{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["财政收支执行表","社保基金收支合计","分级公共预算收支"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政收支执行表","index":0,"n_rows":35,"n_cols":19,"rows_kept":35,"merged":[[0,0,0,14],[1,13,1,14],[2,0,4,0],[2,1,2,7],[2,8,2,14],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,3,14],[3,16,4,16]],"flags":["formulas_cached_only"]}
["     攀枝花市2020年9月财政收支执行表"]
[{"$nulls":13},"单位:万元"]
["项目","全市情况",{"$nulls":6},"市本级情况"]
[null,"年度预算","本月执行","本年累计","累计占预算","上年同期数","累计比上年数",null,"年度预算","本月执行","本年累计","累计占预算","上年同期数","累计比上年数"]
[{"$nulls":6},"±额","±%",{"$nulls":5},"±额","±%"]
["一般公共预算收入合计",{"v":640700,"d":"640,700"},{"v":69869,"d":"69,869"},{"v":480290,"d":"480,290"},{"v":74.96332136725457,"d":"74.96"},{"v":472756,"d":"472,756"},{"v":7534,"d":"7,534"},{"v":1.5936339253229996,"d":"1.59"},{"v":273000,"d":"273,000"},{"v":30181,"d":"30,181"},{"v":191708,"d":"191,708"},{"v":70.22271062271062,"d":"70.22"},{"v":198415,"d":"198,415"},{"v":-6707,"d":"-6,707"},{"v":-3.3802887886500517,"d":"-3.38"},null,{"v":161527,"d":"161,527"},{"v":191708,"d":"191,708"},{"v":30181,"d":"30,181"}]
["各项税收总计",{"v":475100,"d":"475,100"},{"v":48185,"d":"48,185"},{"v":328605,"d":"328,605"},{"v":69.16543885497791,"d":"69.17"},{"v":335050,"d":"335,050"},{"v":-6445,"d":"-6,445"},{"v":-1.9235934935084316,"d":"-1.92"},{"v":188000,"d":"188,000"},{"v":19834,"d":"19,834"},{"v":117418,"d":"117,418"},{"v":62.456382978723404,"d":"62.46"},{"v":134605,"d":"134,605"},{"v":-17187,"d":"-17,187"},{"v":-12.768470710597674,"d":"-12.77"},null,{"v":97584,"d":"97,584"},{"v":117418,"d":"117,418"},{"v":19834,"d":"19,834"}]
["其中：增 值 税",{"v":223647,"d":"223,647"},{"v":24429,"d":"24,429"},{"v":145845,"d":"145,845"},{"v":65.21214234932728,"d":"65.21"},{"v":167726,"d":"167,726"},{"v":-21881,"d":"-21,881"},{"v":-13.045681647448815,"d":"-13.05"},{"v":89514,"d":"89,514"},{"v":9953,"d":"9,953"},{"v":51144,"d":"51,144"},{"v":57.135196729003276,"d":"57.14"},{"v":64259,"d":"64,259"},{"v":-13115,"d":"-13,115"},{"v":-20.409592430632284,"d":"-20.41"},null,{"v":41191,"d":"41,191"},{"v":51144,"d":"51,144"},{"v":9953,"d":"9,953"}]
["     企业所得税",{"v":41889,"d":"41,889"},{"v":2214,"d":"2,214"},{"v":36452,"d":"36,452"},{"v":87.02045883167419,"d":"87.02"},{"v":32765,"d":"32,765"},{"v":3687,"d":"3,687"},{"v":11.252861284907675,"d":"11.25"},{"v":15287,"d":"15,287"},{"v":1923,"d":"1,923"},{"v":10864,"d":"10,864"},{"v":71.06691960489304,"d":"71.07"},{"v":12035,"d":"12,035"},{"v":-1171,"d":"-1,171"},{"v":-9.729954299958454,"d":"-9.73"},null,{"v":8941,"d":"8,941"},{"v":10864,"d":"10,864"},{"v":1923,"d":"1,923"}]
["     个人所得税",{"v":8911,"d":"8,911"},700,{"v":6667,"d":"6,667"},{"v":74.81764111771967,"d":"74.82"},{"v":6670,"d":"6,670"},-3,{"v":-0.04497751124437781,"d":"-0.04"},{"v":3163,"d":"3,163"},166,{"v":2068,"d":"2,068"},{"v":65.3809674359785,"d":"65.38"},{"v":2308,"d":"2,308"},-240,{"v":-10.398613518197573,"d":"-10.40"},null,{"v":1902,"d":"1,902"},{"v":2068,"d":"2,068"},166]
["     资源税",{"v":30062,"d":"30,062"},{"v":4383,"d":"4,383"},{"v":27345,"d":"27,345"},{"v":90.96201184219281,"d":"90.96"},{"v":21185,"d":"21,185"},{"v":6160,"d":"6,160"},{"v":29.077177248052866,"d":"29.08"},{"v":10624,"d":"10,624"},660,{"v":11584,"d":"11,584"},{"v":109.03614457831326,"d":"109.04"},{"v":7219,"d":"7,219"},{"v":4365,"d":"4,365"},{"v":60.46543842637484,"d":"60.47"},null,{"v":10924,"d":"10,924"},{"v":11584,"d":"11,584"},660]
["     城市维护建设税",{"v":37771,"d":"37,771"},{"v":4047,"d":"4,047"},{"v":23722,"d":"23,722"},{"v":62.80479733128591,"d":"62.80"},{"v":27815,"d":"27,815"},{"v":-4093,"d":"-4,093"},{"v":-14.715081790400863,"d":"-14.72"},{"v":20449,"d":"20,449"},{"v":2219,"d":"2,219"},{"v":11317,"d":"11,317"},{"v":55.34255953836373,"d":"55.34"},{"v":14469,"d":"14,469"},{"v":-3152,"d":"-3,152"},{"v":-21.784504803372727,"d":"-21.78"},null,{"v":9098,"d":"9,098"},{"v":11317,"d":"11,317"},{"v":2219,"d":"2,219"}]
["     房产税",{"v":16394,"d":"16,394"},325,{"v":7346,"d":"7,346"},{"v":44.80907649139929,"d":"44.81"},{"v":9445,"d":"9,445"},{"v":-2099,"d":"-2,099"},{"v":-22.223398623610375,"d":"-22.22"},{"v":6975,"d":"6,975"},124,{"v":2930,"d":"2,930"},{"v":42.007168458781365,"d":"42.01"},{"v":4429,"d":"4,429"},{"v":-1499,"d":"-1,499"},{"v":-33.84511176337774,"d":"-33.85"},null,{"v":2806,"d":"2,806"},{"v":2930,"d":"2,930"},124]
["     印花税",{"v":12743,"d":"12,743"},{"v":1142,"d":"1,142"},{"v":8668,"d":"8,668"},{"v":68.02165895001178,"d":"68.02"},{"v":9411,"d":"9,411"},-743,{"v":-7.895016470088195,"d":"-7.90"},{"v":6699,"d":"6,699"},542,{"v":4454,"d":"4,454"},{"v":66.48753545305269,"d":"66.49"},{"v":5367,"d":"5,367"},-913,{"v":-17.011365753679897,"d":"-17.01"},null,{"v":3912,"d":"3,912"},{"v":4454,"d":"4,454"},542]
["     城镇土地使用税",{"v":27458,"d":"27,458"},{"v":1146,"d":"1,146"},{"v":15622,"d":"15,622"},{"v":56.894165634787676,"d":"56.89"},{"v":16128,"d":"16,128"},-506,{"v":-3.1374007936507935,"d":"-3.14"},{"v":14862,"d":"14,862"},225,{"v":5853,"d":"5,853"},{"v":39.38231731933791,"d":"39.38"},{"v":9161,"d":"9,161"},{"v":-3308,"d":"-3,308"},{"v":-36.10959502237747,"d":"-36.11"},null,{"v":5628,"d":"5,628"},{"v":5853,"d":"5,853"},225]
["     土地增值税",{"v":8821,"d":"8,821"},{"v":2639,"d":"2,639"},{"v":9772,"d":"9,772"},{"v":110.78109057929939,"d":"110.78"},{"v":6840,"d":"6,840"},{"v":2932,"d":"2,932"},{"v":42.86549707602339,"d":"42.87"},{"v":7281,"d":"7,281"},{"v":2469,"d":"2,469"},{"v":7940,"d":"7,940"},{"v":109.05095453921166,"d":"109.05"},{"v":5814,"d":"5,814"},{"v":2126,"d":"2,126"},{"v":36.56690746474028,"d":"36.57"},null,{"v":5471,"d":"5,471"},{"v":7940,"d":"7,940"},{"v":2469,"d":"2,469"}]
["     车船使用和牌照税",{"v":6764,"d":"6,764"},558,{"v":5320,"d":"5,320"},{"v":78.65168539325843,"d":"78.65"},{"v":4980,"d":"4,980"},340,{"v":6.827309236947792,"d":"6.83"},{"v":1882,"d":"1,882"},163,{"v":1560,"d":"1,560"},{"v":82.89054197662061,"d":"82.89"},{"v":1468,"d":"1,468"},92,{"v":6.267029972752043,"d":"6.27"},null,{"v":1397,"d":"1,397"},{"v":1560,"d":"1,560"},163]
["     耕地占用税",{"v":28599,"d":"28,599"},{"v":1895,"d":"1,895"},{"v":16485,"d":"16,485"},{"v":57.64187559005559,"d":"57.64"},{"v":7959,"d":"7,959"},{"v":8526,"d":"8,526"},{"v":107.12401055408971,"d":"107.12"},{"v":1150,"d":"1,150"},0,166,{"v":14.43478260869565,"d":"14.43"},0,166,{"$error":"#DIV/0!"},null,166,166,0]
["     契税",{"v":20968,"d":"20,968"},{"v":4758,"d":"4,758"},{"v":20850,"d":"20,850"},{"v":99.43723769553606,"d":"99.44"},{"v":18398,"d":"18,398"},{"v":2452,"d":"2,452"},{"v":13.327535601695836,"d":"13.33"},{"v":6386,"d":"6,386"},{"v":1388,"d":"1,388"},{"v":5603,"d":"5,603"},{"v":87.73880363294707,"d":"87.74"},{"v":5069,"d":"5,069"},534,{"v":10.53462221345433,"d":"10.53"},null,{"v":4215,"d":"4,215"},{"v":5603,"d":"5,603"},{"v":1388,"d":"1,388"}]
["     烟叶税",{"v":5598,"d":"5,598"},0,{"v":1589,"d":"1,589"},{"v":28.38513754912469,"d":"28.39"},{"v":1434,"d":"1,434"},155,{"v":10.808926080892608,"d":"10.81"},0,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},null,0,0,0]
["     环境保护税",{"v":5475,"d":"5,475"},3,{"v":2976,"d":"2,976"},{"v":54.35616438356165,"d":"54.36"},{"v":4294,"d":"4,294"},{"v":-1318,"d":"-1,318"},{"v":-30.693991616208667,"d":"-30.69"},{"v":3728,"d":"3,728"},1,{"v":1957,"d":"1,957"},{"v":52.49463519313304,"d":"52.49"},{"v":3007,"d":"3,007"},{"v":-1050,"d":"-1,050"},{"v":-34.91852344529431,"d":"-34.92"},null,{"v":1956,"d":"1,956"},{"v":1957,"d":"1,957"},1]
["非税收入合计",{"v":165600,"d":"165,600"},{"v":21684,"d":"21,684"},{"v":151685,"d":"151,685"},{"v":91.59722222222221,"d":"91.60"},{"v":137706,"d":"137,706"},{"v":13979,"d":"13,979"},{"v":10.151336906162404,"d":"10.15"},{"v":85000,"d":"85,000"},{"v":10347,"d":"10,347"},{"v":74290,"d":"74,290"},{"v":87.4,"d":"87.40"},{"v":63810,"d":"63,810"},{"v":10480,"d":"10,480"},{"v":16.42375803165648,"d":"16.42"},null,{"v":63943,"d":"63,943"},{"v":74290,"d":"74,290"},{"v":10347,"d":"10,347"}]
["一般公共预算支出合计",{"v":1310944,"d":"1,310,944"},{"v":190530,"d":"190,530"},{"v":904205,"d":"904,205"},{"v":68.97357934435033,"d":"68.97"},{"v":959132,"d":"959,132"},{"v":-54927,"d":"-54,927"},{"v":-5.726740427803472,"d":"-5.73"},{"v":549551,"d":"549,551"},{"v":83660,"d":"83,660"},{"v":376467,"d":"376,467"},{"v":68.50447001279227,"d":"68.50"},{"v":397957,"d":"397,957"},{"v":-21490,"d":"-21,490"},{"v":-5.400080913264498,"d":"-5.40"},null,{"v":292807,"d":"292,807"},{"v":376467,"d":"376,467"},{"v":83660,"d":"83,660"}]
["其中：一般公共服务支出",{"v":165317,"d":"165,317"},{"v":31996,"d":"31,996"},{"v":117336,"d":"117,336"},{"v":70.97636661686336,"d":"70.98"},{"v":139245,"d":"139,245"},{"v":-21909,"d":"-21,909"},{"v":-15.734137671011528,"d":"-15.73"},{"v":60721,"d":"60,721"},{"v":9080,"d":"9,080"},{"v":39264,"d":"39,264"},{"v":64.6629666836844,"d":"64.66"},{"v":40491,"d":"40,491"},{"v":-1227,"d":"-1,227"},{"v":-3.0303030303030303,"d":"-3.03"},null,{"v":30184,"d":"30,184"},{"v":39264,"d":"39,264"},{"v":9080,"d":"9,080"}]
["     公共安全支出",{"v":113196,"d":"113,196"},{"v":14921,"d":"14,921"},{"v":81674,"d":"81,674"},{"v":72.15272624474363,"d":"72.15"},{"v":75216,"d":"75,216"},{"v":6458,"d":"6,458"},{"v":8.585939161880452,"d":"8.59"},{"v":74878,"d":"74,878"},{"v":8687,"d":"8,687"},{"v":47249,"d":"47,249"},{"v":63.10131146665242,"d":"63.10"},{"v":46006,"d":"46,006"},{"v":1243,"d":"1,243"},{"v":2.701821501543277,"d":"2.70"},null,{"v":38562,"d":"38,562"},{"v":47249,"d":"47,249"},{"v":8687,"d":"8,687"}]
["     教育支出",{"v":244508,"d":"244,508"},{"v":39875,"d":"39,875"},{"v":172556,"d":"172,556"},{"v":70.5727419961719,"d":"70.57"},{"v":183740,"d":"183,740"},{"v":-11184,"d":"-11,184"},{"v":-6.086861870033744,"d":"-6.09"},{"v":94131,"d":"94,131"},{"v":14752,"d":"14,752"},{"v":65366,"d":"65,366"},{"v":69.44152298392665,"d":"69.44"},{"v":72448,"d":"72,448"},{"v":-7082,"d":"-7,082"},{"v":-9.775287102473499,"d":"-9.78"},null,{"v":50614,"d":"50,614"},{"v":65366,"d":"65,366"},{"v":14752,"d":"14,752"}]
["     科学技术支出 ",{"v":6352,"d":"6,352"},{"v":1349,"d":"1,349"},{"v":4213,"d":"4,213"},{"v":66.32556675062973,"d":"66.33"},{"v":10678,"d":"10,678"},{"v":-6465,"d":"-6,465"},{"v":-60.54504588874321,"d":"-60.55"},{"v":3593,"d":"3,593"},492,{"v":2171,"d":"2,171"},{"v":60.42304480935151,"d":"60.42"},{"v":4438,"d":"4,438"},{"v":-2267,"d":"-2,267"},{"v":-51.08156827399729,"d":"-51.08"},null,{"v":1679,"d":"1,679"},{"v":2171,"d":"2,171"},492]
["     社会保障和就业支出",{"v":152687,"d":"152,687"},{"v":18656,"d":"18,656"},{"v":111170,"d":"111,170"},{"v":72.80908001336066,"d":"72.81"},{"v":100423,"d":"100,423"},{"v":10747,"d":"10,747"},{"v":10.701731675014688,"d":"10.70"},{"v":61288,"d":"61,288"},{"v":6278,"d":"6,278"},{"v":40591,"d":"40,591"},{"v":66.22993081843101,"d":"66.23"},{"v":44544,"d":"44,544"},{"v":-3953,"d":"-3,953"},{"v":-8.874371408045976,"d":"-8.87"},null,{"v":34313,"d":"34,313"},{"v":40591,"d":"40,591"},{"v":6278,"d":"6,278"}]
["     卫生健康支出",{"v":158304,"d":"158,304"},{"v":25559,"d":"25,559"},{"v":103310,"d":"103,310"},{"v":65.26051142106327,"d":"65.26"},{"v":78896,"d":"78,896"},{"v":24414,"d":"24,414"},{"v":30.944534577164873,"d":"30.94"},{"v":59359,"d":"59,359"},{"v":15779,"d":"15,779"},{"v":54406,"d":"54,406"},{"v":91.655856736131,"d":"91.66"},{"v":41902,"d":"41,902"},{"v":12504,"d":"12,504"},{"v":29.84105770607608,"d":"29.84"},null,{"v":38627,"d":"38,627"},{"v":54406,"d":"54,406"},{"v":15779,"d":"15,779"}]
["     节能环保支出",{"v":32454,"d":"32,454"},{"v":1454,"d":"1,454"},{"v":16711,"d":"16,711"},{"v":51.4913415911752,"d":"51.49"},{"v":11005,"d":"11,005"},{"v":5706,"d":"5,706"},{"v":51.84915947296683,"d":"51.85"},{"v":16288,"d":"16,288"},373,{"v":4428,"d":"4,428"},{"v":27.185658153241647,"d":"27.19"},{"v":5563,"d":"5,563"},{"v":-1135,"d":"-1,135"},{"v":-20.40266043501708,"d":"-20.40"},null,{"v":4055,"d":"4,055"},{"v":4428,"d":"4,428"},373]
["     城乡社区事务支出",{"v":57234,"d":"57,234"},{"v":12005,"d":"12,005"},{"v":75710,"d":"75,710"},{"v":132.281510989971,"d":"132.28"},{"v":111775,"d":"111,775"},{"v":-36065,"d":"-36,065"},{"v":-32.265712368597626,"d":"-32.27"},{"v":31620,"d":"31,620"},{"v":6050,"d":"6,050"},{"v":23411,"d":"23,411"},{"v":74.03858317520556,"d":"74.04"},{"v":29406,"d":"29,406"},{"v":-5995,"d":"-5,995"},{"v":-20.386995851186832,"d":"-20.39"},null,{"v":17361,"d":"17,361"},{"v":23411,"d":"23,411"},{"v":6050,"d":"6,050"}]
["政府性基金预算收入合计",{"v":491592,"d":"491,592"},{"v":57492,"d":"57,492"},{"v":164843,"d":"164,843"},{"v":33.53248222102882,"d":"33.53"},{"v":228584,"d":"228,584"},{"v":-63741,"d":"-63,741"},{"v":-27.885153816540093,"d":"-27.89"},{"v":192500,"d":"192,500"},{"v":25159,"d":"25,159"},{"v":71877,"d":"71,877"},{"v":37.3387012987013,"d":"37"},{"v":49952,"d":"49,952"},{"v":21925,"d":"21,925"},{"v":43.89213645099295,"d":"43.89"},null,{"v":46718,"d":"46,718"},{"v":71877,"d":"71,877"},{"v":25159,"d":"25,159"}]
["政府性基金预算支出合计",{"v":572482,"d":"572,482"},{"v":110724,"d":"110,724"},{"v":468984,"d":"468,984"},{"v":81.92117830778959,"d":"81.92"},{"v":394891,"d":"394,891"},{"v":74093,"d":"74,093"},{"v":18.762899129126772,"d":"18.76"},{"v":286190,"d":"286,190"},{"v":51809,"d":"51,809"},{"v":248277,"d":"248,277"},{"v":86.75250707571894,"d":"87"},{"v":109159,"d":"109,159"},{"v":139118,"d":"139,118"},{"v":127.44528623384237,"d":"127.45"},null,{"v":196468,"d":"196,468"},{"v":248277,"d":"248,277"},{"v":51809,"d":"51,809"}]
["国有资本经营预算收入合计",{"v":2685,"d":"2,685"},0,200,{"v":7.4487895716946,"d":"7.45"},200,0,{"v":0,"d":"0.00"},{"v":1000,"d":"1,000"},0,200,{"v":20,"d":"20.00"},200,0,{"v":0,"d":"0.00"},null,200,200,0]
["国有资本经营预算支出合计",{"v":2685,"d":"2,685"},0,0,{"v":0,"d":"0.00"},0,0,{"$error":"#DIV/0!"},{"v":1000,"d":"1,000"},0,0,{"v":0,"d":"0.00"},0,0,{"$error":"#DIV/0!"},null,0,0,0]

{"sheet":"社保基金收支合计","index":1,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,0,7],[1,6,1,7],[2,0,4,0],[2,1,2,7],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7]],"flags":["formulas_cached_only"]}
["          攀枝花市2020年9月社保基金预算收支执行表"]
[{"$nulls":6},"单位：万元"]
["项目","全市情况"]
[null,"年度预算","本月执行","本年累计","累计占预算","上年同期数","累计比上年同期"]
[{"$nulls":6},"±额","±%"]
["社会保险基金预算收入合计",{"v":284229,"d":"284,229"},{"v":19581.12,"d":"19,581"},{"v":203065.84,"d":"203,066"},{"v":71.44444796273427,"d":"71.44"},{"v":221811.12,"d":"221,811"},{"v":-18745.28,"d":"-18,745"},{"v":-8.451010030516052,"d":"-8.45"}]
["其中：失业保险基金收入",{"v":11058,"d":"11,058"},549,18032,{"v":163.0674624706095,"d":"163.07"},8975,{"v":9057,"d":"9,057"},{"v":100.91364902506963,"d":"100.91"}]
["    基本医疗保险基金收入",{"v":180244,"d":"180,244"},14157,125806,{"v":69.79760768735713,"d":"69.80"},140612,{"v":-14806,"d":"-14,806"},{"v":-10.529684521946917,"d":"-10.53"}]
["    工伤保险基金收入",{"v":18762,"d":"18,762"},499,7015,{"v":37.38940411469993,"d":"37.39"},18758,{"v":-11743,"d":"-11,743"},{"v":-62.60262288090415,"d":"-62.60"}]
["    城乡居民基本医疗保险基金收入",{"v":59880,"d":"59,880"},3277.12,40338.84,{"v":67.36613226452906,"d":"67.37"},40764.12,{"v":-425.2800000000061,"d":"-425"},{"v":-1.0432704054448032,"d":"-1.04"}]
["    居民社会养老保险基金收入",{"v":14285,"d":"14,285"},1099,11874,{"v":83.1221561078054,"d":"83.12"},12702,-828,{"v":-6.518658478979688,"d":"-6.52"}]
["社会保险基金预算支出合计",{"v":277051,"d":"277,051"},{"v":28955.739999999998,"d":"28,956"},{"v":219870.41999999998,"d":"219,870"},{"v":79.36099129763112,"d":"79.36"},{"v":190566.27,"d":"190,566"},{"v":29304.149999999994,"d":"29,304"},{"v":15.377406505359001,"d":"15.38"}]
[" 其中：失业保险基金支出",{"v":9508,"d":"9,508"},1664,15255,{"v":160.4438367690366,"d":"160.44"},8485,{"v":6770,"d":"6,770"},{"v":79.7878609310548,"d":"79.79"}]
["    基本医疗保险基金支出",{"v":186909,"d":"186,909"},18946,138480,{"v":74.08953019918783,"d":"74.09"},121249,{"v":17231,"d":"17,231"},{"v":14.211251226814243,"d":"14.21"}]
["    工伤保险基金支出",{"v":17811,"d":"17,811"},727,13278,{"v":74.54943574195721,"d":"74.55"},15984,{"v":-2706,"d":"-2,706"},{"v":-16.92942942942943,"d":"-16.93"}]
["    城乡居民基本医疗保险基金支出",{"v":52033,"d":"52,033"},6716.74,44803.42,{"v":86.10577902484961,"d":"86.11"},36863.27,{"v":7940.1500000000015,"d":"7,940"},{"v":21.539461908832294,"d":"21.54"}]
["    居民社会养老保险基金支出",{"v":10790,"d":"10,790"},902,8054,{"v":74.64318813716405,"d":"74.64"},7985,69,{"v":0.8641202254226675,"d":"0.86"}]
[]
["说明：2020年起生育保险已并入城镇职工基本医疗保险中，上年同期的基本医疗保险基金收入中已包含了上年的生育保险费收入。"]

{"sheet":"分级公共预算收支","index":2,"n_rows":13,"n_cols":15,"rows_kept":13,"merged":[[0,0,0,14],[1,13,1,14],[2,0,4,0],[2,1,2,7],[2,8,2,14],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,3,14]],"flags":["formulas_cached_only"]}
["攀枝花市2020年9月一般公共预算收支分级执行表"]
[{"$nulls":13},"单位：万元"]
["项目","收入情况",{"$nulls":6},"支出情况"]
[null,"年度预算","本月执行","本年累计","累计占预算","上年同期数","累计比上年同期",null,"年度预算","本月执行","本年累计","累计占预算","上年同期数","累计比上年同期"]
[{"$nulls":6},"±额","±%",{"$nulls":5},"±额","±%"]
["攀枝花市全市",{"v":640700,"d":"640,700"},{"v":69869,"d":"69,869"},{"v":480290,"d":"480,290"},{"v":74.96332136725457,"d":"74.96"},{"v":472756,"d":"472,756"},{"v":7534,"d":"7,534"},{"v":1.5936339253229996,"d":"1.59"},{"v":1310944,"d":"1,310,944"},{"v":190530,"d":"190,530"},{"v":904205,"d":"904,205"},{"v":68.97357934435033,"d":"68.97"},{"v":959132,"d":"959,132"},{"v":-54927,"d":"-54,927"},{"v":-5.726740427803472,"d":"-5.73"}]
["攀枝花市本级",{"v":273000,"d":"273,000"},{"v":30181,"d":"30,181"},{"v":191708,"d":"191,708"},{"v":70.22271062271062,"d":"70.22"},{"v":198415,"d":"198,415"},{"v":-6707,"d":"-6,707"},{"v":-3.3802887886500517,"d":"-3.38"},{"v":549551,"d":"549,551"},{"v":83660,"d":"83,660"},{"v":376467,"d":"376,467"},{"v":68.50447001279227,"d":"68.50"},{"v":397957,"d":"397,957"},{"v":-21490,"d":"-21,490"},{"v":-5.400080913264498,"d":"-5.40"}]
["攀枝花市县区级",{"v":367700,"d":"367,700"},{"v":39688,"d":"39,688"},{"v":288582,"d":"288,582"},{"v":78.48300244764755,"d":"78.48"},{"v":274341,"d":"274,341"},{"v":14241,"d":"14,241"},{"v":5.190984942097608,"d":"5.19"},{"v":761393,"d":"761,393"},{"v":106870,"d":"106,870"},{"v":527738,"d":"527,738"},{"v":69.31216861725811,"d":"69.31"},{"v":561175,"d":"561,175"},{"v":-33437,"d":"-33,437"},{"v":-5.958390876286363,"d":"-5.96"}]
["攀枝花市东区",{"v":71000,"d":"71,000"},{"v":6631,"d":"6,631"},{"v":51339,"d":"51,339"},{"v":72.30845070422535,"d":"72.31"},{"v":50143,"d":"50,143"},{"v":1196,"d":"1,196"},{"v":2.3851783898051573,"d":"2.39"},{"v":138091,"d":"138,091"},{"v":23115,"d":"23,115"},{"v":102716,"d":"102,716"},{"v":74.38283450767972,"d":"74.38"},{"v":126251,"d":"126,251"},{"v":-23535,"d":"-23,535"},{"v":-18.64143650347324,"d":"-18.64"}]
["攀枝花市西区",{"v":18000,"d":"18,000"},{"v":2701,"d":"2,701"},{"v":12980,"d":"12,980"},{"v":72.11111111111111,"d":"72.11"},{"v":13124,"d":"13,124"},-144,{"v":-1.097226455348979,"d":"-1.10"},{"v":82136,"d":"82,136"},{"v":14966,"d":"14,966"},{"v":65821,"d":"65,821"},{"v":80.1366027077043,"d":"80.14"},{"v":52383,"d":"52,383"},{"v":13438,"d":"13,438"},{"v":25.65336082316782,"d":"25.65"}]
["攀枝花市仁和区",{"v":101200,"d":"101,200"},{"v":13037,"d":"13,037"},{"v":81709,"d":"81,709"},{"v":80.74011857707511,"d":"80.74"},{"v":74755,"d":"74,755"},{"v":6954,"d":"6,954"},{"v":9.302387800147148,"d":"9.30"},{"v":174961,"d":"174,961"},{"v":20678,"d":"20,678"},{"v":117631,"d":"117,631"},{"v":67.2326975726019,"d":"67.23"},{"v":125301,"d":"125,301"},{"v":-7670,"d":"-7,670"},{"v":-6.1212600059057785,"d":"-6.12"}]
["攀枝花市米易县",{"v":111300,"d":"111,300"},{"v":13293,"d":"13,293"},{"v":89909,"d":"89,909"},{"v":80.78077268643307,"d":"80.78"},{"v":84238,"d":"84,238"},{"v":5671,"d":"5,671"},{"v":6.732116147107006,"d":"6.73"},{"v":179356,"d":"179,356"},{"v":25972,"d":"25,972"},{"v":134291,"d":"134,291"},{"v":74.87399362162404,"d":"74.87"},{"v":146812,"d":"146,812"},{"v":-12521,"d":"-12,521"},{"v":-8.528594392828923,"d":"-8.53"}]
["攀枝花市盐边县",{"v":66200,"d":"66,200"},{"v":4026,"d":"4,026"},{"v":52645,"d":"52,645"},{"v":79.52416918429003,"d":"79.52"},{"v":52081,"d":"52,081"},564,{"v":1.0829285151974808,"d":"1.08"},{"v":186849,"d":"186,849"},{"v":22139,"d":"22,139"},{"v":107279,"d":"107,279"},{"v":57.414810890077014,"d":"57.41"},{"v":110428,"d":"110,428"},{"v":-3149,"d":"-3,149"},{"v":-2.851631832506248,"d":"-2.85"}]