{"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":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入决算","index":0,"n_rows":40,"n_cols":2,"rows_kept":40,"merged":[[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
[" "]
["2018年喀什市社会保险基金决算收入表"]
["单位：万元"]
["项      目","2018年决算数"]
["喀什市社会保险基金收入合计",{"v":161376.7604,"d":"161,376.76"}]
["    其中：保险费收入",{"v":104332.3405,"d":"104,332.34"}]
["          利息收入",{"v":1277.8193,"d":"1,277.82"}]
["          财政补贴收入",{"v":29497.514,"d":"29,497.51"}]
["一、企业职工基本养老保险基金收入",{"v":33554.6242,"d":"33,554.62"}]
["    其中：保险费收入",{"v":22151.4105,"d":"22,151.41"}]
["          利息收入",{"v":137.4719,"d":"137.47"}]
["          财政补贴收入"]
["二、机关事业基本养老保险基金收入",{"v":38722.8233,"d":"38,722.82"}]
["    其中：保险费收入",{"v":33963.2461,"d":"33,963.25"}]
["          利息收入",{"v":82.519,"d":"82.52"}]
["          财政补贴收入",{"v":141,"d":"141.00"}]
["三、城乡居民基本养老保险基金收入",{"v":8964.1702,"d":"8,964.17"}]
["    其中：保险费收入",{"v":1941.52,"d":"1,941.52"}]
["          利息收入",{"v":342.4041,"d":"342.40"}]
["          财政补贴收入",{"v":6639.284,"d":"6,639.28"}]
["四、城镇职工基本医疗保险基金收入",{"v":29002.4128,"d":"29,002.41"}]
["    其中：保险费收入",{"v":22531.5636,"d":"22,531.56"}]
["          利息收入",{"v":451.2912,"d":"451.29"}]
["          财政补贴收入"]
["五、城乡居民基本医疗保险基金收入",{"v":46850.2872,"d":"46,850.29"}]
["    其中：保险费收入",{"v":19487.394,"d":"19,487.39"}]
["          利息收入",{"v":245.6632,"d":"245.66"}]
["          财政补贴收入",{"v":22717.23,"d":"22,717.23"}]
["六、工伤保险基金收入",{"v":1601.4301,"d":"1,601.43"}]
["    其中：保险费收入",{"v":1593.0051,"d":"1,593.01"}]
["          利息收入",{"v":6.9844,"d":"6.98"}]
["          财政补贴收入"]
["七、失业保险基金收入",{"v":1921.9955,"d":"1,922.00"}]
["    其中：保险费收入",{"v":1912.1481,"d":"1,912.15"}]
["          利息收入",{"v":5.4376,"d":"5.44"}]
["          财政补贴收入"]
["八、生育保险基金收入",{"v":759.0171,"d":"759.02"}]
["    其中：保险费收入",{"v":752.0531,"d":"752.05"}]
["          利息收入",{"v":6.0479,"d":"6.05"}]
["          财政补贴收入",{"v":0,"d":"0.00"}]

{"sheet":"支出决算","index":1,"n_rows":23,"n_cols":2,"rows_kept":23,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[" "]
["2018年喀什市社会保险基金决算支出表"]
[null,"单位：万元"]
["项　目","2018年决算数"]
["喀什市社会保险基金支出合计",{"v":167859.6018,"d":"167,859.60"}]
["　　其中：社会保险待遇支出",{"v":131270.1333,"d":"131,270.13"}]
["一、企业职工基本养老保险基金支出",{"v":39861.0527,"d":"39,861.05"}]
["　　其中：基本养老金支出",{"v":39425.4545,"d":"39,425.45"}]
["二、机关事业基本养老保险基金支出",{"v":34864.8036,"d":"34,864.80"}]
["　　其中：基本养老金支出",{"v":34864.8036,"d":"34,864.80"}]
["三、城乡居民基本养老保险基金支出",{"v":4982.4469,"d":"4,982.45"}]
["　　　　其中：基本养老金支出",{"v":4960.3243,"d":"4,960.32"}]
["四、城镇职工基本医疗保险基金支出",{"v":25614.7564,"d":"25,614.76"}]
["　　其中：基本医疗保险待遇支出",{"v":21868.9786,"d":"21,868.98"}]
["五、城乡居民基本医疗保险基金支出",{"v":57505.9797,"d":"57,505.98"}]
["　　　　其中：基本医疗保险待遇支出",{"v":27896.6897,"d":"27,896.69"}]
["六、工伤保险基金支出",{"v":2138.7737,"d":"2,138.77"}]
["　　其中：工伤保险待遇支出",{"v":1837.0937,"d":"1,837.09"}]
["七、失业保险基金支出",{"v":2220.93,"d":"2,220.93"}]
["　　其中：失业保险金支出",95.93]
["八、生育保险基金支出",{"v":670.8588,"d":"670.86"}]
["　　其中：医疗费用支出",{"v":170.7695,"d":"170.77"}]
["          生育津贴支出",{"v":150.0894,"d":"150.09"}]

{"sheet":"结余决算","index":2,"n_rows":22,"n_cols":2,"rows_kept":22,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[" "]
["2018年喀什市社会保险基金决算结余表"]
[null,"单位：万元"]
["项　目","2018年年末结余决算数"]
["社会保险基金本年收支结余",{"v":-6482.8413,"d":"-6,482.84"}]
["一、企业职工基本养老保险基金本年收支结余",{"v":-6306.4284,"d":"-6,306.43"}]
["二、机关事业基本养老保险基金本年收支结余",{"v":3858.0197,"d":"3,858.02"}]
["三、城乡居民基本养老保险基金本年收支结余",{"v":3981.7233,"d":"3,981.72"}]
["四、城镇职工基本医疗保险基金本年收支结余",{"v":3387.6564,"d":"3,387.66"}]
["五、城乡居民基本医疗保险基金本年收支结余",{"v":-10655.6925,"d":"-10,655.69"}]
["六、失业保险基金本年收支结余",{"v":-298.9345,"d":"-298.93"}]
["七、工伤保险基金本年收支结余",{"v":-537.3436,"d":"-537.34"}]
["八、生育保险基金本年收支结余",{"v":88.1583,"d":"88.16"}]
["全区社会保险基金年末累计结余",{"v":90967.0893,"d":"90,967.09"}]
["一、企业职工基本养老保险基金年末累计结余",{"v":8518.6599,"d":"8,518.66"}]
["二、机关事业基本养老保险基金年末累计结余",{"v":8853.0044,"d":"8,853.00"}]
["三、城乡居民基本养老保险基金年末累计结余",{"v":23951.4046,"d":"23,951.40"}]
["四、城镇职工基本医疗保险基金年末累计结余",{"v":32881.7527,"d":"32,881.75"}]
["五、城乡居民基本医疗保险基金年末累计结余",{"v":15769.9844,"d":"15,769.98"}]
["六、失业保险基金年末累计结余",{"v":66.9579,"d":"66.96"}]
["七、工伤保险基金年末累计结余",{"v":360.6168,"d":"360.62"}]
["八、生育保险基金年末累计结余",{"v":564.7086,"d":"564.71"}]