":"1973.70"}]
[17,"20805","行政事业单位养老支出",67.44,{"$f":"E18+E19","v":67.44},{"$f":"F18+F19","v":{"v":0,"d":"0.00"}}]
[18,"2080505","机关事业单位基本养老保险缴费支出★",44.96,44.96,{"v":0,"d":"0.00"}]
[19,"2080506","机关事业单位职业年金缴费支出★",22.48,22.48,{"v":0,"d":"0.00"}]
[20,"20810","社会福利",{"v":42,"d":"42.00"},{"$f":"E21","v":{"v":0,"d":"0.00"}},{"$f":"F21","v":{"v":42,"d":"42.00"}}]
[21,"2081099","其他社会福利支出",{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":42,"d":"42.00"}]
[22,"210","卫生健康支出",42.15,{"$f":"E23","v":42.15},{"$f":"F23","v":{"v":0,"d":"0.00"}}]
[23,"21011","行政事业单位医疗",42.15,{"$f":"E24+E25","v":42.15},{"$f":"F24+F25","v":{"v":0,"d":"0.00"}}]
[24,"2101101","行政单位医疗",6.57,6.57,{"v":0,"d":"0.00"}]
[25,"2101102","事业单位医疗",35.58,35.58,{"v":0,"d":"0.00"}]
[26,"212","城乡社区支出",{"v":286.2,"d":"286.20"},{"$f":"E27+E29","v":{"v":0,"d":"0.00"}},{"$f":"F27+F29","v":{"v":286.2,"d":"286.20"}}]
[27,"21203","城乡社区公共设施",{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":5.2,"d":"5.20"}]
[28,"2120399","其他城乡社区公共设施支出",{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":5.2,"d":"5.20"}]
[{"$f":"ROW()","v":29},"21205","城乡社区环境卫生",{"$f":"E29+F29","v":{"v":281,"d":"281.00"}},{"$f":"E30","v":{"v":0,"d":"0.00"}},{"$f":"F30","v":{"v":281,"d":"281.00"}}]
[30,"2120501","城乡社区环境卫生",{"v":281,"d":"281.00"},{"v":0,"d":"0.00"},{"v":281,"d":"281.00"}]
[31,"213","农林水支出",{"v":394.3,"d":"394.30"},{"$f":"E32","v":{"v":106,"d":"106.00"}},{"$f":"F32","v":{"v":288.3,"d":"288.30"}}]
[32,"21307","农村综合改革",{"v":394.3,"d":"394.30"},{"$f":"E33","v":{"v":106,"d":"106.00"}},{"$f":"F33","v":{"v":288.3,"d":"288.30"}}]
[33,"2130705","对村民委员会和村党支部的补助",{"v":394.3,"d":"394.30"},{"v":106,"d":"106.00"},{"v":288.3,"d":"288.30"}]
[34,"221","住房保障支出",33.73,{"$f":"E35","v":33.73},{"v":0,"d":"0.00"}]
[35,"22102","住房改革支出",33.73,{"$f":"E36","v":33.73},{"v":0,"d":"0.00"}]
[36,"2210201","住房公积金",33.73,33.73,{"v":0,"d":"0.00"}]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":6,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]]}
["部门预算一般公共预算财政拨款基本支出表"]
["部门编码及名称：[109]街道办事处",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"基本支出"]
[null,"经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":1907.19},{"$f":"E7+E32+E18","v":1763.99},{"$f":"F7+F32+F18","v":{"v":143.2,"d":"143.20"}}]
[7,"301","工资福利支出",{"$f":"E7+F7","v":655.85},{"$f":"SUM(E8:E17)","v":655.85},{"$f":"SUM(F8:F17)","v":{"v":0,"d":"0.00"}}]
[8,"30101","基本工资",{"$f":"E8+F8","v":130.06},130.06,{"v":0,"d":"0.00"}]
[9,"30102","津贴补贴★",154.68,154.68,{"v":0,"d":"0.00"}]
[10,"30103","奖金",1.87,1.87,{"v":0,"d":"0.00"}]
[11,"30107","绩效工资",158.15,158.15,{"v":0,"d":"0.00"}]
[12,"30108","机关事业单位基本养老保险缴费★",44.96,{"$f":"7.01+37.95","v":44.96},{"v":0,"d":"0.00"}]
[13,"30109","职业年金缴费★",22.48,22.48,{"v":0,"d":"0.00"}]
[14,"30110","城镇职工基本医疗保险缴费",42.15,{"$f":"35.58+6.57","v":42.15},{"v":0,"d":"0.00"}]
[15,"30112","其他社会保障缴费★",4.34,4.34,{"v":0,"d":"0.00"}]
[16,"30113","住房公积金",33.73,33.73,{"v":0,"d":"0.00"}]
[17,"30199","其他工资福利支出",63.43,63.43,{"v":0,"d":"0.00"}]
[18,"302","商品和服务支出",{"v":143.2,"d":"143.20"},{"$f":"SUM(E19:E31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F19:F31)","v":{"v":143.2,"d":"143.20"}}]
[19,"30201","办公费",6.75,{"v":0,"d":"0.00"},6.75]
[20,"30205","水费",{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"}]
[21,"30206","电费",{"v":27,"d":"27.00"},{"v":0,"d":"0.00"},{"v":27,"d":"27.00"}]
[22,"30207","邮电费",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"}]
[23,"30208","取暖费",{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":28.8,"d":"28.80"}]
[24,"30211","差旅费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
[25,"30213","维修(护)费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[26,"30214","租赁费",45.18,{"v":0,"d":"0.00"},45.18]
[27,"30215","会议费",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"}]
[28,"30217","公务接待费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[29,"30228","工会经费",5.62,{"v":0,"d":"0.00"},5.62]
[30,"30231","公务用车运行维护费★",{"v":13.5,"d":"13.50"},{"v":0,"d":"0.00"},{"v":13.5,"d":"13.50"}]
[31,"30299","其他商品和服务支出",0.45,{"v":0,"d":"0.00"},0.45]
[32,"303","对个人和家庭的补助",1108.14,{"$f":"SUM(E33:E34)","v":1108.14},{"$f":"SUM(F33:F34)","v":{"v":0,"d":"0.00"}}]
[33,"30309","奖励金",0.14,0.14,{"v":0,"d":"0.00"}]
[34,"30399","其他对个人和家庭的补助",{"v":1108,"d":"1108.00"},{"v":1108,"d":"1108.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算政府基金预算财政拨款支出表","index":7,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
["部门预算政府基金预算财政拨款支出表"]
["部门编码及名称：[109]街道办事处",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":{"v":2305.1,"d":"2305.10"}},{"$f":"E7","v":{"v":0,"d":"0.00"}},{"$f":"F7","v":{"v":2305.1,"d":"2305.10"}}]
[{"$f":"ROW()","v":7},"212","城乡社区支出",{"v":2305.1,"d":"2305.10"},{"$f":"E8","v":{"v":0,"d":"0.00"}},{"$f":"F8","v":{"v":2305.1,"d":"2305.10"}}]
[{"$f":"ROW()","v":8},"21208","国有土地使用权出让收入安排的支出",{"v":2305.1,"d":"2305.10"},{"$f":"E9+E10+E11","v":{"v":0,"d":"0.00"}},{"$f":"F9+F10+F11","v":{"v":2305.1,"d":"2305.10"}}]
[{"$f":"ROW()","v":9},"2120801","征地和拆迁补偿支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[{"$f":"ROW()","v":10},"2120805","补助被征地农民支出",{"v":2045.1,"d":"2045.10"},{"v":0,"d":"0.00"},{"v":2045.1,"d":"2045.10"}]
[{"$f":"ROW()","v":11},"2120899","其他国有土地使用权出让收入安排的支出",{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":210,"d":"210.00"}]

{"sheet":"部门预算国有资本经营预算财政拨款支出表","index":8,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[109]街道办事处",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计","",{"v":0,"d":"0.00"},""]
[]
[null,"备注：此表无数据"]

{"sheet":"部门预算财政拨款“三公”经费支出表","index":9,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,6]]}
["部门预算财政拨款“三公”经费支出表"]
["部门编码及名称：[109]街道办事处",{"$nulls":4},"预算年度：2021","金额单位：万元"]
["序号","项  目","资金来源"]
[null,null,"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[{"$f":"ROW()","v":6},"合计","","","","",""]
[7,"“三公”经费小计",{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"一、因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"    其中：教学科研人员因公出国（境）费","","","","",""]
[10,"          其他因公出国（境）费","","","","",""]
[11,"二、公务用车购置及运维费",{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"    其中：公务用车购置费","","","","",""]
[13,"          公务用车运行维护费",{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"三、公务接待费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]