{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[1,0,1,4],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["三十、"]
["2022年渝水区社会保险基金预算收入决算表"]
["单位：万元"]
["收入项目","2021年决算数","2022年预算数","2022年决算数","比上年决算数年增减%"]
[]
["区级社会保险基金收入合计",{"v":41698,"d":"41,698"},{"v":44756,"d":"44,756"},{"v":47679,"d":"47,679"},{"v":0.14343613602570868,"d":"14.34%"}]
["   其中:社会保险费收入",{"v":16113,"d":"16,113"},{"v":15496,"d":"15,496"},{"v":14780,"d":"14,780"},{"v":-0.0827282318624713,"d":"-8.27%"}]
["        财政补贴收入",{"v":1417,"d":"1,417"},0,{"v":28450,"d":"28,450"},{"v":19.077628793225124,"d":"1907.76%"}]
["        利息收入",{"v":22878,"d":"22,878"},{"v":25246,"d":"25,246"},{"v":2363,"d":"2,363"},{"v":-0.8967129993880584,"d":"-89.67%"}]
["        委托投资收益",706,0,78,{"v":-0.8895184135977338,"d":"-88.95%"}]
["        转移收入",583,0,{"v":1026,"d":"1,026"},{"v":0.7598627787307033,"d":"75.99%"}]
["        其他收入",0,0,982]
["        全国统筹调剂资金收入",0,0,0]
["一、城乡居民基本养老保险基金收入",{"v":17198,"d":"17,198"},{"v":20761,"d":"20,761"},{"v":22244,"d":"22,244"},{"v":0.29340621002442147,"d":"29.34%"}]
["   其中:社会保险费收入",{"v":4924,"d":"4,924"},{"v":4375,"d":"4,375"},{"v":3801,"d":"3,801"},{"v":-0.22806661251015434,"d":"-22.81%"}]
["        财政补贴收入",{"v":10162,"d":"10,162"},{"v":12746,"d":"12,746"},{"v":15058,"d":"15,058"},{"v":0.48179492225939774,"d":"48.18%"}]
["        利息收入",{"v":1391,"d":"1,391"},null,{"v":2322,"d":"2,322"},{"v":0.6693026599568656,"d":"66.93%"}]
["        委托投资收益",706,null,78,{"v":-0.8895184135977338,"d":"-88.95%"}]
["        转移收入",14,null,3,{"v":-0.7857142857142857,"d":"-78.57%"}]
["        其他收入",null,null,982]
["        全国统筹调剂资金收入",0,null,0]
["二、机关事业单位基本养老保险基金收入",{"v":24500,"d":"24,500"},{"v":23995,"d":"23,995"},{"v":25435,"d":"25,435"},{"v":0.03816326530612245,"d":"3.82%"}]
["   其中:社会保险费收入",{"v":11189,"d":"11,189"},{"v":11121,"d":"11,121"},{"v":10979,"d":"10,979"},{"v":-0.018768433282688353,"d":"-1.88%"}]
["        财政补贴收入",{"v":12716,"d":"12,716"},{"v":12500,"d":"12,500"},{"v":13392,"d":"13,392"},{"v":0.05316137150047184,"d":"5.32%"}]
["        利息收入",26,null,41,{"v":0.5769230769230769,"d":"57.69%"}]
["        委托投资收益",0,null,0]
["        转移收入",569,null,{"v":1023,"d":"1,023"},{"v":0.7978910369068541,"d":"79.79%"}]
["        其他收入",null,null,0]
["        全国统筹调剂资金收入",0,null,0]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}