{"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年度随州市本级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":94720,"d":"94,720"},{"v":53288,"d":"53,288"},0,{"v":15222,"d":"15,222"},{"v":22048,"d":"22,048"},0,{"v":1808,"d":"1,808"},{"v":1405,"d":"1,405"},949]
["   其中:保险费收入",{"v":79418,"d":"79,418"},{"v":40615,"d":"40,615"},0,{"v":13643,"d":"13,643"},{"v":21278,"d":"21,278"},0,{"v":1745,"d":"1,745"},{"v":1240,"d":"1,240"},897]
["        利息收入",{"v":2860,"d":"2,860"},{"v":1820,"d":"1,820"},0,125,693,0,63,107,52]
["        财政补贴收入",{"v":7977,"d":"7,977"},{"v":6523,"d":"6,523"},0,{"v":1454,"d":"1,454"},0,0,0,0,0]
["        委托投资收益",0,0,0,0,0,0,0,0,0]
["        其他收入",0,0,0,0,0,0,0,0,0]
["        转移收入",{"v":1238,"d":"1,238"},{"v":1161,"d":"1,161"},0,0,77,0,0,0,0]
["        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":73545,"d":"73,545"},{"v":35379,"d":"35,379"},0,{"v":22364,"d":"22,364"},{"v":11603,"d":"11,603"},0,{"v":1317,"d":"1,317"},{"v":1377,"d":"1,377"},{"v":1505,"d":"1,505"}]
["   其中:社会保险待遇支出",{"v":69169,"d":"69,169"},{"v":31650,"d":"31,650"},0,{"v":22364,"d":"22,364"},{"v":11592,"d":"11,592"},0,{"v":1317,"d":"1,317"},741,{"v":1505,"d":"1,505"}]
["        其他支出",0,0,0,0,0,0,0,0,0]
["        转移支出",571,560,0,0,11,0,0,0,0]
["        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":21175,"d":"21,175"},{"v":17909,"d":"17,909"},0,{"v":-7142,"d":"-7,142"},{"v":10445,"d":"10,445"},0,491,28,-556]
["四、年末滚存结余",{"v":140332,"d":"140,332"},{"v":86477,"d":"86,477"},0,164,{"v":42825,"d":"42,825"},0,{"v":4720,"d":"4,720"},{"v":3146,"d":"3,146"},{"v":3000,"d":"3,000"}]