{"text_format":"3","workbook":"xlsx","n_sheets":32,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表(分类)","支出分类（政府预算）","基本-工资福利","基本-工资福利（政府预算）","基本-商品和服务支出","基本-商品和服务支出（政府预算）","基本-个人家庭","基本-个人家庭（政府预算）","财政拨款收支总表的","一般预算支出表的","一般预算基本支出表","一般-工资福利","一般-工资福利（政府预算）","一般-商品和服务支出","一般-商品和服务支出（政府预算）","一般-个人家庭","一般-个人家庭（政府预算）","基金","基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","专项","三公","绩效目标整体申报","项目绩效目标申报表","5-政府采购预算表","绩效目标-附表"],"not_rendered":{"defined_names":62},"read":"whole","date_system":"1900"}

{"sheet":"部门收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2019年部门预算收支总表"]
["填报单位：交通局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":27687953.43,"d":"27,687,953.43"},"基本支出",{"v":17069448.59,"d":"17,069,448.59"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":18687953.43,"d":"18,687,953.43"},"  301、工资福利支出",{"v":14881808.59,"d":"14,881,808.59"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":9000000,"d":"9,000,000.00"},"  302、商品和服务支出",{"v":2179600,"d":"2,179,600.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":8040,"d":"8,040.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":13730000,"d":"13,730,000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":4480000,"d":"4,480,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":200000,"d":"200,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":2297975.96,"d":"2,297,975.96"}]
["其他收入",{"v":3111495.16,"d":"3,111,495.16"},"  309、资本性支出（基本建设）",{"v":9050000,"d":"9,050,000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":27634642.95,"d":"27,634,642.95"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":866829.68,"d":"866,829.68"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":30799448.59,"d":"30,799,448.59"},"本年支出合计",{"v":30799448.59,"d":"30,799,448.59"},"本年支出合计",{"v":30799448.59,"d":"30,799,448.59"}]

{"sheet":"部门收入总表","index":1,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[]
["部门收入总体情况表"]
["单位名称：交通局",{"$nulls":9},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",30799448.59,18687953.43,{"v":9000000,"d":"9000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3111495.16,{"v":0,"d":"0.00"}]
[null,null,30799448.59,18687953.43,{"v":9000000,"d":"9000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3111495.16,{"v":0,"d":"0.00"}]
["603004","经建股",{"v":1085801.6,"d":"1085801.60"},883602.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},202199.32,{"v":0,"d":"0.00"}]
["603008","经建股",238069.08,158238.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},79830.96,{"v":0,"d":"0.00"}]
["603005","经建股",6012450.28,2877441.72,{"v":2780000,"d":"2780000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},355008.56,{"v":0,"d":"0.00"}]
["603007","经建股",328125.76,233308.44,{"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"},94817.32,{"v":0,"d":"0.00"}]
["603002","经建股",2294701.28,{"v":1323376.4,"d":"1323376.40"},{"v":720000,"d":"720000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},251324.88,{"v":0,"d":"0.00"}]
["603001","经建股",19672875.23,12627561.79,{"v":5500000,"d":"5500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1545313.44,{"v":0,"d":"0.00"}]
["603006","经建股",1167425.36,584424.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},583000.68,{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":45,"n_cols":11,"rows_kept":45,"merged":[[1,0,1,10],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[]
["部门支出总体情况表"]
["单位名称交通局",{"$nulls":9},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",{"v":30799448.59,"d":"30,799,448.59"},{"v":18687953.43,"d":"18,687,953.43"},{"v":9000000,"d":"9,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3111495.16,"d":"3,111,495.16"}]
[208,{"$nulls":3},{"v":2297975.96,"d":"2,297,975.96"},{"v":1839819.8,"d":"1,839,819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":458156.16,"d":"458,156.16"}]
[208,5,null,null,{"v":2297975.96,"d":"2,297,975.96"},{"v":1839819.8,"d":"1,839,819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":458156.16,"d":"458,156.16"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":774067.2,"d":"774,067.20"},{"v":733428,"d":"733,428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40639.2,"d":"40,639.20"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":297000,"d":"297,000.00"},{"v":278796,"d":"278,796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18204,"d":"18,204.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":138698.4,"d":"138,698.40"},{"v":119954.4,"d":"119,954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18744,"d":"18,744.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":41721.6,"d":"41,721.60"},{"v":31622.4,"d":"31,622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10099.2,"d":"10,099.20"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":120415.2,"d":"120,415.20"},{"v":52051.2,"d":"52,051.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68364,"d":"68,364.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":30048,"d":"30,048.00"},{"v":21480,"d":"21,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8568,"d":"8,568.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":765123.8,"d":"765,123.80"},{"v":602487.8,"d":"602,487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162636,"d":"162,636.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":65054.4,"d":"65,054.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65054.4,"d":"65,054.40"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":16255.68,"d":"16,255.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16255.68,"d":"16,255.68"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":7497.6,"d":"7,497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7497.6,"d":"7,497.60"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":7281.6,"d":"7,281.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7281.6,"d":"7,281.60"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":4039.68,"d":"4,039.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4039.68,"d":"4,039.68"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":27345.6,"d":"27,345.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27345.6,"d":"27,345.60"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":3427.2,"d":"3,427.20"},{"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":3427.2,"d":"3,427.20"}]
[214,{"$nulls":3},{"v":27634642.95,"d":"27,634,642.95"},{"v":16501576.91,"d":"16,501,576.91"},{"v":8610628.8,"d":"8,610,628.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2522437.24,"d":"2,522,437.24"}]
[214,1,null,null,{"v":27634642.95,"d":"27,634,642.95"},{"v":16501576.91,"d":"16,501,576.91"},{"v":8610628.8,"d":"8,610,628.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2522437.24,"d":"2,522,437.24"}]
[214,1,1,"行政运行（公路水路运输）",{"v":5006647.51,"d":"5,006,647.51"},{"v":2254078.87,"d":"2,254,078.87"},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1252568.64,"d":"1,252,568.64"}]
[214,1,1,"行政运行（公路水路运输）",{"v":1871619.68,"d":"1,871,619.68"},{"v":1029062,"d":"1,029,062.00"},{"v":624000,"d":"624,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":218557.68,"d":"218,557.68"}]
[214,1,1,"行政运行（公路水路运输）",{"v":4912500.52,"d":"4,912,500.52"},{"v":2144013.72,"d":"2,144,013.72"},{"v":2486628.8,"d":"2,486,628.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":281858,"d":"281,858.00"}]
[214,1,2,"一般行政管理事务（公路水路运输）",{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,4,"公路新建",{"v":3400000,"d":"3,400,000.00"},{"v":3400000,"d":"3,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,6,"公路养护（公路水路运输）",{"v":971498.48,"d":"971,498.48"},{"v":511553,"d":"511,553.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":459945.48,"d":"459,945.48"}]
[214,1,6,"公路养护（公路水路运输）",{"v":884126.24,"d":"884,126.24"},{"v":715666.12,"d":"715,666.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":168460.12,"d":"168,460.12"}]
[214,1,6,"公路养护（公路水路运输）",{"v":5650000,"d":"5,650,000.00"},{"v":5650000,"d":"5,650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,10,"公路和运输安全",{"v":192574.68,"d":"192,574.68"},{"v":128166.12,"d":"128,166.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64408.56,"d":"64,408.56"}]
[214,1,10,"公路和运输安全",{"v":280000,"d":"280,000.00"},{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,22,"港口设施（公路水路运输）",{"v":265675.84,"d":"265,675.84"},{"v":189037.08,"d":"189,037.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76638.76,"d":"76,638.76"}]
[214,1,99,"其他公路水路运输支出",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":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,{"$nulls":3},{"v":866829.68,"d":"866,829.68"},{"v":346556.72,"d":"346,556.72"},{"v":389371.2,"d":"389,371.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130901.76,"d":"130,901.76"}]
[221,2,null,null,{"v":866829.68,"d":"866,829.68"},{"v":346556.72,"d":"346,556.72"},{"v":389371.2,"d":"389,371.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130901.76,"d":"130,901.76"}]
[221,2,1,"住房公积金",{"v":309626.88,"d":"309,626.88"},{"v":0,"d":"0.00"},{"v":293371.2,"d":"293,371.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16255.68,"d":"16,255.68"}]
[221,2,1,"住房公积金",{"v":55479.36,"d":"55,479.36"},{"v":47981.76,"d":"47,981.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7497.6,"d":"7,497.60"}]
[221,2,1,"住房公积金",{"v":16688.64,"d":"16,688.64"},{"v":12648.96,"d":"12,648.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4039.68,"d":"4,039.68"}]
[221,2,1,"住房公积金",{"v":118800,"d":"118,800.00"},{"v":15518.4,"d":"15,518.40"},{"v":96000,"d":"96,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7281.6,"d":"7,281.60"}]
[221,2,1,"住房公积金",{"v":306049.52,"d":"306,049.52"},{"v":240995.12,"d":"240,995.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65054.4,"d":"65,054.40"}]
[221,2,1,"住房公积金",{"v":48166.08,"d":"48,166.08"},{"v":20820.48,"d":"20,820.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27345.6,"d":"27,345.60"}]
[221,2,1,"住房公积金",{"v":12019.2,"d":"12,019.20"},{"v":8592,"d":"8,592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3427.2,"d":"3,427.20"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":46,"n_cols":18,"rows_kept":46,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]]}
[]
["部门支出总表分类"]
["单位名称：交通局",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",30799448.59,17069448.59,14881808.59,{"v":2179600,"d":"2179600.00"},{"v":8040,"d":"8040.00"},{"v":13730000,"d":"13730000.00"},{"v":4480000,"d":"4480000.00"},{"v":200000,"d":"200000.00"},{"v":9050000,"d":"9050000.00"},{"v":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",{"$nulls":3},2297975.96,2297975.96,2297975.96,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,2297975.96,2297975.96,2297975.96,{"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"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":774067.2,"d":"774067.20"},{"v":774067.2,"d":"774067.20"},{"v":774067.2,"d":"774067.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":41721.6,"d":"41721.60"},{"v":41721.6,"d":"41721.60"},{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":138698.4,"d":"138698.40"},{"v":138698.4,"d":"138698.40"},{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":297000,"d":"297000.00"},{"v":297000,"d":"297000.00"},{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":120415.2,"d":"120415.20"},{"v":120415.2,"d":"120415.20"},{"v":120415.2,"d":"120415.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":30048,"d":"30048.00"},{"v":30048,"d":"30048.00"},{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":765123.8,"d":"765123.80"},{"v":765123.8,"d":"765123.80"},{"v":765123.8,"d":"765123.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":7497.6,"d":"7497.60"},{"v":7497.6,"d":"7497.60"},{"v":7497.6,"d":"7497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",16255.68,16255.68,16255.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":65054.4,"d":"65054.40"},{"v":65054.4,"d":"65054.40"},{"v":65054.4,"d":"65054.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":3427.2,"d":"3427.20"},{"v":3427.2,"d":"3427.20"},{"v":3427.2,"d":"3427.20"},{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",4039.68,4039.68,4039.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":27345.6,"d":"27345.60"},{"v":27345.6,"d":"27345.60"},{"v":27345.6,"d":"27345.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":7281.6,"d":"7281.60"},{"v":7281.6,"d":"7281.60"},{"v":7281.6,"d":"7281.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},27634642.95,13904642.95,11717002.95,{"v":2179600,"d":"2179600.00"},{"v":8040,"d":"8040.00"},{"v":13730000,"d":"13730000.00"},{"v":4480000,"d":"4480000.00"},{"v":200000,"d":"200000.00"},{"v":9050000,"d":"9050000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,27634642.95,13904642.95,11717002.95,{"v":2179600,"d":"2179600.00"},{"v":8040,"d":"8040.00"},{"v":13730000,"d":"13730000.00"},{"v":4480000,"d":"4480000.00"},{"v":200000,"d":"200000.00"},{"v":9050000,"d":"9050000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",5006647.51,5006647.51,4136007.51,{"v":862600,"d":"862600.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",1871619.68,1871619.68,1605619.68,{"v":266000,"d":"266000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",4912500.52,4912500.52,4185500.52,{"v":727000,"d":"727000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","02","一般行政管理事务（公路水路运输）",{"v":4000000,"d":"4000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4000000.00"},{"v":4000000,"d":"4000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","04","公路新建",{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",971498.48,771498.48,651498.48,{"v":120000,"d":"120000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",884126.24,884126.24,750126.24,{"v":134000,"d":"134000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",192574.68,192574.68,162574.68,{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",265675.84,265675.84,225675.84,{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","99","其他公路水路运输支出",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},866829.68,866829.68,866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,866829.68,866829.68,866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",309626.88,309626.88,309626.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":12019.2,"d":"12019.20"},{"v":12019.2,"d":"12019.20"},{"v":12019.2,"d":"12019.20"},{"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"}]
["  221","  02","01","住房公积金",306049.52,306049.52,306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":118800,"d":"118800.00"},{"v":118800,"d":"118800.00"},{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",16688.64,16688.64,16688.64,{"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","  02","01","住房公积金",48166.08,48166.08,48166.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",55479.36,55479.36,55479.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"支出分类（政府预算）","index":4,"n_rows":46,"n_cols":20,"rows_kept":46,"merged":[[1,0,1,19],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：交通局",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",30799448.59,5272235.23,{"v":5142600,"d":"5142600.00"},{"v":0,"d":"0.00"},{"v":9050000,"d":"9050000.00"},11126573.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208040,"d":"208040.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},2297975.96,{"v":830178.2,"d":"830178.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1467797.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","05",null,null,2297975.96,{"v":830178.2,"d":"830178.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1467797.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":765123.8,"d":"765123.80"},{"v":765123.8,"d":"765123.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":774067.2,"d":"774067.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":774067.2,"d":"774067.20"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":120415.2,"d":"120415.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120415.2,"d":"120415.20"},{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":65054.4,"d":"65054.40"},{"v":65054.4,"d":"65054.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":7281.6,"d":"7281.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7281.6,"d":"7281.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":7497.6,"d":"7497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7497.6,"d":"7497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",16255.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16255.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":27345.6,"d":"27345.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27345.6,"d":"27345.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",4039.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4039.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","06","机关事业单位职业年金缴费支出",{"v":3427.2,"d":"3427.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3427.2,"d":"3427.20"},{"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"}]
["214",{"$nulls":3},27634642.95,4136007.51,{"v":5142600,"d":"5142600.00"},{"v":0,"d":"0.00"},{"v":9050000,"d":"9050000.00"},9097995.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208040,"d":"208040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","01",null,null,27634642.95,4136007.51,{"v":5142600,"d":"5142600.00"},{"v":0,"d":"0.00"},{"v":9050000,"d":"9050000.00"},9097995.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208040,"d":"208040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","01","行政运行（公路水路运输）",5006647.51,4136007.51,{"v":862600,"d":"862600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","01","行政运行（公路水路运输）",1871619.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1871619.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","01","行政运行（公路水路运输）",4912500.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4912500.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","02","一般行政管理事务（公路水路运输）",{"v":4000000,"d":"4000000.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","04","公路新建",{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","06","公路养护（公路水路运输）",{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","06","公路养护（公路水路运输）",884126.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},884126.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","06","公路养护（公路水路运输）",971498.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},971498.48,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","10","公路和运输安全",{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","10","公路和运输安全",192574.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},192574.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","22","港口设施（公路水路运输）",265675.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},265675.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","99","其他公路水路运输支出",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},866829.68,306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},560780.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","02",null,null,866829.68,306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},560780.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",306049.52,306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",55479.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55479.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",309626.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},309626.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",48166.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48166.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",16688.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16688.64,{"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"}]
["    221","  02","01","住房公积金",{"v":12019.2,"d":"12019.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12019.2,"d":"12019.20"},{"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"}]

{"sheet":"基本-工资福利","index":5,"n_rows":40,"n_cols":21,"rows_kept":40,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：交通局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",14881808.59,{"v":10835371,"d":"10835371.00"},{"v":6281040,"d":"6281040.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":3982332,"d":"3982332.00"},4046437.59,758475.97,{"v":0,"d":"0.00"},123155.98,{"v":2167074.2,"d":"2167074.20"},130901.76,866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",2297975.96,{"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"},2297975.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2167074.2,"d":"2167074.20"},130901.76,{"v":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","05",null,"  机关事业单位基本养老保险缴费支出",2297975.96,{"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"},2297975.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2167074.2,"d":"2167074.20"},130901.76,{"v":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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":774067.2,"d":"774067.20"},{"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":774067.2,"d":"774067.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":774067.2,"d":"774067.20"},{"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"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"},{"v":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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"},{"v":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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":765123.8,"d":"765123.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":765123.8,"d":"765123.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":765123.8,"d":"765123.80"},{"v":0,"d":"0.00"},{"v":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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":120415.2,"d":"120415.20"},{"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":120415.2,"d":"120415.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120415.2,"d":"120415.20"},{"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"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",{"v":27345.6,"d":"27345.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27345.6,"d":"27345.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27345.6,"d":"27345.60"},{"v":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","  05","06","    机关事业单位职业年金缴费支出",{"v":7497.6,"d":"7497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7497.6,"d":"7497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7497.6,"d":"7497.60"},{"v":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","  05","06","    机关事业单位职业年金缴费支出",16255.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16255.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16255.68,{"v":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","  05","06","    机关事业单位职业年金缴费支出",4039.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4039.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4039.68,{"v":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","  05","06","    机关事业单位职业年金缴费支出",{"v":7281.6,"d":"7281.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7281.6,"d":"7281.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7281.6,"d":"7281.60"},{"v":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","  05","06","    机关事业单位职业年金缴费支出",{"v":3427.2,"d":"3427.20"},{"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":3427.2,"d":"3427.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3427.2,"d":"3427.20"},{"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"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",{"v":65054.4,"d":"65054.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65054.4,"d":"65054.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65054.4,"d":"65054.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"行政运行（公路水路运输）",11717002.95,{"v":10835371,"d":"10835371.00"},{"v":6281040,"d":"6281040.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":3982332,"d":"3982332.00"},881631.95,758475.97,{"v":0,"d":"0.00"},123155.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","01",null,"  行政运行（公路水路运输）",11717002.95,{"v":10835371,"d":"10835371.00"},{"v":6281040,"d":"6281040.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":3982332,"d":"3982332.00"},881631.95,758475.97,{"v":0,"d":"0.00"},123155.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","01","    行政运行（公路水路运输）",4136007.51,{"v":3825619,"d":"3825619.00"},{"v":2223288,"d":"2223288.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":1030332,"d":"1030332.00"},310388.51,267793.33,{"v":0,"d":"0.00"},42595.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","01","    行政运行（公路水路运输）",4185500.52,{"v":3870336,"d":"3870336.00"},{"v":2251860,"d":"2251860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1618476,"d":"1618476.00"},315164.52,270923.52,{"v":0,"d":"0.00"},{"v":44241,"d":"44241.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","01","    行政运行（公路水路运输）",1605619.68,{"v":1485000,"d":"1485000.00"},{"v":886320,"d":"886320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":598680,"d":"598680.00"},120619.68,{"v":103950,"d":"103950.00"},{"v":0,"d":"0.00"},16669.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","06","    公路养护（公路水路运输）",651498.48,{"v":602076,"d":"602076.00"},{"v":329196,"d":"329196.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":272880,"d":"272880.00"},49422.48,42145.32,{"v":0,"d":"0.00"},7277.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","06","    公路养护（公路水路运输）",750126.24,{"v":693492,"d":"693492.00"},{"v":391008,"d":"391008.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":302484,"d":"302484.00"},56634.24,48544.44,{"v":0,"d":"0.00"},{"v":8089.8,"d":"8089.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","10","    公路和运输安全",162574.68,{"v":150240,"d":"150240.00"},{"v":82476,"d":"82476.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67764,"d":"67764.00"},12334.68,{"v":10516.8,"d":"10516.80"},{"v":0,"d":"0.00"},1817.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","22","    港口设施（公路水路运输）",225675.84,{"v":208608,"d":"208608.00"},{"v":116892,"d":"116892.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91716,"d":"91716.00"},17067.84,14602.56,{"v":0,"d":"0.00"},2465.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"住房公积金",866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房公积金",866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},866829.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",55479.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55479.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55479.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",16688.64,{"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"},16688.64,{"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"},16688.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",309626.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},309626.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},309626.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",{"v":12019.2,"d":"12019.20"},{"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":12019.2,"d":"12019.20"},{"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":12019.2,"d":"12019.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",48166.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48166.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48166.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":40,"n_cols":13,"rows_kept":40,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：交通局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",14881808.59,5272235.23,{"v":3825619,"d":"3825619.00"},1140566.71,306049.52,{"v":0,"d":"0.00"},9609573.36,9609573.36,{"v":0,"d":"0.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",2297975.96,{"v":830178.2,"d":"830178.20"},{"v":0,"d":"0.00"},{"v":830178.2,"d":"830178.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1467797.76,1467797.76,{"v":0,"d":"0.00"}]
["  208",null,null,5,2297975.96,{"v":830178.2,"d":"830178.20"},{"v":0,"d":"0.00"},{"v":830178.2,"d":"830178.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1467797.76,1467797.76,{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":765123.8,"d":"765123.80"},{"v":765123.8,"d":"765123.80"},{"v":0,"d":"0.00"},{"v":765123.8,"d":"765123.80"},{"v":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","05","05","    机关事业单位基本养老保险缴费支出",{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":297000,"d":"297000.00"},{"v":297000,"d":"297000.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138698.4,"d":"138698.40"},{"v":138698.4,"d":"138698.40"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":774067.2,"d":"774067.20"},{"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":774067.2,"d":"774067.20"},{"v":774067.2,"d":"774067.20"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":120415.2,"d":"120415.20"},{"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":120415.2,"d":"120415.20"},{"v":120415.2,"d":"120415.20"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41721.6,"d":"41721.60"},{"v":41721.6,"d":"41721.60"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30048,"d":"30048.00"},{"v":30048,"d":"30048.00"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":65054.4,"d":"65054.40"},{"v":65054.4,"d":"65054.40"},{"v":0,"d":"0.00"},{"v":65054.4,"d":"65054.40"},{"v":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","05","06","    机关事业单位职业年金缴费支出",{"v":7281.6,"d":"7281.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7281.6,"d":"7281.60"},{"v":7281.6,"d":"7281.60"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":7497.6,"d":"7497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7497.6,"d":"7497.60"},{"v":7497.6,"d":"7497.60"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",16255.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16255.68,16255.68,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":27345.6,"d":"27345.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27345.6,"d":"27345.60"},{"v":27345.6,"d":"27345.60"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",4039.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4039.68,4039.68,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":3427.2,"d":"3427.20"},{"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":3427.2,"d":"3427.20"},{"v":3427.2,"d":"3427.20"},{"v":0,"d":"0.00"}]
["214",null,null,"行政运行（公路水路运输）",11717002.95,4136007.51,{"v":3825619,"d":"3825619.00"},310388.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7580995.44,7580995.44,{"v":0,"d":"0.00"}]
["  214",null,null,1,11717002.95,4136007.51,{"v":3825619,"d":"3825619.00"},310388.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7580995.44,7580995.44,{"v":0,"d":"0.00"}]
["    214","01","01","    行政运行（公路水路运输）",4136007.51,4136007.51,{"v":3825619,"d":"3825619.00"},310388.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","01","01","    行政运行（公路水路运输）",1605619.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1605619.68,1605619.68,{"v":0,"d":"0.00"}]
["    214","01","01","    行政运行（公路水路运输）",4185500.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4185500.52,4185500.52,{"v":0,"d":"0.00"}]
["    214","01","06","    公路养护（公路水路运输）",750126.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},750126.24,750126.24,{"v":0,"d":"0.00"}]
["    214","01","06","    公路养护（公路水路运输）",651498.48,{"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"},651498.48,651498.48,{"v":0,"d":"0.00"}]
["    214","01","10","    公路和运输安全",162574.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},162574.68,162574.68,{"v":0,"d":"0.00"}]
["    214","01","22","    港口设施（公路水路运输）",225675.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},225675.84,225675.84,{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",866829.68,306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306049.52,{"v":0,"d":"0.00"},560780.16,560780.16,{"v":0,"d":"0.00"}]
["  221",null,null,2,866829.68,306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306049.52,{"v":0,"d":"0.00"},560780.16,560780.16,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",306049.52,306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306049.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118800,"d":"118800.00"},{"v":118800,"d":"118800.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",55479.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55479.36,55479.36,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",309626.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},309626.88,309626.88,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",48166.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48166.08,48166.08,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",16688.64,{"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"},16688.64,16688.64,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":12019.2,"d":"12019.20"},{"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":12019.2,"d":"12019.20"},{"v":12019.2,"d":"12019.20"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":15,"n_cols":32,"rows_kept":15,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：交通局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":2179600,"d":"2,179,600.00"},{"v":226500,"d":"226,500.00"},{"v":115200,"d":"115,200.00"},{"v":26400,"d":"26,400.00"},{"v":125500,"d":"125,500.00"},{"v":18500,"d":"18,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56500,"d":"56,500.00"},{"v":86500,"d":"86,500.00"},{"v":0,"d":"0.00"},{"v":47500,"d":"47,500.00"},{"v":38500,"d":"38,500.00"},{"v":325800,"d":"325,800.00"},{"v":0,"d":"0.00"},{"v":319078,"d":"319,078.00"},{"v":0,"d":"0.00"},{"v":415000,"d":"415,000.00"},{"v":205422,"d":"205,422.00"},{"v":62000,"d":"62,000.00"},{"v":15000,"d":"15,000.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96000,"d":"96,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},{"v":2179600,"d":"2,179,600.00"},{"v":226500,"d":"226,500.00"},{"v":115200,"d":"115,200.00"},{"v":26400,"d":"26,400.00"},{"v":125500,"d":"125,500.00"},{"v":18500,"d":"18,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56500,"d":"56,500.00"},{"v":86500,"d":"86,500.00"},{"v":0,"d":"0.00"},{"v":47500,"d":"47,500.00"},{"v":38500,"d":"38,500.00"},{"v":325800,"d":"325,800.00"},{"v":0,"d":"0.00"},{"v":319078,"d":"319,078.00"},{"v":0,"d":"0.00"},{"v":415000,"d":"415,000.00"},{"v":205422,"d":"205,422.00"},{"v":62000,"d":"62,000.00"},{"v":15000,"d":"15,000.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96000,"d":"96,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":2179600,"d":"2,179,600.00"},{"v":226500,"d":"226,500.00"},{"v":115200,"d":"115,200.00"},{"v":26400,"d":"26,400.00"},{"v":125500,"d":"125,500.00"},{"v":18500,"d":"18,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56500,"d":"56,500.00"},{"v":86500,"d":"86,500.00"},{"v":0,"d":"0.00"},{"v":47500,"d":"47,500.00"},{"v":38500,"d":"38,500.00"},{"v":325800,"d":"325,800.00"},{"v":0,"d":"0.00"},{"v":319078,"d":"319,078.00"},{"v":0,"d":"0.00"},{"v":415000,"d":"415,000.00"},{"v":205422,"d":"205,422.00"},{"v":62000,"d":"62,000.00"},{"v":15000,"d":"15,000.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96000,"d":"96,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":862600,"d":"862,600.00"},{"v":100000,"d":"100,000.00"},{"v":72000,"d":"72,000.00"},{"v":9000,"d":"9,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":52000,"d":"52,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":15000,"d":"15,000.00"},{"v":190000,"d":"190,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":199600,"d":"199,600.00"},{"v":25000,"d":"25,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":266000,"d":"266,000.00"},{"v":15000,"d":"15,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":20000,"d":"20,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":43000,"d":"43,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":727000,"d":"727,000.00"},{"v":25000,"d":"25,000.00"},{"v":14000,"d":"14,000.00"},{"v":5000,"d":"5,000.00"},{"v":20000,"d":"20,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":325000,"d":"325,000.00"},{"v":0,"d":"0.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46000,"d":"46,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":134000,"d":"134,000.00"},{"v":40000,"d":"40,000.00"},{"v":10000,"d":"10,000.00"},{"v":3000,"d":"3,000.00"},{"v":13000,"d":"13,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":13200,"d":"13,200.00"},{"v":0,"d":"0.00"},{"v":16800,"d":"16,800.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":120000,"d":"120,000.00"},{"v":22000,"d":"22,000.00"},{"v":8700,"d":"8,700.00"},{"v":3500,"d":"3,500.00"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5,500.00"},{"v":3000,"d":"3,000.00"},{"v":9800,"d":"9,800.00"},{"v":0,"d":"0.00"},{"v":27500,"d":"27,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":30000,"d":"30,000.00"},{"v":10500,"d":"10,500.00"},{"v":1500,"d":"1,500.00"},{"v":300,"d":"300.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",{"v":40000,"d":"40,000.00"},{"v":14000,"d":"14,000.00"},{"v":4000,"d":"4,000.00"},{"v":600,"d":"600.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10800,"d":"10,800.00"},{"v":0,"d":"0.00"},{"v":1778,"d":"1,778.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5822,"d":"5,822.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"基本-商品和服务支出（政府预算）","index":8,"n_rows":15,"n_cols":19,"rows_kept":15,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：交通局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":2179600,"d":"2179600.00"},{"v":862600,"d":"862600.00"},{"v":540600,"d":"540600.00"},{"v":25000,"d":"25000.00"},{"v":15000,"d":"15000.00"},{"v":15000,"d":"15000.00"},{"v":190000,"d":"190000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52000.00"},{"v":25000,"d":"25000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1317000,"d":"1317000.00"},{"v":1317000,"d":"1317000.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},{"v":2179600,"d":"2179600.00"},{"v":862600,"d":"862600.00"},{"v":540600,"d":"540600.00"},{"v":25000,"d":"25000.00"},{"v":15000,"d":"15000.00"},{"v":15000,"d":"15000.00"},{"v":190000,"d":"190000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52000.00"},{"v":25000,"d":"25000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1317000,"d":"1317000.00"},{"v":1317000,"d":"1317000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":2179600,"d":"2179600.00"},{"v":862600,"d":"862600.00"},{"v":540600,"d":"540600.00"},{"v":25000,"d":"25000.00"},{"v":15000,"d":"15000.00"},{"v":15000,"d":"15000.00"},{"v":190000,"d":"190000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52000.00"},{"v":25000,"d":"25000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1317000,"d":"1317000.00"},{"v":1317000,"d":"1317000.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":266000,"d":"266000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":266000,"d":"266000.00"},{"v":266000,"d":"266000.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":862600,"d":"862600.00"},{"v":862600,"d":"862600.00"},{"v":540600,"d":"540600.00"},{"v":25000,"d":"25000.00"},{"v":15000,"d":"15000.00"},{"v":15000,"d":"15000.00"},{"v":190000,"d":"190000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52000.00"},{"v":25000,"d":"25000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":727000,"d":"727000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":727000,"d":"727000.00"},{"v":727000,"d":"727000.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":120000,"d":"120000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120000.00"},{"v":120000,"d":"120000.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":134000,"d":"134000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":134000,"d":"134000.00"},{"v":134000,"d":"134000.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：交通局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[{"v":214,"d":"214.00"},{"$nulls":3},{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[null,{"v":1,"d":"1.00"},null,null,{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[null,null,{"v":1,"d":"1.00"},null,{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[{"v":214,"d":"214.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"行政运行（公路水路运输）",{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":8040,"d":"￥8,040.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":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":"基本-个人家庭（政府预算）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[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]]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称交通局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]]}
["2019年部门预算收支总表"]
["填报单位：交通局",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）",{"v":27687953.43,"d":"27,687,953.43"},"201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":18687953.43,"d":"18,687,953.43"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":9000000,"d":"9,000,000.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":2297975.96,"d":"2,297,975.96"},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"}]
["其他收入",{"v":3111495.16,"d":"3,111,495.16"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":27634642.95,"d":"27,634,642.95"},25112205.71,{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、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,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、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,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":866829.68,"d":"866,829.68"},735927.92,{"v":0,"d":"0.00"}]
[null,null,"222、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,"223、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,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":30799448.59,"d":"30,799,448.59"},"本年支出合计",{"v":30799448.59,"d":"30,799,448.59"},27687953.43,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":39,"n_cols":19,"rows_kept":39,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]]}
[]
["一般公共预算支出情况表"]
["单位名称交通局",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":27687953.43,"d":"27,687,953.43"},{"v":13957953.43,"d":"13,957,953.43"},{"v":12521313.43,"d":"12,521,313.43"},{"v":1428600,"d":"1,428,600.00"},{"v":8040,"d":"8,040.00"},{"v":13730000,"d":"13,730,000.00"},{"v":4480000,"d":"4,480,000.00"},{"v":200000,"d":"200,000.00"},{"v":9050000,"d":"9,050,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":25112205.71,"d":"25,112,205.71"},{"v":11382205.71,"d":"11,382,205.71"},{"v":9945565.71,"d":"9,945,565.71"},{"v":1428600,"d":"1,428,600.00"},{"v":8040,"d":"8,040.00"},{"v":13730000,"d":"13,730,000.00"},{"v":4480000,"d":"4,480,000.00"},{"v":200000,"d":"200,000.00"},{"v":9050000,"d":"9,050,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},{"v":25112205.71,"d":"25,112,205.71"},{"v":11382205.71,"d":"11,382,205.71"},{"v":9945565.71,"d":"9,945,565.71"},{"v":1428600,"d":"1,428,600.00"},{"v":8040,"d":"8,040.00"},{"v":13730000,"d":"13,730,000.00"},{"v":4480000,"d":"4,480,000.00"},{"v":200000,"d":"200,000.00"},{"v":9050000,"d":"9,050,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":3754078.87,"d":"3,754,078.87"},{"v":3754078.87,"d":"3,754,078.87"},{"v":3255438.87,"d":"3,255,438.87"},{"v":490600,"d":"490,600.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":4630642.52,"d":"4,630,642.52"},{"v":4630642.52,"d":"4,630,642.52"},{"v":3965642.52,"d":"3,965,642.52"},{"v":665000,"d":"665,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":1653062,"d":"1,653,062.00"},{"v":1653062,"d":"1,653,062.00"},{"v":1507062,"d":"1,507,062.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","02","一般行政管理事务（公路水路运输）",{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","04","公路新建",{"v":3400000,"d":"3,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":511553,"d":"511,553.00"},{"v":311553,"d":"311,553.00"},{"v":281553,"d":"281,553.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":5650000,"d":"5,650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5,650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5,650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":715666.12,"d":"715,666.12"},{"v":715666.12,"d":"715,666.12"},{"v":648666.12,"d":"648,666.12"},{"v":67000,"d":"67,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280,000.00"},{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":128166.12,"d":"128,166.12"},{"v":128166.12,"d":"128,166.12"},{"v":116166.12,"d":"116,166.12"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",{"v":189037.08,"d":"189,037.08"},{"v":189037.08,"d":"189,037.08"},{"v":171037.08,"d":"171,037.08"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","99","其他公路水路运输支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":240995.12,"d":"240,995.12"},{"v":240995.12,"d":"240,995.12"},{"v":240995.12,"d":"240,995.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":20820.48,"d":"20,820.48"},{"v":20820.48,"d":"20,820.48"},{"v":20820.48,"d":"20,820.48"},{"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"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":293371.2,"d":"293,371.20"},{"v":293371.2,"d":"293,371.20"},{"v":293371.2,"d":"293,371.20"},{"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"}]
["  221","  02","01","住房公积金",{"v":8592,"d":"8,592.00"},{"v":8592,"d":"8,592.00"},{"v":8592,"d":"8,592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":111518.4,"d":"111,518.40"},{"v":111518.4,"d":"111,518.40"},{"v":111518.4,"d":"111,518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":47981.76,"d":"47,981.76"},{"v":47981.76,"d":"47,981.76"},{"v":47981.76,"d":"47,981.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":12648.96,"d":"12,648.96"},{"v":12648.96,"d":"12,648.96"},{"v":12648.96,"d":"12,648.96"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":21480,"d":"21,480.00"},{"v":21480,"d":"21,480.00"},{"v":21480,"d":"21,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":602487.8,"d":"602,487.80"},{"v":602487.8,"d":"602,487.80"},{"v":602487.8,"d":"602,487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":733428,"d":"733,428.00"},{"v":733428,"d":"733,428.00"},{"v":733428,"d":"733,428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":278796,"d":"278,796.00"},{"v":278796,"d":"278,796.00"},{"v":278796,"d":"278,796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":52051.2,"d":"52,051.20"},{"v":52051.2,"d":"52,051.20"},{"v":52051.2,"d":"52,051.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":119954.4,"d":"119,954.40"},{"v":119954.4,"d":"119,954.40"},{"v":119954.4,"d":"119,954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":31622.4,"d":"31,622.40"},{"v":31622.4,"d":"31,622.40"},{"v":31622.4,"d":"31,622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"一般预算基本支出表","index":13,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]]}
[]
["一般公共预算基本支出情况表"]
["单位名称交通局",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":13957953.43,"d":"13,957,953.43"},{"v":13957953.43,"d":"13,957,953.43"},{"v":12521313.43,"d":"12,521,313.43"},{"v":1428600,"d":"1,428,600.00"},{"v":8040,"d":"8,040.00"}]
[null,"01",null,null,{"v":11382205.71,"d":"11,382,205.71"},{"v":11382205.71,"d":"11,382,205.71"},{"v":9945565.71,"d":"9,945,565.71"},{"v":1428600,"d":"1,428,600.00"},{"v":8040,"d":"8,040.00"}]
["214",{"$nulls":3},{"v":11382205.71,"d":"11,382,205.71"},{"v":11382205.71,"d":"11,382,205.71"},{"v":9945565.71,"d":"9,945,565.71"},{"v":1428600,"d":"1,428,600.00"},{"v":8040,"d":"8,040.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":4630642.52,"d":"4,630,642.52"},{"v":4630642.52,"d":"4,630,642.52"},{"v":3965642.52,"d":"3,965,642.52"},{"v":665000,"d":"665,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":1653062,"d":"1,653,062.00"},{"v":1653062,"d":"1,653,062.00"},{"v":1507062,"d":"1,507,062.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":3754078.87,"d":"3,754,078.87"},{"v":3754078.87,"d":"3,754,078.87"},{"v":3255438.87,"d":"3,255,438.87"},{"v":490600,"d":"490,600.00"},{"v":8040,"d":"8,040.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":311553,"d":"311,553.00"},{"v":311553,"d":"311,553.00"},{"v":281553,"d":"281,553.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":715666.12,"d":"715,666.12"},{"v":715666.12,"d":"715,666.12"},{"v":648666.12,"d":"648,666.12"},{"v":67000,"d":"67,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":128166.12,"d":"128,166.12"},{"v":128166.12,"d":"128,166.12"},{"v":116166.12,"d":"116,166.12"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",{"v":189037.08,"d":"189,037.08"},{"v":189037.08,"d":"189,037.08"},{"v":171037.08,"d":"171,037.08"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":735927.92,"d":"735,927.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":47981.76,"d":"47,981.76"},{"v":47981.76,"d":"47,981.76"},{"v":47981.76,"d":"47,981.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":111518.4,"d":"111,518.40"},{"v":111518.4,"d":"111,518.40"},{"v":111518.4,"d":"111,518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":240995.12,"d":"240,995.12"},{"v":240995.12,"d":"240,995.12"},{"v":240995.12,"d":"240,995.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":20820.48,"d":"20,820.48"},{"v":20820.48,"d":"20,820.48"},{"v":20820.48,"d":"20,820.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":8592,"d":"8,592.00"},{"v":8592,"d":"8,592.00"},{"v":8592,"d":"8,592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":293371.2,"d":"293,371.20"},{"v":293371.2,"d":"293,371.20"},{"v":293371.2,"d":"293,371.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":12648.96,"d":"12,648.96"},{"v":12648.96,"d":"12,648.96"},{"v":12648.96,"d":"12,648.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":1839819.8,"d":"1,839,819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":733428,"d":"733,428.00"},{"v":733428,"d":"733,428.00"},{"v":733428,"d":"733,428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":21480,"d":"21,480.00"},{"v":21480,"d":"21,480.00"},{"v":21480,"d":"21,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":52051.2,"d":"52,051.20"},{"v":52051.2,"d":"52,051.20"},{"v":52051.2,"d":"52,051.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":278796,"d":"278,796.00"},{"v":278796,"d":"278,796.00"},{"v":278796,"d":"278,796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":31622.4,"d":"31,622.40"},{"v":31622.4,"d":"31,622.40"},{"v":31622.4,"d":"31,622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":602487.8,"d":"602,487.80"},{"v":602487.8,"d":"602,487.80"},{"v":602487.8,"d":"602,487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":119954.4,"d":"119,954.40"},{"v":119954.4,"d":"119,954.40"},{"v":119954.4,"d":"119,954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":33,"n_cols":21,"rows_kept":33,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20]]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位名称：交通局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",12521313.43,{"v":9199099,"d":"9199099.00"},{"v":5417472,"d":"5417472.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":3209628,"d":"3209628.00"},2586286.51,643936.93,{"v":0,"d":"0.00"},102529.78,{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},735927.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,9945565.71,{"v":9199099,"d":"9199099.00"},{"v":5417472,"d":"5417472.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":3209628,"d":"3209628.00"},746466.71,643936.93,{"v":0,"d":"0.00"},102529.78,{"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"}]
["214",{"$nulls":3},9945565.71,{"v":9199099,"d":"9199099.00"},{"v":5417472,"d":"5417472.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":3209628,"d":"3209628.00"},746466.71,643936.93,{"v":0,"d":"0.00"},102529.78,{"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"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":1507062,"d":"1507062.00"},{"v":1393980,"d":"1393980.00"},{"v":839400,"d":"839400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":554580,"d":"554580.00"},{"v":113082,"d":"113082.00"},{"v":97578.6,"d":"97578.60"},{"v":0,"d":"0.00"},{"v":15503.4,"d":"15503.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",3965642.52,{"v":3667140,"d":"3667140.00"},{"v":2138964,"d":"2138964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1528176,"d":"1528176.00"},298502.52,{"v":256699.8,"d":"256699.80"},{"v":0,"d":"0.00"},41802.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",3255438.87,{"v":3012439,"d":"3012439.00"},{"v":1803276,"d":"1803276.00"},{"v":496884,"d":"496884.00"},{"v":75115,"d":"75115.00"},{"v":637164,"d":"637164.00"},242999.87,210870.73,{"v":0,"d":"0.00"},32129.14,{"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"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":281553,"d":"281553.00"},{"v":260256,"d":"260256.00"},{"v":144312,"d":"144312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":115944,"d":"115944.00"},{"v":21297,"d":"21297.00"},18217.92,{"v":0,"d":"0.00"},3079.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",648666.12,{"v":599772,"d":"599772.00"},{"v":341388,"d":"341388.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":258384,"d":"258384.00"},48894.12,41984.04,{"v":0,"d":"0.00"},6910.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",116166.12,{"v":107400,"d":"107400.00"},{"v":61200,"d":"61200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46200,"d":"46200.00"},8766.12,{"v":7518,"d":"7518.00"},{"v":0,"d":"0.00"},1248.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",171037.08,{"v":158112,"d":"158112.00"},{"v":88932,"d":"88932.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69180,"d":"69180.00"},12925.08,11067.84,{"v":0,"d":"0.00"},1857.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,735927.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},735927.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},735927.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},735927.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",47981.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47981.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":111518.4,"d":"111518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111518.4,"d":"111518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":8592,"d":"8592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8592,"d":"8592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",20820.48,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20820.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",12648.96,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12648.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":293371.2,"d":"293371.20"},{"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":293371.2,"d":"293371.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":52051.2,"d":"52051.20"},{"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":52051.2,"d":"52051.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52051.2,"d":"52051.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":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":"一般-工资福利（政府预算）","index":15,"n_rows":33,"n_cols":13,"rows_kept":33,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
[]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称交通局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",12521313.43,4098921.79,{"v":3012439,"d":"3012439.00"},845487.67,240995.12,{"v":0,"d":"0.00"},8422391.64,8422391.64,{"v":0,"d":"0.00"}]
[null,"01",null,null,9945565.71,3255438.87,{"v":3012439,"d":"3012439.00"},242999.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6690126.84,6690126.84,{"v":0,"d":"0.00"}]
["214",{"$nulls":3},9945565.71,3255438.87,{"v":3012439,"d":"3012439.00"},242999.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6690126.84,6690126.84,{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",3255438.87,3255438.87,{"v":3012439,"d":"3012439.00"},242999.87,{"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"}]
["  214","  01","01","行政运行（公路水路运输）",3965642.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3965642.52,3965642.52,{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":1507062,"d":"1507062.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1507062,"d":"1507062.00"},{"v":1507062,"d":"1507062.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":281553,"d":"281553.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":281553,"d":"281553.00"},{"v":281553,"d":"281553.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",648666.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},648666.12,648666.12,{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",116166.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},116166.12,116166.12,{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",171037.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},171037.08,171037.08,{"v":0,"d":"0.00"}]
[null,"02",null,null,735927.92,240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},240995.12,{"v":0,"d":"0.00"},{"v":494932.8,"d":"494932.80"},{"v":494932.8,"d":"494932.80"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},735927.92,240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},240995.12,{"v":0,"d":"0.00"},{"v":494932.8,"d":"494932.80"},{"v":494932.8,"d":"494932.80"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",47981.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47981.76,47981.76,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",12648.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12648.96,12648.96,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",240995.12,240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",20820.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20820.48,20820.48,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":293371.2,"d":"293371.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":293371.2,"d":"293371.20"},{"v":293371.2,"d":"293371.20"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":8592,"d":"8592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8592,"d":"8592.00"},{"v":8592,"d":"8592.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":111518.4,"d":"111518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111518.4,"d":"111518.40"},{"v":111518.4,"d":"111518.40"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1839819.8,"d":"1839819.80"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1237332,"d":"1237332.00"},{"v":1237332,"d":"1237332.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1839819.8,"d":"1839819.80"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1237332,"d":"1237332.00"},{"v":1237332,"d":"1237332.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":278796,"d":"278796.00"},{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31622.4,"d":"31622.40"},{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":602487.8,"d":"602487.80"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":602487.8,"d":"602487.80"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21480,"d":"21480.00"},{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119954.4,"d":"119954.40"},{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":733428,"d":"733428.00"},{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":52051.2,"d":"52051.20"},{"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":52051.2,"d":"52051.20"},{"v":52051.2,"d":"52051.20"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":17,"n_cols":32,"rows_kept":17,"merged":[[1,0,1,24],[2,0,2,4],[3,0,3,2],[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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称交通局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5908600,"d":"5,908,600.00"},{"v":939000,"d":"939,000.00"},{"v":321000,"d":"321,000.00"},{"v":117900,"d":"117,900.00"},{"v":413500,"d":"413,500.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":930500,"d":"930,500.00"},{"v":0,"d":"0.00"},{"v":29500,"d":"29,500.00"},{"v":127000,"d":"127,000.00"},{"v":245000,"d":"245,000.00"},{"v":0,"d":"0.00"},{"v":222078,"d":"222,078.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":190422,"d":"190,422.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":946000,"d":"946,000.0000"},{"v":700000,"d":"700,000.0000"},{"v":150200,"d":"150,200.0000"},{"v":105000,"d":"105,000.0000"}]
[null,"01",null,null,{"v":5908600,"d":"5,908,600.00"},{"v":939000,"d":"939,000.00"},{"v":321000,"d":"321,000.00"},{"v":117900,"d":"117,900.00"},{"v":413500,"d":"413,500.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":930500,"d":"930,500.00"},{"v":0,"d":"0.00"},{"v":29500,"d":"29,500.00"},{"v":127000,"d":"127,000.00"},{"v":245000,"d":"245,000.00"},{"v":0,"d":"0.00"},{"v":222078,"d":"222,078.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":190422,"d":"190,422.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":946000,"d":"946,000.0000"},{"v":700000,"d":"700,000.0000"},{"v":150200,"d":"150,200.0000"},{"v":105000,"d":"105,000.0000"}]
["214",{"$nulls":3},{"v":5908600,"d":"5,908,600.00"},{"v":939000,"d":"939,000.00"},{"v":321000,"d":"321,000.00"},{"v":117900,"d":"117,900.00"},{"v":413500,"d":"413,500.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":930500,"d":"930,500.00"},{"v":0,"d":"0.00"},{"v":29500,"d":"29,500.00"},{"v":127000,"d":"127,000.00"},{"v":245000,"d":"245,000.00"},{"v":0,"d":"0.00"},{"v":222078,"d":"222,078.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":190422,"d":"190,422.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":946000,"d":"946,000.0000"},{"v":700000,"d":"700,000.0000"},{"v":150200,"d":"150,200.0000"},{"v":105000,"d":"105,000.0000"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":665000,"d":"665,000.00"},{"v":20000,"d":"20,000.00"},{"v":14000,"d":"14,000.00"},{"v":5000,"d":"5,000.00"},{"v":20000,"d":"20,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":46000,"d":"46,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":146000,"d":"146,000.00"},{"v":15000,"d":"15,000.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":490600,"d":"490,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":10000,"d":"10,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":189600,"d":"189,600.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":5000,"d":"5,000.0000"}]
["  214","  01","02","一般行政管理事务（公路水路运输）",{"v":4000000,"d":"4,000,000.00"},{"v":600000,"d":"600,000.00"},{"v":300000,"d":"300,000.00"},{"v":100000,"d":"100,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":900000,"d":"900,000.0000"},{"v":700000,"d":"700,000.0000"},{"v":150000,"d":"150,000.0000"},{"v":100000,"d":"100,000.0000"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":230000,"d":"230,000.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":128500,"d":"128,500.00"},{"v":3500,"d":"3,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":1000,"d":"1,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":67000,"d":"67,000.00"},{"v":10000,"d":"10,000.00"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":13200,"d":"13,200.00"},{"v":0,"d":"0.00"},{"v":3800,"d":"3,800.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  214","  01","10","公路和运输安全",{"v":280000,"d":"280,000.00"},{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  214","  01","10","公路和运输安全",{"v":12000,"d":"12,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":200,"d":"200.0000"},{"v":0,"d":"0.0000"}]
["  214","  01","22","港口设施（公路水路运输）",{"v":18000,"d":"18,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3800,"d":"3,800.00"},{"v":0,"d":"0.00"},{"v":1778,"d":"1,778.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":822,"d":"822.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":17,"n_cols":19,"rows_kept":17,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称交通局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":5908600,"d":"5,908,600.00"},{"v":4770600,"d":"4,770,600.00"},{"v":1953600,"d":"1,953,600.00"},{"v":15000,"d":"15,000.00"},{"v":110000,"d":"110,000.00"},{"v":105000,"d":"105,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":832000,"d":"832,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.0000"},{"v":1138000,"d":"1,138,000.00"},{"v":1138000,"d":"1,138,000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":5908600,"d":"5,908,600.00"},{"v":4770600,"d":"4,770,600.00"},{"v":1953600,"d":"1,953,600.00"},{"v":15000,"d":"15,000.00"},{"v":110000,"d":"110,000.00"},{"v":105000,"d":"105,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":832000,"d":"832,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.0000"},{"v":1138000,"d":"1,138,000.00"},{"v":1138000,"d":"1,138,000.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},{"v":5908600,"d":"5,908,600.00"},{"v":4770600,"d":"4,770,600.00"},{"v":1953600,"d":"1,953,600.00"},{"v":15000,"d":"15,000.00"},{"v":110000,"d":"110,000.00"},{"v":105000,"d":"105,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":832000,"d":"832,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.0000"},{"v":1138000,"d":"1,138,000.00"},{"v":1138000,"d":"1,138,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":665000,"d":"665,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":665000,"d":"665,000.00"},{"v":665000,"d":"665,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":146000,"d":"146,000.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":490600,"d":"490,600.00"},{"v":490600,"d":"490,600.00"},{"v":273600,"d":"273,600.00"},{"v":15000,"d":"15,000.00"},{"v":10000,"d":"10,000.00"},{"v":5000,"d":"5,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","02","一般行政管理事务（公路水路运输）",{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":230000,"d":"230,000.00"},{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":67000,"d":"67,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":67000,"d":"67,000.00"},{"v":67000,"d":"67,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":280000,"d":"280,000.00"},{"v":280000,"d":"280,000.00"},{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称交通局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":208040,"d":"208,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
[null,"01",null,null,{"v":208040,"d":"208,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["214",{"$nulls":3},{"v":208040,"d":"208,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","99","其他公路水路运输支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[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]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称交通局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":208040,"d":"208,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
[null,"01",null,null,{"v":208040,"d":"208,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["214",{"$nulls":3},{"v":208040,"d":"208,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","99","其他公路水路运输支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]

{"sheet":"基金","index":20,"n_rows":8,"n_cols":17,"rows_kept":8,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位名称交通局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":10},0]

{"sheet":"基金（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称交通局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专户","index":22,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称交通局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专户（政府预算）","index":23,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称交通局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"经费拨款","index":24,"n_rows":37,"n_cols":17,"rows_kept":37,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["一般预算拨款-经费拨款"]
["单位名称交通局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",18687953.43,8957953.43,8563313.43,{"v":386600,"d":"386600.00"},{"v":8040,"d":"8040.00"},{"v":9730000,"d":"9730000.00"},{"v":480000,"d":"480000.00"},{"v":200000,"d":"200000.00"},{"v":9050000,"d":"9050000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},{"v":1839819.8,"d":"1839819.80"},{"v":1839819.8,"d":"1839819.80"},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,5,null,null,{"v":1839819.8,"d":"1839819.80"},{"v":1839819.8,"d":"1839819.80"},{"v":1839819.8,"d":"1839819.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":733428,"d":"733428.00"},{"v":733428,"d":"733428.00"},{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":31622.4,"d":"31622.40"},{"v":31622.4,"d":"31622.40"},{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":278796,"d":"278796.00"},{"v":278796,"d":"278796.00"},{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":52051.2,"d":"52051.20"},{"v":52051.2,"d":"52051.20"},{"v":52051.2,"d":"52051.20"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":602487.8,"d":"602487.80"},{"v":602487.8,"d":"602487.80"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":21480,"d":"21480.00"},{"v":21480,"d":"21480.00"},{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":119954.4,"d":"119954.40"},{"v":119954.4,"d":"119954.40"},{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,{"$nulls":3},16501576.91,6771576.91,6376936.91,{"v":386600,"d":"386600.00"},{"v":8040,"d":"8040.00"},{"v":9730000,"d":"9730000.00"},{"v":480000,"d":"480000.00"},{"v":200000,"d":"200000.00"},{"v":9050000,"d":"9050000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,1,null,null,16501576.91,6771576.91,6376936.91,{"v":386600,"d":"386600.00"},{"v":8040,"d":"8040.00"},{"v":9730000,"d":"9730000.00"},{"v":480000,"d":"480000.00"},{"v":200000,"d":"200000.00"},{"v":9050000,"d":"9050000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,1,"行政运行（公路水路运输）",2144013.72,2144013.72,2139013.72,{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,1,"行政运行（公路水路运输）",2254078.87,2254078.87,2063438.87,{"v":182600,"d":"182600.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,1,"行政运行（公路水路运输）",{"v":1029062,"d":"1029062.00"},{"v":1029062,"d":"1029062.00"},{"v":957062,"d":"957062.00"},{"v":72000,"d":"72000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,4,"公路新建",{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,6,"公路养护（公路水路运输）",{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,6,"公路养护（公路水路运输）",{"v":511553,"d":"511553.00"},{"v":311553,"d":"311553.00"},{"v":281553,"d":"281553.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,6,"公路养护（公路水路运输）",715666.12,715666.12,648666.12,{"v":67000,"d":"67000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,10,"公路和运输安全",128166.12,128166.12,116166.12,{"v":12000,"d":"12000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,10,"公路和运输安全",{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,22,"港口设施（公路水路运输）",189037.08,189037.08,171037.08,{"v":18000,"d":"18000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[214,1,99,"其他公路水路运输支出",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":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,{"$nulls":3},346556.72,346556.72,346556.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,346556.72,346556.72,346556.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",240995.12,240995.12,240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",20820.48,20820.48,20820.48,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":8592,"d":"8592.00"},{"v":8592,"d":"8592.00"},{"v":8592,"d":"8592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":15518.4,"d":"15518.40"},{"v":15518.4,"d":"15518.40"},{"v":15518.4,"d":"15518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",47981.76,47981.76,47981.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",12648.96,12648.96,12648.96,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":37,"n_cols":17,"rows_kept":37,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称交通局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",18687953.43,2906921.79,{"v":462600,"d":"462600.00"},{"v":0,"d":"0.00"},{"v":9050000,"d":"9050000.00"},6060391.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208040,"d":"208040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1839819.8,"d":"1839819.80"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1237332,"d":"1237332.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1839819.8,"d":"1839819.80"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1237332,"d":"1237332.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":602487.8,"d":"602487.80"},{"v":602487.8,"d":"602487.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21480,"d":"21480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119954.4,"d":"119954.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":52051.2,"d":"52051.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52051.2,"d":"52051.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":278796,"d":"278796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31622.4,"d":"31622.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  05","05","机关事业单位基本养老保险缴费支出",{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":733428,"d":"733428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},16501576.91,2063438.87,{"v":462600,"d":"462600.00"},{"v":0,"d":"0.00"},{"v":9050000,"d":"9050000.00"},4717498.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208040,"d":"208040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,16501576.91,2063438.87,{"v":462600,"d":"462600.00"},{"v":0,"d":"0.00"},{"v":9050000,"d":"9050000.00"},4717498.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208040,"d":"208040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",{"v":1029062,"d":"1029062.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1029062,"d":"1029062.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",2144013.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2144013.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","01","行政运行（公路水路运输）",2254078.87,2063438.87,{"v":182600,"d":"182600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","04","公路新建",{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3400000,"d":"3400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":511553,"d":"511553.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":511553,"d":"511553.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",715666.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},715666.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","公路养护（公路水路运输）",{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5650000,"d":"5650000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","10","公路和运输安全",128166.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},128166.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","22","港口设施（公路水路运输）",189037.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},189037.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","99","其他公路水路运输支出",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},346556.72,240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105561.6,"d":"105561.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,346556.72,240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105561.6,"d":"105561.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",12648.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12648.96,{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",47981.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},47981.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",20820.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20820.48,{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":8592,"d":"8592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8592,"d":"8592.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",240995.12,240995.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","住房公积金",{"v":15518.4,"d":"15518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15518.4,"d":"15518.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专项","index":26,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]]}
[]
["专项资金预算汇总表"]
["单位名称交通局",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":13730000,"d":"13,730,000.00"},{"v":9730000,"d":"9,730,000.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡镇渡口视频监控及水上交通安全管理",{"v":280000,"d":"280,000.00"},{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["县乡公路建设及养护",{"v":5650000,"d":"5,650,000.00"},{"v":5650000,"d":"5,650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["老年人及残疾军人车票减免经费",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡村道路建设及养护",{"v":3400000,"d":"3,400,000.00"},{"v":3400000,"d":"3,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["治超工作经费",{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临鸭隧道电费及维护费",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":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":"三公","index":27,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,2],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]]}
["一般公共预算“三公”经费预算表"]
["单位名称交通局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":740800,"d":"740800.00"},{"v":325800,"d":"325800.00"},{"v":415000,"d":"415000.00"},{"v":0,"d":"0.00"},{"v":415000,"d":"415000.00"},{"v":0,"d":"0.00"}]
[null,{"v":740800,"d":"740800.00"},{"v":325800,"d":"325800.00"},{"v":415000,"d":"415000.00"},{"v":0,"d":"0.00"},{"v":415000,"d":"415000.00"},{"v":0,"d":"0.00"}]
["临湘市交通运输局",{"v":190000,"d":"190000.00"},{"v":190000,"d":"190000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市农村公路管理所",{"v":33200,"d":"33200.00"},{"v":13200,"d":"13200.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"}]
["临湘市交通建设质量监督站",{"v":9000,"d":"9000.00"},{"v":9000,"d":"9000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市港口航务管理所",{"v":10800,"d":"10800.00"},{"v":10800,"d":"10800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市农村公路养护中心",{"v":9800,"d":"9800.00"},{"v":9800,"d":"9800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市道路运输服务所",{"v":113000,"d":"113000.00"},{"v":43000,"d":"43000.00"},{"v":70000,"d":"70000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70000.00"},{"v":0,"d":"0.00"}]
["临湘市交通运输综合执法大队",{"v":375000,"d":"375000.00"},{"v":50000,"d":"50000.00"},{"v":325000,"d":"325000.00"},{"v":0,"d":"0.00"},{"v":325000,"d":"325000.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":6,"n_cols":22,"rows_kept":6,"merged":[[0,0,0,21],[1,0,1,3],[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],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]]}
["整体支出绩效目标申报表"]
["单位名称交通局",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["603001","临湘市交通运输局","张晓辉","3729403",156,156,"负责全市交通建设工程、交通运输保障、交通行政执法等工作。",{"v":3079.94,"d":"3,079.94"},{"v":2768.79,"d":"2,768.79"},{"v":0,"d":"0.00"},null,311.15,{"v":3079.94,"d":"3,079.94"},{"v":1706.94,"d":"1,706.94"},{"v":1373,"d":"1,373.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},"全市交通基础设施条件进一步改善，县、乡、村道好路率达到90以上，为临湘经济、社会发展创造良好的交通环境。"]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":13,"n_cols":53,"rows_kept":13,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":1305,"d":"1,305.00"},{"v":1305,"d":"1,305.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1305,"d":"1,305.00"},{"v":1305,"d":"1,305.00"}]
["603001","临湘市交通运输局","经建股","2019年1月-2019年12月","延续项目","新建","袁翰","3722720","乡村道路建设是指对我市乡村道路宅加宽路面水泥硬化及日常养护管理，同时对危桥维修、改建，安防工程建设等。","2010年临湘市人民政府批准《临湘市农村公路管理实施细则》，乡村道路建设及养护资金由市交通运输局编制计划，报市政府批准。项目实施后带来显的社会效益和经济效益，得到了群众的认可和好评。",340,340,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},340,340,"根据乡村道路建设及养护里程","《湖南省农村公路建设管理办法》、《临湘市农村公路养护管理考核办法》、《湖南省普通公路危桥改造工程实施指导意见》。","完成乡村道路建设30公里，养护扩面200公里。","乡村道路水泥硬化达到100%，乡村道路达到应养尽养。","道路建设和养护里程","新建30公里，养护扩面200公里。",null,"合格率","100%",null,"在2019年度完成。","按时",null,"项目支出超出预算。","340万元以上。",null,"提高好路率。","95%。",null,"为社会公众提供方便、快捷、舒适、安全的通行条件","95%",{"$nulls":4},"为临湘市经济社会发展创造良好的交通环境。",null,null,"群众满意率","95%"]
["603001","临湘市交通运输局","经建股",{"$nulls":7},400,400,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},400,400]
["603001","临湘市交通运输局","经建股","2019年1月-2019年12月","延续项目","新建","袁翰","3722720","县乡公路建设及养护工程是指县乡公路的大中修工程、安保工程和水毁修复工程；县乡公路的日常养护是指县乡公路小修、保养、排水、保洁、绿化管理、附属设施维护等，县乡公路建设是指县乡公路提质改造、路面水泥硬化。","2010年临湘市人民政府批准《临湘市农村公路养护管理办法》、《临湘市农村公路养护管理考核办法》、《临湘市农村公路管理实施细则》等文件。",565,565,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},565,565,"县乡公路建设及养护里程。","《湖南省农村公路建设管理办法》、《临湘市农村公路养护管理考核办法》","好路率达90%。","县乡公路好路率达98%。","公路养护及建设里程","养护里程545公里，建设20公里。",null,"好路率","目标98%，本年90%。",null,"在时限内完成。","按时",null,"支出超出预算数","565万元以上",null,"加强养护管理，提高好路率。","95%",null,"提高养护管理质量和服务水平，为社会公众提供方便、快捷、舒适、安全的通行条件。","95%",{"$nulls":4},"为临湘经济社会发展创造良好的交通环境。",null,null,"群众满意率","95%以上"]

{"sheet":"5-政府采购预算表","index":30,"n_rows":6,"n_cols":15,"rows_kept":6,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[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],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]]}
[{"$nulls":14},"录入05表"]
["2019年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
["603001","临湘市交通运输局",{"$nulls":3},0,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"绩效目标-附表","index":31,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4]]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市交通运输局","乡镇渡口视频监控及水上交通安全",null,"66人",{"v":28,"d":"28.00"}]
["临湘市交通运输局","乡村道路建设及养护",null,"66人",{"v":340,"d":"340.00"}]
["临湘市交通运输局","老年人及残疾军人车票减免经费",null,"66人",{"v":20,"d":"20.00"}]
["临湘市农村公路养护中心","隧道电费","[2011]第26次政府市长办公会议纪要",null,{"v":20,"d":"20.00"}]
["临湘市交通运输局","县乡公路建设及养护",null,"66人",{"v":565,"d":"565.00"}]
["临湘市交通运输局","基本支出",null,null,{"v":1706.94,"d":"1,706.94"}]
["临湘市交通运输局","公路治超治限经费",null,"66人",{"v":400,"d":"400.00"}]