{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["17-2019年社会保险基金收入预算表","18-2019年社会保险基金支出预算表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"17-2019年社会保险基金收入预算表","index":0,"n_rows":45,"n_cols":3,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["§17    2019年社会保险基金收入预算表"]
[null,null,"单位：万元"]
["科目代码","科目名称","2019年预算"]
[null,"合计",108994]
[102,"社会保险基金收入",108994]
[" 10201","   企业职工基本养老保险基金收入",40369]
["  1020101","        企业职工基本养老保险费收入",25539]
["  1020202","        企业职工基本养老保险基金财政补贴收入",14700]
["  1020103","        企业职工基本养老保险基金利息收入",130]
[" 10202","    失业保险基金收入"]
["  1020201","        失业保险费收入"]
["  1020202","        失业保险基金财政补贴收入"]
["  1020203","        失业保险基金利息收入"]
[" 10203","    城镇职工基本医疗保险基金收入",8114]
["  1020301","        城镇职工基本医疗保险费收入",8018]
["  1020302","        城镇职工基本医疗保险基金财政补贴收入"]
["  1020303","        城镇职工基本医疗保险基金利息收入",96]
[" 10204","    工伤保险基金收入"]
["  1020401","        工伤保险费收入"]
["  1020402","        工伤保险基金财政补贴收入"]
["  1020403","        工伤保险基金利息收入"]
[" 10205","    生育保险基金收入",250]
["  1020501","        生育保险费收入",244]
["  1020502","        生育保险基金补贴收入"]
["  1020503","        生育保险基金利息收入",6]
[" 10210","    城乡居民基本养老保险基金收入",8924]
["  1021001","        城乡居民基本养老保险基金缴费收入",1876]
["  1021002","        城乡居民基本养老保险基金财政补贴收入",6651]
["  1021003","        城乡居民基本养老保险基金利息收入",390]
["  1021099","        其他城乡居民基本养老保险基金收入",7]
["10211","    机关事业单位基本养老保险基金收入",22106]
["  1021101","        机关事业单位基本养老保险费收入",20367]
["  1021102","        机关事业单位基本养老保险基金财政补助收入"]
["  1021103","        机关事业单位基本养老保险基金利息收入",25]
["10212","    城乡居民基本医疗保险基金收入",29231]
["  1021201","        城乡居民基本医疗保险基金缴费收入",9419]
["  1021202","        城乡居民基本医疗保险基金财政补贴收入",19742]
["  1021203","        城乡居民基本医疗保险基金利息收入",70]
[" 10299","    其他社会保险基金收入",0]
["  1029901","        保险费收入"]
["  1029902","        其他社会保险基金财政补贴收入"]
["  1029999","        其他收入"]
[110,"转移性收入"]
[" 11008","    上年结余收入"]
["  1100803","        社会保险基金预算上年结余收入"]

{"sheet":"18-2019年社会保险基金支出预算表","index":1,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["§18    2019年社会保险基金支出预算表"]
[null,null,"单位：万元"]
["科目代码","科目名称","2019年预算"]
[null,"合计",108994]
[209,"社会保险基金支出",102306]
[" 20901","    企业职工基本养老保险基金支出",37394]
["  2090101","        基本养老金",36092]
["  2090203","        丧葬抚恤补助",1092]
["  2090199","        其他基本养老保险基金支出",210]
[" 20902","    失业保险基金支出"]
["  2090201","        失业保险金"]
["  2090202","        医疗保险费"]
["  2090203","        丧葬抚恤补助"]
["  2090204","        职业培训和职业介绍补贴"]
["  2090299","        其他失业保险基金支出"]
[" 20903","    城镇职工基本医疗保险基金支出",7475]
["  2090301","        城镇职工基本医疗保险统筹基金",4372]
["  2090302","        城镇职工基本医疗保险个人账户基金",3103]
["  2090399","        其他城镇职工基本医疗保险基金支出"]
[" 20904","    工伤保险基金支出"]
["  2090401","        工伤保险待遇"]
["  2090499","        其他工伤保险基金支出"]
[" 20905","    生育保险基金支出",126]
["  2090501","        生育医疗费用支出",126]
["  2090502","        生育津贴支出"]
["  2090599","        其他生育保险基金支出"]
[" 20910","    城乡居民基本养老保险基金支出",6473]
["  2091001","        基础养老金支出",6152]
["  2091002","        个人账户养老金支出",305]
["  2091003","        丧葬抚恤补助支出"]
["  2091099","        其他城乡居民基本养老保险基金支出",16]
["20911","    机关事业单位基本养老保险基金支出",22629]
["  2091101","        基本养老金支出",22629]
["  2091199","        其他机关事业单位基本养老保险基金支出"]
["20912","    城乡居民基本医疗保险基金支出",28209]
["2091201","        城乡居民基本医疗保险基金医疗待遇支出",25948]
["2091202","        大病医疗保险支出",2261]
["2091299","        其他城乡居民基本医疗保险基金支出"]
[" 20999","    其他社会保险基金支出"]
["230","转移性支出",6688]
[" 23009","    年终结余",6688]
["  2300903","        社会保险基金预算年终结余",6688]