{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["2018收入","基本资料"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2018收入","index":0,"n_rows":30,"n_cols":10,"rows_kept":30,"merged":[[1,0,1,8],[29,0,29,8]],"flags":["formulas_cached_only"]}
["表4"]
["2018年陆丰市社会保险基金收入预算表"]
[{"$nulls":8},"单位：万元"]
["项目名称","2017年执行数","2018年预算数","预算数为\n上年执行数的% ","比2017年增加","项目名称","2017年执行数","2018年预算数","预算数为\n上年执行数的% ","比2017年增加"]
["社会保险基金收入",{"v":62397.484000000004,"d":"62,397"},{"v":67035.417,"d":"67,035"},{"v":1.074328846336176,"d":"107%"},{"v":4637.932999999997,"d":"4,638"},"×","×","×","×"]
["  一、企业职工基本养老保险基金收入",{"$nulls":3},0,"  五、城乡居民基本医疗保险基金收入",{"$nulls":3},0]
["    企业职工基本养老保险费收入",{"$nulls":3},0,"    城乡居民基本医疗保险基金缴费收入",{"$nulls":3},0]
["    企业职工基本养老保险基金财政补贴收入",{"$nulls":3},0,"    城乡居民基本医疗保险基金财政补贴收入",{"$nulls":3},0]
["    企业职工基本养老保险基金利息收入",{"$nulls":3},0,"    城乡居民基本医疗保险基金利息收入",{"$nulls":3},0]
["    企业职工基本养老保险基金委托投资收益",{"$nulls":3},0,"    其他城乡居民基本医疗保险基金收入",{"$nulls":3},0]
["    其他企业职工基本养老保险基金收入",{"$nulls":3},0,"  六、工伤保险基金收入",{"$nulls":3},0]
["  二、机关事业单位基本养老保险基金收入",{"v":36458.16,"d":"36,458"},{"v":37975.096,"d":"37,975"},{"v":1.0416075852429194,"d":"104%"},{"v":1516.9359999999942,"d":"1,517"},"    工伤保险费收入",{"$nulls":3},0]
["    机关事业单位基本养老保险费收入",{"v":36308.16,"d":"36,308"},{"v":37775.096,"d":"37,775"},{"v":1.0404023778676748,"d":"104%"},{"v":1466.9359999999942,"d":"1,467"},"    工伤保险基金财政补贴收入",{"$nulls":3},0]
["    机关事业单位基本养老保险基金财政补贴收入",{"$nulls":3},0,"    工伤保险基金利息收入",{"$nulls":3},0]
["    机关事业单位基本养老保险基金利息收入",150,200,{"v":1.3333333333333333,"d":"133%"},50,"    其他工伤保险基金收入",{"$nulls":3},0]
["    机关事业单位基本养老保险基金委托投资收益",{"$nulls":3},0,"  七、失业保险基金收入",{"$nulls":3},0]
["    其他机关事业单位基本养老保险基金收入",{"$nulls":3},0,"    失业保险费收入",{"$nulls":3},0]
["  三、城乡居民基本养老保险基金收入",{"v":25939.324,"d":"25,939"},{"v":29060.321,"d":"29,060"},{"v":1.12031913399131,"d":"112%"},{"v":3120.9969999999994,"d":"3,121"},"    失业保险基金财政补贴收入",{"$nulls":3},0]
["    城乡居民基本养老保险基金缴费收入",{"v":1088.16,"d":"1,088"},{"v":1186.092,"d":"1,186"},{"v":1.0899977944419939,"d":"109%"},{"v":97.93200000000002,"d":"98"},"    失业保险基金利息收入",{"$nulls":3},0]
["    城乡居民基本养老保险基金财政补贴收入",{"v":24699.264,"d":"24,699"},{"v":27707.139,"d":"27,707"},{"v":1.121779944535999,"d":"112%"},{"v":3007.875,"d":"3,008"},"    其他失业保险基金收入",{"$nulls":3},0]
["    城乡居民基本养老保险基金利息收入",{"v":151.9,"d":"152"},{"v":167.09,"d":"167"},{"v":1.1,"d":"110%"},{"v":15.189999999999998,"d":"15"},"  八、生育保险基金收入",{"$nulls":3},0]
["    城乡居民基本养老保险基金委托投资收益",{"$nulls":3},0,"    生育保险费收入",{"$nulls":3},0]
["    城乡居民基本养老保险基金集体补助收入",{"$nulls":3},0,"    生育保险基金财政补贴收入",{"$nulls":3},0]
["    其他城乡居民基本养老保险基金收入",{"$nulls":3},0,"    生育保险基金利息收入",{"$nulls":3},0]
["  四、职工基本医疗保险基金收入",{"$nulls":3},0,"    其他生育保险基金收入",{"$nulls":3},0]
["    职工基本医疗保险费收入",{"$nulls":3},0,"×","×","×","×","×"]
["    职工基本医疗保险基金财政补贴收入",{"$nulls":3},0,"×","×","×","×","×"]
["    职工基本医疗保险基金利息收入",{"$nulls":3},0,"×","×","×","×","×"]
["    其他职工基本医疗保险基金收入",{"$nulls":3},0,"×","×","×","×","×"]
["注：由于在编报2018年社会保险基金预算时，2017年社会保险基金预算尚未执行完毕，因此本表及后面表格中的“2017年执行数”为2017年全年执行数的预估数。"]

{"sheet":"基本资料","index":1,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
["表7"]
["2018年陆丰市社会保险基本资料表"]
[{"$nulls":5},"单位：人"]
["项目名称","2017年执行数","2018年预算数","项目名称","2017年执行数","2018年预算数"]
["  一、企业职工基本养老保险","×","×","  四、职工基本医疗保险","×","×"]
["     (一)参保人数",null,null,"     (一)参保人数"]
["        1.在职职工",null,null,"        1.在职职工"]
["        2.离退休人员",null,null,"        2.退休人员"]
["           （1）退休、退职人员",null,null,"  五、城乡居民基本医疗保险"]
["           （2）离休人员",null,null,"       参保缴费年末人数"]
["     （二）实际缴费人数",null,null,"  六、工伤保险"]
["  二、机关事业单位基本养老保险",null,null,"     （一）参保人数"]
["     (一)参保人数",{"v":29610,"d":"29,610"},{"v":30400,"d":"30,400"},"     （二）享受工伤保险待遇全年累计人数"]
["        1.在职职工",{"v":23100,"d":"23,100"},{"v":23562,"d":"23,562"},"  七、失业保险"]
["        2.退休、退职人员",{"v":6510,"d":"6,510"},{"v":6838,"d":"6,838"},"     （一）参保人数"]
["     （二）实际缴费人数",{"v":23100,"d":"23,100"},{"v":23562,"d":"23,562"},"     （二）领取失业保险金人数"]
["  三、城乡居民基本养老保险",null,null,"  八、生育保险"]
["     （一）16-59周岁参保缴费人数",{"v":90680,"d":"90,680"},{"v":98841,"d":"98,841"},"     (一)参保人数"]
["     （二）养老金领取人员",{"v":169626,"d":"169,626"},{"v":175686,"d":"175,686"},"     (二)享受生育医疗费报销人次数"]
["×",null,null,"     (三)享受生育津贴人次数"]