{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":54,"n_cols":4,"rows_kept":54,"merged":[[0,0,0,3],[2,0,2,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["2017年遂溪县社会保险基金预算收支表"]
[" "]
["                                                                                                        金额单位：万元"]
["收                入",null,"支                出"]
["项    目","预算数","项    目","预算数"]
["一、企业职工基本养老保险基金收入",24500,"一、企业职工基本养老保险基金支出",65847]
["   其中：企业职工基本养老保险费收入",22654,"   其中：基本养老金",62122]
["        企业职工基本养老保险基金财政补贴收入",null,"        医疗补助金"]
["        其他企业职工基本养老保险基金收入",1846,"        丧葬抚恤补助",1923]
["二、失业保险基金收入",729,"        其他企业职工基本养老保险基金支出",1802]
["   其中：失业保险费收入",724,"二、失业保险基金支出",607]
["        失业保险基金财政补贴收入",null,"   其中：失业保险金",484]
["        其他失业保险基金收入",5,"        医疗保险费",73]
["三、城镇职工基本医疗保险基金收入",13633,"        丧葬抚恤补助"]
["   其中：城镇职工基本医疗保险费收入",13446,"        职业培训和职业介绍补贴"]
["        城镇职工基本医疗保险基金财政补贴收入",174,"        其他失业保险基金支出",50]
["        其他城镇职工基本医疗保险基金收入",13,"三、城镇职工基本医疗保险基金支出",9054]
["四、工伤保险基金收入",373,"   其中：城镇职工基本医疗保险统筹基金",4113]
["   其中：工伤保险费收入",372,"        城镇职工基本医疗保险个人账户基金",4941]
["        工伤保险基金财政补贴收入",null,"        其他城镇职工基本医疗保险基金支出"]
["        其他工伤保险基金收入",1,"四、工伤保险基金支出",296]
["五、生育保险基金收入",749,"   其中：工伤保险待遇",278]
["   其中：生育保险费收入",748,"        劳动能力鉴定支出"]
["        生育保险基金财政补贴收入",null,"        其他工伤保险基金支出",18]
["        其他生育保险基金收入",1,"五、生育保险基金支出",594]
["六、新型农村合作医疗基金收入",null,"   其中：生育医疗费用支出",189]
["   其中：新型农村合作医疗基金缴费收入",null,"        生育津贴支出",405]
["        新型农村合作医疗基金财政补贴收入",null,"        其他生育保险基金支出"]
["        其他新型农村合作医疗基金收入",null,"六、新型农村合作医疗基金支出"]
["七、城镇居民基本医疗保险基金收入",null,"   其中：新型农村合作医疗基金医疗待遇支出"]
["   其中：城镇居民基本医疗保险基金缴费收入",null,"        大病医疗保险支出"]
["       城镇居民基本医疗保险基金财政补贴收入",null,"        其他新型农村合作医疗基金支出"]
["       其他城镇居民基本医疗保险基金收入",null,"七、城镇居民基本医疗保险基金支出"]
["八、城乡居民基本养老保险基金收入",23109,"   其中：城镇居民基本医疗保险基金医疗待遇支出"]
["   其中：城乡居民基本养老保险基金缴费收入",3433,"        大病医疗保险支出"]
["        城乡居民基本养老保险基金财政补贴收入",19261,"        其他城镇居民基本医疗保险基金支出"]
["        其他城乡居民基本养老保险基金收入",415,"八、城乡居民基本养老保险基金支出",18895]
["九、机关事业单位基本养老保险基金收入",22463,"   其中：基础养老金支出",18619]
["   其中：机关事业单位基本养老保险费收入",21713,"        个人账户养老金支出",227]
["        机关事业单位基本养老保险基金财政补贴收入",744,"        丧葬抚恤补助支出"]
["        其他机关事业单位基本养老保险基金收入",6,"        其他城乡居民基本养老保险基金支出",49]
["十、城乡居民基本医疗保险基金收入",54628,"九、机关事业单位基本养老保险基金支出",22463]
["   其中：城乡居民基本医疗保险基金缴费收入",13380,"   其中：基本养老金支出",22463]
["        城乡居民基本医疗保险基金财政补贴收入",41032,"       其他机关事业单位基本养老保险基金支出"]
["        其他城乡居民基本医疗保险基金收入",216,"十、城乡居民基本医疗保险基金支出",51379]
["十一、其他社会保险基金收入",null,"  其中：城乡居民基本医疗保险基金医疗待遇支出",49970]
["   其中：保险费收入",null,"       大病医疗保险支出",1409]
["        其他社会保险基金财政补贴收入",null,"       其他城乡居民基本医疗保险基金支出"]
["        其他收入",null,"十一、其他社会保险基金支出"]
[]
[]
["本年收入合计",140184,"本年支出合计",169135]
["上年结转",67414,"结转下年",38463]
["收入总计",207598,"支出总计",207598]

{"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"]}