{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["新报表页1"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"新报表页1","index":0,"n_rows":19,"n_cols":10,"rows_kept":19,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,9]],"flags":["formulas_cached_only"]}
["2018年度随州市社会保险基金预算收支及结余情况录入表"]
["录入16表"]
["单位：万元"]
["项    目","合计","企业职工基本养老保险基金","城乡居民基本养老保险基金","机关事业单位基本养老保险基金","职工基本医疗保险基金","城乡居民基本医疗保险基金","工伤保险基金","失业保险基金","生育保险基金"]
["一、收入",{"v":634696,"d":"634,696"},{"v":249678,"d":"249,678"},{"v":77593,"d":"77,593"},{"v":105800,"d":"105,800"},{"v":60919,"d":"60,919"},{"v":132423,"d":"132,423"},{"v":3446,"d":"3,446"},{"v":2853,"d":"2,853"},{"v":1984,"d":"1,984"}]
["   其中:保险费收入",{"v":352582,"d":"352,582"},{"v":136313,"d":"136,313"},{"v":18491,"d":"18,491"},{"v":91489,"d":"91,489"},{"v":59595,"d":"59,595"},{"v":39103,"d":"39,103"},{"v":3279,"d":"3,279"},{"v":2477,"d":"2,477"},{"v":1835,"d":"1,835"}]
["        利息收入",{"v":8386,"d":"8,386"},{"v":4199,"d":"4,199"},926,350,{"v":1215,"d":"1,215"},{"v":1192,"d":"1,192"},167,188,149]
["        财政补贴收入",{"v":212720,"d":"212,720"},{"v":48567,"d":"48,567"},{"v":58082,"d":"58,082"},{"v":13943,"d":"13,943"},0,{"v":92128,"d":"92,128"},0,0,0]
["        委托投资收益",0,0,0,0,0,0,0,0,0]
["        其他收入",138,67,53,18,0,0,0,0,0]
["        转移收入",{"v":15451,"d":"15,451"},{"v":15209,"d":"15,209"},41,0,109,0,0,92,0]
["        中央调剂资金收入",{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0]
["二、支出",{"v":669407,"d":"669,407"},{"v":231381,"d":"231,381"},{"v":49349,"d":"49,349"},{"v":204863,"d":"204,863"},{"v":40700,"d":"40,700"},{"v":136082,"d":"136,082"},{"v":2346,"d":"2,346"},{"v":1898,"d":"1,898"},{"v":2788,"d":"2,788"}]
["   其中:社会保险待遇支出",{"v":650800,"d":"650,800"},{"v":213909,"d":"213,909"},{"v":49322,"d":"49,322"},{"v":204863,"d":"204,863"},{"v":40610,"d":"40,610"},{"v":136082,"d":"136,082"},{"v":2215,"d":"2,215"},{"v":1011,"d":"1,011"},{"v":2788,"d":"2,788"}]
["        其他支出",148,0,0,0,0,0,148,0,0]
["        转移支出",{"v":2810,"d":"2,810"},{"v":2693,"d":"2,693"},27,0,90,0,0,0,0]
["        中央调剂资金支出",0,0,0,0,0,0,0,0,0]
["三、本年收支结余",{"v":-34711,"d":"-34,711"},{"v":18297,"d":"18,297"},{"v":28244,"d":"28,244"},{"v":-99063,"d":"-99,063"},{"v":20219,"d":"20,219"},{"v":-3659,"d":"-3,659"},{"v":1100,"d":"1,100"},955,-804]
["四、年末滚存结余",{"v":424158,"d":"424,158"},{"v":168396,"d":"168,396"},{"v":133937,"d":"133,937"},{"v":-71587,"d":"-71,587"},{"v":80917,"d":"80,917"},{"v":85702,"d":"85,702"},{"v":10478,"d":"10,478"},{"v":9318,"d":"9,318"},{"v":6997,"d":"6,997"}]