{"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、"]
["2021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","2020年决算数","2021年预算数","2021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":36709,"d":"36,709"},{"v":37753,"d":"37,753"},{"v":41698,"d":"41,698"},{"v":0.1359067258710398,"d":"13.59%"}]
["   其中:社会保险费收入",{"v":16178,"d":"16,178"},{"v":16231,"d":"16,231"},{"v":16113,"d":"16,113"},{"v":-0.004017801953269872,"d":"-0.40%"}]
["        利息收入",657,{"v":1257,"d":"1,257"},{"v":1417,"d":"1,417"},{"v":1.156773211567732,"d":"115.68%"}]
["        财政补贴收入",{"v":19452,"d":"19,452"},{"v":20009,"d":"20,009"},{"v":22878,"d":"22,878"},{"v":0.17612584824182603,"d":"17.61%"}]
["        委托投资收益",4,210,706,{"v":175.5,"d":"17550.00%"}]
["        其他收入",0,0,0]
["        转移收入",418,46,583,{"v":0.39473684210526316,"d":"39.47%"}]
["        中央调剂资金收入",0,0,0]
["一、城乡居民基本养老保险基金收入",{"v":16190,"d":"16,190"},{"v":15790,"d":"15,790"},{"v":17198,"d":"17,198"},{"v":0.062260654725138975,"d":"6.23%"}]
["   其中:社会保险费收入",{"v":4993,"d":"4,993"},{"v":4320,"d":"4,320"},{"v":4924,"d":"4,924"},{"v":-0.01381934708592029,"d":"-1.38%"}]
["        利息收入",640,{"v":1240,"d":"1,240"},{"v":1391,"d":"1,391"},{"v":1.1734375,"d":"117.34%"}]
["        财政补贴收入",{"v":10540,"d":"10,540"},{"v":10009,"d":"10,009"},{"v":10162,"d":"10,162"},{"v":-0.03586337760910816,"d":"-3.59%"}]
["        委托投资收益",4,210,706,{"v":175.5,"d":"17550.00%"}]
["        其他收入",0]
["        转移收入",13,11,14,{"v":0.07692307692307693,"d":"7.69%"}]
["        中央调剂资金收入",0,null,0]
["二、机关事业单位基本养老保险基金收入",{"v":20519,"d":"20,519"},{"v":21963,"d":"21,963"},{"v":24500,"d":"24,500"},{"v":0.19401530289000438,"d":"19.40%"}]
["   其中:社会保险费收入",{"v":11185,"d":"11,185"},{"v":11911,"d":"11,911"},{"v":11189,"d":"11,189"},{"v":0.0003576218149307108,"d":"0.04%"}]
["        利息收入",17,17,26,{"v":0.5294117647058824,"d":"52.94%"}]
["        财政补贴收入",{"v":8912,"d":"8,912"},{"v":10000,"d":"10,000"},{"v":12716,"d":"12,716"},{"v":0.4268402154398564,"d":"42.68%"}]
["        委托投资收益",0,null,0]
["        其他收入",0]
["        转移收入",405,35,569,{"v":0.4049382716049383,"d":"40.49%"}]
["        中央调剂资金收入",0,0,0]

{"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"]}