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

{"sheet":"预算总表（打印）","index":0,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[0,0,0,9],[1,8,1,9]],"flags":["formulas_cached_only"]}
["附件2-1                                  2019年社会保险基金预算总表"]
[]
[{"$nulls":8},"社预01表","单位：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","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":1481403007.98,"d":"1,481,403,007.98"},0,{"v":267057960,"d":"267,057,960.00"},{"v":447715572.24,"d":"447,715,572.24"},{"v":139211464.88,"d":"139,211,464.88"},{"v":567160440,"d":"567,160,440.00"},{"v":36820076,"d":"36,820,076.00"},{"v":15646168.72,"d":"15,646,168.72"},{"v":7791326.14,"d":"7,791,326.14"}]
["    其中： 1、保险费收入",{"v":637176873.5200001,"d":"637,176,873.52"},0,{"v":45506860,"d":"45,506,860.00"},{"v":245346469.34,"d":"245,346,469.34"},{"v":133311464.88,"d":"133,311,464.88"},{"v":168169320,"d":"168,169,320.00"},{"v":28720076,"d":"28,720,076.00"},{"v":8881330.47,"d":"8,881,330.47"},{"v":7241352.83,"d":"7,241,352.83"}]
["           2、利息收入",{"v":17973605.169999998,"d":"17,973,605.17"},0,{"v":635000,"d":"635,000.00"},{"v":800000,"d":"800,000.00"},{"v":5900000,"d":"5,900,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":8100000,"d":"8,100,000.00"},{"v":588631.86,"d":"588,631.86"},{"v":549973.31,"d":"549,973.31"}]
["           3、财政补贴收入",{"v":819586322.9,"d":"819,586,322.90"},0,{"v":220596100,"d":"220,596,100.00"},{"v":201499102.9,"d":"201,499,102.90"},0,{"v":397491120,"d":"397,491,120.00"},0,0,0]
["           4、委托投资收益",0,0,0,0,"×","×","×","×","×"]
["           5、其他收入",{"v":270000,"d":"270,000.00"},0,{"v":150000,"d":"150,000.00"},{"v":20000,"d":"20,000.00"},0,{"v":100000,"d":"100,000.00"},0,0,0]
["           6、转移收入",{"v":396206.39,"d":"396,206.39"},0,{"v":170000,"d":"170,000.00"},{"v":50000,"d":"50,000.00"},0,"×","×",{"v":176206.39,"d":"176,206.39"},"×"]
["           7、中央调剂资金收入（省级专用）",0,0,"×","×","×","×","×","×","×"]
["           8、中央调剂基金收入（中央专用)",0,0,"×","×","×","×","×","×","×"]
["二、支出",{"v":1427629375.59,"d":"1,427,629,375.59"},0,{"v":222692906.1,"d":"222,692,906.10"},{"v":447715572.24,"d":"447,715,572.24"},{"v":129340568.56,"d":"129,340,568.56"},{"v":564370300,"d":"564,370,300.00"},{"v":46524878.53,"d":"46,524,878.53"},{"v":12316047.59,"d":"12,316,047.59"},{"v":4669102.57,"d":"4,669,102.57"}]
["    其中： 1、社会保险待遇支出",{"v":1383554719.09,"d":"1,383,554,719.09"},0,{"v":221702906.1,"d":"221,702,906.10"},{"v":447655572.24,"d":"447,655,572.24"},{"v":129340568.56,"d":"129,340,568.56"},{"v":526150000,"d":"526,150,000.00"},{"v":43469071.53,"d":"43,469,071.53"},{"v":10567498.09,"d":"10,567,498.09"},{"v":4669102.57,"d":"4,669,102.57"}]
["           2、其他支出",0,0,0,0,0,0,0,0,0]
["           3、转移支出",{"v":1067059.5,"d":"1,067,059.50"},0,{"v":990000,"d":"990,000.00"},{"v":60000,"d":"60,000.00"},0,"×","×",{"v":17059.5,"d":"17,059.50"},"×"]
["           4、中央调剂基金支出（中央专用）",0,0,"×","×","×","×","×","×","×"]
["           5、中央调剂资金支出（省级专用）",0,0,"×","×","×","×","×","×","×"]
["三、本年收支结余",{"v":53773632.39,"d":"53,773,632.39"},0,{"v":44365053.9,"d":"44,365,053.90"},0,{"v":9870896.32,"d":"9,870,896.32"},{"v":2790140,"d":"2,790,140.00"},{"v":-9704802.53,"d":"-9,704,802.53"},{"v":3330121.13,"d":"3,330,121.13"},{"v":3122223.57,"d":"3,122,223.57"}]
["四、年末滚存结余",{"v":1601382400.7500002,"d":"1,601,382,400.75"},0,{"v":562877350.99,"d":"562,877,350.99"},{"v":45543372.07,"d":"45,543,372.07"},{"v":232071081.37,"d":"232,071,081.37"},{"v":233409341.1,"d":"233,409,341.10"},{"v":453394075.94,"d":"453,394,075.94"},{"v":42265804.13,"d":"42,265,804.13"},{"v":31821375.15,"d":"31,821,375.15"}]