{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":76},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":147555658.08,"d":"147,555,658"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"国土资源局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：国土资源局",null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":24592609.68,"d":"24,592,609.68"},"合计",{"v":24592609.68,"d":"24,592,609.68"}]
["    一般公共预算拨款收入",{"v":21142609.68,"d":"21,142,609.68"},"社会保障和就业支出",{"v":1724910.2,"d":"1,724,910.20"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":878820,"d":"878,820.00"}]
["    政府性基金预算拨款收入",{"v":3450000,"d":"3,450,000.00"},"国土海洋气象等支出",{"v":21029491,"d":"21,029,491.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":959388.48,"d":"959,388.48"}]
["二、事业收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":24592609.68,"d":"24,592,609.68"},"本年支出合计",{"v":24592609.68,"d":"24,592,609.68"}]
["七、用事业基金弥补收支差额",{"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",{"v":24592609.68,"d":"24,592,609.68"},"支出总计",{"v":24592609.68,"d":"24,592,609.68"}]

{"sheet":"部门收入总表","index":2,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[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]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：国土资源局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":24592609.68,"d":"24,592,609.68"},{"v":24592609.68,"d":"24,592,609.68"},{"v":21142609.68,"d":"21,142,609.68"},{"v":0,"d":"0.00"},{"v":3450000,"d":"3,450,000.00"},{"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"}]
["10128","国土资源局",{"v":24592609.68,"d":"24,592,609.68"},{"v":24592609.68,"d":"24,592,609.68"},{"v":21142609.68,"d":"21,142,609.68"},{"v":0,"d":"0.00"},{"v":3450000,"d":"3,450,000.00"},{"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"}]
["  1012801","  县国土资源局机关",{"v":14337990.24,"d":"14,337,990.24"},{"v":14337990.24,"d":"14,337,990.24"},{"v":10887990.24,"d":"10,887,990.24"},{"v":0,"d":"0.00"},{"v":3450000,"d":"3,450,000.00"},{"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"}]
["  1012802","  土地储备中心",{"v":333448.16,"d":"333,448.16"},{"v":333448.16,"d":"333,448.16"},{"v":333448.16,"d":"333,448.16"},{"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"}]
["  1012803","  土地交易所",{"v":241135.84,"d":"241,135.84"},{"v":241135.84,"d":"241,135.84"},{"v":241135.84,"d":"241,135.84"},{"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"}]
["  1012804","  国土资源执法监察大队",{"v":706914.44,"d":"706,914.44"},{"v":706914.44,"d":"706,914.44"},{"v":706914.44,"d":"706,914.44"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1012805","  土地开发整理中心",{"v":372447.2,"d":"372,447.20"},{"v":372447.2,"d":"372,447.20"},{"v":372447.2,"d":"372,447.20"},{"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"}]
["  1012806","  基层国土资源所",{"v":5931866.44,"d":"5,931,866.44"},{"v":5931866.44,"d":"5,931,866.44"},{"v":5931866.44,"d":"5,931,866.44"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1012807","  不动产登记中心",{"v":2668807.36,"d":"2,668,807.36"},{"v":2668807.36,"d":"2,668,807.36"},{"v":2668807.36,"d":"2,668,807.36"},{"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"}]

{"sheet":"部门支出总表","index":3,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：国土资源局",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":24592609.68,"d":"24,592,609.68"},{"v":16672609.68,"d":"16,672,609.68"},{"v":7920000,"d":"7,920,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":1724910.2,"d":"1,724,910.20"},{"v":1724910.2,"d":"1,724,910.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":1680558.2,"d":"1,680,558.20"},{"v":1680558.2,"d":"1,680,558.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1630947.2,"d":"1,630,947.20"},{"v":1630947.2,"d":"1,630,947.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":49611,"d":"49,611.00"},{"v":49611,"d":"49,611.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":44352,"d":"44,352.00"},{"v":44352,"d":"44,352.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":44352,"d":"44,352.00"},{"v":44352,"d":"44,352.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":878820,"d":"878,820.00"},{"v":878820,"d":"878,820.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":878820,"d":"878,820.00"},{"v":878820,"d":"878,820.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":115200,"d":"115,200.00"},{"v":115200,"d":"115,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":403200,"d":"403,200.00"},{"v":403200,"d":"403,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":360420,"d":"360,420.00"},{"v":360420,"d":"360,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220","国土海洋气象等支出",{"v":21029491,"d":"21,029,491.00"},{"v":13109491,"d":"13,109,491.00"},{"v":7920000,"d":"7,920,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  国土资源事务",{"v":21029491,"d":"21,029,491.00"},{"v":13109491,"d":"13,109,491.00"},{"v":7920000,"d":"7,920,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2200101","    行政运行（国土资源事务）",{"v":5685683,"d":"5,685,683.00"},{"v":5685683,"d":"5,685,683.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2200105","    土地资源调查",{"v":7920000,"d":"7,920,000.00"},{"v":0,"d":"0.00"},{"v":7920000,"d":"7,920,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2200150","    事业运行（国土资源事务）",{"v":7423808,"d":"7,423,808.00"},{"v":7423808,"d":"7,423,808.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：国土资源局",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":24592609.68,"d":"24,592,609.68"},"一、本年支出",{"v":24592609.68,"d":"24,592,609.68"},{"v":21142609.68,"d":"21,142,609.68"},{"v":3450000,"d":"3,450,000.00"}]
["    一般公共预算拨款收入",{"v":21142609.68,"d":"21,142,609.68"},"社会保障和就业支出",{"v":1724910.2,"d":"1,724,910.20"},{"v":1724910.2,"d":"1,724,910.20"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":878820,"d":"878,820.00"},{"v":878820,"d":"878,820.00"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":3450000,"d":"3,450,000.00"},"国土海洋气象等支出",{"v":21029491,"d":"21,029,491.00"},{"v":17579491,"d":"17,579,491.00"},{"v":3450000,"d":"3,450,000.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":24592609.68,"d":"24,592,609.68"},"支出总计",{"v":24592609.68,"d":"24,592,609.68"},{"v":21142609.68,"d":"21,142,609.68"},{"v":3450000,"d":"3,450,000.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":26,"n_cols":5,"rows_kept":26,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：国土资源局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":21142609.68,"d":"21,142,609.68"},{"v":13222609.68,"d":"13,222,609.68"},{"v":7920000,"d":"7,920,000.00"}]
["208","社会保障和就业支出",{"v":1724910.2,"d":"1,724,910.20"},{"v":1724910.2,"d":"1,724,910.20"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":1680558.2,"d":"1,680,558.20"},{"v":1680558.2,"d":"1,680,558.20"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1630947.2,"d":"1,630,947.20"},{"v":1630947.2,"d":"1,630,947.20"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":49611,"d":"49,611.00"},{"v":49611,"d":"49,611.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":44352,"d":"44,352.00"},{"v":44352,"d":"44,352.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":44352,"d":"44,352.00"},{"v":44352,"d":"44,352.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":878820,"d":"878,820.00"},{"v":878820,"d":"878,820.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":878820,"d":"878,820.00"},{"v":878820,"d":"878,820.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":115200,"d":"115,200.00"},{"v":115200,"d":"115,200.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":403200,"d":"403,200.00"},{"v":403200,"d":"403,200.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":360420,"d":"360,420.00"},{"v":360420,"d":"360,420.00"},{"v":0,"d":"0.00"}]
["220","国土海洋气象等支出",{"v":17579491,"d":"17,579,491.00"},{"v":9659491,"d":"9,659,491.00"},{"v":7920000,"d":"7,920,000.00"}]
["  01","  国土资源事务",{"v":17579491,"d":"17,579,491.00"},{"v":9659491,"d":"9,659,491.00"},{"v":7920000,"d":"7,920,000.00"}]
["    2200101","    行政运行（国土资源事务）",{"v":2235683,"d":"2,235,683.00"},{"v":2235683,"d":"2,235,683.00"},{"v":0,"d":"0.00"}]
["    2200105","    土地资源调查",{"v":7920000,"d":"7,920,000.00"},{"v":0,"d":"0.00"},{"v":7920000,"d":"7,920,000.00"}]
["    2200150","    事业运行（国土资源事务）",{"v":7423808,"d":"7,423,808.00"},{"v":7423808,"d":"7,423,808.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":46,"n_cols":5,"rows_kept":46,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：国土资源局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2018年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":13222609.68,"d":"13,222,609.68"},{"v":12206909.68,"d":"12,206,909.68"},{"v":1015700,"d":"1,015,700.00"}]
["301","工资福利支出",{"v":12162557.68,"d":"12,162,557.68"},{"v":12162557.68,"d":"12,162,557.68"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":4894644,"d":"4,894,644.00"},{"v":4894644,"d":"4,894,644.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":4894644,"d":"4,894,644.00"},{"v":4894644,"d":"4,894,644.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":3100260,"d":"3,100,260.00"},{"v":3100260,"d":"3,100,260.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":24336,"d":"24,336.00"},{"v":24336,"d":"24,336.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":31200,"d":"31,200.00"},{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":53040,"d":"53,040.00"},{"v":53040,"d":"53,040.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":62400,"d":"62,400.00"},{"v":62400,"d":"62,400.00"},{"v":0,"d":"0.00"}]
["    301301020199","    其他津补贴(行政)",{"v":354864,"d":"354,864.00"},{"v":354864,"d":"354,864.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":120744,"d":"120,744.00"},{"v":120744,"d":"120,744.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":154800,"d":"154,800.00"},{"v":154800,"d":"154,800.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":263160,"d":"263,160.00"},{"v":263160,"d":"263,160.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":309600,"d":"309,600.00"},{"v":309600,"d":"309,600.00"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",{"v":1726116,"d":"1,726,116.00"},{"v":1726116,"d":"1,726,116.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":407887,"d":"407,887.00"},{"v":407887,"d":"407,887.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":407887,"d":"407,887.00"},{"v":407887,"d":"407,887.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":1680558.2,"d":"1,680,558.20"},{"v":1680558.2,"d":"1,680,558.20"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":1680558.2,"d":"1,680,558.20"},{"v":1680558.2,"d":"1,680,558.20"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":518400,"d":"518,400.00"},{"v":518400,"d":"518,400.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":518400,"d":"518,400.00"},{"v":518400,"d":"518,400.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":360420,"d":"360,420.00"},{"v":360420,"d":"360,420.00"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":360420,"d":"360,420.00"},{"v":360420,"d":"360,420.00"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":241000,"d":"241,000.00"},{"v":241000,"d":"241,000.00"},{"v":0,"d":"0.00"}]
["    3013019902","    临时工工资",{"v":220000,"d":"220,000.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1015700,"d":"1,015,700.00"},{"v":0,"d":"0.00"},{"v":1015700,"d":"1,015,700.00"}]
["  01","  办公费",{"v":697500,"d":"697,500.00"},{"v":0,"d":"0.00"},{"v":697500,"d":"697,500.00"}]
["    30130201","    办公费",{"v":697500,"d":"697,500.00"},{"v":0,"d":"0.00"},{"v":697500,"d":"697,500.00"}]
["  06","  电费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30130206","    电费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["  07","  邮电费",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"}]
["    30130207","    邮电费",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"}]
["  39","  其他交通费用",{"v":163200,"d":"163,200.00"},{"v":0,"d":"0.00"},{"v":163200,"d":"163,200.00"}]
["    3013023901","    公务交通补贴",{"v":163200,"d":"163,200.00"},{"v":0,"d":"0.00"},{"v":163200,"d":"163,200.00"}]
["303","对个人和家庭的补助",{"v":44352,"d":"44,352.00"},{"v":44352,"d":"44,352.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":44352,"d":"44,352.00"},{"v":44352,"d":"44,352.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":44352,"d":"44,352.00"},{"v":44352,"d":"44,352.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":5,"n_cols":7,"rows_kept":5,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["",{"$nulls":5},"单位：元"]
["单位编码","单位名称","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"]
["**","**",1,2,3,4,5]

{"sheet":"政府性基金","index":8,"n_rows":10,"n_cols":5,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位：国土资源局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":3450000,"d":"3,450,000.00"},{"v":3450000,"d":"3,450,000.00"},{"v":0,"d":"0.00"}]
["220","国土海洋气象等支出",{"v":3450000,"d":"3,450,000.00"},{"v":3450000,"d":"3,450,000.00"},{"v":0,"d":"0.00"}]
["  01","  国土资源事务",{"v":3450000,"d":"3,450,000.00"},{"v":3450000,"d":"3,450,000.00"},{"v":0,"d":"0.00"}]
["    2200101","    行政运行（国土资源事务）",{"v":3450000,"d":"3,450,000.00"},{"v":3450000,"d":"3,450,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":24592609.68,"d":"24,592,609.68"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":1724910.2,"d":"1,724,910.20"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":878820,"d":"878,820.00"},{"v":0,"d":"0.00"}]
["国土海洋气象等支出",{"v":21029491,"d":"21,029,491.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":24592609.68,"d":"24,592,609.68"},{"v":21142609.68,"d":"21,142,609.68"},{"v":3450000,"d":"3,450,000.00"}]
["社会保障和就业支出",{"v":1724910.2,"d":"1,724,910.20"},{"v":1724910.2,"d":"1,724,910.20"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":878820,"d":"878,820.00"},{"v":878820,"d":"878,820.00"},{"v":0,"d":"0.00"}]
["国土海洋气象等支出",{"v":21029491,"d":"21,029,491.00"},{"v":17579491,"d":"17,579,491.00"},{"v":3450000,"d":"3,450,000.00"}]
["住房保障支出",{"v":959388.48,"d":"959,388.48"},{"v":959388.48,"d":"959,388.48"},{"v":0,"d":"0.00"}]