{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["部门收支总表","部门收入总表","部门支出总表（按部门经济科目）","部门支出总表（按政府预算科目）","部门财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表（纵向）","一般公共预算基本支出表（横向）","政府性基金预算支出表（按部门经济科目）","政府性基金预算支出表（按政府预算科目）","一般公共预算“三公”经费支出表","部门整体支出预算绩效目标表","项目支出预算绩效目标表","专项支出预算绩效目标表"],"not_rendered":{"external_links":1,"defined_names":28},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["2021年部门收支总表"]
["单位名称：市侨联",{"$nulls":6},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本  年  预  算","项  目（按部门预算经济分类）","本  年  预  算","项  目（按政府预算经济分类）","本  年  预  算","功  能  科  目","本  年  预  算"]
["一、公共财政预算拨款",122.04,"一、基本支出",111.04,"一、机关工资福利支出",77.65,"[201]一般公共服务支出",99.56]
["二、纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"    工资福利支出",77.65,"二、机关商品和服务支出",43.07,"[202]外交支出",{"v":0,"d":"0.00"}]
["三、政府性基金拨款",{"v":0,"d":"0.00"},"    一般商品和服务支出",32.07,"三、机关资本性支出（一）",{"v":0,"d":"0.00"},"[203]国防支出",{"v":0,"d":"0.00"}]
["四、财政专户拨款",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",1.32,"四、机关资本性支出（二）",{"v":0,"d":"0.00"},"[204]公共安全支出",{"v":0,"d":"0.00"}]
["五、未纳入财政专户的自有资金",{"v":0,"d":"0.00"},"二、项目支出",{"v":11,"d":"11.00"},"五、对事业单位经常性补助",{"v":0,"d":"0.00"},"[205]教育支出",{"v":0,"d":"0.00"}]
[null,null,"    项目工资福利支出",{"v":0,"d":"0.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"},"[206]科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"    项目商品和服务支出",{"v":11,"d":"11.00"},"七、对企业补助",{"v":0,"d":"0.00"},"[207]文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"    项目对个人和家庭的补助支出",{"v":0,"d":"0.00"},"八、对企业资本性支出",{"v":0,"d":"0.00"},"[208]社会保障和就业支出",9.06]
[null,null,"    债务利息及费用支出",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",1.32,"[209]社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"},"[210]卫生健康支出",6.78]
[null,null,"    资本性支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"},"[211]节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十二、其他支出",{"v":0,"d":"0.00"},"[212]城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助",{"v":0,"d":"0.00"},null,null,"[213]农林水支出",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"},null,null,"[214]交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},null,null,"[215]资源勘探电力信息等支出",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},null,null,"[216]商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[217]金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[219]援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[220]自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[221]住房保障支出",6.64]
[{"$nulls":6},"[222]粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[223]国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[224]灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",122.04,"本 年 支 出 合 计",122.04,null,null,"[227]预备费",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"},null,null,"[229]其他支出",{"v":0,"d":"0.00"}]
["七、附属单位上缴收入",{"v":0,"d":"0.00"},"五、上缴上级支出",{"v":0,"d":"0.00"},null,null,"[230]转移性支出",{"v":0,"d":"0.00"}]
["八、上年结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[231]债务还本支出",{"v":0,"d":"0.00"}]
["    其中：公共财政预算拨款结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[232]债务付息支出",{"v":0,"d":"0.00"}]
["    其中：财政专户结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[233]债务发行费用支出",{"v":0,"d":"0.00"}]
["    其中：纳入预算管理的非税收入拨款结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[234]抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
["    其中：政府性基金结余（结转）",{"v":0,"d":"0.00"}]
["收  入  总  计",122.04,"支  出  总  计",122.04,"支  出  总  计",122.04,"支  出  总  计",122.04]

{"sheet":"部门收入总表","index":1,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["2021年部门收入总表"]
["单位名称：市侨联",{"$nulls":9},"单位：万元"]
["科目编码","科目名称","合计","公共财政预算拨款","纳入预算管理的非税收入拨款","政府性基金预算拨款","财政专户拨款","上级补助收入","附属单位上缴收入","未纳入财政专户管理的自有资金","上年结转"]
[]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",122.04,122.04,{"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"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",99.56,99.56,{"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"},{"v":0,"d":"0.00"}]
["  20129","  群众团体事务",99.56,99.56,{"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"},{"v":0,"d":"0.00"}]
["    2012901","    行政运行（群众团体事务）",88.56,88.56,{"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"},{"v":0,"d":"0.00"}]
["    2012902","    一般行政管理事务（群众团体事务）",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"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"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",9.06,9.06,{"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"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位养老支出",9.06,9.06,{"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"},{"v":0,"d":"0.00"}]
["    2080501","    行政单位离退休",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",8.86,8.86,{"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"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",6.78,6.78,{"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"},{"v":0,"d":"0.00"}]
["  21011","  行政事业单位医疗",6.78,6.78,{"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"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",4.14,4.14,{"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"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",2.64,2.64,{"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"},{"v":0,"d":"0.00"}]
["221","住房保障支出",6.64,6.64,{"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"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",6.64,6.64,{"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"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",6.64,6.64,{"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"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表（按部门经济科目）","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["2021年部门支出总表（按部门经济科目）"]
["单位名称：市侨联",{"$nulls":6},"单位：万元"]
["科目编码","科目名称","合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","工资福利支出","商品服务支出","对个人和家庭补助"]
["**","**",1,2,3,4,5,6]
[null,"合计",122.04,111.04,77.65,32.07,1.32,{"v":11,"d":"11.00"}]
["201","一般公共服务支出",99.56,88.56,55.37,31.87,1.32,{"v":11,"d":"11.00"}]
["  20129","  群众团体事务",99.56,88.56,55.37,31.87,1.32,{"v":11,"d":"11.00"}]
["    2012901","    行政运行（群众团体事务）",88.56,88.56,55.37,31.87,1.32,{"v":0,"d":"0.00"}]
["    2012902","    一般行政管理事务（群众团体事务）",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["208","社会保障和就业支出",9.06,9.06,8.86,{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位养老支出",9.06,9.06,8.86,{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080501","    行政单位离退休",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",8.86,8.86,8.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",6.78,6.78,6.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  21011","  行政事业单位医疗",6.78,6.78,6.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",4.14,4.14,4.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",2.64,2.64,2.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",6.64,6.64,6.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",6.64,6.64,6.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",6.64,6.64,6.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表（按政府预算科目）","index":3,"n_rows":21,"n_cols":15,"rows_kept":21,"merged":[[0,0,0,14],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14]],"flags":["formulas_cached_only"]}
["2021年部门支出总表（按政府预算科目）"]
["单位名称：市侨联",{"$nulls":13},"单位：万元"]
["科目编码","科目名称","合计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",122.04,77.65,43.07,{"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"},1.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",99.56,55.37,42.87,{"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"},1.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20129","  群众团体事务",99.56,55.37,42.87,{"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"},1.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2012901","    行政运行（群众团体事务）",88.56,55.37,31.87,{"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"},1.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2012902","    一般行政管理事务（群众团体事务）",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",9.06,8.86,{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位养老支出",9.06,8.86,{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080501","    行政单位离退休",{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",8.86,8.86,{"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"},{"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"}]
["210","卫生健康支出",6.78,6.78,{"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"},{"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"}]
["  21011","  行政事业单位医疗",6.78,6.78,{"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"},{"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"}]
["    2101101","    行政单位医疗",4.14,4.14,{"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"},{"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"}]
["    2101103","    公务员医疗补助",2.64,2.64,{"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"},{"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"}]
["221","住房保障支出",6.64,6.64,{"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"},{"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"}]
["  22102","  住房改革支出",6.64,6.64,{"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"},{"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"}]
["    2210201","    住房公积金",6.64,6.64,{"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"},{"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":"部门财政拨款收支总表","index":4,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2021年部门财政拨款收支总表"]
["单位名称：市侨联",{"$nulls":4},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本  年  预  算","项         目","合    计","一般公共预算拨款","政府性基金预算拨款"]
["一、本年收入",122.04,"一、一般公共服务支出",99.56,99.56,{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",122.04,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"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"}]
[null,null,"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":0,"d":"0.00"},"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"}]
[null,null,"八、社会保障和就业支出",9.06,9.06,{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",6.78,6.78,{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探电力信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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"}]
[null,null,"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"}]
[null,null,"二十、住房保障支出",6.64,6.64,{"v":0,"d":"0.00"}]
[null,null,"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"}]
[null,null,"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"}]
[null,null,"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"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出（结余结转）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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"}]
[null,null,"三十、抗疫特别国债安排的支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"本年支出合计",122.04,122.04,{"v":0,"d":"0.00"}]
[null,null,"三十一、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收  入  总  计",122.04,"支  出  总  计",122.04,122.04,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":5,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算支出表"]
["单位名称：市侨联",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[]
["**","**",1,2,3]
[null,"合计",122.04,111.04,{"v":11,"d":"11.00"}]
["201","一般公共服务支出",99.56,88.56,{"v":11,"d":"11.00"}]
["  20129","  群众团体事务",99.56,88.56,{"v":11,"d":"11.00"}]
["    2012901","    行政运行（群众团体事务）",88.56,88.56,{"v":0,"d":"0.00"}]
["    2012902","    一般行政管理事务（群众团体事务）",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["208","社会保障和就业支出",9.06,9.06,{"v":0,"d":"0.00"}]
["  20805","  行政事业单位养老支出",9.06,9.06,{"v":0,"d":"0.00"}]
["    2080501","    行政单位离退休",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",8.86,8.86,{"v":0,"d":"0.00"}]
["210","卫生健康支出",6.78,6.78,{"v":0,"d":"0.00"}]
["  21011","  行政事业单位医疗",6.78,6.78,{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",4.14,4.14,{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",2.64,2.64,{"v":0,"d":"0.00"}]
["221","住房保障支出",6.64,6.64,{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",6.64,6.64,{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",6.64,6.64,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表（纵向）","index":6,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,2,4]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算基本支出表（纵向）"]
["单位名称：市侨联",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","基本支出"]
[null,null,"合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",111.04,78.97,32.07]
["301","工资福利支出",77.65,77.65,{"v":0,"d":"0.00"}]
["  30101","  基本工资",30.43,30.43,{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",18.62,18.62,{"v":0,"d":"0.00"}]
["  30103","  奖金",6.32,6.32,{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",8.86,8.86,{"v":0,"d":"0.00"}]
["  30110","  职工基本医疗保险缴费",4.14,4.14,{"v":0,"d":"0.00"}]
["  30111","  公务员医疗补助缴费",2.64,2.64,{"v":0,"d":"0.00"}]
["  30113","  住房公积金",6.64,6.64,{"v":0,"d":"0.00"}]
["302","商品和服务支出",32.07,{"v":0,"d":"0.00"},32.07]
["  30201","  办公费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  30202","  印刷费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  30209","  物业管理费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  30211","  差旅费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  30217","  公务接待费",{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"}]
["  30228","  工会经费",1.11,{"v":0,"d":"0.00"},1.11]
["  30229","  福利费",1.65,{"v":0,"d":"0.00"},1.65]
["  30231","  公务用车运行维护费",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["  30239","  其他交通费用",6.86,{"v":0,"d":"0.00"},6.86]
["  30299","  其他商品和服务支出",13.25,{"v":0,"d":"0.00"},13.25]
["303","对个人和家庭的补助",1.32,1.32,{"v":0,"d":"0.00"}]
["  30302","  退休费",1.22,1.22,{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表（横向）","index":7,"n_rows":21,"n_cols":35,"rows_kept":21,"merged":[[0,0,0,34],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,34],[3,3,3,14],[3,15,3,27],[3,28,3,34]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算基本支出表（横向）"]
["单位名称：市侨联",{"$nulls":33},"单位：万元"]
["科目编码","科目名称","合计","基本支出"]
[{"$nulls":3},"工资福利支出",{"$nulls":11},"商品和服务支出",{"$nulls":12},"对个人和家庭补助支出"]
[{"$nulls":3},"小计","基本工资","津补贴","奖金","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","其他工资福利支出","小计","运转经费1","运转经费2","工会经费","福利费","公务用车运行维护费（未参加车改单位）","公务用车运行维护费（参加车改单位）","基层党组织活动经费","机关党员教育经费","离退休干部党组织工作经费","公务交通补贴（车改单位）","离休公务费","退休人员公务费","小计","离休费","退休费","遗属补助（生活补助）","伤残津贴","独生子女费","其他对个人和家庭的补助支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]
[null,"合计",111.04,77.65,30.43,18.62,6.32,{"v":0,"d":"0.00"},8.86,{"v":0,"d":"0.00"},4.14,2.64,{"v":0,"d":"0.00"},6.64,{"v":0,"d":"0.00"},32.07,{"v":5.6,"d":"5.60"},{"v":8.4,"d":"8.40"},1.11,1.65,{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},1.11,0.04,{"v":0.2,"d":"0.20"},6.86,{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},1.32,{"v":0,"d":"0.00"},1.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",88.56,55.37,30.43,18.62,6.32,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31.87,{"v":5.6,"d":"5.60"},{"v":8.4,"d":"8.40"},1.11,1.65,{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},1.11,0.04,{"v":0,"d":"0.00"},6.86,{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},1.32,{"v":0,"d":"0.00"},1.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]
["  20129","  群众团体事务",88.56,55.37,30.43,18.62,6.32,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31.87,{"v":5.6,"d":"5.60"},{"v":8.4,"d":"8.40"},1.11,1.65,{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},1.11,0.04,{"v":0,"d":"0.00"},6.86,{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},1.32,{"v":0,"d":"0.00"},1.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]
["    2012901","    行政运行（群众团体事务）",88.56,55.37,30.43,18.62,6.32,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31.87,{"v":5.6,"d":"5.60"},{"v":8.4,"d":"8.40"},1.11,1.65,{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},1.11,0.04,{"v":0,"d":"0.00"},6.86,{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},1.32,{"v":0,"d":"0.00"},1.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",9.06,8.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.86,{"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"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位养老支出",9.06,8.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.86,{"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"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080501","    行政单位离退休",{"v":0.2,"d":"0.20"},{"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"},{"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"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",8.86,8.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.86,{"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"},{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",6.78,6.78,{"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"},4.14,2.64,{"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"},{"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"},{"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"},{"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"}]
["  21011","  行政事业单位医疗",6.78,6.78,{"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"},4.14,2.64,{"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"},{"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"},{"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"},{"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"}]
["    2101101","    行政单位医疗",4.14,4.14,{"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"},4.14,{"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"},{"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"},{"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"},{"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"}]
["    2101103","    公务员医疗补助",2.64,2.64,{"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"},{"v":0,"d":"0.00"},2.64,{"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"},{"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"},{"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"},{"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"}]
["221","住房保障支出",6.64,6.64,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.64,{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",6.64,6.64,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.64,{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",6.64,6.64,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.64,{"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"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表（按部门经济科目）","index":8,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["2021年部门政府性基金预算支出表（按部门经济科目）"]
["单位名称：市侨联",{"$nulls":6},"单位：万元"]
["科目编码","科目名称","合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭补助"]
["**","**",1,2,3,4,5,6]
[]
["本表无数据"]

{"sheet":"政府性基金预算支出表（按政府预算科目）","index":9,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[0,0,0,14],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14]],"flags":["formulas_cached_only"]}
["2021年部门政府性基金预算支出表（按政府预算科目）"]
["单位名称：市侨联",{"$nulls":13},"单位：万元"]
["科目编码","科目名称","合计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[]
[]
["本表无数据"]

{"sheet":"一般公共预算“三公”经费支出表","index":10,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[0,0,0,11],[2,0,5,0],[2,1,3,5],[2,6,3,10],[2,11,5,11]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算“三公”经费支出表"]
["单位名称：市侨联",{"$nulls":10},"单位：万元"]
["单位名称","2020年",{"$nulls":4},"2021年",{"$nulls":4},"“三公”经费增减变化情况说明"]
[]
[null,"合计","公务接待费","公务用车购置费","公务用车运行费","因公出国（境）费","合计","公务接待费","公务用车购置费","公务用车运行费","因公出国（境）费"]
[null,1,2,3,4,5,6,7,8,9,10]
["合计",{"v":12.4,"d":"12.40"},{"v":3.3,"d":"3.30"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":2.1,"d":"2.10"},{"v":7.2,"d":"7.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},"公务接待费0.2万元，减少3.1万元，主要原因是预算改革后公务接待安排在行政经费1和行政经费2；因公出国（境）减少2.1万元，主要原因是因疫情原因，没有安排此项目；公务用车运行维护费7万元，没有变化，根据预算直接安排。"]
["市侨联",{"v":12.4,"d":"12.40"},{"v":3.3,"d":"3.30"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":2.1,"d":"2.10"},{"v":7.2,"d":"7.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门整体支出预算绩效目标表","index":11,"n_rows":8,"n_cols":30,"rows_kept":8,"merged":[[0,0,0,29],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,7],[2,8,2,9],[2,10,4,10],[2,11,2,13],[2,14,2,21],[2,22,2,29],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,3,15],[3,16,3,17],[3,18,3,19],[3,20,3,21],[3,22,3,23],[3,24,3,25],[3,26,3,27],[3,28,3,29]],"flags":["formulas_cached_only"]}
["2021年部门整体支出预算绩效目标表"]
["单位名称：市侨联",{"$nulls":28},"单位：万元"]
["项目主管单位","包含预算单位明细","合计","按收入来源",{"$nulls":4},"按支出性质",null,"部门职能职责概述","整体绩效目标",null,null,"产出指标",{"$nulls":7},"效益指标"]
[{"$nulls":3},"公共财政拨款","纳入预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","其他资金","基本支出","项目支出",null,"目标1","目标2","目标3","绩效指标1",null,"绩效指标2",null,"绩效指标3",null,"绩效指标4",null,"绩效指标5",null,"绩效指标6",null,"绩效指标7",null,"绩效指标8"]
[{"$nulls":14},"指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值"]
["*","*",1,2,3,4,5,6,7,8,"*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["合计",null,122.04,122.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},111.04,{"v":11,"d":"11.00"}]
["市侨联","市侨联",122.04,122.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},111.04,{"v":11,"d":"11.00"},"侨联是党领导的人民团体，是党和政府联系广大归侨侨眷和海外侨的桥梁和纽带，是团结服务归侨侨眷和海外侨胞的群众组织。其主要职责现能是：服务经济发展、依法维护侨益、拓展海外联谊、积极参政议政、弘扬中华文化、参与社会建设。","目标1：团结动员广大归侨侨眷、留学生和海外侨胞开展联谊联络工作；鼓励海外侨胞更好融入和回馈当地社会，树立良好形象；扩大同海外传统侨团的联系，加强同海外华人华侨社团的联谊，广交新朋友，深交老朋友。","目标2：依法维护归侨侨眷的合法权益和海外侨胞在国内的正当权益，协调配合有关部门处理好损害归侨侨眷和海外侨胞国内权益的突出问题，建立健全涉侨矛盾多元化解机制；加强涉侨法律法规宣传教育；为归侨侨眷、留学生和海外侨胞等提供法律咨询服务。","目标3：做好国际义人何凤山、华侨教育家张国基两块重要侨牌建设，增进海外侨胞对中华文化的了解和认同；推动中华文化走出去，增强中华文化在世界上的影响力；弘扬中华优秀传统文化，讲好中国故事，传播好中国声音。扩大侨联基层组织覆盖面，建设为侨服务工作体系，建好“侨胞","侨胞之家建设","3个","华侨文化交流基地","1个","法律顾问","1个",null,null,"引导侨眷侨胞参与经济建设","为地方经济建设贡献力量","传播中华文化，讲好中国故事","促进文化交流做了贡献","聘请法律顾问","为侨胞留学生提供法律咨询服务","对本单位的工作开展情况进行客观评价","满意度100%"]

{"sheet":"项目支出预算绩效目标表","index":12,"n_rows":9,"n_cols":31,"rows_kept":9,"merged":[[0,0,0,30],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,2,5],[2,6,5,6],[2,7,2,12],[2,13,5,13],[2,14,2,29],[2,30,5,30],[3,4,5,4],[3,5,5,5],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,14,3,21],[3,22,3,29],[4,14,4,15],[4,16,4,17],[4,18,4,19],[4,20,4,21],[4,22,4,23],[4,24,4,25],[4,26,4,27],[4,28,4,29]],"flags":["formulas_cached_only"]}
["2021年部门项目支出预算绩效目标表"]
["单位名称：市侨联",{"$nulls":29},"单位：万元"]
["主管部门名称","项目实施单位名称","项目名称","项目负责人","项目起止时间",null,"项目概况","项目申报金额",{"$nulls":5},"年度绩效目标","年度绩效指标",{"$nulls":15},"其他需说明的问题"]
[{"$nulls":4},"开始时间","结束时间",null,"总计","公共财政预算拨款","纳入预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入","其他资金",null,"产出指标",{"$nulls":7},"效益指标"]
[{"$nulls":14},"绩效指标1",null,"绩效指标2",null,"绩效指标3",null,"绩效指标4",null,"绩效指标5",null,"绩效指标6",null,"绩效指标7",null,"绩效指标8"]
[{"$nulls":14},"指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值"]
["*","*","*","*","*","*","*",1,2,3,4,5,6,"*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$nulls":30},"本单位预算无50万以上项目支出，此报为空"]
["本单位预算无50万以上项目支出，此报为空",{"$nulls":6},"本单位预算无50万以上项目支出，此报为空"]

{"sheet":"专项支出预算绩效目标表","index":13,"n_rows":9,"n_cols":32,"rows_kept":9,"merged":[[0,0,0,31],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,5,4],[2,5,2,6],[2,7,5,7],[2,8,2,13],[2,14,5,14],[2,15,2,30],[2,31,5,31],[3,5,5,5],[3,6,5,6],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,15,3,22],[3,23,3,30],[4,15,4,16],[4,17,4,18],[4,19,4,20],[4,21,4,22],[4,23,4,24],[4,25,4,26],[4,27,4,28],[4,29,4,30]],"flags":["formulas_cached_only"]}
["2021年部门专项支出预算绩效目标表"]
["单位名称：市侨联",{"$nulls":30},"单位：万元"]
["单位名称","主管部门名称","项目实施单位名称","项目名称","项目负责人","项目起止时间",null,"项目概况","项目申报金额",{"$nulls":5},"年度绩效目标","年度绩效指标",{"$nulls":15},"其他需说明问题"]
[{"$nulls":5},"开始时间","结束时间",null,"合计","公共财政预算拨款","纳入预算管理的非税收入","政府性基金预算拨款","纳入专户管理的非税收入","其他资金",null,"产出指标",{"$nulls":7},"效益指标"]
[{"$nulls":15},"绩效指标1",null,"绩效指标2",null,"绩效指标3",null,"绩效指标4",null,"绩效指标5",null,"绩效指标6",null,"绩效指标7",null,"绩效指标8"]
[{"$nulls":15},"指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值"]
["*","*","*","*","*","*","*","*",1,2,3,4,5,6,"*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[]
["本表无数据"]