{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["封面","收支总表","收入总表","支出总表","财政拨款收支总表","一般公共支出预算表（功能分类）","一般公共支出预算表（经济分类）","一般公共支出预算表（政府经济分类）","政府性基金支出预算表（功能分类）","政府性基金支出预算表（经济分类）","政府性基金支出预算表（政府经济分类）","三公经费表","政府采购表","教育收费支出预算表（功能分类）","教育收费支出预算表（经济分类）","教育收费支出预算表（政府经济分类）"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
["附件2"]
["2018年部门综合预算公开报表"]
[]
["             部门名称：西安市临潼区人力资源和社会保障局"]
["             保密审查情况：已审查"]
["             部门主要负责人审签情况：已审签"]

{"sheet":"收支总表","index":1,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["临潼区人力资源和社会保障局2018年部门综合预算收支总表"]
[{"$nulls":5},"单位：元"]
["收                      入",null,"支                           出"]
["项           目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":258838234.8,"d":"258,838,234.80"},"一、一般公共服务支出",{"v":2166400,"d":"2,166,400.00"},"一、基本支出",{"v":9928939.4,"d":"9,928,939.40"}]
["    (一)一般公共预算拨款",{"v":258838234.8,"d":"258,838,234.80"},"二、外交支出",{"v":0,"d":"0.00"},"      (1)工资福利支出",{"v":9247435.4,"d":"9,247,435.40"}]
["    (二)政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"      (2)商品和服务支出",{"v":681504,"d":"681,504.00"}]
["    (三)国有资本经营预算收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"      (3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
["二、上级补助收入",null,"五、教育支出",{"v":3189169,"d":"3,189,169.00"},"二、项目支出",{"v":248909295.4,"d":"248,909,295.40"}]
["三、事业收入",null,"六、科学技术支出",{"v":0,"d":"0.00"},"      (1)工资福利支出",{"v":57790000,"d":"57,790,000.00"}]
["    其中：纳入财政专户管理的收费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":82044,"d":"82,044.00"},"      (2)商品和服务支出",{"v":1934200,"d":"1,934,200.00"}]
["四、事业单位经营收入",null,"八、社会保障和就业支出",{"v":215802739.4,"d":"215,802,739.40"},"      (3)对个人和家庭的补助",{"v":189185095.4,"d":"189,185,095.40"}]
["五、下级单位上缴收入",null,"九、医疗卫生与计划生育支出",{"v":34684000,"d":"34,684,000.00"},"      (4)对企事业单位的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"十、节能环保支出",{"v":0,"d":"0.00"},"      (5)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"},"      (6)债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":2709445.6,"d":"2,709,445.60"},"      (7)其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",{"v":103557.6,"d":"103,557.60"},"      (8)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"},"      (9)其他支出",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":100879.2,"d":"100,879.20"}]
[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、国有资本经营预算支出"]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出"]
[]
["本年收入合计",{"v":258838234.8,"d":"258,838,234.80"},"本年支出合计",{"v":258838234.8,"d":"258,838,234.80"},"本年支出合计",{"v":258838234.8,"d":"258,838,234.80"}]
["用事业基金弥补收支差额",null,"用事业基金弥补收支差额",null,"用事业基金弥补收支差额"]
["上年实户资金余额",null,"实户资金账户",null,"实户资金账户"]
["其中：财政拨款资金余额",null,"其中：财政拨款资金余额",null,"其中：财政拨款资金余额"]
["上年结余",null,"上年结余",null,"上年结余"]
["其中：财政拨款资金结转",null,"其中：财政拨款资金结转",null,"其中：财政拨款资金结转"]
[]
["收  入  总  计",{"v":258838234.8,"d":"258,838,234.80"},"功能分类支出合计",{"v":258838234.8,"d":"258,838,234.80"},"经济分类支出总计",{"v":258838234.8,"d":"258,838,234.80"}]

{"sheet":"收入总表","index":2,"n_rows":20,"n_cols":17,"rows_kept":20,"merged":[[1,0,1,16],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[]
["临潼区人力资源和社会保障局2018年部门综合预算收入总表"]
[{"$nulls":16},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":3},"事业收入",null,"事业单位经营收入","其他收入","上级补助收入","下级单位上缴收入","用事业基金弥补收支差额","上年实户资金余额","上年结转","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,"**"]
[null,"合计",{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["010","临潼区人力资源和社会保障局",{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010001","  临潼区人力资源和社会保障局本级",{"v":6422629,"d":"6,422,629.00"},{"v":6422629,"d":"6,422,629.00"},{"v":6422629,"d":"6,422,629.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010001","  临潼区人力资源和社会保障局本级",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010002","  临潼区就业服务局",{"v":913800,"d":"913,800.00"},{"v":913800,"d":"913,800.00"},{"v":913800,"d":"913,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010003","  临潼区失业保险基金管理所",{"v":403487,"d":"403,487.00"},{"v":403487,"d":"403,487.00"},{"v":403487,"d":"403,487.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010004","  临潼区城乡居民社会养老保险基金管理中心",{"v":182055731.4,"d":"182,055,731.40"},{"v":182055731.4,"d":"182,055,731.40"},{"v":182055731.4,"d":"182,055,731.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010005","  临潼区医疗保险基金管理中心",{"v":39365015,"d":"39,365,015.00"},{"v":39365015,"d":"39,365,015.00"},{"v":39365015,"d":"39,365,015.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010006","  临潼区劳动保障监察大队",{"v":590511,"d":"590,511.00"},{"v":590511,"d":"590,511.00"},{"v":590511,"d":"590,511.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010007","  临潼区劳动就业培训中心",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010008","  临潼区退休退职工人管理所",{"v":471600.4,"d":"471,600.40"},{"v":471600.4,"d":"471,600.40"},{"v":471600.4,"d":"471,600.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010009","  临潼区机关事业单位社会保险基金管理中心",{"v":27627229,"d":"27,627,229.00"},{"v":27627229,"d":"27,627,229.00"},{"v":27627229,"d":"27,627,229.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010010","  临潼区人才交流服务中心",{"v":150234,"d":"150,234.00"},{"v":150234,"d":"150,234.00"},{"v":150234,"d":"150,234.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010011","  自主择业军队转业干部管理服务中心",{"v":143198,"d":"143,198.00"},{"v":143198,"d":"143,198.00"},{"v":143198,"d":"143,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"支出总表","index":3,"n_rows":20,"n_cols":17,"rows_kept":20,"merged":[[1,0,1,16],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[]
["临潼区2018年部门综合预算支出总表"]
[{"$nulls":16},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":3},"事业收入",null,"事业单位经营收入安排","其他收入安排","上级补助收入","下级单位上缴收入","用事业基金弥补收支差额","上年实户资金余额","上年结转","备注"]
[{"$nulls":3},"小计","一般公共预算安排","政府性基金预算安排","国有资本经营预算","小计","其中：纳入财政专户管理的收费安排"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,"**"]
[null,"合计",{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["010","临潼区人力资源和社会保障局",{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":258838234.8,"d":"258,838,234.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010001","  临潼区人力资源和社会保障局本级",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010001","  临潼区人力资源和社会保障局本级",{"v":6422629,"d":"6,422,629.00"},{"v":6422629,"d":"6,422,629.00"},{"v":6422629,"d":"6,422,629.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010002","  临潼区就业服务局",{"v":913800,"d":"913,800.00"},{"v":913800,"d":"913,800.00"},{"v":913800,"d":"913,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010003","  临潼区失业保险基金管理所",{"v":403487,"d":"403,487.00"},{"v":403487,"d":"403,487.00"},{"v":403487,"d":"403,487.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010004","  临潼区城乡居民社会养老保险基金管理中心",{"v":182055731.4,"d":"182,055,731.40"},{"v":182055731.4,"d":"182,055,731.40"},{"v":182055731.4,"d":"182,055,731.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010005","  临潼区医疗保险基金管理中心",{"v":39365015,"d":"39,365,015.00"},{"v":39365015,"d":"39,365,015.00"},{"v":39365015,"d":"39,365,015.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010006","  临潼区劳动保障监察大队",{"v":590511,"d":"590,511.00"},{"v":590511,"d":"590,511.00"},{"v":590511,"d":"590,511.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010007","  临潼区劳动就业培训中心",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010008","  临潼区退休退职工人管理所",{"v":471600.4,"d":"471,600.40"},{"v":471600.4,"d":"471,600.40"},{"v":471600.4,"d":"471,600.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010009","  临潼区机关事业单位社会保险基金管理中心",{"v":27627229,"d":"27,627,229.00"},{"v":27627229,"d":"27,627,229.00"},{"v":27627229,"d":"27,627,229.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010010","  临潼区人才交流服务中心",{"v":150234,"d":"150,234.00"},{"v":150234,"d":"150,234.00"},{"v":150234,"d":"150,234.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  010011","  自主择业军队转业干部管理服务中心",{"v":143198,"d":"143,198.00"},{"v":143198,"d":"143,198.00"},{"v":143198,"d":"143,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"财政拨款收支总表","index":4,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["临潼区人力资源和社会保障局2018年部门综合预算财政拨款收支总表"]
[{"$nulls":5},"单位：元"]
["收                      入",null,"支                           出"]
["项           目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":258838234.8,"d":"258,838,234.80"},"一、一般公共服务支出",{"v":2166400,"d":"2,166,400.00"},"一、基本支出",{"v":9928939.4,"d":"9,928,939.40"}]
["    (一)一般公共预算拨款",{"v":258838234.8,"d":"258,838,234.80"},"二、外交支出",{"v":0,"d":"0.00"},"      (1)工资福利支出",{"v":9247435.4,"d":"9,247,435.40"}]
["    (二)政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"      (2)商品和服务支出",{"v":681504,"d":"681,504.00"}]
["    (三)国有资本经营预算收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"      (3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
["二、上级补助收入",null,"五、教育支出",{"v":3189169,"d":"3,189,169.00"},"二、项目支出",{"v":248909295.4,"d":"248,909,295.40"}]
["三、事业收入",null,"六、科学技术支出",{"v":0,"d":"0.00"},"      (1)工资福利支出",{"v":57790000,"d":"57,790,000.00"}]
["    其中：纳入财政专户管理的收费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":82044,"d":"82,044.00"},"      (2)商品和服务支出",{"v":1934200,"d":"1,934,200.00"}]
["四、事业单位经营收入",null,"八、社会保障和就业支出",{"v":215802739.4,"d":"215,802,739.40"},"      (3)对个人和家庭的补助",{"v":189185095.4,"d":"189,185,095.40"}]
["五、下级单位上缴收入",null,"九、医疗卫生与计划生育支出",{"v":34684000,"d":"34,684,000.00"},"      (4)对企事业单位的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"十、节能环保支出",{"v":0,"d":"0.00"},"      (5)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"},"      (6)债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":2709445.6,"d":"2,709,445.60"},"      (7)其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",{"v":103557.6,"d":"103,557.60"},"      (8)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"},"      (9)其他支出",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":100879.2,"d":"100,879.20"}]
[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、国有资本经营预算支出"]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出"]
[]
["本年收入合计",{"v":258838234.8,"d":"258,838,234.80"},"本年支出合计",{"v":258838234.8,"d":"258,838,234.80"},"本年支出合计",{"v":258838234.8,"d":"258,838,234.80"}]
["用事业基金弥补收支差额",null,"用事业基金弥补收支差额",null,"用事业基金弥补收支差额"]
["上年实户资金余额",null,"实户资金账户",null,"实户资金账户"]
["其中：财政拨款资金余额",null,"其中：财政拨款资金余额",null,"其中：财政拨款资金余额"]
["上年结余",null,"上年结余",null,"上年结余"]
["其中：财政拨款资金结转",null,"其中：财政拨款资金结转",null,"其中：财政拨款资金结转"]
[]
["收  入  总  计",{"v":258838234.8,"d":"258,838,234.80"},"功能分类支出合计",{"v":258838234.8,"d":"258,838,234.80"},"经济分类支出总计",{"v":258838234.8,"d":"258,838,234.80"}]

{"sheet":"一般公共支出预算表（功能分类）","index":5,"n_rows":188,"n_cols":7,"rows_kept":188,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["临潼区人力资源和社会保障局2018年部门综合预算一般公共预算支出明细表（按功能科目分）"]
[{"$nulls":6},"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","资金级次","备注"]
[null,"合计",{"v":258838234.8,"d":"258,838,234.80"},{"v":9928939.4,"d":"9,928,939.40"},{"v":248909295.4,"d":"248,909,295.40"}]
["010001","临潼区人力资源和社会保障局本级",{"v":6472629,"d":"6,472,629.00"},{"v":3552629,"d":"3,552,629.00"},{"v":2920000,"d":"2,920,000.00"}]
["  201","  一般公共服务支出",{"v":1550000,"d":"1,550,000.00"},{"v":0,"d":"0.00"},{"v":1550000,"d":"1,550,000.00"}]
["    20110","    人力资源事务",{"v":1550000,"d":"1,550,000.00"},{"v":0,"d":"0.00"},{"v":1550000,"d":"1,550,000.00"}]
["      2011002","      一般行政管理事务（人力资源事务）",{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"}]
["        ","        人力资源市场运行经费",{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},"区本级"]
["      2011010","      公务员履职能力提升",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["        ","        公务员培训",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},"区本级"]
["      2011099","      其他人力资源事务支出",{"v":1100000,"d":"1,100,000.00"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"}]
["        ","        事业单位招考",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},"区本级"]
["        ","        丧葬费及遗属补助",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"区本级"]
["  208","  社会保障和就业支出",{"v":3922629,"d":"3,922,629.00"},{"v":3552629,"d":"3,552,629.00"},{"v":370000,"d":"370,000.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":3101536,"d":"3,101,536.00"},{"v":3051536,"d":"3,051,536.00"},{"v":50000,"d":"50,000.00"}]
["      2080101","      行政运行（人力资源和社会保障管理事务）",{"v":3051536,"d":"3,051,536.00"},{"v":3051536,"d":"3,051,536.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":340740,"d":"340,740.00"},{"v":340740,"d":"340,740.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        工资福利支出",{"v":2710796,"d":"2,710,796.00"},{"v":2710796,"d":"2,710,796.00"},{"v":0,"d":"0.00"},"区本级"]
["      2080112","      劳动人事争议调解仲裁",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        劳动人事争议仲裁院运行经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["    20805","    行政事业单位离退休",{"v":501093,"d":"501,093.00"},{"v":501093,"d":"501,093.00"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":501093,"d":"501,093.00"},{"v":501093,"d":"501,093.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":501093,"d":"501,093.00"},{"v":501093,"d":"501,093.00"},{"v":0,"d":"0.00"},"区本级"]
["    20899","    其他社会保障和就业支出",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"}]
["      2089901","      其他社会保障和就业支出",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"}]
["        ","        2018年军转干部生活困难补助经费",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},"中央一般性转移支付"]
["  213","  农林水支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["    21308","    普惠金融发展支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["      2130804","      创业担保贷款贴息",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["        ","        2018年创业担保贷款贴息资金",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"中央专项转移支付"]
["010002","临潼区就业服务局",{"v":913800,"d":"913,800.00"},{"v":693800,"d":"693,800.00"},{"v":220000,"d":"220,000.00"}]
["  208","  社会保障和就业支出",{"v":913800,"d":"913,800.00"},{"v":693800,"d":"693,800.00"},{"v":220000,"d":"220,000.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":913800,"d":"913,800.00"},{"v":693800,"d":"693,800.00"},{"v":220000,"d":"220,000.00"}]
["      2080111","      公共就业服务和职业技能鉴定机构",{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"}]
["        ","        创业培训",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},"区本级"]
["        ","        劳务输出工作经费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},"区本级"]
["      2080112","      劳动人事争议调解仲裁",{"v":693800,"d":"693,800.00"},{"v":693800,"d":"693,800.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":693800,"d":"693,800.00"},{"v":693800,"d":"693,800.00"},{"v":0,"d":"0.00"},"区本级"]
["010003","临潼区失业保险基金管理所",{"v":403487,"d":"403,487.00"},{"v":403487,"d":"403,487.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":403487,"d":"403,487.00"},{"v":403487,"d":"403,487.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":347089,"d":"347,089.00"},{"v":347089,"d":"347,089.00"},{"v":0,"d":"0.00"}]
["      2080111","      公共就业服务和职业技能鉴定机构",{"v":347089,"d":"347,089.00"},{"v":347089,"d":"347,089.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":42900,"d":"42,900.00"},{"v":42900,"d":"42,900.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        工资福利支出",{"v":304189,"d":"304,189.00"},{"v":304189,"d":"304,189.00"},{"v":0,"d":"0.00"},"区本级"]
["    20805","    行政事业单位离退休",{"v":56398,"d":"56,398.00"},{"v":56398,"d":"56,398.00"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":56398,"d":"56,398.00"},{"v":56398,"d":"56,398.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":56398,"d":"56,398.00"},{"v":56398,"d":"56,398.00"},{"v":0,"d":"0.00"},"区本级"]
["010004","临潼区城乡居民社会养老保险基金管理中心",{"v":182055731.4,"d":"182,055,731.40"},{"v":1170436,"d":"1,170,436.00"},{"v":180885295.4,"d":"180,885,295.40"}]
["  205","  教育支出",{"v":3189169,"d":"3,189,169.00"},{"v":0,"d":"0.00"},{"v":3189169,"d":"3,189,169.00"}]
["    20502","    普通教育",{"v":3189169,"d":"3,189,169.00"},{"v":0,"d":"0.00"},{"v":3189169,"d":"3,189,169.00"}]
["      2050299","      其他普通教育支出",{"v":3189169,"d":"3,189,169.00"},{"v":0,"d":"0.00"},{"v":3189169,"d":"3,189,169.00"}]
["        ","        财政对民办教师的工龄补助",{"v":3189169,"d":"3,189,169.00"},{"v":0,"d":"0.00"},{"v":3189169,"d":"3,189,169.00"},"区本级"]
["  207","  文化体育与传媒支出",{"v":82044,"d":"82,044.00"},{"v":0,"d":"0.00"},{"v":82044,"d":"82,044.00"}]
["    20704","    新闻出版广播影视",{"v":82044,"d":"82,044.00"},{"v":0,"d":"0.00"},{"v":82044,"d":"82,044.00"}]
["      2070499","      其他新闻出版广播影视支出",{"v":82044,"d":"82,044.00"},{"v":0,"d":"0.00"},{"v":82044,"d":"82,044.00"}]
["        ","        财政对电影放映员的工龄补助",{"v":82044,"d":"82,044.00"},{"v":0,"d":"0.00"},{"v":82044,"d":"82,044.00"},"区本级"]
["  208","  社会保障和就业支出",{"v":176870636,"d":"176,870,636.00"},{"v":1170436,"d":"1,170,436.00"},{"v":175700200,"d":"175,700,200.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":1813830,"d":"1,813,830.00"},{"v":1002630,"d":"1,002,630.00"},{"v":811200,"d":"811,200.00"}]
["      2080109","      社会保险经办机构",{"v":1813830,"d":"1,813,830.00"},{"v":1002630,"d":"1,002,630.00"},{"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"},"区本级"]
["        ","        经办机构工作经费",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},"区本级"]
["        ","        工资福利支出",{"v":979590,"d":"979,590.00"},{"v":979590,"d":"979,590.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        商品和服务支出",{"v":23040,"d":"23,040.00"},{"v":23040,"d":"23,040.00"},{"v":0,"d":"0.00"},"区本级"]
["    20805","    行政事业单位离退休",{"v":167806,"d":"167,806.00"},{"v":167806,"d":"167,806.00"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":167806,"d":"167,806.00"},{"v":167806,"d":"167,806.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":167806,"d":"167,806.00"},{"v":167806,"d":"167,806.00"},{"v":0,"d":"0.00"},"区本级"]
["    20808","    抚恤",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"}]
["      2080899","      其他优抚支出",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"}]
["        ","        铁路建设伤残人员生活补助资金（人社）1",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},"省级专项转移支付"]
["    20826","    财政对基本养老保险基金的补助",{"v":173886000,"d":"173,886,000.00"},{"v":0,"d":"0.00"},{"v":173886000,"d":"173,886,000.00"}]
["      2082602","      财政对城乡居民基本养老保险基金的补助",{"v":173886000,"d":"173,886,000.00"},{"v":0,"d":"0.00"},{"v":173886000,"d":"173,886,000.00"}]
["        ","        财政对城乡居民社会养老保险基金的补助",{"v":26700000,"d":"26,700,000.00"},{"v":0,"d":"0.00"},{"v":26700000,"d":"26,700,000.00"},"市级专项转移支付"]
["        ","        城乡居民养老保险基础养老金",{"v":86900000,"d":"86,900,000.00"},{"v":0,"d":"0.00"},{"v":86900000,"d":"86,900,000.00"},"中央专项转移支付"]
["        ","        财政对城乡居民养老保险的补助",{"v":50000000,"d":"50,000,000.00"},{"v":0,"d":"0.00"},{"v":50000000,"d":"50,000,000.00"},"区本级"]
["        ","        城乡居民养老保险基础养老金（省级）",{"v":10286000,"d":"10,286,000.00"},{"v":0,"d":"0.00"},{"v":10286000,"d":"10,286,000.00"},"省级专项转移支付"]
["    20899","    其他社会保障和就业支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["      2089901","      其他社会保障和就业支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["        ","        财政对178号文件人员的工龄补助",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"区本级"]
["  213","  农林水支出",{"v":1709445.6,"d":"1,709,445.60"},{"v":0,"d":"0.00"},{"v":1709445.6,"d":"1,709,445.60"}]
["    21301","    农业",{"v":857685.6,"d":"857,685.60"},{"v":0,"d":"0.00"},{"v":857685.6,"d":"857,685.60"}]
["      2130199","      其他农业支出",{"v":857685.6,"d":"857,685.60"},{"v":0,"d":"0.00"},{"v":857685.6,"d":"857,685.60"}]
["        ","        农技员养老补助",{"v":857685.6,"d":"857,685.60"},{"v":0,"d":"0.00"},{"v":857685.6,"d":"857,685.60"},"区本级"]
["    21302","    林业",{"v":23760,"d":"23,760.00"},{"v":0,"d":"0.00"},{"v":23760,"d":"23,760.00"}]
["      2130206","      林业技术推广（林业）",{"v":23760,"d":"23,760.00"},{"v":0,"d":"0.00"},{"v":23760,"d":"23,760.00"}]
["        ","        林业员养老补助",{"v":23760,"d":"23,760.00"},{"v":0,"d":"0.00"},{"v":23760,"d":"23,760.00"},"区本级"]
["    21303","    水利",{"v":828000,"d":"828,000.00"},{"v":0,"d":"0.00"},{"v":828000,"d":"828,000.00"}]
["      2130399","      其他水利支出",{"v":828000,"d":"828,000.00"},{"v":0,"d":"0.00"},{"v":828000,"d":"828,000.00"}]
["        ","        水利员养老补助项目",{"v":288000,"d":"288,000.00"},{"v":0,"d":"0.00"},{"v":288000,"d":"288,000.00"},"区本级"]
["        ","        水利工程管理员养老补助项目",{"v":540000,"d":"540,000.00"},{"v":0,"d":"0.00"},{"v":540000,"d":"540,000.00"},"区本级"]
["  214","  交通运输支出",{"v":103557.6,"d":"103,557.60"},{"v":0,"d":"0.00"},{"v":103557.6,"d":"103,557.60"}]
["    21401","    公路水路运输",{"v":103557.6,"d":"103,557.60"},{"v":0,"d":"0.00"},{"v":103557.6,"d":"103,557.60"}]
["      2140199","      其他公路水路运输支出",{"v":103557.6,"d":"103,557.60"},{"v":0,"d":"0.00"},{"v":103557.6,"d":"103,557.60"}]
["        ","        财政对公路养护员的工龄补助",{"v":103557.6,"d":"103,557.60"},{"v":0,"d":"0.00"},{"v":103557.6,"d":"103,557.60"},"区本级"]
["  216","  商业服务业等支出",{"v":100879.2,"d":"100,879.20"},{"v":0,"d":"0.00"},{"v":100879.2,"d":"100,879.20"}]
["    21699","    其他商业服务业等支出",{"v":100879.2,"d":"100,879.20"},{"v":0,"d":"0.00"},{"v":100879.2,"d":"100,879.20"}]
["      2169999","      其他商业服务业等支出",{"v":100879.2,"d":"100,879.20"},{"v":0,"d":"0.00"},{"v":100879.2,"d":"100,879.20"}]
["        ","        财政对供销双代员的工龄补助",{"v":100879.2,"d":"100,879.20"},{"v":0,"d":"0.00"},{"v":100879.2,"d":"100,879.20"},"区本级"]
["010005","临潼区医疗保险基金管理中心",{"v":39365015,"d":"39,365,015.00"},{"v":1731015,"d":"1,731,015.00"},{"v":37634000,"d":"37,634,000.00"}]
["  208","  社会保障和就业支出",{"v":4681015,"d":"4,681,015.00"},{"v":1731015,"d":"1,731,015.00"},{"v":2950000,"d":"2,950,000.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":1707063,"d":"1,707,063.00"},{"v":1507063,"d":"1,507,063.00"},{"v":200000,"d":"200,000.00"}]
["      2080109","      社会保险经办机构",{"v":1707063,"d":"1,707,063.00"},{"v":1507063,"d":"1,507,063.00"},{"v":200000,"d":"200,000.00"}]
["        ","        经办机构经费",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},"区本级"]
["        ","        商品和服务支出",{"v":164700,"d":"164,700.00"},{"v":164700,"d":"164,700.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        工资福利支出",{"v":1342363,"d":"1,342,363.00"},{"v":1342363,"d":"1,342,363.00"},{"v":0,"d":"0.00"},"区本级"]
["    20805","    行政事业单位离退休",{"v":223952,"d":"223,952.00"},{"v":223952,"d":"223,952.00"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":223952,"d":"223,952.00"},{"v":223952,"d":"223,952.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":223952,"d":"223,952.00"},{"v":223952,"d":"223,952.00"},{"v":0,"d":"0.00"},"区本级"]
["    20899","    其他社会保障和就业支出",{"v":2750000,"d":"2,750,000.00"},{"v":0,"d":"0.00"},{"v":2750000,"d":"2,750,000.00"}]
["      2089901","      其他社会保障和就业支出",{"v":2750000,"d":"2,750,000.00"},{"v":0,"d":"0.00"},{"v":2750000,"d":"2,750,000.00"}]
["        ","        财政对生育保险基金的补助",{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1,110,000.00"},"区本级"]
["        ","        财政对工伤保险基金的补助",{"v":1640000,"d":"1,640,000.00"},{"v":0,"d":"0.00"},{"v":1640000,"d":"1,640,000.00"},"区本级"]
["  210","  医疗卫生与计划生育支出",{"v":34684000,"d":"34,684,000.00"},{"v":0,"d":"0.00"},{"v":34684000,"d":"34,684,000.00"}]
["    21011","    行政事业单位医疗",{"v":33274000,"d":"33,274,000.00"},{"v":0,"d":"0.00"},{"v":33274000,"d":"33,274,000.00"}]
["      2101101","      行政单位医疗",{"v":7200000,"d":"7,200,000.00"},{"v":0,"d":"0.00"},{"v":7200000,"d":"7,200,000.00"}]
["        ","        行政单位离休干部医疗保障",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"区本级"]
["        ","        区级领导医疗补助",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},"区本级"]
["        ","        城镇职工医疗保险基金",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"},"区本级"]
["      2101102","      事业单位医疗",{"v":26074000,"d":"26,074,000.00"},{"v":0,"d":"0.00"},{"v":26074000,"d":"26,074,000.00"}]
["        ","        事业单位离休干部医疗保障费",{"v":354000,"d":"354,000.00"},{"v":0,"d":"0.00"},{"v":354000,"d":"354,000.00"},"区本级"]
["        ","        城镇职工事业单位医疗保险基金",{"v":25720000,"d":"25,720,000.00"},{"v":0,"d":"0.00"},{"v":25720000,"d":"25,720,000.00"},"区本级"]
["    21013","    医疗救助",{"v":1410000,"d":"1,410,000.00"},{"v":0,"d":"0.00"},{"v":1410000,"d":"1,410,000.00"}]
["      2101302","      疾病应急救助",{"v":1410000,"d":"1,410,000.00"},{"v":0,"d":"0.00"},{"v":1410000,"d":"1,410,000.00"}]
["        ","        大额医疗保险基金",{"v":1410000,"d":"1,410,000.00"},{"v":0,"d":"0.00"},{"v":1410000,"d":"1,410,000.00"},"区本级"]
["010006","临潼区劳动保障监察大队",{"v":590511,"d":"590,511.00"},{"v":540511,"d":"540,511.00"},{"v":50000,"d":"50,000.00"}]
["  208","  社会保障和就业支出",{"v":590511,"d":"590,511.00"},{"v":540511,"d":"540,511.00"},{"v":50000,"d":"50,000.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":514687,"d":"514,687.00"},{"v":464687,"d":"464,687.00"},{"v":50000,"d":"50,000.00"}]
["      2080105","      劳动保障监察",{"v":514687,"d":"514,687.00"},{"v":464687,"d":"464,687.00"},{"v":50000,"d":"50,000.00"}]
["        ","        工资福利支出",{"v":411287,"d":"411,287.00"},{"v":411287,"d":"411,287.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        商品和服务支出",{"v":53400,"d":"53,400.00"},{"v":53400,"d":"53,400.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        劳动监察专项检查",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["    20805","    行政事业单位离退休",{"v":75824,"d":"75,824.00"},{"v":75824,"d":"75,824.00"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":75824,"d":"75,824.00"},{"v":75824,"d":"75,824.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":75824,"d":"75,824.00"},{"v":75824,"d":"75,824.00"},{"v":0,"d":"0.00"},"区本级"]
["010007","临潼区劳动就业培训中心",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"}]
["      2080111","      公共就业服务和职业技能鉴定机构",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"},"区本级"]
["010008","临潼区退休退职工人管理所",{"v":471600.4,"d":"471,600.40"},{"v":471600.4,"d":"471,600.40"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":471600.4,"d":"471,600.40"},{"v":471600.4,"d":"471,600.40"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":399388,"d":"399,388.00"},{"v":399388,"d":"399,388.00"},{"v":0,"d":"0.00"}]
["      2080111","      公共就业服务和职业技能鉴定机构",{"v":399388,"d":"399,388.00"},{"v":399388,"d":"399,388.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":391708,"d":"391,708.00"},{"v":391708,"d":"391,708.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"},"区本级"]
["    20805","    行政事业单位离退休",{"v":72212.4,"d":"72,212.40"},{"v":72212.4,"d":"72,212.40"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":72212.4,"d":"72,212.40"},{"v":72212.4,"d":"72,212.40"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":72212.4,"d":"72,212.40"},{"v":72212.4,"d":"72,212.40"},{"v":0,"d":"0.00"},"区本级"]
["010009","临潼区机关事业单位社会保险基金管理中心",{"v":27627229,"d":"27,627,229.00"},{"v":427229,"d":"427,229.00"},{"v":27200000,"d":"27,200,000.00"}]
["  201","  一般公共服务支出",{"v":367488,"d":"367,488.00"},{"v":367488,"d":"367,488.00"},{"v":0,"d":"0.00"}]
["    20110","    人力资源事务",{"v":367488,"d":"367,488.00"},{"v":367488,"d":"367,488.00"},{"v":0,"d":"0.00"}]
["      2011001","      行政运行（人力资源事务）",{"v":367488,"d":"367,488.00"},{"v":367488,"d":"367,488.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":42900,"d":"42,900.00"},{"v":42900,"d":"42,900.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        工资福利支出",{"v":324588,"d":"324,588.00"},{"v":324588,"d":"324,588.00"},{"v":0,"d":"0.00"},"区本级"]
["  208","  社会保障和就业支出",{"v":27259741,"d":"27,259,741.00"},{"v":59741,"d":"59,741.00"},{"v":27200000,"d":"27,200,000.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2080109","      社会保险经办机构",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        经办机构经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["    20805","    行政事业单位离退休",{"v":27209741,"d":"27,209,741.00"},{"v":59741,"d":"59,741.00"},{"v":27150000,"d":"27,150,000.00"}]
["      2080501","      归口管理的行政单位离退休",{"v":1830000,"d":"1,830,000.00"},{"v":0,"d":"0.00"},{"v":1830000,"d":"1,830,000.00"}]
["        ","        行政单位退休人员护理费、独生子女费、降温费等",{"v":1830000,"d":"1,830,000.00"},{"v":0,"d":"0.00"},{"v":1830000,"d":"1,830,000.00"},"区本级"]
["      2080502","      事业单位离退休",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"}]
["        ","        事业单位退休人员丧葬费、护理费、独生子女费、降温费等",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},"区本级"]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":59741,"d":"59,741.00"},{"v":59741,"d":"59,741.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":59741,"d":"59,741.00"},{"v":59741,"d":"59,741.00"},{"v":0,"d":"0.00"},"区本级"]
["      2080507","      对机关事业单位基本养老保险基金的补助",{"v":23320000,"d":"23,320,000.00"},{"v":0,"d":"0.00"},{"v":23320000,"d":"23,320,000.00"}]
["        ","        2018年机关养老中央补助",{"v":13320000,"d":"13,320,000.00"},{"v":0,"d":"0.00"},{"v":13320000,"d":"13,320,000.00"},"中央专项转移支付"]
["        ","        机关养老保险基金补助",{"v":10000000,"d":"10,000,000.00"},{"v":0,"d":"0.00"},{"v":10000000,"d":"10,000,000.00"},"区本级"]
["010010","临潼区人才交流服务中心",{"v":150234,"d":"150,234.00"},{"v":150234,"d":"150,234.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":127420,"d":"127,420.00"},{"v":127420,"d":"127,420.00"},{"v":0,"d":"0.00"}]
["    20110","    人力资源事务",{"v":127420,"d":"127,420.00"},{"v":127420,"d":"127,420.00"},{"v":0,"d":"0.00"}]
["      2011050","      事业运行（人力资源事务）",{"v":127420,"d":"127,420.00"},{"v":127420,"d":"127,420.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":124348,"d":"124,348.00"},{"v":124348,"d":"124,348.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        商品和服务支出",{"v":3072,"d":"3,072.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"},"区本级"]
["  208","  社会保障和就业支出",{"v":22814,"d":"22,814.00"},{"v":22814,"d":"22,814.00"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":22814,"d":"22,814.00"},{"v":22814,"d":"22,814.00"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":22814,"d":"22,814.00"},{"v":22814,"d":"22,814.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":22814,"d":"22,814.00"},{"v":22814,"d":"22,814.00"},{"v":0,"d":"0.00"},"区本级"]
["010011","自主择业军队转业干部管理服务中心",{"v":143198,"d":"143,198.00"},{"v":143198,"d":"143,198.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":121492,"d":"121,492.00"},{"v":121492,"d":"121,492.00"},{"v":0,"d":"0.00"}]
["    20110","    人力资源事务",{"v":121492,"d":"121,492.00"},{"v":121492,"d":"121,492.00"},{"v":0,"d":"0.00"}]
["      2011050","      事业运行（人力资源事务）",{"v":121492,"d":"121,492.00"},{"v":121492,"d":"121,492.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":118420,"d":"118,420.00"},{"v":118420,"d":"118,420.00"},{"v":0,"d":"0.00"},"区本级"]
["        ","        商品和服务支出",{"v":3072,"d":"3,072.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"},"区本级"]
["  208","  社会保障和就业支出",{"v":21706,"d":"21,706.00"},{"v":21706,"d":"21,706.00"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":21706,"d":"21,706.00"},{"v":21706,"d":"21,706.00"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":21706,"d":"21,706.00"},{"v":21706,"d":"21,706.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出（养老保险缴费）",{"v":21706,"d":"21,706.00"},{"v":21706,"d":"21,706.00"},{"v":0,"d":"0.00"},"区本级"]

{"sheet":"一般公共支出预算表（经济分类）","index":6,"n_rows":249,"n_cols":7,"rows_kept":249,"merged":[[2,0,2,6]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区人力资源和社会保障局2018年部门综合预算一般公共预算支出明细表（按经济科目分）"]
[]
[]
[{"$nulls":6},"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","资金级次","备注"]
[null,"合计",{"v":258838234.8,"d":"258,838,234.80"},{"v":9928939.4,"d":"9,928,939.40"},{"v":248909295.4,"d":"248,909,295.40"}]
["010001","临潼区人力资源和社会保障局本级",{"v":6472629,"d":"6,472,629.00"},{"v":3552629,"d":"3,552,629.00"},{"v":2920000,"d":"2,920,000.00"}]
["  301","  工资福利支出",{"v":3211889,"d":"3,211,889.00"},{"v":3211889,"d":"3,211,889.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":1331952,"d":"1,331,952.00"},{"v":1331952,"d":"1,331,952.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1331952,"d":"1,331,952.00"},{"v":1331952,"d":"1,331,952.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":1267848,"d":"1,267,848.00"},{"v":1267848,"d":"1,267,848.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1267848,"d":"1,267,848.00"},{"v":1267848,"d":"1,267,848.00"},{"v":0,"d":"0.00"},"区本级"]
["    30103","    奖金",{"v":110996,"d":"110,996.00"},{"v":110996,"d":"110,996.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":110996,"d":"110,996.00"},{"v":110996,"d":"110,996.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":501093,"d":"501,093.00"},{"v":501093,"d":"501,093.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":501093,"d":"501,093.00"},{"v":501093,"d":"501,093.00"},{"v":0,"d":"0.00"},"区本级"]
["  302","  商品和服务支出",{"v":940740,"d":"940,740.00"},{"v":340740,"d":"340,740.00"},{"v":600000,"d":"600,000.00"}]
["    30201","    办公费",{"v":229500,"d":"229,500.00"},{"v":49500,"d":"49,500.00"},{"v":180000,"d":"180,000.00"}]
["      ","      公务员培训",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},"区本级"]
["      ","      商品和服务支出",{"v":49500,"d":"49,500.00"},{"v":49500,"d":"49,500.00"},{"v":0,"d":"0.00"},"区本级"]
["      ","      事业单位招考",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},"区本级"]
["      ","      劳动人事争议仲裁院运行经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["      ","      人力资源市场运行经费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},"区本级"]
["    30202","    印刷费",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["      ","      公务员培训",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["      ","      事业单位招考",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},"区本级"]
["      ","      人力资源市场运行经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["    30205","    水费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      ","      人力资源市场运行经费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},"区本级"]
["    30206","    电费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      人力资源市场运行经费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},"区本级"]
["    30209","    物业管理费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      人力资源市场运行经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},"区本级"]
["    30216","    培训费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      公务员培训",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},"区本级"]
["    30226","    劳务费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      事业单位招考",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},"区本级"]
["      ","      人力资源市场运行经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},"区本级"]
["    30239","    其他交通费用",{"v":291240,"d":"291,240.00"},{"v":291240,"d":"291,240.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":291240,"d":"291,240.00"},{"v":291240,"d":"291,240.00"},{"v":0,"d":"0.00"},"区本级"]
["  303","  对个人和家庭的补助",{"v":2320000,"d":"2,320,000.00"},{"v":0,"d":"0.00"},{"v":2320000,"d":"2,320,000.00"}]
["    30305","    生活补助",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["      ","      丧葬费及遗属补助",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"区本级"]
["    30310","    个人农业生产补贴",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["      ","      2018年创业担保贷款贴息资金",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"中央专项转移支付"]
["    30399","    其他对个人和家庭的补助支出",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"}]
["      ","      2018年军转干部生活困难补助经费",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},"中央一般性转移支付"]
["010002","临潼区就业服务局",{"v":913800,"d":"913,800.00"},{"v":693800,"d":"693,800.00"},{"v":220000,"d":"220,000.00"}]
["  301","  工资福利支出",{"v":693800,"d":"693,800.00"},{"v":693800,"d":"693,800.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":693800,"d":"693,800.00"},{"v":693800,"d":"693,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":693800,"d":"693,800.00"},{"v":693800,"d":"693,800.00"},{"v":0,"d":"0.00"},"区本级"]
["  302","  商品和服务支出",{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"}]
["    30201","    办公费",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["      ","      创业培训",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},"区本级"]
["      ","      劳务输出工作经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["    30226","    劳务费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      创业培训",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["      ","      劳务输出工作经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["010003","临潼区失业保险基金管理所",{"v":403487,"d":"403,487.00"},{"v":403487,"d":"403,487.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":360587,"d":"360,587.00"},{"v":360587,"d":"360,587.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":129924,"d":"129,924.00"},{"v":129924,"d":"129,924.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":129924,"d":"129,924.00"},{"v":129924,"d":"129,924.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":163438,"d":"163,438.00"},{"v":163438,"d":"163,438.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":163438,"d":"163,438.00"},{"v":163438,"d":"163,438.00"},{"v":0,"d":"0.00"},"区本级"]
["    30103","    奖金",{"v":10827,"d":"10,827.00"},{"v":10827,"d":"10,827.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":10827,"d":"10,827.00"},{"v":10827,"d":"10,827.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":56398,"d":"56,398.00"},{"v":56398,"d":"56,398.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":56398,"d":"56,398.00"},{"v":56398,"d":"56,398.00"},{"v":0,"d":"0.00"},"区本级"]
["  302","  商品和服务支出",{"v":42900,"d":"42,900.00"},{"v":42900,"d":"42,900.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},"区本级"]
["    30239","    其他交通费用",{"v":35400,"d":"35,400.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":35400,"d":"35,400.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},"区本级"]
["010004","临潼区城乡居民社会养老保险基金管理中心",{"v":182055731.4,"d":"182,055,731.40"},{"v":1170436,"d":"1,170,436.00"},{"v":180885295.4,"d":"180,885,295.40"}]
["  301","  工资福利支出",{"v":1147396,"d":"1,147,396.00"},{"v":1147396,"d":"1,147,396.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":468816,"d":"468,816.00"},{"v":468816,"d":"468,816.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":468816,"d":"468,816.00"},{"v":468816,"d":"468,816.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":145194,"d":"145,194.00"},{"v":145194,"d":"145,194.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":145194,"d":"145,194.00"},{"v":145194,"d":"145,194.00"},{"v":0,"d":"0.00"},"区本级"]
["    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"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":167806,"d":"167,806.00"},{"v":167806,"d":"167,806.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":167806,"d":"167,806.00"},{"v":167806,"d":"167,806.00"},{"v":0,"d":"0.00"},"区本级"]
["  302","  商品和服务支出",{"v":837240,"d":"837,240.00"},{"v":23040,"d":"23,040.00"},{"v":814200,"d":"814,200.00"}]
["    30201","    办公费",{"v":322500,"d":"322,500.00"},{"v":22500,"d":"22,500.00"},{"v":300000,"d":"300,000.00"}]
["      ","      经办机构工作经费",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},"区本级"]
["      ","      商品和服务支出",{"v":22500,"d":"22,500.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},"区本级"]
["    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"},"区本级"]
["    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"},"区本级"]
["    30299","    其他商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"}]
["      ","      铁路建设伤残人员生活补助资金（人社）1",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},"省级专项转移支付"]
["  303","  对个人和家庭的补助",{"v":180071095.4,"d":"180,071,095.40"},{"v":0,"d":"0.00"},{"v":180071095.4,"d":"180,071,095.40"}]
["    30305","    生活补助",{"v":56185095.4,"d":"56,185,095.40"},{"v":0,"d":"0.00"},{"v":56185095.4,"d":"56,185,095.40"}]
["      ","      农技员养老补助",{"v":857685.6,"d":"857,685.60"},{"v":0,"d":"0.00"},{"v":857685.6,"d":"857,685.60"},"区本级"]
["      ","      财政对178号文件人员的工龄补助",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"区本级"]
["      ","      财政对电影放映员的工龄补助",{"v":82044,"d":"82,044.00"},{"v":0,"d":"0.00"},{"v":82044,"d":"82,044.00"},"区本级"]
["      ","      水利员养老补助项目",{"v":288000,"d":"288,000.00"},{"v":0,"d":"0.00"},{"v":288000,"d":"288,000.00"},"区本级"]
["      ","      财政对公路养护员的工龄补助",{"v":103557.6,"d":"103,557.60"},{"v":0,"d":"0.00"},{"v":103557.6,"d":"103,557.60"},"区本级"]
["      ","      水利工程管理员养老补助项目",{"v":540000,"d":"540,000.00"},{"v":0,"d":"0.00"},{"v":540000,"d":"540,000.00"},"区本级"]
["      ","      林业员养老补助",{"v":23760,"d":"23,760.00"},{"v":0,"d":"0.00"},{"v":23760,"d":"23,760.00"},"区本级"]
["      ","      财政对城乡居民养老保险的补助",{"v":50000000,"d":"50,000,000.00"},{"v":0,"d":"0.00"},{"v":50000000,"d":"50,000,000.00"},"区本级"]
["      ","      财政对供销双代员的工龄补助",{"v":100879.2,"d":"100,879.20"},{"v":0,"d":"0.00"},{"v":100879.2,"d":"100,879.20"},"区本级"]
["      ","      财政对民办教师的工龄补助",{"v":3189169,"d":"3,189,169.00"},{"v":0,"d":"0.00"},{"v":3189169,"d":"3,189,169.00"},"区本级"]
["    30399","    其他对个人和家庭的补助支出",{"v":123886000,"d":"123,886,000.00"},{"v":0,"d":"0.00"},{"v":123886000,"d":"123,886,000.00"}]
["      ","      财政对城乡居民社会养老保险基金的补助",{"v":26700000,"d":"26,700,000.00"},{"v":0,"d":"0.00"},{"v":26700000,"d":"26,700,000.00"},"市级专项转移支付"]
["      ","      城乡居民养老保险基础养老金",{"v":86900000,"d":"86,900,000.00"},{"v":0,"d":"0.00"},{"v":86900000,"d":"86,900,000.00"},"中央专项转移支付"]
["      ","      城乡居民养老保险基础养老金（省级）",{"v":10286000,"d":"10,286,000.00"},{"v":0,"d":"0.00"},{"v":10286000,"d":"10,286,000.00"},"省级专项转移支付"]
["010005","临潼区医疗保险基金管理中心",{"v":39365015,"d":"39,365,015.00"},{"v":1731015,"d":"1,731,015.00"},{"v":37634000,"d":"37,634,000.00"}]
["  301","  工资福利支出",{"v":36036315,"d":"36,036,315.00"},{"v":1566315,"d":"1,566,315.00"},{"v":34470000,"d":"34,470,000.00"}]
["    30101","    基本工资",{"v":629196,"d":"629,196.00"},{"v":629196,"d":"629,196.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":629196,"d":"629,196.00"},{"v":629196,"d":"629,196.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":660734,"d":"660,734.00"},{"v":660734,"d":"660,734.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":660734,"d":"660,734.00"},{"v":660734,"d":"660,734.00"},{"v":0,"d":"0.00"},"区本级"]
["    30103","    奖金",{"v":52433,"d":"52,433.00"},{"v":52433,"d":"52,433.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":52433,"d":"52,433.00"},{"v":52433,"d":"52,433.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":223952,"d":"223,952.00"},{"v":223952,"d":"223,952.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":223952,"d":"223,952.00"},{"v":223952,"d":"223,952.00"},{"v":0,"d":"0.00"},"区本级"]
["    30112","    其他社会保障缴费",{"v":34470000,"d":"34,470,000.00"},{"v":0,"d":"0.00"},{"v":34470000,"d":"34,470,000.00"}]
["      ","      财政对生育保险基金的补助",{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1,110,000.00"},"区本级"]
["      ","      财政对工伤保险基金的补助",{"v":1640000,"d":"1,640,000.00"},{"v":0,"d":"0.00"},{"v":1640000,"d":"1,640,000.00"},"区本级"]
["      ","      城镇职工事业单位医疗保险基金",{"v":25720000,"d":"25,720,000.00"},{"v":0,"d":"0.00"},{"v":25720000,"d":"25,720,000.00"},"区本级"]
["      ","      城镇职工医疗保险基金",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"},"区本级"]
["  302","  商品和服务支出",{"v":364700,"d":"364,700.00"},{"v":164700,"d":"164,700.00"},{"v":200000,"d":"200,000.00"}]
["    30201","    办公费",{"v":28500,"d":"28,500.00"},{"v":28500,"d":"28,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":28500,"d":"28,500.00"},{"v":28500,"d":"28,500.00"},{"v":0,"d":"0.00"},"区本级"]
["    30239","    其他交通费用",{"v":136200,"d":"136,200.00"},{"v":136200,"d":"136,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":136200,"d":"136,200.00"},{"v":136200,"d":"136,200.00"},{"v":0,"d":"0.00"},"区本级"]
["    30299","    其他商品和服务支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      ","      经办机构经费",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},"区本级"]
["  303","  对个人和家庭的补助",{"v":2964000,"d":"2,964,000.00"},{"v":0,"d":"0.00"},{"v":2964000,"d":"2,964,000.00"}]
["    30307","    医疗费",{"v":2964000,"d":"2,964,000.00"},{"v":0,"d":"0.00"},{"v":2964000,"d":"2,964,000.00"}]
["      ","      行政单位离休干部医疗保障",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"区本级"]
["      ","      区级领导医疗补助",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},"区本级"]
["      ","      事业单位离休干部医疗保障费",{"v":354000,"d":"354,000.00"},{"v":0,"d":"0.00"},{"v":354000,"d":"354,000.00"},"区本级"]
["      ","      大额医疗保险基金",{"v":1410000,"d":"1,410,000.00"},{"v":0,"d":"0.00"},{"v":1410000,"d":"1,410,000.00"},"区本级"]
["010006","临潼区劳动保障监察大队",{"v":590511,"d":"590,511.00"},{"v":540511,"d":"540,511.00"},{"v":50000,"d":"50,000.00"}]
["  301","  工资福利支出",{"v":487111,"d":"487,111.00"},{"v":487111,"d":"487,111.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":188052,"d":"188,052.00"},{"v":188052,"d":"188,052.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":188052,"d":"188,052.00"},{"v":188052,"d":"188,052.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":207564,"d":"207,564.00"},{"v":207564,"d":"207,564.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":207564,"d":"207,564.00"},{"v":207564,"d":"207,564.00"},{"v":0,"d":"0.00"},"区本级"]
["    30103","    奖金",{"v":15671,"d":"15,671.00"},{"v":15671,"d":"15,671.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":15671,"d":"15,671.00"},{"v":15671,"d":"15,671.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":75824,"d":"75,824.00"},{"v":75824,"d":"75,824.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":75824,"d":"75,824.00"},{"v":75824,"d":"75,824.00"},{"v":0,"d":"0.00"},"区本级"]
["  302","  商品和服务支出",{"v":103400,"d":"103,400.00"},{"v":53400,"d":"53,400.00"},{"v":50000,"d":"50,000.00"}]
["    30201","    办公费",{"v":51000,"d":"51,000.00"},{"v":1000,"d":"1,000.00"},{"v":50000,"d":"50,000.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},"区本级"]
["      ","      劳动监察专项检查",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["    30202","    印刷费",{"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"},"区本级"]
["    30205","    水费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},"区本级"]
["    30206","    电费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},"区本级"]
["    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"},"区本级"]
["    30211","    差旅费",{"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"},"区本级"]
["    30239","    其他交通费用",{"v":44400,"d":"44,400.00"},{"v":44400,"d":"44,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":44400,"d":"44,400.00"},{"v":44400,"d":"44,400.00"},{"v":0,"d":"0.00"},"区本级"]
["    30299","    其他商品和服务支出",{"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"},"区本级"]
["010007","临潼区劳动就业培训中心",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"},"区本级"]
["010008","临潼区退休退职工人管理所",{"v":471600.4,"d":"471,600.40"},{"v":471600.4,"d":"471,600.40"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":463920.4,"d":"463,920.40"},{"v":463920.4,"d":"463,920.40"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":208500,"d":"208,500.00"},{"v":208500,"d":"208,500.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":208500,"d":"208,500.00"},{"v":208500,"d":"208,500.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":53308,"d":"53,308.00"},{"v":53308,"d":"53,308.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":53308,"d":"53,308.00"},{"v":53308,"d":"53,308.00"},{"v":0,"d":"0.00"},"区本级"]
["    30107","    绩效工资",{"v":129900,"d":"129,900.00"},{"v":129900,"d":"129,900.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":129900,"d":"129,900.00"},{"v":129900,"d":"129,900.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":72212.4,"d":"72,212.40"},{"v":72212.4,"d":"72,212.40"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":72212.4,"d":"72,212.40"},{"v":72212.4,"d":"72,212.40"},{"v":0,"d":"0.00"},"区本级"]
["  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":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},"区本级"]
["    30202","    印刷费",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},"区本级"]
["    30206","    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"},"区本级"]
["    30207","    邮电费",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},"区本级"]
["    30211","    差旅费",{"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"},"区本级"]
["    30213","    维修(护)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"},"区本级"]
["    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"},"区本级"]
["010009","临潼区机关事业单位社会保险基金管理中心",{"v":27627229,"d":"27,627,229.00"},{"v":427229,"d":"427,229.00"},{"v":27200000,"d":"27,200,000.00"}]
["  301","  工资福利支出",{"v":23704329,"d":"23,704,329.00"},{"v":384329,"d":"384,329.00"},{"v":23320000,"d":"23,320,000.00"}]
["    30101","    基本工资",{"v":145536,"d":"145,536.00"},{"v":145536,"d":"145,536.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":145536,"d":"145,536.00"},{"v":145536,"d":"145,536.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":166924,"d":"166,924.00"},{"v":166924,"d":"166,924.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":166924,"d":"166,924.00"},{"v":166924,"d":"166,924.00"},{"v":0,"d":"0.00"},"区本级"]
["    30103","    奖金",{"v":12128,"d":"12,128.00"},{"v":12128,"d":"12,128.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":12128,"d":"12,128.00"},{"v":12128,"d":"12,128.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":23379741,"d":"23,379,741.00"},{"v":59741,"d":"59,741.00"},{"v":23320000,"d":"23,320,000.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":59741,"d":"59,741.00"},{"v":59741,"d":"59,741.00"},{"v":0,"d":"0.00"},"区本级"]
["      ","      2018年机关养老中央补助",{"v":13320000,"d":"13,320,000.00"},{"v":0,"d":"0.00"},{"v":13320000,"d":"13,320,000.00"},"中央专项转移支付"]
["      ","      机关养老保险基金补助",{"v":10000000,"d":"10,000,000.00"},{"v":0,"d":"0.00"},{"v":10000000,"d":"10,000,000.00"},"区本级"]
["  302","  商品和服务支出",{"v":92900,"d":"92,900.00"},{"v":42900,"d":"42,900.00"},{"v":50000,"d":"50,000.00"}]
["    30201","    办公费",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},"区本级"]
["    30239","    其他交通费用",{"v":35400,"d":"35,400.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":35400,"d":"35,400.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},"区本级"]
["    30299","    其他商品和服务支出",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      经办机构经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},"区本级"]
["  303","  对个人和家庭的补助",{"v":3830000,"d":"3,830,000.00"},{"v":0,"d":"0.00"},{"v":3830000,"d":"3,830,000.00"}]
["    30399","    其他对个人和家庭的补助支出",{"v":3830000,"d":"3,830,000.00"},{"v":0,"d":"0.00"},{"v":3830000,"d":"3,830,000.00"}]
["      ","      行政单位退休人员护理费、独生子女费、降温费等",{"v":1830000,"d":"1,830,000.00"},{"v":0,"d":"0.00"},{"v":1830000,"d":"1,830,000.00"},"区本级"]
["      ","      事业单位退休人员丧葬费、护理费、独生子女费、降温费等",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},"区本级"]
["010010","临潼区人才交流服务中心",{"v":150234,"d":"150,234.00"},{"v":150234,"d":"150,234.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":147162,"d":"147,162.00"},{"v":147162,"d":"147,162.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":58752,"d":"58,752.00"},{"v":58752,"d":"58,752.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":58752,"d":"58,752.00"},{"v":58752,"d":"58,752.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":18796,"d":"18,796.00"},{"v":18796,"d":"18,796.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":18796,"d":"18,796.00"},{"v":18796,"d":"18,796.00"},{"v":0,"d":"0.00"},"区本级"]
["    30107","    绩效工资",{"v":46800,"d":"46,800.00"},{"v":46800,"d":"46,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":46800,"d":"46,800.00"},{"v":46800,"d":"46,800.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":22814,"d":"22,814.00"},{"v":22814,"d":"22,814.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":22814,"d":"22,814.00"},{"v":22814,"d":"22,814.00"},{"v":0,"d":"0.00"},"区本级"]
["  302","  商品和服务支出",{"v":3072,"d":"3,072.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},"区本级"]
["    30229","    福利费",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},"区本级"]
["010011","自主择业军队转业干部管理服务中心",{"v":143198,"d":"143,198.00"},{"v":143198,"d":"143,198.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":140126,"d":"140,126.00"},{"v":140126,"d":"140,126.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":53208,"d":"53,208.00"},{"v":53208,"d":"53,208.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":53208,"d":"53,208.00"},{"v":53208,"d":"53,208.00"},{"v":0,"d":"0.00"},"区本级"]
["    30102","    津贴补贴",{"v":18412,"d":"18,412.00"},{"v":18412,"d":"18,412.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":18412,"d":"18,412.00"},{"v":18412,"d":"18,412.00"},{"v":0,"d":"0.00"},"区本级"]
["    30107","    绩效工资",{"v":46800,"d":"46,800.00"},{"v":46800,"d":"46,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":46800,"d":"46,800.00"},{"v":46800,"d":"46,800.00"},{"v":0,"d":"0.00"},"区本级"]
["    30108","    机关事业单位基本养老保险缴费",{"v":21706,"d":"21,706.00"},{"v":21706,"d":"21,706.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出（养老保险缴费）",{"v":21706,"d":"21,706.00"},{"v":21706,"d":"21,706.00"},{"v":0,"d":"0.00"},"区本级"]
["  302","  商品和服务支出",{"v":3072,"d":"3,072.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},"区本级"]
["    30229","    福利费",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},"区本级"]

{"sheet":"一般公共支出预算表（政府经济分类）","index":7,"n_rows":18,"n_cols":78,"rows_kept":18,"merged":[[0,0,0,77],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,7],[2,8,2,18],[2,19,2,26],[2,27,2,33],[2,34,2,37],[2,38,2,40],[2,41,2,44],[2,45,2,47],[2,48,2,53],[2,54,2,56],[2,57,2,61],[2,62,2,64],[2,65,2,69],[2,70,2,72],[2,73,2,77]],"flags":["formulas_cached_only"]}
["临潼区人力资源和社会保障局2018年一般公共预算支出明细表（政府经济分类）",{"$nulls":35},"2018年政府预算经济科目表"]
[{"$nulls":77},"单位：元"]
["单位编码","单位名称","总计","机关工资福利支出",{"$nulls":4},"机关商品和福利支出",{"$nulls":10},"机关资本性支出（一）",{"$nulls":7},"机关资本性支出（二）",{"$nulls":6},"对事业单位经常性补助",{"$nulls":3},"对事业单位资本性补助",null,null,"对企业补助",{"$nulls":3},"对企业资本性支出",null,null,"对个人和家庭的补助",{"$nulls":5},"对社会保障基金补助",null,null,"债务利息及费用支出",{"$nulls":4},"债务还本支出",null,null,"转移性支出",{"$nulls":4},"预备费及预留",null,null,"其他支出"]
[{"$nulls":3},"小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","土地征迁补偿和安置支出","设备购置","大型修缮","其他资本性支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","设备购置","大型修缮","其他资本性支出","小计","工资福利支出","商品和服务支出","其他对事业单位补助","小计","?本性支出（一）","?本性支出（二）","小计","费用补贴","利息补贴","其他对企业补助","小计","对企业资本性支出（一）","对企业资本性支出（二）","小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","国内债务还本","国外债务还本","小计","上下级政府间转移性支出","援助其他地区支出","债务转贷","调出资金","小计","预备费","预留","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76]
["合计",null,{"v":258838234.8,"d":"258,838,234.80"},{"v":50480231,"d":"50,480,231.00"},{"v":5093223,"d":"5,093,223.00"},{"v":45387008,"d":"45,387,008.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1544640,"d":"1,544,640.00"},{"v":1214140,"d":"1,214,140.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250500,"d":"250,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17628268.4,"d":"17,628,268.40"},{"v":16557204.4,"d":"16,557,204.40"},{"v":1071064,"d":"1,071,064.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":189185095.4,"d":"189,185,095.40"},{"v":60149095.4,"d":"60,149,095.40"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":128036000,"d":"128,036,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["010","临潼区人力资源和社会保障局",{"v":258838234.8,"d":"258,838,234.80"},{"v":50480231,"d":"50,480,231.00"},{"v":5093223,"d":"5,093,223.00"},{"v":45387008,"d":"45,387,008.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1544640,"d":"1,544,640.00"},{"v":1214140,"d":"1,214,140.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250500,"d":"250,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17628268.4,"d":"17,628,268.40"},{"v":16557204.4,"d":"16,557,204.40"},{"v":1071064,"d":"1,071,064.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":189185095.4,"d":"189,185,095.40"},{"v":60149095.4,"d":"60,149,095.40"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":128036000,"d":"128,036,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010001","  临潼区人力资源和社会保障局本级",{"v":6472629,"d":"6,472,629.00"},{"v":3211889,"d":"3,211,889.00"},{"v":2710796,"d":"2,710,796.00"},{"v":501093,"d":"501,093.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":940740,"d":"940,740.00"},{"v":860740,"d":"860,740.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2320000,"d":"2,320,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010002","  临潼区就业服务局",{"v":913800,"d":"913,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":913800,"d":"913,800.00"},{"v":693800,"d":"693,800.00"},{"v":220000,"d":"220,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010003","  临潼区失业保险基金管理所",{"v":403487,"d":"403,487.00"},{"v":360587,"d":"360,587.00"},{"v":304189,"d":"304,189.00"},{"v":56398,"d":"56,398.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42900,"d":"42,900.00"},{"v":42900,"d":"42,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":182055731.4,"d":"182,055,731.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1984636,"d":"1,984,636.00"},{"v":1147396,"d":"1,147,396.00"},{"v":837240,"d":"837,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180071095.4,"d":"180,071,095.40"},{"v":56185095.4,"d":"56,185,095.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123886000,"d":"123,886,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010005","  临潼区医疗保险基金管理中心",{"v":39365015,"d":"39,365,015.00"},{"v":36036315,"d":"36,036,315.00"},{"v":1342363,"d":"1,342,363.00"},{"v":34693952,"d":"34,693,952.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":364700,"d":"364,700.00"},{"v":164700,"d":"164,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2964000,"d":"2,964,000.00"},{"v":2964000,"d":"2,964,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010006","  临潼区劳动保障监察大队",{"v":590511,"d":"590,511.00"},{"v":487111,"d":"487,111.00"},{"v":411287,"d":"411,287.00"},{"v":75824,"d":"75,824.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103400,"d":"103,400.00"},{"v":102900,"d":"102,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010007","  临潼区劳动就业培训中心",{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":644800,"d":"644,800.00"},{"v":644800,"d":"644,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010008","  临潼区退休退职工人管理所",{"v":471600.4,"d":"471,600.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":471600.4,"d":"471,600.40"},{"v":463920.4,"d":"463,920.40"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010009","  临潼区机关事业单位社会保险基金管理中心",{"v":27627229,"d":"27,627,229.00"},{"v":10384329,"d":"10,384,329.00"},{"v":324588,"d":"324,588.00"},{"v":10059741,"d":"10,059,741.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92900,"d":"92,900.00"},{"v":42900,"d":"42,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13320000,"d":"13,320,000.00"},{"v":13320000,"d":"13,320,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3830000,"d":"3,830,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3830000,"d":"3,830,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010010","  临潼区人才交流服务中心",{"v":150234,"d":"150,234.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150234,"d":"150,234.00"},{"v":147162,"d":"147,162.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  010011","  自主择业军队转业干部管理服务中心",{"v":143198,"d":"143,198.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143198,"d":"143,198.00"},{"v":140126,"d":"140,126.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"政府性基金支出预算表（功能分类）","index":8,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[2,0,2,6]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区人力资源和社会保障局2018年部门综合预算政府性基金预算支出明细表（按功能科目分）"]
[]
[]
[{"$nulls":6},"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","资金级次","备注"]

{"sheet":"政府性基金支出预算表（经济分类）","index":9,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[2,0,2,6]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区2018年部门综合预算政府性基金预算支出明细表（经济分类）"]
[]
[]
[{"$nulls":6},"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","资金级次","备注"]

{"sheet":"政府性基金支出预算表（政府经济分类）","index":10,"n_rows":5,"n_cols":78,"rows_kept":5,"merged":[[0,0,1,35],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,7],[2,8,2,18],[2,19,2,26],[2,27,2,33],[2,34,2,37],[2,38,2,40],[2,41,2,44],[2,45,2,47],[2,48,2,53],[2,54,2,56],[2,57,2,61],[2,62,2,64],[2,65,2,69],[2,70,2,72],[2,73,2,77]],"flags":["formulas_cached_only"]}
["临潼区人力资源和社会保障局2018年一般公共预算支出明细表（政府经济分类）"]
[{"$nulls":77},"单位：元"]
["单位编码","单位名称","总计","机关工资福利支出",{"$nulls":4},"机关商品和福利支出",{"$nulls":10},"机关资本性支出（一）",{"$nulls":7},"机关资本性支出（二）",{"$nulls":6},"对事业单位经常性补助",{"$nulls":3},"对事业单位资本性补助",null,null,"对企业补助",{"$nulls":3},"对企业资本性支出",null,null,"对个人和家庭的补助",{"$nulls":5},"对社会保障基金补助",null,null,"债务利息及费用支出",{"$nulls":4},"债务还本支出",null,null,"转移性支出",{"$nulls":4},"预备费及预留",null,null,"其他支出"]
[{"$nulls":3},"小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","土地征迁补偿和安置支出","设备购置","大型修缮","其他资本性支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","设备购置","大型修缮","其他资本性支出","小计","工资福利支出","商品和服务支出","其他对事业单位补助","小计","?本性支出（一）","?本性支出（二）","小计","费用补贴","利息补贴","其他对企业补助","小计","对企业资本性支出（一）","对企业资本性支出（二）","小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","国内债务还本","国外债务还本","小计","上下级政府间转移性支出","援助其他地区支出","债务转贷","调出资金","小计","预备费","预留","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76]

{"sheet":"三公经费表","index":11,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[5,0,8,0],[5,1,8,1],[5,2,5,10],[6,2,8,2],[6,3,6,8],[6,9,8,9],[6,10,8,10],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,7,8]],"flags":["formulas_cached_only"]}
[]
["临潼区人力资源和社会保障局2018年部门综合预算一般公共预算拨款“三公”经费及会议费、培训费预算表"]
[]
[]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","2018年"]
[null,null,"合计","一般公共预算拨款安排的‘三公’经费预算",{"$nulls":5},"会议费","培训费"]
[{"$nulls":3},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",{"v":30000,"d":"30,000.00"},{"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":30000,"d":"30,000.00"}]
["010001","临潼区人力资源和社会保障局本级",{"v":30000,"d":"30,000.00"},{"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":30000,"d":"30,000.00"}]

{"sheet":"政府采购表","index":12,"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2018年部门综合预算政府采购（资产配置、购买服务）预算表",{"$nulls":4},"临潼区2018年一般公共预算政府采购预算表"]
[{"$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"]

{"sheet":"教育收费支出预算表（功能分类）","index":13,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[2,0,2,6]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区人力资源和社会保障局2018年部门综合预算教育收费预算支出明细表（按功能科目分）"]
[]
[]
[{"$nulls":6},"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","资金级次","备注"]

{"sheet":"教育收费支出预算表（经济分类）","index":14,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[2,0,2,6]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区人力资源和社会保障局2018年部门综合预算教育收费预算支出明细表（按经济科目分）"]
[]
[]
[{"$nulls":6},"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","资金级次","备注"]

{"sheet":"教育收费支出预算表（政府经济分类）","index":15,"n_rows":5,"n_cols":78,"rows_kept":5,"merged":[[0,0,0,77],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,7],[2,8,2,18],[2,19,2,26],[2,27,2,33],[2,34,2,37],[2,38,2,40],[2,41,2,44],[2,45,2,47],[2,48,2,51],[2,54,2,56],[2,57,2,61],[2,62,2,64],[2,65,2,69],[2,70,2,72],[2,73,2,77]],"flags":["formulas_cached_only"]}
["临潼区人力资源和社会保障局2018年一般公共预算支出明细表（政府经济分类）",{"$nulls":35},"2018年政府预算经济科目表"]
[{"$nulls":77},"单位：元"]
["单位编码","单位名称","总计","机关工资福利支出",{"$nulls":4},"机关商品和福利支出",{"$nulls":10},"机关资本性支出（一）",{"$nulls":7},"机关资本性支出（二）",{"$nulls":6},"对事业单位经常性补助",{"$nulls":3},"对事业单位资本性补助",null,null,"对企业补助",{"$nulls":3},"对企业资本性支出",null,null,"对个人和家庭的补助",{"$nulls":5},"对社会保障基金补助",null,null,"债务利息及费用支出",{"$nulls":4},"债务还本支出",null,null,"转移性支出",{"$nulls":4},"预备费及预留",null,null,"其他支出"]
[{"$nulls":3},"小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","土地征迁补偿和安置支出","设备购置","大型修缮","其他资本性支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","设备购置","大型修缮","其他资本性支出","小计","工资福利支出","商品和服务支出","其他对事业单位补助","小计","?本性支出（一）","?本性支出（二）","小计","费用补贴","利息补贴","其他对企业补助","小计","对企业资本性支出（一）","对企业资本性支出（二）","小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","国内债务还本","国外债务还本","小计","上下级政府间转移性支出","援助其他地区支出","债务转贷","调出资金","小计","预备费","预留","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76]