{"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":2,"defined_names":2},"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"]}
[]
["临潼区人力资源和社会保障局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":64432322.6,"d":"64,432,322.60"},"一、一般公共服务支出",{"v":6495,"d":"6,495.00"},"基本支出",{"v":991038,"d":"991,038.00"}]
["    (一)一般公共预算拨款",{"v":64432322.6,"d":"64,432,322.60"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":967998,"d":"967,998.00"}]
["    (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":23040,"d":"23,040.00"}]
["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":2927652,"d":"2,927,652.00"},"项目支出",{"v":63441284.6,"d":"63,441,284.60"}]
["    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"]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",{"v":76190,"d":"76,190.00"},"二、商品和服务支出",{"v":811200,"d":"811,200.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":57457064,"d":"57,457,064.00"},"三、对个人和家庭的补助",{"v":62630084.6,"d":"62,630,084.60"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":2082010,"d":"2,082,010.00"},"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",null,"六、债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":1691511.6,"d":"1,691,511.60"},"七、其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",{"v":94618,"d":"94,618.00"},"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":96782,"d":"96,782.00"}]
[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":0,"d":"0.00"}]
[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":64432322.6,"d":"64,432,322.60"},"功能分类支出合计",{"v":64432322.6,"d":"64,432,322.60"},"经济分类支出总计",{"v":64432322.6,"d":"64,432,322.60"}]

{"sheet":"收入总表","index":1,"n_rows":8,"n_cols":11,"rows_kept":8,"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"]}
[]
["临潼区人力资源和社会保障局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":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"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,"d":"0.00"}]
["  010004","  临潼区城乡居民社会养老保险基金管理中心",{"v":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"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,"d":"0.00"}]

{"sheet":"支出总表","index":2,"n_rows":8,"n_cols":11,"rows_kept":8,"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"]}
[]
["临潼区人力资源和社会保障局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":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"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,"d":"0.00"}]
["  010004","  临潼区城乡居民社会养老保险基金管理中心",{"v":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"v":64432322.6,"d":"64,432,322.60"},{"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,"d":"0.00"}]

{"sheet":"支出预算表（功能分类）","index":3,"n_rows":58,"n_cols":6,"rows_kept":58,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区人力资源和社会保障局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"]
["010004","临潼区城乡居民社会养老保险基金管理中心",{"v":64432322.6,"d":"64,432,322.60"},{"v":991038,"d":"991,038.00"},{"v":63441284.6,"d":"63,441,284.60"}]
["  201","  一般公共服务支出",{"v":6495,"d":"6,495.00"},{"v":0,"d":"0.00"},{"v":6495,"d":"6,495.00"}]
["    20107","    税收事务",{"v":6495,"d":"6,495.00"},{"v":0,"d":"0.00"},{"v":6495,"d":"6,495.00"}]
["      2010799","      其他税收事务支出",{"v":6495,"d":"6,495.00"},{"v":0,"d":"0.00"},{"v":6495,"d":"6,495.00"}]
["        ","        财政对基层税务员的工龄补助",{"v":6495,"d":"6,495.00"},{"v":0,"d":"0.00"},{"v":6495,"d":"6,495.00"}]
["  205","  教育支出",{"v":2927652,"d":"2,927,652.00"},{"v":0,"d":"0.00"},{"v":2927652,"d":"2,927,652.00"}]
["    20502","    普通教育",{"v":2927652,"d":"2,927,652.00"},{"v":0,"d":"0.00"},{"v":2927652,"d":"2,927,652.00"}]
["      2050299","      其他普通教育支出",{"v":2927652,"d":"2,927,652.00"},{"v":0,"d":"0.00"},{"v":2927652,"d":"2,927,652.00"}]
["        ","        财政对民办教师的工龄补助",{"v":2927652,"d":"2,927,652.00"},{"v":0,"d":"0.00"},{"v":2927652,"d":"2,927,652.00"}]
["  207","  文化体育与传媒支出",{"v":76190,"d":"76,190.00"},{"v":0,"d":"0.00"},{"v":76190,"d":"76,190.00"}]
["    20704","    新闻出版广播影视",{"v":76190,"d":"76,190.00"},{"v":0,"d":"0.00"},{"v":76190,"d":"76,190.00"}]
["      2070499","      其他新闻出版广播影视支出",{"v":76190,"d":"76,190.00"},{"v":0,"d":"0.00"},{"v":76190,"d":"76,190.00"}]
["        ","        财政对电影放映员的工龄补助",{"v":76190,"d":"76,190.00"},{"v":0,"d":"0.00"},{"v":76190,"d":"76,190.00"}]
["  208","  社会保障和就业支出",{"v":57457064,"d":"57,457,064.00"},{"v":991038,"d":"991,038.00"},{"v":56466026,"d":"56,466,026.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":1802238,"d":"1,802,238.00"},{"v":991038,"d":"991,038.00"},{"v":811200,"d":"811,200.00"}]
["      2080109","      社会保险经办机构",{"v":1802238,"d":"1,802,238.00"},{"v":991038,"d":"991,038.00"},{"v":811200,"d":"811,200.00"}]
["        ","        财政对城乡居民养老保险村级协办员误工补贴",{"v":511200,"d":"511,200.00"},{"v":0,"d":"0.00"},{"v":511200,"d":"511,200.00"}]
["        ","        城乡社保工作经费",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["        ","        工资福利支出",{"v":967998,"d":"967,998.00"},{"v":967998,"d":"967,998.00"},{"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"}]
["    20808","    抚恤",{"v":8316,"d":"8,316.00"},{"v":0,"d":"0.00"},{"v":8316,"d":"8,316.00"}]
["      2080899","      其他优抚支出",{"v":8316,"d":"8,316.00"},{"v":0,"d":"0.00"},{"v":8316,"d":"8,316.00"}]
["        ","        财政对襄渝阳安铁路民兵的工龄补助支出",{"v":8316,"d":"8,316.00"},{"v":0,"d":"0.00"},{"v":8316,"d":"8,316.00"}]
["    20826","    财政对基本养老保险基金的补助",{"v":51000000,"d":"51,000,000.00"},{"v":0,"d":"0.00"},{"v":51000000,"d":"51,000,000.00"}]
["      2082602","      财政对城乡居民基本养老保险基金的补助",{"v":51000000,"d":"51,000,000.00"},{"v":0,"d":"0.00"},{"v":51000000,"d":"51,000,000.00"}]
["        ","        财政对城乡居民养老保险的补助",{"v":51000000,"d":"51,000,000.00"},{"v":0,"d":"0.00"},{"v":51000000,"d":"51,000,000.00"}]
["    20899","    其他社会保障和就业支出",{"v":4646510,"d":"4,646,510.00"},{"v":0,"d":"0.00"},{"v":4646510,"d":"4,646,510.00"}]
["      2089901","      其他社会保障和就业支出",{"v":4646510,"d":"4,646,510.00"},{"v":0,"d":"0.00"},{"v":4646510,"d":"4,646,510.00"}]
["        ","        财政对178号文件人员的工龄补助",{"v":4646510,"d":"4,646,510.00"},{"v":0,"d":"0.00"},{"v":4646510,"d":"4,646,510.00"}]
["  210","  医疗卫生与计划生育支出",{"v":2082010,"d":"2,082,010.00"},{"v":0,"d":"0.00"},{"v":2082010,"d":"2,082,010.00"}]
["    21003","    基层医疗卫生机构",{"v":2082010,"d":"2,082,010.00"},{"v":0,"d":"0.00"},{"v":2082010,"d":"2,082,010.00"}]
["      2100399","      其他基层医疗卫生机构支出",{"v":2082010,"d":"2,082,010.00"},{"v":0,"d":"0.00"},{"v":2082010,"d":"2,082,010.00"}]
[null,"        财政对卫生员的工龄补助",{"v":2082010,"d":"2,082,010.00"},{"v":0,"d":"0.00"},{"v":2082010,"d":"2,082,010.00"}]
["  213","  农林水支出",{"v":1691511.6,"d":"1,691,511.60"},null,{"v":1691511.6,"d":"1,691,511.60"}]
["    21301","    农业",{"v":887796.6,"d":"887,796.60"},null,{"v":887796.6,"d":"887,796.60"}]
["      2130199","      其他农业支出",{"v":887796.6,"d":"887,796.60"},null,{"v":887796.6,"d":"887,796.60"}]
[null,"        农技员养老补助",{"v":887796.6,"d":"887,796.60"},null,{"v":887796.6,"d":"887,796.60"}]
["    21302","    林业",{"v":21780,"d":"21,780.00"},null,{"v":21780,"d":"21,780.00"}]
["      2130206","      林业技术推广",{"v":21780,"d":"21,780.00"},null,{"v":21780,"d":"21,780.00"}]
[null,"        林技员养老补助",{"v":21780,"d":"21,780.00"},null,{"v":21780,"d":"21,780.00"}]
["    21303","    水利",{"v":781935,"d":"781,935.00"},null,{"v":781935,"d":"781,935.00"}]
["      2130399","      其他水利支出",{"v":781935,"d":"781,935.00"},null,{"v":781935,"d":"781,935.00"}]
[null,"        水利工程管理员养老补助项目",{"v":781935,"d":"781,935.00"},null,{"v":781935,"d":"781,935.00"}]
["  214","  交通运输支出",{"v":94618,"d":"94,618.00"},null,{"v":94618,"d":"94,618.00"}]
["    21401","    公路水路运输",{"v":94618,"d":"94,618.00"},null,{"v":94618,"d":"94,618.00"}]
["      2140199","      其他公路水路运输支出",{"v":94618,"d":"94,618.00"},null,{"v":94618,"d":"94,618.00"}]
[null,"        财政对公路养护员的工龄补助",{"v":94618,"d":"94,618.00"},null,{"v":94618,"d":"94,618.00"}]
["  216"," 商业服务业等支出",{"v":96782,"d":"96,782.00"},null,{"v":96782,"d":"96,782.00"}]
["    21699","    其他商业服务业等支出",{"v":96782,"d":"96,782.00"},null,{"v":96782,"d":"96,782.00"}]
["      2139999","      其他商业服务业等支出",{"v":96782,"d":"96,782.00"},null,{"v":96782,"d":"96,782.00"}]
["        ","        财政对供销双代员的工龄补助",{"v":96782,"d":"96,782.00"},{"v":0,"d":"0.00"},{"v":96782,"d":"96,782.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区人力资源和社会保障局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"]
["010004","临潼区城乡居民社会养老保险基金管理中心",{"v":64432322.6,"d":"64,432,322.60"},{"v":991038,"d":"991,038.00"},{"v":63441284.6,"d":"63,441,284.60"}]
["  301","  工资福利支出",{"v":967998,"d":"967,998.00"},{"v":967998,"d":"967,998.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":457452,"d":"457,452.00"},{"v":457452,"d":"457,452.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":457452,"d":"457,452.00"},{"v":457452,"d":"457,452.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":144966,"d":"144,966.00"},{"v":144966,"d":"144,966.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":144966,"d":"144,966.00"},{"v":144966,"d":"144,966.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":365580,"d":"365,580.00"},{"v":365580,"d":"365,580.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":365580,"d":"365,580.00"},{"v":365580,"d":"365,580.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":834240,"d":"834,240.00"},{"v":23040,"d":"23,040.00"},{"v":811200,"d":"811,200.00"}]
["    30201","    办公费",{"v":310500,"d":"310,500.00"},{"v":10500,"d":"10,500.00"},{"v":300000,"d":"300,000.00"}]
["      ","      城乡社保工作经费",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["      ","      商品和服务支出",{"v":10500,"d":"10,500.00"},{"v":10500,"d":"10,500.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":511200,"d":"511,200.00"},{"v":0,"d":"0.00"},{"v":511200,"d":"511,200.00"}]
["      ","      财政对城乡居民养老保险村级协办员误工补贴",{"v":511200,"d":"511,200.00"},{"v":0,"d":"0.00"},{"v":511200,"d":"511,200.00"}]
["    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"}]
["  303","  对个人和家庭的补助",{"v":62630084.6,"d":"62,630,084.60"},{"v":0,"d":"0.00"},{"v":62630084.6,"d":"62,630,084.60"}]
["    30305","    生活补助",{"v":62630084.6,"d":"62,630,084.60"},{"v":0,"d":"0.00"},{"v":62630084.6,"d":"62,630,084.60"}]
["      ","      财政对基层税务员的工龄补助",{"v":6495,"d":"6,495.00"},{"v":0,"d":"0.00"},{"v":6495,"d":"6,495.00"}]
["      ","      农技员养老补助",{"v":887796.6,"d":"887,796.60"},{"v":0,"d":"0.00"},{"v":887796.6,"d":"887,796.60"}]
["      ","      财政对卫生员的工龄补助",{"v":2082010,"d":"2,082,010.00"},{"v":0,"d":"0.00"},{"v":2082010,"d":"2,082,010.00"}]
["      ","      财政对178号文件人员的工龄补助",{"v":4646510,"d":"4,646,510.00"},{"v":0,"d":"0.00"},{"v":4646510,"d":"4,646,510.00"}]
["      ","      财政对电影放映员的工龄补助",{"v":76190,"d":"76,190.00"},{"v":0,"d":"0.00"},{"v":76190,"d":"76,190.00"}]
["      ","      水利员养老补助项目",{"v":265082,"d":"265,082.00"},{"v":0,"d":"0.00"},{"v":265082,"d":"265,082.00"}]
["      ","      财政对公路养护员的工龄补助",{"v":94618,"d":"94,618.00"},{"v":0,"d":"0.00"},{"v":94618,"d":"94,618.00"}]
["      ","      水利工程管理员养老补助项目",{"v":516853,"d":"516,853.00"},{"v":0,"d":"0.00"},{"v":516853,"d":"516,853.00"}]
["      ","      林业员养老补助",{"v":21780,"d":"21,780.00"},{"v":0,"d":"0.00"},{"v":21780,"d":"21,780.00"}]
["      ","      财政对城乡居民养老保险的补助",{"v":51000000,"d":"51,000,000.00"},{"v":0,"d":"0.00"},{"v":51000000,"d":"51,000,000.00"}]
["      ","      财政对供销双代员的工龄补助",{"v":96782,"d":"96,782.00"},{"v":0,"d":"0.00"},{"v":96782,"d":"96,782.00"}]
["      ","      财政对民办教师的工龄补助",{"v":2927652,"d":"2,927,652.00"},{"v":0,"d":"0.00"},{"v":2927652,"d":"2,927,652.00"}]
["      ","      财政对襄渝阳安铁路民兵的工龄补助支出",{"v":8316,"d":"8,316.00"},{"v":0,"d":"0.00"},{"v":8316,"d":"8,316.00"}]

{"sheet":"三公经费表","index":5,"n_rows":9,"n_cols":10,"rows_kept":9,"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"]}
[]
["临潼区人力资源和社会保障局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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"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"]}
[]
[]
[]
["临潼区人力资源和社会保障局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"]