{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["1","2","3","3-1","3-2","3-3","3-4","4"],"not_rendered":{"images":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["收支预算总表"]
["攀枝花市地方海事局",null,null,"单位：万元"]
["收          入",null,"支             出"]
["项              目","2016年预算数","项              目","2016年预算数"]
["一、当年财政拨款收入",305.82,"一、基本支出",263.82]
["二、上级补助收入",{"v":0,"d":"0.00"},"1、工资福利支出",{"v":164,"d":"164.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"2、日常公用支出",{"v":57.1,"d":"57.10"}]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"3、对个人和家庭的补助支出",42.72]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":42,"d":"42.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"1、业务运行费",{"v":0,"d":"0.00"}]
[null,null,"2、部门预算项目支出",{"v":42,"d":"42.00"}]
[null,null,"3、待安排项目支出",{"v":0,"d":"0.00"}]
[]
[]
[]
["本  年  收  入  合  计",305.82,"本  年  支  出  合  计",305.82]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"三、结转下年",{"v":0,"d":"0.00"}]
["八、上年结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    其中：上年预算内资金结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["          上年自有资金结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["          上年其他资金结转",{"v":0,"d":"0.00"}]
[]
["收      入      总      计",305.82,"支      出      总      计",305.82]

{"sheet":"2","index":1,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,3],[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],[4,0,4,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表2"]
["收入预算表"]
["攀枝花市地方海事局",{"$nulls":9},"单位:万元"]
["项目",{"$nulls":3},"本年收入合计","当年财政拨款收入","上级补助收入","事业收入","事业单位经营收入","附属单位上缴收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",305.82,305.82,{"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"}]
["208",null,null,"社会保障和就业支出",24.09,24.09,{"v":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,"  行政事业单位离退休",24.09,24.09,{"v":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","04","    未归口管理的行政单位离退休",24.09,24.09,{"v":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",{"v":263.2,"d":"263.20"},{"v":263.2,"d":"263.20"},{"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"}]
["  214","01",null,"  公路水路运输",{"v":263.2,"d":"263.20"},{"v":263.2,"d":"263.20"},{"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"}]
["    214","  01","01","    行政运行",197.01,197.01,{"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"}]
["    214","  01","31","    海事管理",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    214","  01","99","    其他公路水路运输支出",24.19,24.19,{"v":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",18.53,18.53,{"v":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,"  住房改革支出",18.53,18.53,{"v":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",18.53,18.53,{"v":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":"3","index":2,"n_rows":18,"n_cols":31,"rows_kept":18,"merged":[[1,0,1,30],[2,0,2,3],[3,0,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,30],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,5,15],[4,16,4,18],[4,19,4,21],[4,22,4,24],[4,25,4,27],[4,28,4,30]],"flags":["formulas_cached_only"]}
[{"$nulls":30},"表3"]
["财政拨款支出预算表"]
["攀枝花市地方海事局",{"$nulls":29},"单位：万元"]
["项    目",{"$nulls":3},"总计","市级当年财政拨款安排",{"$nulls":9},"上年结转安排"]
["科目编码",null,null,"科目名称",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度结转",null,null,"上年财政拨款资金结转"]
["类","款","项",{"$nulls":3},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
[{"$nulls":3},"合计",305.82,305.82,305.82,263.82,{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"社会保障和就业支出",24.09,24.09,24.09,24.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"  行政事业单位离退休",24.09,24.09,24.09,24.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","04","    未归口管理的行政单位离退休",24.09,24.09,24.09,24.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":263.2,"d":"263.20"},{"v":263.2,"d":"263.20"},{"v":263.2,"d":"263.20"},{"v":221.2,"d":"221.20"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"  公路水路运输",{"v":263.2,"d":"263.20"},{"v":263.2,"d":"263.20"},{"v":263.2,"d":"263.20"},{"v":221.2,"d":"221.20"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",197.01,197.01,197.01,197.01,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","31","    海事管理",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",24.19,24.19,24.19,24.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",18.53,18.53,18.53,18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"  住房改革支出",18.53,18.53,18.53,18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",18.53,18.53,18.53,18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"3-1","index":3,"n_rows":11,"n_cols":12,"rows_kept":11,"merged":[[1,0,1,11],[2,0,2,3],[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],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表3-1"]
["人员支出财政拨款预算表"]
["攀枝花市地方海事局",{"$nulls":10},"单位：万元"]
["项    目",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","社会保障缴费","伙食补助费","绩效工资","其他工资福利支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":164,"d":"164.00"},{"v":51.7,"d":"51.70"},86.64,3.55,9.61,{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",{"v":164,"d":"164.00"},{"v":51.7,"d":"51.70"},86.64,3.55,9.61,{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"}]
["  214","01",null,"  公路水路运输",{"v":164,"d":"164.00"},{"v":51.7,"d":"51.70"},86.64,3.55,9.61,{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"}]
["    214","  01","01","    行政运行",139.97,43.42,85.21,3.55,7.79,{"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",24.03,8.28,1.43,{"v":0,"d":"0.00"},1.82,{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"}]

{"sheet":"3-2","index":4,"n_rows":13,"n_cols":15,"rows_kept":13,"merged":[[1,0,1,14],[2,0,2,3],[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],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"表3-2"]
["日常公用支出财政拨款预算表"]
["攀枝花市地方海事局",{"$nulls":13},"单位：万元"]
["项    目",{"$nulls":3},"合计","办公费","水费","电费","邮电费","差旅费","公务接待费","工会经费","福利费","公务用车运行维护费","其他商品和服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":57.1,"d":"57.10"},{"v":3.8,"d":"3.80"},0.76,{"v":1.9,"d":"1.90"},1.85,{"v":15.2,"d":"15.20"},1.16,1.45,1.83,27.57,1.58]
["208",null,null,"社会保障和就业支出",0.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.28,{"v":0,"d":"0.00"},0.38]
["  208","05",null,"  行政事业单位离退休",0.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.28,{"v":0,"d":"0.00"},0.38]
["    208","  05","04","    未归口管理的行政单位离退休",0.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.28,{"v":0,"d":"0.00"},0.38]
["214",null,null,"交通运输支出",56.44,{"v":3.8,"d":"3.80"},0.76,{"v":1.9,"d":"1.90"},1.85,{"v":15.2,"d":"15.20"},1.16,1.45,1.55,27.57,{"v":1.2,"d":"1.20"}]
["  214","01",null,"  公路水路运输",56.44,{"v":3.8,"d":"3.80"},0.76,{"v":1.9,"d":"1.90"},1.85,{"v":15.2,"d":"15.20"},1.16,1.45,1.55,27.57,{"v":1.2,"d":"1.20"}]
["    214","  01","01","    行政运行",56.44,{"v":3.8,"d":"3.80"},0.76,{"v":1.9,"d":"1.90"},1.85,{"v":15.2,"d":"15.20"},1.16,1.45,1.55,27.57,{"v":1.2,"d":"1.20"}]

{"sheet":"3-3","index":5,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[1,0,1,10],[2,0,2,3],[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],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表3-3"]
["对个人和家庭的补助支出财政拨款预算表"]
["攀枝花市地方海事局",{"$nulls":9},"单位：万元"]
["项    目",{"$nulls":3},"合计","离休费","退休费","生活补助","住房公积金","购房补贴","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",42.72,{"v":0,"d":"0.00"},{"v":22.8,"d":"22.80"},0.47,18.53,{"v":0,"d":"0.00"},0.92]
["208",null,null,"社会保障和就业支出",23.43,{"v":0,"d":"0.00"},{"v":22.8,"d":"22.80"},0.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.16]
["  208","05",null,"  行政事业单位离退休",23.43,{"v":0,"d":"0.00"},{"v":22.8,"d":"22.80"},0.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.16]
["    208","  05","04","    未归口管理的行政单位离退休",23.43,{"v":0,"d":"0.00"},{"v":22.8,"d":"22.80"},0.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.16]
["214",null,null,"交通运输支出",0.76,{"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"},0.76]
["  214","01",null,"  公路水路运输",0.76,{"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"},0.76]
["    214","  01","01","    行政运行",{"v":0.6,"d":"0.60"},{"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":0.6,"d":"0.60"}]
["    214","  01","99","    其他公路水路运输支出",0.16,{"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"},0.16]
["221",null,null,"住房保障支出",18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房改革支出",18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3-4","index":6,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[2,0,2,3],[3,5,5,5],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-4"]
["专项支出财政拨款预算表"]
["攀枝花市地方海事局",{"$nulls":4},"单位：万元"]
["项    目",{"$nulls":4},"金额"]
["科目编码",null,null,"单位代码","支出功能科目及项目"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":42,"d":"42.00"}]
["214",{"$nulls":3},"交通运输支出",{"v":42,"d":"42.00"}]
["  214","01",null,null,"  公路水路运输",{"v":42,"d":"42.00"}]
["    214","  01","31",null,"    海事管理",{"v":42,"d":"42.00"}]
["      214","    01","  31","305005","      安全经费（成品油价格和税费改革支出）",{"v":10,"d":"10.00"}]
["      214","    01","  31","305005","      执法服装费（成品油价格和税费改革支出）",{"v":2,"d":"2.00"}]
["      214","    01","  31","305005","      水上安全巡航巡查经费（成品油价格和税费改革支出）",{"v":30,"d":"30.00"}]

{"sheet":"4","index":7,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,8],[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["“三公”经费财政拨款预算表"]
["攀枝花市地方海事局",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["305005","攀枝花市地方海事局",28.73,{"v":0,"d":"0.00"},27.57,{"v":0,"d":"0.00"},27.57,1.16]