{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["公开01表","公开02表","公开03表","公开04表","公开05表","公开06表","公开07表","公开08表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公开01表","index":0,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[3,0,3,1],[3,2,3,5],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,0,41,1]],"flags":["formulas_cached_only"]}
[]
[null,null,"收入支出决算总表",null,null,"公开01表"]
["编制单位：陕西省西安市国土资源局阎良分局",null,"2015年度",null,null,"金额单位：万元"]
["收入","","支出","","",""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、财政拨款收入",{"v":2222.38,"d":"2,222.38"},"一、一般公共服务支出","","一、基本支出",512.67]
["　　其中：政府性基金预算财政拨款",898.24,"二、外交支出","","    人员经费",435.86]
["二、上级补助收入","","三、国防支出","","    日常公用经费",76.81]
["三、事业收入","","四、公共安全支出","","二、项目支出",811.47]
["四、经营收入","","五、教育支出","","    基本建设类项目",""]
["五、附属单位上缴收入","","六、科学技术支出","","    行政事业类项目",811.47]
["六、其他收入","","七、文化体育与传媒支出","","三、上缴上级支出",""]
["","","八、社会保障和就业支出","","四、经营支出",""]
["","","九、医疗卫生与计划生育支出","","五、对附属单位补助支出",""]
["","","十、节能环保支出","","",""]
["","","十一、城乡社区支出","","支出经济分类","—"]
["","","十二、农林水支出","","基本支出和项目支出合计",{"v":1324.14,"d":"1,324.14"}]
["","","十三、交通运输支出","","    工资福利支出",435.86]
["","","十四、资源勘探信息等支出","","    商品和服务支出",442.05]
["","","十五、商业服务业等支出","","    对个人和家庭的补助",""]
["","","十六、金融支出","","    对企事业单位的补贴",""]
["","","十七、援助其他地区支出","","    债务利息支出",""]
["","","十八、国土海洋气象等支出",{"v":1324.14,"d":"1,324.14"},"    基本建设支出",""]
["","","十九、住房保障支出","","    其他资本性支出",446.23]
["","","二十、粮油物资储备支出","","    其他支出",""]
["","","二十一、其他支出","","",""]
["","","二十二、债务还本支出","","",""]
["","","二十三、债务付息支出","","",""]
["本年收入合计",{"v":2222.38,"d":"2,222.38"},"本年支出合计","","",{"v":1324.14,"d":"1,324.14"}]
["    用事业基金弥补收支差额","","    结余分配","","",""]
["    年初结转和结余","","      交纳所得税","","　　其中：交纳所得税",""]
["      基本支出结转","","      提取职工福利基金","","　　　　　提取职工福利基金",""]
["      项目支出结转和结余","","      转入事业基金","","　　　　　转入事业基金",""]
["      经营结余","","      其他","","　　　　　其他",""]
["","","    年末结转和结余","","　　年末结余",898.24]
["","","      基本支出结转","","",""]
["","","      项目支出结转和结余","","",898.24]
["","","      经营结余","","",""]
["","","","","",""]
["","","","","",""]
["总计",{"v":2222.38,"d":"2,222.38"},"总计","","",{"v":2222.38,"d":"2,222.38"}]
[null,null,"","","",""]

{"sheet":"公开02表","index":1,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,0],[4,1,6,1]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"收入决算总表"]
[{"$nulls":9},"公开02表"]
["编制单位：","陕西省西安市国土资源局阎良分局",{"$nulls":3},"2015年度",{"$nulls":3},"金额单位：万元"]
["","","本年收入合计","一般公共预算拨款","政府性基金拨款","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["单位编码","单位名称","","",null,"","","","","小计"]
["","","","",null,"","","","",""]
["","","","",null,"","","","",""]
[null,"栏次","1","2",3,4,5,6,7,8]
[null,"合计",{"v":2222.38,"d":"2,222.38"},{"v":1324.14,"d":"1,324.14"},898.24,"","","","",""]
["","陕西省西安市国土资源局阎良分局",{"v":2222.38,"d":"2,222.38"},{"v":1324.14,"d":"1,324.14"},898.24,"","","","",""]

{"sheet":"公开03表","index":2,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[3,0,3,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[4,0,6,0],[4,1,6,1],[7,0,8,0]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"支出决算总表"]
[{"$nulls":7},"公开03表"]
["编制单位：","陕西省西安市国土资源局阎良分局",null,"2015年度",{"$nulls":3},"金额单位：万元"]
["","","合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["单位编码","单位名称","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["项","栏次","1","2","3","4","5","6"]
["","合计",{"v":1324.14,"d":"1,324.14"},512.67,811.47,"","",""]
["","西安市国土资源局阎良分局",1324.14,512.67,811.47,"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
["",{"$nulls":4},"","",""]
[]
[{"$nulls":3},"— 4.%d —"]

{"sheet":"公开04表","index":3,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,6],[2,4,2,5],[3,0,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[6,0,7,0],[6,1,7,1],[6,2,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表(按支出功能分类）"]
[{"$nulls":6},"公开04表"]
["编制单位：陕西省西安市国土资源局阎良分局",{"$nulls":3},"2015年度",null,"金额单位：万元"]
["支出功能分类科目编码","","","功能科目名称","合计","基本支出","项目支出","备注"]
["","","","",""]
["","","","",""]
["类","款","项","栏次",1,2,3]
["","","","合计",{"v":1324.14,"d":"1,324.14"},512.67,811.47]
["220","","","国土海洋气象等支出",{"v":1324.14,"d":"1,324.14"},512.67,811.47]
["22001","","","国土资源事务",{"v":1324.14,"d":"1,324.14"},512.67,811.47]
["2200101","","","  行政运行",178.97,178.97,""]
["2200102","","","  一般行政管理事务",{"v":151.4,"d":"151.40"},"",{"v":151.4,"d":"151.40"}]
["2200104","","","  国土资源规划及管理",{"v":115.4,"d":"115.40"},"",{"v":115.4,"d":"115.40"}]
["2200150","","","  事业运行",{"v":333.7,"d":"333.70"},{"v":333.7,"d":"333.70"},""]
["2200199","","","  其他国土资源事务支出",544.67,"",544.67]
["","","","","","",""]

{"sheet":"公开05表","index":4,"n_rows":53,"n_cols":5,"rows_kept":53,"merged":[[0,0,0,4],[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表(按支出经济分类）"]
["编制单位：西安市国土资源局阎良分局",{"$nulls":3},"公开05表"]
[null,null,"2015年度",null,"金额单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":1324.1399999999999,"d":"1,324.14"},512.67,811.47]
["301","工资福利支出 ",435.86,435.86]
["  30101","基本工资",145.88,145.88]
["  30102","津贴补贴",275.07,275.07]
["  30103","奖金",14.91,14.91]
["  30104","社会保障缴费",{"v":0,"d":"0.00"}]
["  30107","绩效工资",{"v":0,"d":"0.00"}]
["  30199","其他工资福利支出 ",{"v":0,"d":"0.00"}]
["302","商品和服务支出",442.05,76.81,365.24]
["  30201","办公费",23.18,4.27,18.91]
["  30202","印刷费",11.63,null,11.63]
["  30203","咨询费",{"v":0,"d":"0.00"}]
["  30204","手续费",0.15,null,0.15]
["  30205","水费",1.21,1.21]
["  30206","电费",4.41,4.41]
["  30207","邮电费",6.63,null,6.63]
["  30208","取暖费",{"v":0,"d":"0.00"}]
["  30209","物业管理费",18.17,null,18.17]
["  30211","差旅费",8.85,8.85]
["  30212","因公出国（境）费用",{"v":0,"d":"0.00"}]
["  30213","维修(护）费",6.33,null,6.33]
["  30214","租赁费",3.55,null,3.55]
["  30215","会议费",5.65,5.65]
["  30216","培训费",1.61,1.61]
["  30217","公务接待费",8.68,8.68]
["  30226","劳务费",21.23,null,21.23]
["  30227","委托业务费",278.64,null,278.64]
["  30228","工会经费",{"v":0,"d":"0.00"}]
["  30229","福利费",{"v":0,"d":"0.00"}]
["  30231","公务用车运行维护费",42.13,42.13]
["  30239","其他交通费用",{"v":0,"d":"0.00"}]
["  30240","税金及附加费用",{"v":0,"d":"0.00"}]
["  30299","其他商品和服务支出",{"v":0,"d":"0.00"}]
["303","对个人和家庭的补助",{"v":0,"d":"0.00"}]
["  30301","离休费",{"v":0,"d":"0.00"}]
["  30302","退休费",{"v":0,"d":"0.00"}]
["  30304","抚恤金",{"v":0,"d":"0.00"}]
["  30305","生活补助",{"v":0,"d":"0.00"}]
["  30307","医疗费",{"v":0,"d":"0.00"}]
["  30309","奖励金",{"v":0,"d":"0.00"}]
["  30311","住房公积金",{"v":0,"d":"0.00"}]
["  30399","其他对个人和家庭的补助",{"v":0,"d":"0.00"}]
["310","其他资本性支出",446.23,null,446.23]
["  31002","办公设备购置",1.56,null,1.56]
["  31003","专用设备购置",{"v":0,"d":"0.00"}]
["  31006","大型修缮",{"v":0,"d":"0.00"}]
["  31007","信息网络及软件购置更新",{"v":0,"d":"0.00"}]
["  31099","其他资本性支出",444.67,null,444.67]

{"sheet":"公开06表","index":5,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,1],[3,0,3,1],[3,2,3,5],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4]],"flags":["formulas_cached_only"]}
["政府性基金收支表"]
["编制单位：西安市国土资源局阎良分局",{"$nulls":4},"公开06表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、政府性基金拨款",898.24,"一、科学技术支出",null,"一、基本支出"]
[null,null,"二、文化体育与传媒支出",null,"    人员经费"]
[null,null,"三、社会保障和就业支出",null,"    日常公用经费"]
[null,null,"四、节能环保支出",null,"二、项目支出"]
[null,null,"五、城乡社区支出",null,"    基本建设类项目"]
[null,null,"六、农林水支出",null,"    行政事业类项目"]
[null,null,"七、交通运输支出"]
[null,null,"八、资源勘探信息等支出"]
["",null,"九、商业服务业等支出"]
["",null,"十二、金融支出"]
["",null,"十三、其他支出",null,"支出经济分类"]
["",null,"十四、债务还本支出",null,"基本支出和项目支出合计"]
["",null,"十五、债务付息支出",null,"    工资福利支出"]
["",null,"十六、债务发行费用支出",null,"    商品和服务支出"]
["",{"$nulls":3},"    对个人和家庭的补助"]
["",{"$nulls":3},"    对企事业单位的补贴"]
["",{"$nulls":3},"    债务利息支出"]
["",{"$nulls":3},"    基本建设支出"]
["",{"$nulls":3},"    其他资本性支出"]
["",{"$nulls":3},"    其他支出"]
["",{"$nulls":3},""]
["本年收入合计",898.24,"本年支出合计",null,""]
["    年初结转和结余",null,"    年末结转和结余",null,"　　年末结余",898.24]
["      基本支出结转",null,"      基本支出结转",null,""]
["      项目支出结转和结余",null,"      项目支出结转和结余",null,"",898.24]
["      经营结余"]
["总计",898.24,"总计",null,"",898.24]

{"sheet":"公开07表","index":6,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,1],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["政府采购情况表"]
["编制单位：西安市国土资源局阎良分局",{"$nulls":3},"公开07表"]
[null,null,"2015年度",null,"金额单位：万元"]
["项目","行次","采购金额","",""]
["","","总计","财政性资金","其他资金"]
["**","**",1,2,3]
["合      计","1",1.56,1.56]
["货物","2",1.56,1.56]
["工程","3"]
["服务","4"]

{"sheet":"公开08表","index":7,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[1,0,1,2],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算拨款“三公”经费支出表"]
["编制单位：西安市国土资源局阎良分局",{"$nulls":6},"公开08表"]
[null,"",null,"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","一般公共预算拨款安排的“三公”经费"]
[null,null,"合计","因公出国（境）支出","公务接待费支出","公务用车购置及运行维护费支出"]
[{"$nulls":5},"小计","公务用车购置支出","公务用车运行维护支出"]
["**","**",1,2,3,4,5,6]
[null,"合计"]
[null,"西安市国土资源局阎良分局",50.81,null,8.68,42.13,null,42.13]