{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["社保基金收支 (2)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"社保基金收支 (2)","index":0,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[1,0,1,15],[2,0,2,1],[3,0,3,7],[3,8,3,15],[4,0,5,0],[4,1,4,3],[4,4,4,7],[4,8,5,8],[4,9,4,11],[4,12,4,15]],"flags":["formulas_cached_only"]}
["附件12"]
["佛山市高明区2023年社会保险基金预算收支表"]
[{"$nulls":15},"单位：万元"]
["收入",{"$nulls":7},"支出"]
["项    目","预算数",null,null,"执行数",{"$nulls":3},"项    目","预算数",null,null,"执行数"]
[null,"2023年","2022年","比上年预算增长（％）","2022年预计执行数","完成年初预算(%)","上年实绩","同比增长(%)",null,"2023年","2022年","比上年预算增长（％）","2022年预计执行数","2021年完成年初预算(%)","上年实绩","比上年实绩增长（％）"]
["一、社会保险基金收入",{"v":52434,"d":"52,434"},{"v":38650.04,"d":"38,650"},{"v":0.3566350772211362,"d":"35.66%"},{"v":51880,"d":"51,880"},{"v":2.341208485301997,"d":"2"},{"v":62815,"d":"62,815"},{"v":-0.17408262357717108,"d":"-17.41%"},"一、社会保险基金支出",{"v":56009,"d":"56,009"},{"v":43182.9,"d":"43,183"},{"v":0.29701803260086734,"d":"29.70%"},{"v":68068,"d":"68,068"},{"$error":"#REF!"},{"v":64496,"d":"64,496"},{"v":0.05538327958322986,"d":"5.54%"}]
["    1、机关事业单位养老保险基金收入",{"v":48961,"d":"48,961"},{"v":35206.04,"d":"35,206"},{"v":0.3906988687168451,"d":"39.07%"},{"v":48568,"d":"48,568"},{"v":1.3795360114344015,"d":"137.95%"},{"v":59523,"d":"59,523"},{"v":-0.1840465030324412,"d":"-18.40%"},"    1、机关事业单位养老保险基金支出",{"v":52688,"d":"52,688"},{"v":39858.9,"d":"39,859"},{"v":0.3218628712784346,"d":"32.19%"},{"v":64822,"d":"64,822"},{"$error":"#REF!"},{"v":61205,"d":"61,205"},{"v":0.059096479045829486,"d":"5.91%"}]
["    2、全征地养老保险收入",{"v":3473,"d":"3,473"},{"v":3444,"d":"3,444"},{"v":0.008420441347270602,"d":"0.84%"},{"v":3312,"d":"3,312"},{"v":0.9616724738675958,"d":"96.17%"},{"v":3292,"d":"3,292"},{"v":0.0060753341433779084,"d":"0.61%"},"    2、全征地养老保险支出",{"v":3321,"d":"3,321"},{"v":3324,"d":"3,324"},{"v":-0.0009025270758122872,"d":"-0.09%"},{"v":3246,"d":"3,246"},{"v":97.65342960288808,"d":"97.65"},{"v":3291,"d":"3,291"},{"v":-0.013673655423883324,"d":"-1.37%"}]
["二、社会保险基金上年结余",{"v":7371.70740099999,"d":"7,372"},{"v":23560,"d":"23,560"},{"v":-0.6871091935059428,"d":"-68.71%"},{"v":23560,"d":"23,560"},2,{"v":25240.77,"d":"25,241"},{"v":-0.06658948994028313,"d":"-6.66%"},"二、社会保险基金年终结余",{"v":3796.7074009999924,"d":"3,797"},{"v":19027.14,"d":"19,027"},{"v":-0.8004583242147799,"d":"-80.05%"},{"v":7372,"d":"7,372"},{"$error":"#REF!"},{"v":23559.770000000004,"d":"23,560"},{"v":-0.6870937195057507,"d":"-68.71%"}]
["    1、机关事业单位养老保险基金结余",{"v":6668.70740099999,"d":"6,669"},{"v":22923,"d":"22,923"},{"v":-0.7090822579505305,"d":"-70.91%"},{"v":22923,"d":"22,923"},{"v":1,"d":"100.00%"},{"v":24604.77,"d":"24,605"},{"v":-0.06835138064692337,"d":"-6.84%"},"    1、机关事业单位养老保险基金结余",{"v":2941.7074009999924,"d":"2,942"},{"v":18270.14,"d":"18,270"},{"v":-0.8389882397726568,"d":"-83.90%"},{"v":6669,"d":"6,669"},{"$error":"#REF!"},{"v":22922.770000000004,"d":"22,923"},{"v":-0.7090665744148723,"d":"-70.91%"}]
["    2、全征地养老保险基金结余",703,637,{"v":0.10361067503924648,"d":"10.36%"},637,{"v":1,"d":"100.00%"},636,{"v":0.0015723270440251014,"d":"0.16%"},"    2、全征地养老保险基金结余",855,757,{"v":0.1294583883751652,"d":"12.95%"},703,{"v":92.86657859973579,"d":"92.87"},637,{"v":0.10361067503924648,"d":"10.36%"}]
["收入总计",{"v":59805.70740099999,"d":"59,806"},{"v":62210.04,"d":"62,210"},{"v":-0.03864862647572653,"d":"-3.86%"},{"v":75440,"d":"75,440"},{"v":1.2126659941064175,"d":"121.27%"},{"v":88055.77,"d":"88,056"},{"v":-0.14327022522203825,"d":"-14.33%"},"支出总计",{"v":59805.70740099999,"d":"59,806"},{"v":62210.04,"d":"62,210"},{"v":-0.03864862647572653,"d":"-3.86%"},{"v":75440,"d":"75,440"},{"v":121.26659941064175,"d":"121.27"},{"v":88055.77,"d":"88,056"},{"v":-0.14327022522203825,"d":"-14.33%"}]