{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["预算总表 (2)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算总表 (2)","index":0,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[1,0,1,9],[2,8,2,9]],"flags":["formulas_cached_only"]}
[]
["湘潭县2017年社会保险基金预算总表"]
[]
["湘潭县",{"$nulls":7},"单位：","万元"]
["项        目","合计","企业职工基本养老保险基金\n","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","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":124371.92,"d":"124,371.92"},0,{"v":21016.89,"d":"21,016.89"},{"v":34448.68,"d":"34,448.68"},{"v":13109.87,"d":"13,109.87"},{"v":49609.04,"d":"49,609.04"},{"v":2401.04,"d":"2,401.04"},{"v":3215.86,"d":"3,215.86"},570.54]
["    其中： 1、保险费收入",{"v":52292.2,"d":"52,292.20"},0,{"v":3603.09,"d":"3,603.09"},{"v":18281.11,"d":"18,281.11"},{"v":12648.46,"d":"12,648.46"},{"v":12171.88,"d":"12,171.88"},{"v":2399.44,"d":"2,399.44"},{"v":2652.86,"d":"2,652.86"},535.36]
["           2、利息收入",663.12,0,{"v":11,"d":"11.00"},10.89,461.41,110.04,{"v":1.6,"d":"1.60"},{"v":33,"d":"33.00"},35.18]
["           3、财政补贴收入",{"v":70886.59,"d":"70,886.59"},0,{"v":17402.8,"d":"17,402.80"},{"v":16156.68,"d":"16,156.68"},0,{"v":37327.11,"d":"37,327.11"},0,0,0]
["           4、委托投资收益",0,0,0,0,"×","×","×","×","×"]
["           5、其他收入",0,0,0,0,0,0,0,0,0]
["           6、转移收入",{"v":30,"d":"30.00"},0,0,0,0,0,0,{"v":30,"d":"30.00"},0]
["二、支出",{"v":116836.25,"d":"116,836.25"},0,{"v":17181.26,"d":"17,181.26"},{"v":34448.68,"d":"34,448.68"},{"v":12441.12,"d":"12,441.12"},{"v":44564.43,"d":"44,564.43"},{"v":2397.88,"d":"2,397.88"},{"v":5474.66,"d":"5,474.66"},328.22]
["    其中： 1、社会保险待遇支出",{"v":115263.73,"d":"115,263.73"},0,{"v":17181.26,"d":"17,181.26"},{"v":34448.68,"d":"34,448.68"},{"v":12441.12,"d":"12,441.12"},{"v":43347.91,"d":"43,347.91"},{"v":2124.38,"d":"2,124.38"},{"v":5392.16,"d":"5,392.16"},328.22]
["           2、其他支出",0,0,0,0,0,0,0,0,0]
["           3、转移支出",0,0,0,0,0,0,0,0,0]
["三、本年收支结余",{"v":7535.67,"d":"7,535.67"},0,{"v":3835.63,"d":"3,835.63"},0,668.76,{"v":5044.61,"d":"5,044.61"},3.16,{"v":-2258.8,"d":"-2,258.80"},242.31]
["四、年末滚存结余",{"v":78977.95,"d":"78,977.95"},0,{"v":45996.69,"d":"45,996.69"},0,{"v":17702.87,"d":"17,702.87"},{"v":11306.02,"d":"11,306.02"},689.31,{"v":929.1,"d":"929.10"},{"v":2353.96,"d":"2,353.96"}]