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

{"sheet":"18社保本支","index":0,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["市本级2018年社会保险基金预算支出预算表 "]
[{"$nulls":4},"单位：万元"]
["预算科目","2017年决算数","2018年预算数","2018年预算数比2017年决算数"]
[{"$nulls":3},"增减额","增减%"]
["企业职工基本养老保险基金支出",{"v":1222344,"d":"1,222,344"},{"v":1388890,"d":"1,388,890"},{"v":166546,"d":"166,546"},{"v":13.625133350349818,"d":"13.6"}]
["　 基本养老金",{"v":1140188,"d":"1,140,188"},{"v":1250043,"d":"1,250,043"},{"v":109855,"d":"109,855"},{"v":9.634814609520536,"d":"9.6"}]
["   丧葬抚恤补助",{"v":41640,"d":"41,640"},{"v":41814,"d":"41,814"},174,{"v":0.4178674351585014,"d":"0.4"}]
["   其他企业职工基本养老保险基金支出",{"v":40516,"d":"40,516"},{"v":97033,"d":"97,033"},{"v":56517,"d":"56,517"},{"v":139.49303978675093,"d":"139.5"}]
["失业保险基金支出",{"v":12200,"d":"12,200"},{"v":15942,"d":"15,942"},{"v":3742,"d":"3,742"},{"v":30.67213114754098,"d":"30.7"}]
["　 失业保险金",{"v":6698,"d":"6,698"},{"v":6782,"d":"6,782"},84,{"v":1.2541057031949836,"d":"1.3"}]
["   医疗保险费",{"v":2116,"d":"2,116"},{"v":2250,"d":"2,250"},134,{"v":6.332703213610586,"d":"6.3"}]
["   其他失业保险基金支出",{"v":3386,"d":"3,386"},{"v":6910,"d":"6,910"},{"v":3524,"d":"3,524"},{"v":104.07560543414058,"d":"104.1"}]
["职工基本医疗保险基金支出",{"v":228095,"d":"228,095"},{"v":222010,"d":"222,010"},{"v":-6085,"d":"-6,085"},{"v":-2.6677480874197155,"d":"-2.7"}]
["　 职工基本医疗保险统筹基金",{"v":148697,"d":"148,697"},{"v":139739,"d":"139,739"},{"v":-8958,"d":"-8,958"},{"v":-6.024331358399968,"d":"-6.0"}]
["   职工基本医疗保险个人账户基金",{"v":79398,"d":"79,398"},{"v":82271,"d":"82,271"},{"v":2873,"d":"2,873"},{"v":3.6184790548880326,"d":"3.6"}]
["工伤保险基金支出",{"v":23278,"d":"23,278"},{"v":22496,"d":"22,496"},-782,{"v":-3.3593951370392645,"d":"-3.4"}]
["　 工伤保险待遇",{"v":23262,"d":"23,262"},{"v":22397,"d":"22,397"},-865,{"v":-3.7185108761069556,"d":"-3.7"}]
["生育保险基金支出",{"v":3971,"d":"3,971"},{"v":3818,"d":"3,818"},-153,{"v":-3.8529337698312767,"d":"-3.9"}]
["　 生育医疗费用支出",350,333,-17,{"v":-4.857142857142857,"d":"-4.9"}]
["   生育津贴支出",{"v":3621,"d":"3,621"},{"v":3485,"d":"3,485"},-136,{"v":-3.755868544600939,"d":"-3.8"}]
["机关事业单位基本养老保险基金支出",null,{"v":77285,"d":"77,285"}]
["    基本养老金",null,{"v":77280,"d":"77,280"}]
["    其他机关事业基本养老保险基金支出",null,5]