{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["部门预算总表","部门收入总表","部门支出总表","财政拨款收支总表","支出表（按科目）","基本支出（经济科目）","三公表","政府基金"],"not_rendered":{"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算总表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["部门预算收支总表"]
["填报单位：奉新县交通局",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出项目类别","预算数","按支出功能科目","预算数"]
["一、财政拨款",928.55,"一、基本支出",710.38,"一般公共服务支出",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",928.55,"    工资福利支出",623.93,"外交支出",{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"    商品和服务支出",64.21,"国防支出",{"v":0,"d":"0.00"}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",22.24,"公共安全支出",{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"},"教育支出",{"v":0,"d":"0.00"}]
["二、事业收入",{"v":0,"d":"0.00"},"二、项目支出",218.17,"科学技术支出",{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},"    工资福利支出",10.48,"文化体育与传媒支出",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":2,"d":"2.00"},"社会保障与就业支出",109.01]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",33.39]
[null,null,"    其他资本性支出",{"v":8,"d":"8.00"},"节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    其他相关支出",197.69,"城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0.00"},"交通运输支出",731.03]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"},"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",55.12]
[{"$nulls":4},"粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",928.55,"本年支出合计",928.55,"本年支出合计",928.55]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"六、结转下年",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
[]
[]
["收入总计",928.55,"支出总计",928.55,"支出总计",928.55]

{"sheet":"部门收入总表","index":1,"n_rows":22,"n_cols":19,"rows_kept":22,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["收入预算总表"]
["填报单位：奉新县交通局",{"$nulls":17},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转（结余）"]
[null,"类","款","项",null,null,"小计","经费拨款（补助）","专项收入","纳入预算的政府性基金收入","预算内投资收入",{"$nulls":6},"财政拨款结转(结余)","其他资金结转(结余)"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",928.55,928.55,928.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"行政单位",901.52,901.52,901.52,{"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"}]
["412",{"$nulls":3},"  奉新县交通局",901.52,901.52,901.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  412001",{"$nulls":3},"    奉新县交通局",901.52,901.52,901.52,{"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"}]
["    412001","208","05","01","      归口管理的行政单位离退休",20.99,20.99,20.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","208","05","05","      机关事业单位基本养老保险缴费支出",84.82,84.82,84.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","210","11","01","      行政单位医疗",32.18,32.18,32.18,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","214","01","01","      行政运行（公路水路运输）",710.42,710.42,710.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","221","02","01","      住房公积金",53.11,53.11,53.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"事业单位",27.03,27.03,27.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["412",{"$nulls":3},"  奉新县交通局",27.03,27.03,27.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  412004",{"$nulls":3},"    奉新县交通运输协会",27.03,27.03,27.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","208","05","05","      机关事业单位基本养老保险缴费支出",{"v":3.2,"d":"3.20"},{"v":3.2,"d":"3.20"},{"v":3.2,"d":"3.20"},{"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"}]
["    412004","210","11","02","      事业单位医疗",1.21,1.21,1.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","214","01","12","      公路运输管理",20.61,20.61,20.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","221","02","01","      住房公积金",2.01,2.01,2.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":19,"n_cols":21,"rows_kept":19,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,18,4,18],[3,19,4,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算03表"]
["支出预算总表"]
["填报单位：奉新县交通局",{"$nulls":19},"单位：万元"]
["单位编码","科目",null,null,"单位编码(科目)","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",928.55,710.38,623.93,64.21,22.24,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["412",{"$nulls":3},"奉新县交通局",928.55,710.38,623.93,64.21,22.24,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  412001",{"$nulls":3},"  奉新县交通局",901.52,683.35,601.16,59.97,22.22,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","208","05","01","    归口管理的行政单位离退休",20.99,20.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","208","05","05","    机关事业单位基本养老保险缴费支出",84.82,84.82,84.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","210","11","01","    行政单位医疗",32.18,32.18,32.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","214","01","01","    行政运行（公路水路运输）",710.42,492.25,431.05,59.97,1.23,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","221","02","01","    住房公积金",53.11,53.11,53.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  412004",{"$nulls":3},"  奉新县交通运输协会",27.03,27.03,22.77,4.24,0.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":3.2,"d":"3.20"},{"v":3.2,"d":"3.20"},{"v":3.2,"d":"3.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","210","11","02","    事业单位医疗",1.21,1.21,1.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","214","01","12","    公路运输管理",20.61,20.61,16.35,4.24,0.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","221","02","01","    住房公积金",2.01,2.01,2.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"财政拨款收支总表","index":3,"n_rows":29,"n_cols":6,"rows_kept":29,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算04表"]
["财政拨款收支预算总表"]
["填报单位：奉新县交通局",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出项目类别","预算数","按支出功能科目","预算数"]
["一、财政拨款",928.55,"一、基本支出",710.38,"一般公共服务支出",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",928.55,"    工资福利支出",623.93,"外交支出",{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"    商品和服务支出",64.21,"国防支出",{"v":0,"d":"0.00"}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",22.24,"公共安全支出",{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"},"教育支出",{"v":0,"d":"0.00"}]
[null,null,"二、项目支出",218.17,"科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"    工资福利支出",10.48,"文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"    商品和服务支出",{"v":2,"d":"2.00"},"社会保障与就业支出",109.01]
[null,null,"    对个人和家庭的补助",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"    基本建设支出",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",33.39]
[null,null,"    其他资本性支出",{"v":8,"d":"8.00"},"节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    其他相关支出",197.69,"城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0.00"},"交通运输支出",731.03]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"},"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",55.12]
[{"$nulls":4},"粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",928.55,"本年支出合计",928.55,"本年支出合计",928.55]

{"sheet":"支出表（按科目）","index":4,"n_rows":22,"n_cols":20,"rows_kept":22,"merged":[[3,3,4,3],[3,4,4,4],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算05表"]
["支出预算总表（按科目）"]
["填报单位：奉新县交通局",{"$nulls":18},"单位：万元"]
["科目",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",928.55,710.38,623.93,64.21,22.24,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",109.01,109.01,88.02,{"v":0,"d":"0.00"},20.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"  行政事业单位离退休",109.01,109.01,88.02,{"v":0,"d":"0.00"},20.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","01","    归口管理的行政单位离退休",20.99,20.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",88.02,88.02,88.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"医疗卫生与计划生育支出",33.39,33.39,33.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"11",null,"  行政事业单位医疗",33.39,33.39,33.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","01","    行政单位医疗",32.18,32.18,32.18,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","02","    事业单位医疗",1.21,1.21,1.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"交通运输支出",731.03,512.86,{"v":447.4,"d":"447.40"},64.21,1.25,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",731.03,512.86,{"v":447.4,"d":"447.40"},64.21,1.25,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"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）",710.42,492.25,431.05,59.97,1.23,{"v":0,"d":"0.00"},218.17,10.48,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},197.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","12","    公路运输管理",20.61,20.61,16.35,4.24,0.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"住房保障支出",55.12,55.12,55.12,{"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"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",55.12,55.12,55.12,{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",55.12,55.12,55.12,{"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"},{"v":0,"d":"0.00"}]

{"sheet":"基本支出（经济科目）","index":5,"n_rows":68,"n_cols":7,"rows_kept":68,"merged":[[3,0,3,1],[3,2,4,2],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算06表"]
["一般公共预算基本支出预算表"]
["填报单位：奉新县交通局",{"$nulls":5},"单位：万元"]
["支出经济分类科目",null,"合计","人员经费",null,null,"公用经费"]
["科目编码","科目名称",null,"小计","工资福利支出","对个人和家庭的补助"]
["**","**",1,2,3,4,5]
[null,"合计",722.86,656.65,634.41,22.24,66.21]
["301",null,634.41,634.41,634.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01",null,269.07,269.07,269.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010101","职务(机关工人岗位)工资",38.73,38.73,38.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010102","级别(技术等级)工资",{"v":59.4,"d":"59.40"},{"v":59.4,"d":"59.40"},{"v":59.4,"d":"59.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010105","岗位工资",91.01,91.01,91.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010106","薪级工资",76.13,76.13,76.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010108","工资10%",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03",null,164.51,164.51,164.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010304","津贴补贴",164.51,164.51,164.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  04",null,4.46,4.46,4.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010401","一次性奖金",4.46,4.46,4.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05",null,36.06,36.06,36.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010504","工伤保险",1.32,1.32,1.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010506","事业单位失业保险",1.35,1.35,1.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301050701","在职人员医保经费",26.02,26.02,26.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301050702","退休人员医保经费",6.83,6.83,6.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010508","大病医疗保险",0.54,0.54,0.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08",null,88.02,88.02,88.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    30130108","机关事业单位基本养老保险",88.02,88.02,88.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  13",null,55.12,55.12,55.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013011301","在职人员住房公积金",52.03,52.03,52.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013011302","离休人员住房公积金",0.14,0.14,0.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013011303","退休人员住房公积金",2.95,2.95,2.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99",null,17.17,17.17,17.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013019902","降温费烤火费",6.69,6.69,6.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013019999","其他工资福利支出",10.48,10.48,10.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302",null,66.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66.21]
["  01",null,{"v":8.5,"d":"8.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.5,"d":"8.50"}]
["    30130201","办公费",{"v":8.5,"d":"8.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.5,"d":"8.50"}]
["  02",null,{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"}]
["    30130202","印刷费",{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"}]
["  05",null,{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["    30130205","水费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  06",null,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["    30130206","电费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["  07",null,{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["    3013020701","邮电费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["  10",null,14.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.22]
["    30130210","交通费",14.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.22]
["  11",null,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30130211","差旅费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  16",null,{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["    30130216","培训费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["  17",null,{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22.5,"d":"22.50"}]
["    30130217","公务接待费",{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22.5,"d":"22.50"}]
["  18",null,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30130218","专用材料费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  30",null,6.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.69]
["    3013023004","工会经费(定额)",6.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.69]
["303",null,22.24,22.24,{"v":0,"d":"0.00"},22.24,{"v":0,"d":"0.00"}]
["  01",null,21.61,21.61,{"v":0,"d":"0.00"},21.61,{"v":0,"d":"0.00"}]
["    301303010101","基本离休费",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"}]
["    301303010102","津贴补贴(离休)",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"}]
["    301303010103","降温烤火费(离休)",0.09,0.09,{"v":0,"d":"0.00"},0.09,{"v":0,"d":"0.00"}]
["    301303010104","特需费(离休)",0.11,0.11,{"v":0,"d":"0.00"},0.11,{"v":0,"d":"0.00"}]
["    301303010199","其他离休支出",0.72,0.72,{"v":0,"d":"0.00"},0.72,{"v":0,"d":"0.00"}]
["    301303010201","基本退休费",6.37,6.37,{"v":0,"d":"0.00"},6.37,{"v":0,"d":"0.00"}]
["    301303010202","津贴补贴(退休)",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"},{"v":0,"d":"0.00"},{"v":8.1,"d":"8.10"},{"v":0,"d":"0.00"}]
["    301303010203","烤火费(退休)",0.62,0.62,{"v":0,"d":"0.00"},0.62,{"v":0,"d":"0.00"}]
["  05",null,0.63,0.63,{"v":0,"d":"0.00"},0.63,{"v":0,"d":"0.00"}]
["    3013030501","生活补助(遗属补助)",0.63,0.63,{"v":0,"d":"0.00"},0.63,{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":6,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[5,0,7,0],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[6,1,7,1],[6,2,7,2],[6,3,7,3]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算07表"]
["“三公经费”支出预算表"]
[]
[]
["填报单位：奉新县交通局",{"$nulls":8},"单位：万元"]
["单位编码","科目编码",null,null,"功能科目","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置费"]
[null,"类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5]
[{"$nulls":4},"合计",{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"},{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"行政单位",{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["412",{"$nulls":3},"  奉新县交通局",{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  412001",{"$nulls":3},"    奉新县交通局",{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412001","214","01","01","      行政运行（公路水路运输）",{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":21.5,"d":"21.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"事业单位",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["412",{"$nulls":3},"  奉新县交通局",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  412004",{"$nulls":3},"    奉新县交通运输协会",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    412004","214","01","12","      公路运输管理",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府基金","index":7,"n_rows":17,"n_cols":20,"rows_kept":17,"merged":[[3,3,5,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算08表"]
["政府性基金支出预算表"]
["",{"$nulls":18},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","收    入",null,null,"支                出"]
["类","款","项",null,"合计","上年结转","本年收入","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":8},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]