{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["收入决算","支出决算","结余决算"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入决算","index":0,"n_rows":39,"n_cols":3,"rows_kept":39,"merged":[[0,0,0,1],[1,0,1,1]],"flags":["formulas_cached_only"]}
["2019年喀什市社会保险基金决算收入表"]
["单位：万元"]
["项  目","2019年决算数"]
["社会保险基金收入合计",{"v":214567.528374,"d":"214,567.53"},{"v":21.4567528374,"d":"21.46"}]
["    其中：保险费收入",{"v":136805.15733699998,"d":"136,805.16"},{"v":13.680515733699998,"d":"13.68"}]
["          利息收入",{"v":1546.0203060000001,"d":"1,546.02"},{"v":0.15460203060000002,"d":"0.15"}]
["          财政补贴收入",{"v":36462.836,"d":"36,462.84"},{"v":3.6462836000000003,"d":"3.65"}]
["一、企业职工基本养老保险基金收入",{"v":64118.758098,"d":"64,118.76"},{"v":6.4118758098,"d":"6.41"}]
["    其中：保险费收入",{"v":45614.304704,"d":"45,614.30"},{"v":4.5614304704,"d":"4.56"}]
["          利息收入",{"v":128.822473,"d":"128.82"},{"v":0.0128822473,"d":"0.01"}]
["          财政补贴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、机关事业基本养老保险基金收入",{"v":38597.061451999994,"d":"38,597.06"},{"v":3.8597061451999997,"d":"3.86"}]
["    其中：保险费收入",{"v":33602.680599,"d":"33,602.68"},{"v":3.3602680599,"d":"3.36"}]
["          利息收入",{"v":146.409157,"d":"146.41"},{"v":0.0146409157,"d":"0.01"}]
["          财政补贴收入",{"v":4675,"d":"4,675.00"},{"v":0.4675,"d":"0.47"}]
["三、城乡居民基本养老保险基金收入",{"v":11749.708022,"d":"11,749.71"},{"v":1.1749708022,"d":"1.17"}]
["    其中：保险费收入",{"v":4227.912,"d":"4,227.91"},{"v":0.42279120000000003,"d":"0.42"}]
["          利息收入",{"v":398.264997,"d":"398.26"},{"v":0.0398264997,"d":"0.04"}]
["          财政补贴收入",{"v":6625.836,"d":"6,625.84"},{"v":0.6625836,"d":"0.66"}]
["四、城镇职工基本医疗保险基金收入",{"v":52466.195864999994,"d":"52,466.20"},{"v":5.2466195865,"d":"5.25"}]
["    其中：保险费收入",{"v":31818.63814,"d":"31,818.64"},{"v":3.1818638139999997,"d":"3.18"}]
["          利息收入",{"v":599.472713,"d":"599.47"},{"v":0.0599472713,"d":"0.06"}]
["          财政补贴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、城乡居民基本医疗保险基金收入",{"v":40358.317848,"d":"40,358.32"},{"v":4.0358317848,"d":"4.04"}]
["    其中：保险费收入",{"v":14943.964,"d":"14,943.96"},{"v":1.4943964,"d":"1.49"}]
["          利息收入",{"v":252.353848,"d":"252.35"},{"v":0.0252353848,"d":"0.03"}]
["          财政补贴收入",{"v":25162,"d":"25,162.00"},{"v":2.5162,"d":"2.52"}]
["六、工伤保险基金收入",{"v":3400.3917109999998,"d":"3,400.39"},{"v":0.3400391711,"d":"0.34"}]
["    其中：保险费收入",{"v":2745.38815,"d":"2,745.39"},{"v":0.27453881500000005,"d":"0.27"}]
["          利息收入",{"v":5.358746,"d":"5.36"},{"v":0.0005358746,"d":"0.00"}]
["          财政补贴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、失业保险基金收入",{"v":2885.844638,"d":"2,885.84"},{"v":0.2885844638,"d":"0.29"}]
["    其中：保险费收入",{"v":2870.409842,"d":"2,870.41"},{"v":0.2870409842,"d":"0.29"}]
["          利息收入",{"v":7.619426,"d":"7.62"},{"v":0.0007619426,"d":"0.00"}]
["          财政补贴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["八、生育保险基金收入",{"v":991.2507400000001,"d":"991.25"},{"v":0.09912507400000001,"d":"0.10"}]
["    其中：保险费收入",{"v":981.8599019999999,"d":"981.86"},{"v":0.09818599019999999,"d":"0.10"}]
["          利息收入",{"v":7.718946000000001,"d":"7.72"},{"v":0.0007718946000000001,"d":"0.00"}]
["          财政补贴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出决算","index":1,"n_rows":21,"n_cols":3,"rows_kept":21,"merged":[[0,0,0,1],[1,0,1,1]],"flags":["formulas_cached_only"]}
["2019年喀什市社会保险基金决算支出表"]
["                单位：万元"]
["项　目","2019年决算数"]
["社会保险基金支出合计",{"v":168513.29353400003,"d":"168,513.29"},{"v":16.851329353400004,"d":"16.85"}]
["　　其中：社会保险待遇支出",{"v":144980.04487,"d":"144,980.04"},{"v":14.498004487000001,"d":"14.50"}]
["一、企业职工基本养老保险基金支出",{"v":58279.285058,"d":"58,279.29"},{"v":5.8279285058,"d":"5.83"}]
["　　其中：基本养老金支出",{"v":57488.58601,"d":"57,488.59"},{"v":5.748858601,"d":"5.75"}]
["二、机关事业基本养老保险基金支出",{"v":36774.223954,"d":"36,774.22"},{"v":3.6774223954000003,"d":"3.68"}]
["　　其中：基本养老金支出",{"v":36739.158082999995,"d":"36,739.16"},{"v":3.6739158082999994,"d":"3.67"}]
["三、城乡居民基本养老保险基金支出",{"v":5594.922017,"d":"5,594.92"},{"v":0.5594922017,"d":"0.56"}]
["　　其中：基本养老金支出",{"v":5526.443802000001,"d":"5,526.44"},{"v":0.5526443802000001,"d":"0.55"}]
["四、城镇职工基本医疗保险基金支出",{"v":29920.690937,"d":"29,920.69"},{"v":2.9920690937,"d":"2.99"}]
["　　其中：基本医疗保险待遇支出",{"v":20901.605403999998,"d":"20,901.61"},{"v":2.0901605404,"d":"2.09"}]
["五、城乡居民基本医疗保险基金支出",{"v":33158.199849000004,"d":"33,158.20"},{"v":3.3158199849000005,"d":"3.32"}]
["　　其中：基本医疗保险待遇支出",{"v":20735.199849,"d":"20,735.20"},{"v":2.0735199849,"d":"2.07"}]
["六、工伤保险基金支出",{"v":2734.326806,"d":"2,734.33"},{"v":0.2734326806,"d":"0.27"}]
["　　其中：工伤保险待遇支出",{"v":2732.736806,"d":"2,732.74"},{"v":0.2732736806,"d":"0.27"}]
["七、失业保险基金支出",{"v":1016.252792,"d":"1,016.25"},{"v":0.1016252792,"d":"0.10"}]
["　　其中：失业保险金支出",{"v":110.622795,"d":"110.62"},{"v":0.0110622795,"d":"0.01"}]
["八、生育保险基金支出",{"v":1035.392121,"d":"1,035.39"},{"v":0.10353921210000001,"d":"0.10"}]
["　　其中：生育保险金支出",{"v":745.692121,"d":"745.69"},{"v":0.0745692121,"d":"0.07"}]

{"sheet":"结余决算","index":2,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[0,0,0,1],[1,0,1,1]],"flags":["formulas_cached_only"]}
["2019年喀什市社会保险基金金额决算结余表"]
["单位：万元"]
["项　目","2019年决算数"]
["社会保险基金年末累计结余",{"v":137021.324152,"d":"137,021.32"},{"v":13.7021324152,"d":"13.70"}]
["一、企业职工基本养老保险基金年末累计结余",{"v":14358.132907,"d":"14,358.13"},{"v":1.4358132906999999,"d":"1.44"}]
["二、机关事业基本养老保险基金年末累计结余",{"v":10675.841942000001,"d":"10,675.84"},{"v":1.0675841942000002,"d":"1.07"}]
["三、城乡居民基本养老保险基金年末累计结余",{"v":30106.190583,"d":"30,106.19"},{"v":3.0106190583,"d":"3.01"}]
["四、城镇职工基本医疗保险基金年末累计结余",{"v":55427.25765399999,"d":"55,427.26"},{"v":5.542725765399999,"d":"5.54"}]
["五、城乡居民基本医疗保险基金年末累计结余",{"v":22970.10238,"d":"22,970.10"},{"v":2.297010238,"d":"2.30"}]
["六、失业保险基金年末累计结余",{"v":1936.549761,"d":"1,936.55"},{"v":0.1936549761,"d":"0.19"}]
["七、工伤保险基金年末累计结余",{"v":1026.681703,"d":"1,026.68"},{"v":0.1026681703,"d":"0.10"}]
["八、生育保险基金年末累计结余",{"v":520.567222,"d":"520.57"},{"v":0.0520567222,"d":"0.05"}]