{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["2016.2.26","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2016.2.26","index":0,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[0,0,0,5],[2,0,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["遂溪县2016年度社会保险基金预算收支表"]
[{"$nulls":5},"单位：万元"]
["收        入",null,null,"支        出"]
["项    目","2015年      执行数","2016年      预算数","项    目","2015年        执行数","2016年      预算数"]
["一、基本养老保险基金收入",40401,43974,"一、基本养老保险基金支出",57047,65403]
["   其中：基本养老保险费收入",26316,40378,"   其中：基本养老金",53665,63105]
["         基本养老保险基金财政补贴收入",null,null,"         医疗补助金"]
["         其他基本养老保险基金收入",14085,3596,"         丧葬抚恤补助",1360,1091]
["二、失业保险基金收入",1158,595,"         其他基本养老保险基金支出",2022,1207]
["   其中：失业保险费收入",1147,592,"二、失业保险基金支出",978,854]
["         失业保险基金财政补贴收入",null,null,"   其中：失业保险金",571,642]
["         其他失业保险基金收入",11,3,"         医疗保险费",96,88]
["三、基本医疗保险基金收入",11644,11644,"         丧葬抚恤补助",10,3]
["   其中：基本医疗保险费收入",11462,11461,"         职业培训和职业介绍补贴"]
["         基本医疗保险基金财政补贴收入",174,174,"         其他失业保险基金支出",301,121]
["         其他基本医疗保险基金收入",8,9,"三、基本医疗保险基金支出",7823,7987]
["四、工伤保险基金收入",508,288,"   其中：基本医疗保险统筹基金",3504,3903]
["   其中：工伤保险费收入",508,288,"         医疗保险个人账户基金",4319,4084]
["         工伤保险基金财政补贴收入",null,null,"         其他基本医疗保险基金支出"]
["         其他工伤保险基金收入",null,null,"四、工伤保险基金支出",350,318]
["五、生育保险基金收入",614,611,"   其中：工伤保险待遇",288,291]
["   其中：生育保险费收入",613,610,"         其他工伤保险基金支出",62,27]
["         生育保险基金补贴收入",null,null,"五、生育保险基金支出",40,800]
["         其他生育保险基金收入",1,1,"   其中：生育保险金",30,755]
["六、城乡居民基本医疗保险基金收入",43463,48662,"         其他生育保险基金支出",10,45]
["七、城乡居民基本养老保险基金收入",19357,25699,"六、城乡居民基本医疗保险基金支出",36252,46664]
["八、其他社会保险基金收入",null,null,"七、城乡居民基本养老保险基金支出",14945,21132]
["   其中：保险费收入",null,null,"八、其他社会保险基金支出"]
["         其他社会保险基金财政补贴收入"]
["         其他收入"]
[]
[]
["本年收入合计",117145,131473,"本年支出合计",117435,143158]
["上年结转",55389,55099,"结转下年",55099,43414]
["收入总计",172534,186572,"支出总计",172534,186572]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}