{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["18社保本收"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"18社保本收","index":0,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[" "]
["市本级2018年社会保险基金预算收入预算表"]
[{"$nulls":4},"单位：万元"]
["预算科目","2017年决算数","2018年预算数","2018年预算数比2017年决算数"]
[{"$nulls":3},"增减额","增减%"]
["企业职工基本养老保险基金收入",{"v":666636,"d":"666,636"},{"v":803248,"d":"803,248"},{"v":136612,"d":"136,612"},{"v":20.492742666162645,"d":"20.5"}]
["    企业职工基本养老保险费收入",{"v":315480,"d":"315,480"},{"v":320000,"d":"320,000"},{"v":4520,"d":"4,520"},{"v":1.4327374160010142,"d":"1.4"}]
["    企业职工基本养老保险基金财政补贴收入",{"v":339349,"d":"339,349"},{"v":472739,"d":"472,739"},{"v":133390,"d":"133,390"},{"v":39.30761546372614,"d":"39.3"}]
["    其他企业职工基本养老保险基金收入",{"v":11807,"d":"11,807"},{"v":10509,"d":"10,509"},{"v":-1298,"d":"-1,298"},{"v":-10.99347844499026,"d":"-11.0"}]
["失业保险基金收入",{"v":14880,"d":"14,880"},{"v":15431,"d":"15,431"},551,{"v":3.702956989247312,"d":"3.7"}]
["    失业保险费收入",{"v":14258,"d":"14,258"},{"v":14926,"d":"14,926"},668,{"v":4.685089072801234,"d":"4.7"}]
["    其他失业保险基金收入",622,505,-117,{"v":-18.810289389067524,"d":"-18.8"}]
["职工基本医疗保险基金收入",{"v":184828,"d":"184,828"},{"v":197454,"d":"197,454"},{"v":12626,"d":"12,626"},{"v":6.831216049516307,"d":"6.8"}]
["    职工基本医疗保险费收入",{"v":178375,"d":"178,375"},{"v":193577,"d":"193,577"},{"v":15202,"d":"15,202"},{"v":8.52249474421864,"d":"8.5"}]
["    其他职工基本医疗保险基金收入",{"v":6453,"d":"6,453"},{"v":3877,"d":"3,877"},{"v":-2576,"d":"-2,576"},{"v":-39.91941732527506,"d":"-39.9"}]
["工伤保险基金收入",{"v":22250,"d":"22,250"},{"v":22263,"d":"22,263"},13,{"v":0.058426966292134834,"d":"0.1"}]
["    工伤保险费收入",{"v":21757,"d":"21,757"},{"v":21684,"d":"21,684"},-73,{"v":-0.335524199108333,"d":"-0.3"}]
["    其他工伤保险基金收入",493,579,86,{"v":17.44421906693712,"d":"17.4"}]
["生育保险基金收入",{"v":4060,"d":"4,060"},{"v":4324,"d":"4,324"},264,{"v":6.502463054187192,"d":"6.5"}]
["    生育保险费收入",{"v":4016,"d":"4,016"},{"v":4066,"d":"4,066"},50,{"v":1.245019920318725,"d":"1.2"}]
["    其他生育保险基金收入",44,258,214,{"v":486.3636363636363,"d":"486.4"}]
["机关事业单位基本养老保险基金收入",null,{"v":77285,"d":"77,285"}]
["    机关事业基本养老保险费收入",null,{"v":36171,"d":"36,171"}]
["    机关事业基本养老保险基金财政补贴收入",null,{"v":40909,"d":"40,909"}]
["    其他机关事业基本养老保险基金收入",null,205]