{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Sheet1","G14全区"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2020年锡林郭勒盟本级社会保险基金预算当期结余情况表"]
[null,null,"单位：万元"]
["项目","决算数","决算数为上年决算数的％"]
["合计",{"v":325405,"d":"325,405"},{"v":190.354320344902,"d":"190.35"}]
["企业职工基本养老保险基金",{"v":24346,"d":"24,346"},{"v":167.119714442614,"d":"167.12"}]
["城乡居民基本养老保险基金",0]
["机关事业单位基本养老保险基金",{"v":6069,"d":"6,069"},{"v":40.8907155369896,"d":"40.89"}]
["职工基本医疗保险(含生育保险)基金",{"v":208704,"d":"208,704"},{"v":330.389906441451,"d":"330.39"}]
["城乡居民基本医疗保险基金",{"v":18368,"d":"18,368"},{"v":156.616643929059,"d":"156.62"}]
["工伤保险基金",{"v":17846,"d":"17,846"},{"v":87.9113300492611,"d":"87.91"}]
["失业保险基金",{"v":50072,"d":"50,072"},{"v":108.053517479499,"d":"108.05"}]

{"sheet":"G14全区","index":1,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["2019年内蒙古自治区社会保险基金预算当期结余情况表"]
[{"$nulls":7},"单位：万元"]
["项目","预算数","调整预算数","决算数","决算数为预算数的%","决算数为调整预算数的%","2018年决算","决算数为上年决算数的％"]
["企业职工基本养老保险基金",{"v":-1023952.9182219999,"d":"-1,023,953"},null,{"v":-722915,"d":"-722,915"},{"v":70.60041405568485,"d":"70.6"},null,{"v":56263.021912000004,"d":"56,263"},{"v":-1284.8847705526705,"d":"-1284.9"}]
["城乡居民基本养老保险基金",{"v":107264.804661,"d":"107,265"},null,{"v":74094,"d":"74,094"},{"v":69.07577954779006,"d":"69.1"},null,{"v":53821.232521000005,"d":"53,821"},{"v":137.66685846722285,"d":"137.7"}]
["机关事业单位基本养老保险基金",{"v":72912.718251,"d":"72,913"},null,{"v":117753,"d":"117,753"},{"v":161.49857367083555,"d":"161.5"},null,{"v":438481.97449799994,"d":"438,482"},{"v":26.854695711222927,"d":"26.9"}]
["职工基本医疗保险基金",{"v":404083.072898,"d":"404,083"},null,{"v":441031,"d":"441,031"},{"v":109.14364633910971,"d":"109.1"},null,{"v":396572.165527,"d":"396,572"},{"v":111.21078036677619,"d":"111.2"}]
["城乡居民基本医疗保险基金",{"v":41483.547473,"d":"41,484"},null,{"v":90850,"d":"90,850"},{"v":219.00248540492026,"d":"219.0"},null,{"v":-5983.2871780000005,"d":"-5,983"},{"v":-1518.3961139964524,"d":"-1518.4"}]
["工伤保险基金",{"v":12379.018885,"d":"12,379"},null,{"v":4589,"d":"4,589"},{"v":37.07078923322929,"d":"37.1"},null,{"v":32480.121096,"d":"32,480"},{"v":14.128641905110218,"d":"14.1"}]
["失业保险基金",{"v":9812.049888,"d":"9,812"},null,{"v":74430,"d":"74,430"},{"v":758.5570889832802,"d":"758.6"},null,{"v":112644.349401,"d":"112,644"},{"v":66.07521850478125,"d":"66.1"}]
["生育保险基金",{"v":25899.9033,"d":"25,900"},null,{"v":36583,"d":"36,583"},{"v":141.24763160795274,"d":"141.2"},null,{"v":23862.658628,"d":"23,863"},{"v":153.30647171507616,"d":"153.3"}]
["合    计",{"v":-350117.80286599975,"d":"-350,118"},0,{"v":116415,"d":"116,415"},{"v":-33.25023721931541,"d":"-33.3"},null,{"v":1108142.2364049999,"d":"1,108,142"},{"v":10.505420349076296,"d":"10.5"}]