{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["预算总表","社会保险基金收入预算表","社会保险基金支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算总表","index":0,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["2022年社会保险基金收支预算总表"]
[]
["东明县",{"$nulls":7},"单位：万元"]
["项        目","合计","企业职工基本\n养老保险基金\n","城乡居民基本\n养老保险基金","机关事业单位基\n本养老保险基金","职工基本医疗保险\n(含生育保险)基金","城乡居民基本\n医疗保险基金","工伤保险基金","失业保险基金"]
["一、收入",79957,0,33842,46115]
["    其中:1.社会保险费收入",35934,0,7792,28142]
["         2.财政补贴收入",39845,0,22845,17000]
["         3.利息收入",2774,0,2757,17]
["         4.委托投资收益",434,0,434,0]
["         5.转移收入",970,0,14,956]
["         6.其他收入",0,0,0,0]
["         7.中央调剂资金收入（省级专用）",0,0,0,0]
["         8.中央调剂基金收入（中央专用)",0,0,0,0]
["二、支出",68334,0,23123,45211]
["    其中:1.社会保险待遇支出",68140,0,23080,45060]
["         2.转移支出",194,0,43,151]
["         3.其他支出",0,0,0,0]
["         4.中央调剂基金支出（中央专用）",0,0,0,0]
["         5.中央调剂资金支出（省级专用）",0,0,0,0]
["三、本年收支结余",11623,0,10719,904]
["四、年末滚存结余",102243,0,95412,6831]

{"sheet":"社会保险基金收入预算表","index":1,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[0,0,0,6],[2,0,3,0],[2,1,2,3],[2,4,2,6]],"flags":["formulas_cached_only"]}
["2022年社会保险基金收入预算表"]
[{"$nulls":6},"单位：万元"]
["项目","2021年执行 ",null,null,"2022年预算"]
[null,"合计","城乡居民基本\n养老保险基金","机关事业单位基本养老保险基金","合计","城乡居民基本\n养老保险基金","机关事业单位基本养老保险基金"]
["社会保险基金收入 ",78063,31917,46146,79957,33842,46115]
["    其中:1.社会保险费收入",38635,7076,31559,35934,7792,28142]
["         2.财政补贴收入",35866,22376,13490,39845,22845,17000]
["         3.利息收入",2229,2206,23,2774,2757,17]
["         4.委托投资收益",233,233,0,434,434,0]
["         5.转移收入",1089,15,1074,970,14,956]
["         6.其他收入",11,11,0,0,0,0]
["         7.中央调剂资金收入（省级专用）",0,0,0,0,0,0]
["         8.中央调剂基金收入（中央专用)",0,0,0,0,0,0]

{"sheet":"社会保险基金支出预算表","index":2,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,0,0,6],[2,0,3,0],[2,1,2,3],[2,4,2,6]],"flags":["formulas_cached_only"]}
["2022年社会保险基金支出预算表"]
[{"$nulls":6},"单位：万元"]
["项目","2021年执行 ",null,null,"2022年预算"]
[null,"合计","城乡居民基本\n养老保险基金","机关事业单位基本养老保险基金","合计","城乡居民基本\n养老保险基金","机关事业单位基本养老保险基金"]
["社会保险基金支出",{"v":64240,"d":"64240.00"},{"v":22891,"d":"22891.00"},{"v":41349,"d":"41349.00"},{"v":68334,"d":"68334.00"},{"v":23123,"d":"23123.00"},{"v":45211,"d":"45211.00"}]
["    其中:社会保险待遇支出",{"v":63999,"d":"63999.00"},{"v":22814,"d":"22814.00"},{"v":41185,"d":"41185.00"},{"v":68140,"d":"68140.00"},{"v":23080,"d":"23080.00"},{"v":45060,"d":"45060.00"}]
["    转移支出",{"v":241,"d":"241.00"},{"v":77,"d":"77.00"},{"v":164,"d":"164.00"},{"v":194,"d":"194.00"},{"v":43,"d":"43.00"},{"v":151,"d":"151.00"}]
["    其他支出",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]