{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["收支总表","收入总表","支出总表","支出预算表（功能分类）","支出预算表（经济分类）","三公经费表","政府采购表"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["西安市国土资源局临潼分局2017年一般公共预算收支总表"]
[{"$nulls":5},"单位：元"]
["收                      入",null,"支                           出"]
["项           目","2017年预算","功能分类","2017年预算","经济分类","2017年预算"]
["一、财政拨款",{"v":13561670,"d":"13,561,670.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"基本支出",{"v":9111670,"d":"9,111,670.00"}]
["    (一)一般公共预算拨款",{"v":13561670,"d":"13,561,670.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":8781598,"d":"8,781,598.00"}]
["    (二)政府性基金收入",null,"三、国防支出",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":330072,"d":"330,072.00"}]
["二、上级补助收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":0,"d":"0.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":4450000,"d":"4,450,000.00"}]
["    其中：纳入财政专户管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":4450000,"d":"4,450,000.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"四、对企事业单位的补助",{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",{"v":0,"d":"0.00"},"五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},"六、债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":0,"d":"0.00"},"七、其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"八、基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":13561670,"d":"13,561,670.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、债务还本支出"]
[null,null,"二十五、债务付息支出",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":13561670,"d":"13,561,670.00"},"功能分类支出合计",{"v":13561670,"d":"13,561,670.00"},"经济分类支出总计",{"v":13561670,"d":"13,561,670.00"}]

{"sheet":"收入总表","index":1,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["西安市国土资源局临潼分局2017年一般公共预算收入总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,"**"]
[null,"合计",{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["049","西安市国土资源局临潼分局",{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049001","  西安市国土资源局临潼分局本级",{"v":3577506,"d":"3,577,506.00"},{"v":3577506,"d":"3,577,506.00"},{"v":3577506,"d":"3,577,506.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049002","  西安市国土资源局临潼分局土地储备中心",{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049003","  西安市国土资源局临潼分局执法监察队",{"v":7214624,"d":"7,214,624.00"},{"v":7214624,"d":"7,214,624.00"},{"v":7214624,"d":"7,214,624.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049004","  西安市国土资源局临潼分局土地复垦整理中心",{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049005","  西安市国土资源局临潼分局矿产资源管理站",{"v":1854542,"d":"1,854,542.00"},{"v":1854542,"d":"1,854,542.00"},{"v":1854542,"d":"1,854,542.00"},{"v":0,"d":"0.00"},{"v":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":"支出总表","index":2,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["西安市国土资源局临潼分局2017年一般公共预算支出总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"事业单位经营收入安排","其他收入安排","备注"]
[{"$nulls":3},"小计","一般公共预算安排","政府性基金预算安排","小计","其中：纳入财政专户管理的收费安排"]
["**","**",1,2,3,4,5,6,7,8,"**"]
[null,"合计",{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["049","西安市国土资源局临潼分局",{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":13561670,"d":"13,561,670.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049001","  西安市国土资源局临潼分局本级",{"v":3577506,"d":"3,577,506.00"},{"v":3577506,"d":"3,577,506.00"},{"v":3577506,"d":"3,577,506.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049002","  西安市国土资源局临潼分局土地储备中心",{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049003","  西安市国土资源局临潼分局执法监察队",{"v":7214624,"d":"7,214,624.00"},{"v":7214624,"d":"7,214,624.00"},{"v":7214624,"d":"7,214,624.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049004","  西安市国土资源局临潼分局土地复垦整理中心",{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  049005","  西安市国土资源局临潼分局矿产资源管理站",{"v":1854542,"d":"1,854,542.00"},{"v":1854542,"d":"1,854,542.00"},{"v":1854542,"d":"1,854,542.00"},{"v":0,"d":"0.00"},{"v":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":"支出预算表（功能分类）","index":3,"n_rows":52,"n_cols":6,"rows_kept":52,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["西安市国土资源局临潼分局2017年一般公共预算支出明细表（按功能科目分）"]
[]
[]
[{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出","备注"]
[null,"合计",{"v":13561670,"d":"13,561,670.00"},{"v":9111670,"d":"9,111,670.00"},{"v":4450000,"d":"4,450,000.00"}]
["049001","西安市国土资源局临潼分局本级",{"v":3577506,"d":"3,577,506.00"},{"v":1577506,"d":"1,577,506.00"},{"v":2000000,"d":"2,000,000.00"}]
["  220","  国土海洋气象等支出",{"v":3577506,"d":"3,577,506.00"},{"v":1577506,"d":"1,577,506.00"},{"v":2000000,"d":"2,000,000.00"}]
["    22001","    国土资源事务",{"v":3577506,"d":"3,577,506.00"},{"v":1577506,"d":"1,577,506.00"},{"v":2000000,"d":"2,000,000.00"}]
["      2200101","      行政运行（国土资源事务）",{"v":1577506,"d":"1,577,506.00"},{"v":1577506,"d":"1,577,506.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":150360,"d":"150,360.00"},{"v":150360,"d":"150,360.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1427146,"d":"1,427,146.00"},{"v":1427146,"d":"1,427,146.00"},{"v":0,"d":"0.00"}]
["      2200109","      国土资源调查",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["        ","        土地变更调查",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["      2200199","      其他国土资源事务支出",{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1,500,000.00"}]
["        ","        土地卫片执法检查",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["        ","        土地运行督察",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["049002","西安市国土资源局临潼分局土地储备中心",{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":0,"d":"0.00"}]
["  220","  国土海洋气象等支出",{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":0,"d":"0.00"}]
["    22001","    国土资源事务",{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":0,"d":"0.00"}]
["      2200150","      事业运行（国土资源事务）",{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":328378,"d":"328,378.00"},{"v":328378,"d":"328,378.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["049003","西安市国土资源局临潼分局执法监察队",{"v":7214624,"d":"7,214,624.00"},{"v":5564624,"d":"5,564,624.00"},{"v":1650000,"d":"1,650,000.00"}]
["  220","  国土海洋气象等支出",{"v":7214624,"d":"7,214,624.00"},{"v":5564624,"d":"5,564,624.00"},{"v":1650000,"d":"1,650,000.00"}]
["    22001","    国土资源事务",{"v":7214624,"d":"7,214,624.00"},{"v":5564624,"d":"5,564,624.00"},{"v":1650000,"d":"1,650,000.00"}]
["      2200106","      土地资源利用与保护",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"}]
["        ","        土地执法动态巡查",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"}]
["      2200150","      事业运行（国土资源事务）",{"v":5564624,"d":"5,564,624.00"},{"v":5564624,"d":"5,564,624.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":5429456,"d":"5,429,456.00"},{"v":5429456,"d":"5,429,456.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":135168,"d":"135,168.00"},{"v":135168,"d":"135,168.00"},{"v":0,"d":"0.00"}]
["      2200199","      其他国土资源事务支出",{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":1050000,"d":"1,050,000.00"}]
["        ","        土地卫片执法检查",{"v":650000,"d":"650,000.00"},{"v":0,"d":"0.00"},{"v":650000,"d":"650,000.00"}]
["        ","        土地违法案件专项",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["049004","西安市国土资源局临潼分局土地复垦整理中心",{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":0,"d":"0.00"}]
["  220","  国土海洋气象等支出",{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":0,"d":"0.00"}]
["    22001","    国土资源事务",{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":0,"d":"0.00"}]
["      2200150","      事业运行（国土资源事务）",{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":13824,"d":"13,824.00"},{"v":13824,"d":"13,824.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":565116,"d":"565,116.00"},{"v":565116,"d":"565,116.00"},{"v":0,"d":"0.00"}]
["049005","西安市国土资源局临潼分局矿产资源管理站",{"v":1854542,"d":"1,854,542.00"},{"v":1054542,"d":"1,054,542.00"},{"v":800000,"d":"800,000.00"}]
["  220","  国土海洋气象等支出",{"v":1854542,"d":"1,854,542.00"},{"v":1054542,"d":"1,054,542.00"},{"v":800000,"d":"800,000.00"}]
["    22001","    国土资源事务",{"v":1854542,"d":"1,854,542.00"},{"v":1054542,"d":"1,054,542.00"},{"v":800000,"d":"800,000.00"}]
["      2200111","      地质灾害防治",{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"}]
["        ","        地质灾害防治",{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"}]
["      2200114","      地质矿产资源利用与保护",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["        ","        矿产企业整顿",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      2200150","      事业运行（国土资源事务）",{"v":1054542,"d":"1,054,542.00"},{"v":1054542,"d":"1,054,542.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1031502,"d":"1,031,502.00"},{"v":1031502,"d":"1,031,502.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":23040,"d":"23,040.00"},{"v":23040,"d":"23,040.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":119,"n_cols":6,"rows_kept":119,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["西安市国土资源局临潼分局2017年一般公共预算支出明细表（按经济科目分）"]
[]
[]
[{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出","备注"]
[null,"合计",{"v":13561670,"d":"13,561,670.00"},{"v":9111670,"d":"9,111,670.00"},{"v":4450000,"d":"4,450,000.00"}]
["049001","西安市国土资源局临潼分局本级",{"v":3577506,"d":"3,577,506.00"},{"v":1577506,"d":"1,577,506.00"},{"v":2000000,"d":"2,000,000.00"}]
["  301","  工资福利支出",{"v":1427146,"d":"1,427,146.00"},{"v":1427146,"d":"1,427,146.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":596616,"d":"596,616.00"},{"v":596616,"d":"596,616.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":596616,"d":"596,616.00"},{"v":596616,"d":"596,616.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":588812,"d":"588,812.00"},{"v":588812,"d":"588,812.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":588812,"d":"588,812.00"},{"v":588812,"d":"588,812.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":241718,"d":"241,718.00"},{"v":241718,"d":"241,718.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":241718,"d":"241,718.00"},{"v":241718,"d":"241,718.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":2150360,"d":"2,150,360.00"},{"v":150360,"d":"150,360.00"},{"v":2000000,"d":"2,000,000.00"}]
["    30201","    办公费",{"v":707200,"d":"707,200.00"},{"v":7200,"d":"7,200.00"},{"v":700000,"d":"700,000.00"}]
["      ","      土地卫片执法检查",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["      ","      商品和服务支出",{"v":7200,"d":"7,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"}]
["      ","      土地变更调查",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["    30205","    水费",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":15500,"d":"15,500.00"},{"v":15500,"d":"15,500.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      ","      土地卫片执法检查",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["    30239","    其他交通费用",{"v":126360,"d":"126,360.00"},{"v":126360,"d":"126,360.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":126360,"d":"126,360.00"},{"v":126360,"d":"126,360.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"}]
["      ","      土地卫片执法检查",{"v":440000,"d":"440,000.00"},{"v":0,"d":"0.00"},{"v":440000,"d":"440,000.00"}]
["      ","      土地变更调查",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["      ","      土地运行督察",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["049002","西安市国土资源局临潼分局土地储备中心",{"v":336058,"d":"336,058.00"},{"v":336058,"d":"336,058.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":328378,"d":"328,378.00"},{"v":328378,"d":"328,378.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":153516,"d":"153,516.00"},{"v":153516,"d":"153,516.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":153516,"d":"153,516.00"},{"v":153516,"d":"153,516.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":48502,"d":"48,502.00"},{"v":48502,"d":"48,502.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":48502,"d":"48,502.00"},{"v":48502,"d":"48,502.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":126360,"d":"126,360.00"},{"v":126360,"d":"126,360.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":126360,"d":"126,360.00"},{"v":126360,"d":"126,360.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":6500,"d":"6,500.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":6500,"d":"6,500.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["049003","西安市国土资源局临潼分局执法监察队",{"v":7214624,"d":"7,214,624.00"},{"v":5564624,"d":"5,564,624.00"},{"v":1650000,"d":"1,650,000.00"}]
["  301","  工资福利支出",{"v":5429456,"d":"5,429,456.00"},{"v":5429456,"d":"5,429,456.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":2505900,"d":"2,505,900.00"},{"v":2505900,"d":"2,505,900.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":2505900,"d":"2,505,900.00"},{"v":2505900,"d":"2,505,900.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":824756,"d":"824,756.00"},{"v":824756,"d":"824,756.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":824756,"d":"824,756.00"},{"v":824756,"d":"824,756.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":2098800,"d":"2,098,800.00"},{"v":2098800,"d":"2,098,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":2098800,"d":"2,098,800.00"},{"v":2098800,"d":"2,098,800.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":1785168,"d":"1,785,168.00"},{"v":135168,"d":"135,168.00"},{"v":1650000,"d":"1,650,000.00"}]
["    30201","    办公费",{"v":490000,"d":"490,000.00"},{"v":50000,"d":"50,000.00"},{"v":440000,"d":"440,000.00"}]
["      ","      商品和服务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["      ","      土地执法动态巡查",{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"}]
["      ","      土地卫片执法检查",{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"}]
["      ","      土地违法案件专项",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30202","    印刷费",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["      ","      土地卫片执法检查",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["    30207","    邮电费",{"v":14500,"d":"14,500.00"},{"v":14500,"d":"14,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":14500,"d":"14,500.00"},{"v":14500,"d":"14,500.00"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["    30214","    租赁费",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["      ","      土地违法案件专项",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["    30229","    福利费",{"v":3168,"d":"3,168.00"},{"v":3168,"d":"3,168.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3168,"d":"3,168.00"},{"v":3168,"d":"3,168.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":1017500,"d":"1,017,500.00"},{"v":57500,"d":"57,500.00"},{"v":960000,"d":"960,000.00"}]
["      ","      商品和服务支出",{"v":57500,"d":"57,500.00"},{"v":57500,"d":"57,500.00"},{"v":0,"d":"0.00"}]
["      ","      土地执法动态巡查",{"v":440000,"d":"440,000.00"},{"v":0,"d":"0.00"},{"v":440000,"d":"440,000.00"}]
["      ","      土地卫片执法检查",{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"}]
["      ","      土地违法案件专项",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"}]
["049004","西安市国土资源局临潼分局土地复垦整理中心",{"v":578940,"d":"578,940.00"},{"v":578940,"d":"578,940.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":565116,"d":"565,116.00"},{"v":565116,"d":"565,116.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":263376,"d":"263,376.00"},{"v":263376,"d":"263,376.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":263376,"d":"263,376.00"},{"v":263376,"d":"263,376.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":85260,"d":"85,260.00"},{"v":85260,"d":"85,260.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":85260,"d":"85,260.00"},{"v":85260,"d":"85,260.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":216480,"d":"216,480.00"},{"v":216480,"d":"216,480.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":216480,"d":"216,480.00"},{"v":216480,"d":"216,480.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":13824,"d":"13,824.00"},{"v":13824,"d":"13,824.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":8340,"d":"8,340.00"},{"v":8340,"d":"8,340.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":8340,"d":"8,340.00"},{"v":8340,"d":"8,340.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":3984,"d":"3,984.00"},{"v":3984,"d":"3,984.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3984,"d":"3,984.00"},{"v":3984,"d":"3,984.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["049005","西安市国土资源局临潼分局矿产资源管理站",{"v":1854542,"d":"1,854,542.00"},{"v":1054542,"d":"1,054,542.00"},{"v":800000,"d":"800,000.00"}]
["  301","  工资福利支出",{"v":1031502,"d":"1,031,502.00"},{"v":1031502,"d":"1,031,502.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":515412,"d":"515,412.00"},{"v":515412,"d":"515,412.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":515412,"d":"515,412.00"},{"v":515412,"d":"515,412.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":148830,"d":"148,830.00"},{"v":148830,"d":"148,830.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":148830,"d":"148,830.00"},{"v":148830,"d":"148,830.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":367260,"d":"367,260.00"},{"v":367260,"d":"367,260.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":367260,"d":"367,260.00"},{"v":367260,"d":"367,260.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":823040,"d":"823,040.00"},{"v":23040,"d":"23,040.00"},{"v":800000,"d":"800,000.00"}]
["    30201","    办公费",{"v":270000,"d":"270,000.00"},{"v":20000,"d":"20,000.00"},{"v":250000,"d":"250,000.00"}]
["      ","      地质灾害防治",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      ","      矿产企业整顿",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      商品和服务支出",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":7000,"d":"7,000.00"},{"v":2000,"d":"2,000.00"},{"v":5000,"d":"5,000.00"}]
["      ","      矿产企业整顿",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      地质灾害防治",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30227","    委托业务费",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      ","      地质灾害防治",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["    30229","    福利费",{"v":540,"d":"540.00"},{"v":540,"d":"540.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":540,"d":"540.00"},{"v":540,"d":"540.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":245000,"d":"245,000.00"},{"v":0,"d":"0.00"},{"v":245000,"d":"245,000.00"}]
["      ","      地质灾害防治",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      ","      矿产企业整顿",{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"}]

{"sheet":"三公经费表","index":5,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,0,1,9],[5,0,7,0],[5,1,7,1],[5,2,5,7],[5,8,7,8],[5,9,7,9],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,6,7]],"flags":["formulas_cached_only"]}
[]
["西安市国土资源局临潼分局2017年一般公共预算“三公”经费及会议费、培训费预算表"]
[]
[]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","财政拨款安排的‘三公’经费预算",{"$nulls":5},"会议费","培训费"]
[null,null,"合计","因公出国（境）","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
[null,"合计",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["049001","西安市国土资源局临潼分局本级",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府采购表","index":6,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[3,0,3,10],[4,0,4,2],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[]
[]
[]
["西安市国土资源局临潼分局2017年一般公共预算政府采购预算表"]
[{"$nulls":10},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","采购时间","预算金额"]
["类","款","项"]