{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["公开01表","公开02表","公开03表","公开04表","公开05表","公开06表","公开07表","公开08表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公开01表","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[0,0,0,5],[1,0,1,1],[2,0,2,1],[3,0,3,1],[3,2,3,5],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
["编制单位：阎良区人力资源和社会保障局",{"$nulls":4},"公开01表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、财政拨款收入",{"v":7575.6,"d":"7575.60"},"一、一般公共服务支出",12.25,"一、基本支出",3975.14]
["　　其中：政府性基金预算财政拨款",{"v":12,"d":"12.00"},"二、外交支出",null,"    人员经费",3893.63]
["二、上级补助收入",null,"三、国防支出",null,"    日常公用经费",81.51]
["三、事业收入",null,"四、公共安全支出",null,"二、项目支出",3497.79]
["四、经营收入",null,"五、教育支出",{"v":20,"d":"20.00"},"    基本建设类项目"]
["五、附属单位上缴收入",null,"六、科学技术支出",null,"    行政事业类项目",3497.79]
["六、其他收入",null,"七、文化体育与传媒支出",null,"三、上缴上级支出"]
["",null,"八、社会保障和就业支出",5034.69,"四、经营支出"]
["",null,"九、医疗卫生与计划生育支出",{"v":2406,"d":"2406.00"},"五、对附属单位补助支出"]
["",null,"十、节能环保支出",null,""]
["",null,"十一、城乡社区支出",null,"支出经济分类"]
["",null,"十二、农林水支出",null,"基本支出和项目支出合计",7472.94]
["",null,"十三、交通运输支出",null,"    工资福利支出",670.73]
["",null,"十四、资源勘探信息等支出",null,"    商品和服务支出",892.92]
["",null,"十五、商业服务业等支出",null,"    对个人和家庭的补助",{"v":5895.8,"d":"5895.80"}]
["",null,"十六、金融支出",null,"    对企事业单位的补贴"]
["",null,"十七、援助其他地区支出",null,"    债务利息支出"]
["",null,"十八、国土海洋气象等支出",null,"    基本建设支出"]
["",null,"十九、住房保障支出",null,"    其他资本性支出",13.49]
["",null,"二十、粮油物资储备支出",null,"    其他支出"]
["",null,"二十一、其他支出",null,""]
["",null,"二十二、债务还本支出",null,""]
["",null,"二十三、债务付息支出",null,""]
["本年收入合计",{"v":7575.6,"d":"7575.60"},"本年支出合计",null,"",7472.94]
["    用事业基金弥补收支差额",null,"    结余分配",null,""]
["    年初结转和结余",null,"      交纳所得税",null,"　　其中：交纳所得税"]
["      基本支出结转",null,"      提取职工福利基金",null,"　　　　　提取职工福利基金"]
["      项目支出结转和结余",null,"      转入事业基金",null,"　　　　　转入事业基金"]
["      经营结余",null,"      其他",null,"　　　　　其他"]
["",null,"    年末结转和结余",null,"　　年末结余",102.66]
["",null,"      基本支出结转",null,""]
["",null,"      项目支出结转和结余",null,"",102.67]
["",null,"      经营结余",null,""]
["总计",{"v":7575.6,"d":"7575.60"},"总计",null,"",{"v":7575.6,"d":"7575.60"}]

{"sheet":"公开02表","index":1,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[0,0,0,9],[1,0,1,2],[2,0,2,2],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9]],"flags":["formulas_cached_only"]}
["收入决算总表"]
["编制单位：阎良区人力资源和社会保障局",{"$nulls":8},"公开02表"]
[{"$nulls":3},"2015年度",{"$nulls":5},"金额单位：万元"]
["单位编码","单位名称","合计","一般公共预算拨款","政府性基金拨款","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
[null,null,"","",null,"","","","","小计"]
[null,null,"","",null,"","","","",""]
[null,null,"","",null,"","","","",""]
["**","**","1","2","3","4","5","6",7,8]
[null,"合计"]
[null,"阎良区人社局",{"v":7575.6,"d":"7,575.6"},{"v":7563.6,"d":"7,563.6"},{"v":12,"d":"12.0"}]

{"sheet":"公开03表","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["支出决算总表"]
["编制单位：阎良区人力资源和社会保障局",{"$nulls":6},"公开03表"]
[{"$nulls":3},"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["**","**","1","2","3","4","5","6"]
[null,"合计",{"$nulls":3},"","",""]
[null,"阎良区人社局",7472.94,3975.14,3497.79,"","",""]
[{"$nulls":5},"","",""]
[{"$nulls":5},"","",""]
[]
[{"$nulls":5},"","",""]
[]
[]
[]
[]
[]
[]
[{"$nulls":5},"","",""]
[]
[{"$nulls":5},"","",""]

{"sheet":"公开04表","index":3,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,2],[5,0,5,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表（按支出功能分类）"]
["编制单位：阎良区人力资源和社会保障局",{"$nulls":4},"公开04表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,"**"]
["合计",null,{"v":7472.935499,"d":"7,472.94"},{"v":3975.142699,"d":"3,975.14"},{"v":3497.7928,"d":"3,497.79"}]
["201","一般公共服务支出",12.25,0.75,{"v":11.5,"d":"11.50"}]
["20110","人力资源事务",12.25,0.75,{"v":11.5,"d":"11.50"}]
["2011003","  机关服务",0.75,0.75,""]
["2011006","  军队转业干部安置",{"v":1.5,"d":"1.50"},"",{"v":1.5,"d":"1.50"}]
["2011099","  其他人事事务支出",{"v":10,"d":"10.00"},"",{"v":10,"d":"10.00"}]
["205","教育支出",{"v":20,"d":"20.00"},"",{"v":20,"d":"20.00"}]
["20508","进修及培训",{"v":20,"d":"20.00"},"",{"v":20,"d":"20.00"}]
["2050803","  培训支出",{"v":20,"d":"20.00"},"",{"v":20,"d":"20.00"}]
["208","社会保障和就业支出",{"v":5034.685499,"d":"5034.69"},{"v":3974.392699,"d":"3974.39"},{"v":1060.2928,"d":"1060.29"}]
["20801","人力资源和社会保障管理事务",{"v":778.146034,"d":"778.15"},{"v":698.450034,"d":"698.45"},{"v":79.696,"d":"79.70"}]
["2080101","  行政运行",{"v":392.185874,"d":"392.19"},{"v":392.185874,"d":"392.19"},""]
["2080102","  一般行政管理事务",{"v":59.7,"d":"59.70"},"",{"v":59.7,"d":"59.70"}]
["2080105","  劳动保障监察",{"v":3,"d":"3.00"},"",{"v":3,"d":"3.00"}]
["2080106","  就业管理事务",{"v":9,"d":"9.00"},{"v":1.343,"d":"1.34"},{"v":7.657,"d":"7.66"}]
["2080107","  社会保险业务管理事务",{"v":7.0925,"d":"7.09"},{"v":7.0925,"d":"7.09"},""]
["2080109","  社会保险经办机构",{"v":279.20816,"d":"279.21"},{"v":273.86916,"d":"273.87"},{"v":5.339,"d":"5.34"}]
["2080110","  劳动关系和维权",{"v":4,"d":"4.00"},"",{"v":4,"d":"4.00"}]
["2080199","  其他人力资源和社会保障管理事务支出",{"v":23.9595,"d":"23.96"},{"v":23.9595,"d":"23.96"},""]
["20805","行政事业单位离退休",{"v":3276.642665,"d":"3276.64"},{"v":3275.942665,"d":"3275.94"},{"v":0.7,"d":"0.70"}]
["2080501","  归口管理的行政单位离退休",{"v":768.1314,"d":"768.13"},{"v":768.1314,"d":"768.13"},""]
["2080502","  事业单位离退休",{"v":2452.8566,"d":"2452.86"},{"v":2452.8566,"d":"2452.86"},""]
["2080503","  离退休人员管理机构",{"v":55.654665,"d":"55.65"},{"v":54.954665000000006,"d":"54.95"},{"v":0.7,"d":"0.70"}]
["20807","就业补助",{"v":713,"d":"713.00"},null,{"v":713,"d":"713.00"}]
["2080799","  其他就业补助支出",{"v":713,"d":"713.00"},null,{"v":713,"d":"713.00"}]
["20808","抚恤",{"v":0.2268,"d":"0.23"},null,{"v":0.2268,"d":"0.23"}]
["2080899","  其他优抚支出",{"v":0.2268,"d":"0.23"},null,{"v":0.2268,"d":"0.23"}]
["20899","其他社会保障和就业支出",266.67,null,266.67]
["2089901","  其他社会保障和就业支出",266.67,null,266.67]
["210","医疗卫生与计划生育支出",{"v":2406,"d":"2406.00"},null,{"v":2406,"d":"2406.00"}]
["21005","医疗保障",{"v":2406,"d":"2406.00"},null,{"v":2406,"d":"2406.00"}]
["2100501","  行政单位医疗",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["2100503","  公务员医疗补助",{"v":2286,"d":"2286.00"},null,{"v":2286,"d":"2286.00"}]

{"sheet":"公开05表","index":4,"n_rows":53,"n_cols":5,"rows_kept":53,"merged":[[0,0,0,4],[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表(按支出经济分类）"]
["编制单位：阎良区人力资源和社会保障局",{"$nulls":3},"公开05表"]
[null,null,"2015年度",null,"金额单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":7472.94,"d":"7,472.94"},{"v":3975.14,"d":"3,975.14"},{"v":3497.79,"d":"3,497.79"}]
["301","工资福利支出 ",{"v":670.73,"d":"670.7"},670.73]
["  30101","基本工资",153.39,153.39]
["  30102","津贴补贴",253.94,253.94]
["  30103","奖金",127.91,127.91]
["  30104","社会保障缴费",121.36,121.36]
["  30107","绩效工资",14.13,14.13]
["  30199","其他工资福利支出 "]
["302","商品和服务支出",892.92,{"v":79.4,"d":"79.40"},813.52]
["  30201","办公费",51.17,19.44,31.73]
["  30202","印刷费",15.83,5.49,10.34]
["  30203","咨询费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["  30204","手续费",0.67,0.47,{"v":0.2,"d":"0.20"}]
["  30205","水费",1.23,0.63,{"v":0.6,"d":"0.60"}]
["  30206","电费",5.92,0.78,5.14]
["  30207","邮电费",6.93,1.98,4.95]
["  30208","取暖费"]
["  30209","物业管理费",{"v":7,"d":"7.00"},{"v":2,"d":"2.00"},{"v":5,"d":"5.00"}]
["  30211","差旅费",10.22,7.17,3.05]
["  30212","因公出国（境）费用"]
["  30213","维修(护）费",17.81,12.03,5.78]
["  30214","租赁费",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"}]
["  30215","会议费",0.25,0.25]
["  30216","培训费",26.77,2.85,23.92]
["  30217","公务接待费",0.59,0.59]
["  30226","劳务费",1.77,0.15,1.62]
["  30227","委托业务费",{"v":713,"d":"713.00"},null,{"v":713,"d":"713.00"}]
["  30228","工会经费",8.11,8.11]
["  30229","福利费"]
["  30231","公务用车运行维护费",10.66,10.66]
["  30239","其他交通费用"]
["  30240","税金及附加费用"]
["  30299","其他商品和服务支出",{"v":8.2,"d":"8.20"},null,{"v":8.2,"d":"8.20"}]
["303","对个人和家庭的补助",{"v":5895.8,"d":"5,895.80"},{"v":3222.9,"d":"3,222.90"},{"v":2672.9,"d":"2,672.90"}]
["  30301","离休费",292.48,292.48]
["  30302","退休费",{"v":2928.51,"d":"2,928.51"},{"v":2928.51,"d":"2,928.51"}]
["  30304","抚恤金"]
["  30305","生活补助",267.68,0.78,{"v":266.9,"d":"266.90"}]
["  30307","医疗费",{"v":2406,"d":"2,406.00"},{"v":0,"d":"0.00"},{"v":2406,"d":"2,406.00"}]
["  30309","奖励金",1.14,1.14]
["  30311","住房公积金"]
["  30399","其他对个人和家庭的补助"]
["310","其他资本性支出",13.49,2.12,11.37]
["  31002","办公设备购置",13.49,2.12,11.37]
["  31003","专用设备购置"]
["  31006","大型修缮"]
["  31007","信息网络及软件购置更新"]
["  31099","其他资本性支出"]

{"sheet":"公开06表","index":5,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,1],[3,0,3,1],[3,2,3,5],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4]],"flags":["formulas_cached_only"]}
["政府性基金收支表"]
["编制单位：",{"$nulls":4},"公开06表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、政府性基金拨款",{"v":12,"d":"12.00"},"一、科学技术支出",null,"一、基本支出"]
[null,null,"二、文化体育与传媒支出",null,"    人员经费"]
[null,null,"三、社会保障和就业支出",null,"    日常公用经费"]
[null,null,"四、节能环保支出",null,"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"五、城乡社区支出",{"v":0,"d":"0.00"},"    基本建设类项目"]
[null,null,"六、农林水支出",null,"    行政事业类项目"]
[null,null,"七、交通运输支出"]
[null,null,"八、资源勘探信息等支出"]
["",null,"九、商业服务业等支出"]
["",null,"十二、金融支出"]
["",null,"十三、其他支出",null,"支出经济分类"]
["",null,"十四、债务还本支出",null,"基本支出和项目支出合计",{"v":0,"d":"0.00"}]
["",null,"十五、债务付息支出",null,"    工资福利支出"]
["",null,"十六、债务发行费用支出",null,"    商品和服务支出"]
["",{"$nulls":3},"    对个人和家庭的补助"]
["",{"$nulls":3},"    对企事业单位的补贴"]
["",{"$nulls":3},"    债务利息支出"]
["",{"$nulls":3},"    基本建设支出"]
["",{"$nulls":3},"    其他资本性支出"]
["",{"$nulls":3},"    其他支出"]
["",{"$nulls":3},""]
["本年收入合计",{"v":12,"d":"12.00"},"本年支出合计",null,"",{"v":0,"d":"0.00"}]
["    年初结转和结余",null,"    年末结转和结余",null,"　　年末结余"]
["      基本支出结转",null,"      基本支出结转",null,""]
["      项目支出结转和结余",null,"      项目支出结转和结余",null,"",{"v":12,"d":"12.00"}]
["      经营结余"]
["总计",{"v":12,"d":"12.00"},"总计",null,"",{"v":12,"d":"12.00"}]

{"sheet":"公开07表","index":6,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,1],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["政府采购情况表"]
["编制单位：阎良区人力资源和社会保障局",{"$nulls":3},"公开07表"]
[null,null,"2015年度",null,"金额单位：万元"]
["项目","行次","采购金额","",""]
["","","总计","财政性资金","其他资金"]
["**","**",1,2,3]
["合      计","1",13.49,13.49]
["货物","2",13.49,13.49]
["工程","3"]
["服务","4"]

{"sheet":"公开08表","index":7,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,0,0,7],[1,0,1,2],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算拨款“三公”经费支出表"]
["编制单位：阎良区人力资源和社会保障局",{"$nulls":6},"公开08表"]
[null,"",null,"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","一般公共预算拨款安排的“三公”经费"]
[null,null,"合计","因公出国（境）支出","公务接待费支出","公务用车购置及运行维护费支出"]
[{"$nulls":5},"小计","公务用车购置支出","公务用车运行维护支出"]
["**","**",1,2,3,4,5,6]
[null,"合计",11.25,{"v":0,"d":"0.00"},0.59,10.66,{"v":0,"d":"0.00"},10.66]