{"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"]}
["2018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",23202,"一、企业职工基本养老保险基金支出",71824]
["  其中：企业职工基本养老保险费收入",21104,"  其中：基本养老金",69804]
["       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",2098,"       丧葬抚恤补助",1600]
["二、失业保险基金收入",615,"       其他企业职工基本养老保险基金支出",420]
["  其中：失业保险费收入",613,"二、失业保险基金支出",534]
["       失业保险基金财政补贴收入",null,"  其中：失业保险金",408]
["       其他失业保险基金收入",2,"       医疗保险费",76]
["三、职工基本医疗保险基金收入",16112,"       丧葬抚恤补助"]
["  其中：职工基本医疗保险费收入",16078,"       职业培训和职业介绍补贴"]
["       职工基本医疗保险基金财政补贴收入",null,"       其他失业保险基金支出",50]
["       其他职工基本医疗保险基金收入",34,"三、职工基本医疗保险基金支出",10899]
["四、工伤保险基金收入",553,"  其中：职工基本医疗保险统筹基金",4883]
["  其中：工伤保险费收入",552,"       职工基本医疗保险个人账户基金",6016]
["       工伤保险基金财政补贴收入",null,"       其他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",353]
["五、生育保险基金收入",719,"  其中：工伤保险待遇",325]
["  其中：生育保险费收入",718,"       劳动能力鉴定支出"]
["       生育保险基金补贴收入",null,"       其他工伤保险基金支出",28]
["       其他生育保险基金收入",1,"五、生育保险基金支出",1008]
["六、新型农村合作医疗基金收入",null,"  其中：生育医疗费用支出",400]
["  其中：新型农村合作医疗基金缴费收入",null,"       生育津贴支出",608]
["       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",27409,"  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",3751,"       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",23154,"       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",504,"八、城乡居民基本养老保险基金支出",22856]
["九、机关事业单位基本养老保险基金收入",30225,"  其中：基础养老金支出",22430]
["  其中：机关事业单位基本养老保险费收入",25785,"       个人账户养老金支出",383]
["       机关事业单位基本养老保险基金财政补助收入",4426,"       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",14,"       其他城乡居民基本养老保险基金支出",43]
["十、城乡居民基本医疗保险基金收入",57580,"九、机关事业单位基本养老保险基金支出",30225]
["  其中：城乡居民基本医疗保险基金缴费收入",15616,"  其中：基本养老金支出",30225]
["       城乡居民基本医疗保险基金财政补贴收入",41642,"       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",322,"十、城乡居民基本医疗保险基金支出",56789]
["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",54785]
["  其中：保险费收入",null,"       大病医疗保险支出",2004]
["       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",156415,"本年支出合计",194488]
["上年结转",8830,"结转下年",-29243]
["收入总计",165245,"支出总计",165245]

{"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"]}