{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["2014年公共财政决算表","2014年政府性基金决算表","2014年三公经费决算表"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2014年公共财政决算表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[25,0,25,1],[25,3,25,4],[26,0,26,1],[26,3,26,4],[27,0,27,1],[27,3,27,4],[28,0,28,1],[28,3,28,4],[29,0,29,1],[29,3,29,4],[30,0,30,1],[30,3,30,4],[31,0,31,1],[31,3,31,4],[32,0,32,1],[32,3,32,4]],"flags":["formulas_cached_only"]}
["2014年本溪高新区公共财政收支决算表"]
[{"$nulls":5},"单位：万元"]
["科目编码","科目名称","决算数","科目编码","科目名称","决算数"]
[101,"税收收入",{"v":135499,"d":"135,499"},201,"一般公共服务支出",{"v":7351,"d":"7,351"}]
[10101,"  增值税",{"v":6641,"d":"6,641"},202,"外交支出",0]
[10102,"  消费税",0,203,"国防支出",14]
[10103,"  营业税",{"v":11830,"d":"11,830"},204,"公共安全支出",{"v":1016,"d":"1,016"}]
[10104,"  企业所得税",{"v":3318,"d":"3,318"},205,"教育支出",{"v":1262,"d":"1,262"}]
[10106,"  个人所得税(款)",958,206,"科学技术支出",{"v":4621,"d":"4,621"}]
[10107,"  资源税",{"v":3875,"d":"3,875"},207,"文化体育与传媒支出",73]
[10109,"  城市维护建设税",{"v":2343,"d":"2,343"},208,"社会保障和就业支出",{"v":2129,"d":"2,129"}]
[10110,"  房产税",{"v":1578,"d":"1,578"},210,"医疗卫生与计划生育支出",{"v":1602,"d":"1,602"}]
[10111,"  印花税",464,211,"节能环保支出",412]
[10112,"  城镇土地使用税",{"v":92432,"d":"92,432"},212,"城乡社区支出",{"v":153319,"d":"153,319"}]
[10113,"  土地增值税",860,213,"农林水支出",{"v":1488,"d":"1,488"}]
[10114,"  车船税(款)",393,214,"交通运输支出",0]
[10118,"  耕地占用税(款)",{"v":8136,"d":"8,136"},215,"资源勘探信息等支出",{"v":20675,"d":"20,675"}]
[10119,"  契税(款)",{"v":2671,"d":"2,671"},216,"商业服务业等支出",225]
[103,"非税收入",{"v":55832,"d":"55,832"},217,"金融支出",51]
[10302,"  专项收入",{"v":1066,"d":"1,066"},219,"援助其他地区支出",0]
[10304,"  行政事业性收费收入",197,220,"国土海洋气象等支出",22]
[10305,"  罚没收入",{"v":1372,"d":"1,372"},221,"住房保障支出",259]
[10306,"  国有资本经营收入",{"v":53088,"d":"53,088"},222,"粮油物资储备支出",0]
[10307,"  国有资源(资产)有偿使用收入",109,228,"国债还本付息支出",0]
[10399,"  其他收入(款)",0,229,"其他支出(类)",0]
["公共财政收入合计",null,{"v":191331,"d":"191,331"},"公共财政支出合计",null,{"v":194519,"d":"194,519"}]
["上级补助收入",null,{"v":16720,"d":"16,720"},"上解上级支出",null,{"v":14364,"d":"14,364"}]
["返还性收入",null,{"v":2000,"d":"2,000"},"调出资金",null,349]
["一般性转移支付收入",null,{"v":3868,"d":"3,868"}]
["专项转移支付收入",null,{"v":10852,"d":"10,852"}]
["上年结余",null,{"v":5323,"d":"5,323"},"年终结余",null,{"v":4258,"d":"4,258"}]
["调入资金",null,116]
["收入合计",null,{"v":213490,"d":"213,490"},"支出合计",null,{"v":213490,"d":"213,490"}]

{"sheet":"2014年政府性基金决算表","index":1,"n_rows":52,"n_cols":9,"rows_kept":52,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["2014年本溪高新区政府性基金收支决算表"]
[{"$nulls":8},"单位：万元"]
["科目编码","科目名称","决算数","科目编码","科目名称","决算数","科目编码","项    目","年终结余"]
[10301,"政府性基金收入",{"v":40745,"d":"40,745"},null,"政府性基金支出",{"v":43580,"d":"43,580"},10301,"政府性基金",{"v":-2835,"d":"-2,835"}]
[1030127,"地方教育附加收入",609,205,"教育支出",3,1030127,"地方教育附加",606]
[1030166,"核电站乏燃料处理处置基金收入",{"$nulls":4},1030166,"核电站乏燃料处理处置基金"]
[1030126,"文化事业建设费收入",{"$nulls":4},1030126,"文化事业建设费"]
[1030129,"国家电影事业发展专项资金收入",{"$nulls":4},1030129,"国家电影事业发展专项资金"]
[1030149,"大中型水库移民后期扶持基金收入",null,206,"科学技术支出",null,1030149,"大中型水库移民后期扶持基金"]
[1030157,"小型水库移民扶助基金收入",{"$nulls":4},1030157,"小型水库移民扶助基金"]
[1030142,"残疾人就业保障金收入",{"$nulls":4},1030142,"残疾人就业保障金"]
[1030168,"可再生能源电价附加收入",{"$nulls":4},1030168,"可再生能源电价附加"]
[1030175,"废弃电器电子产品处理基金收入",null,207,"文化体育与传媒支出",null,1030175,"废弃电器电子产品处理基金"]
[1030143,"政府住房基金收入",115,{"$nulls":3},1030143,"政府住房基金",115]
[1030148,"国有土地使用权出让收入",{"v":36579,"d":"36,579"},{"$nulls":3},1030148,"国有土地使用权出让",{"v":-1608,"d":"-1,608"}]
[1030144,"城市公用事业附加收入",{"$nulls":4},1030144,"城市公用事业附加"]
[1030146,"国有土地收益基金收入",{"v":1601,"d":"1,601"},208,"社会保障和就业支出",null,1030146,"国有土地收益基金",-4]
[1030147,"农业土地开发资金收入",492,{"$nulls":3},1030147,"农业土地开发资金",{"v":-1709,"d":"-1,709"}]
[1030133,"新增建设用地土地有偿使用费收入",{"$nulls":4},1030133,"新增建设用地土地有偿使用费"]
[1030156,"城市基础设施配套费收入",{"v":1349,"d":"1,349"},{"$nulls":3},1030156,"城市基础设施配套费",10]
[1030131,"新菜地开发建设基金收入",null,211,"节能环保支出",null,1030131,"新菜地开发建设基金"]
[1030135,"育林基金收入",{"$nulls":4},1030135,"育林基金"]
[1030136,"森林植被恢复费",{"$nulls":4},1030136,"森林植被恢复费",-190]
[1030137,"中央水利建设基金收入",{"$nulls":4},1030137,"中央水利建设基金"]
[1030138,"地方水利建设基金收入",null,212,"城乡社区支出",{"v":43332,"d":"43,332"},1030138,"地方水利建设基金"]
[1030150,"大中型水库库区基金收入",{"$nulls":4},1030150,"大中型水库库区基金"]
[1030152,"三峡水库库区基金收入",{"$nulls":4},1030152,"三峡水库库区基金"]
[1030139,"南水北调工程基金收入",{"$nulls":4},1030139,"南水北调工程基金"]
[1030158,"国家重大水利工程建设基金收入",null,213,"农林水支出",190,1030158,"国家重大水利工程建设基金"]
[1030176,"水土保持补偿费收入",{"$nulls":4},1030176,"水土保持补偿费"]
[1030160,"船舶港务费",{"$nulls":4},1030160,"船舶港务费"]
[1030170,"长江口航道维护收入",{"$nulls":4},1030170,"长江口航道维护"]
[1030172,"铁路资产变现收入",null,214,"交通运输支出",null,1030172,"铁路资产变现"]
[1030112,"海南省高等级公路车辆通行附加费收入",{"$nulls":4},1030112,"海南省高等级公路车辆通行附加费"]
[1030114,"转让政府还贷道路收费权收入",{"$nulls":4},1030114,"转让政府还贷道路收费权"]
[1030159,"车辆通行费",{"$nulls":4},1030159,"车辆通行费"]
[1030115,"港口建设费收入",null,215,"资源勘探信息等支出",null,1030115,"港口建设费"]
[1030106,"铁路建设基金收入",{"$nulls":4},1030106,"铁路建设基金"]
[1030171,"船舶油污损害赔偿基金收入",{"$nulls":4},1030171,"船舶油污损害赔偿基金"]
[1030110,"民航发展基金收入",{"$nulls":4},1030110,"民航发展基金"]
[1030174,"无线电频率占用费",{"$nulls":4},1030174,"无线电频率占用费"]
[1030118,"散装水泥专项资金收入",null,216,"商业服务业等支出",null,1030118,"散装水泥专项资金"]
[1030119,"新型墙体材料专项基金收入",{"$nulls":4},1030119,"新型墙体材料专项基金"]
[1030102,"农网还贷资金收入",{"$nulls":4},1030102,"农网还贷资金"]
[1030103,"山西省煤炭可持续发展基金收入",{"$nulls":4},1030103,"山西省煤炭可持续发展基金"]
[1030173,"电力改革预留资产变现收入",{"$nulls":4},1030173,"电力改革预留资产变现"]
[1030121,"旅游发展基金收入",null,217,"金融支出",null,1030121,"旅游发展基金"]
[1030153,"中央特别国债经营基金收入",{"$nulls":4},1030153,"中央特别国债经营基金"]
[1030154,"中央特别国债经营基金财务收入",{"$nulls":3},55,1030154,"中央特别国债经营基金财务"]
[1030155,"彩票公益金收入",{"$nulls":4},1030155,"彩票公益金",-55]
[1030177,"烟草企业上缴专项收入",{"$nulls":4},1030177,"烟草企业上缴专项"]
[1030199,"其他政府性基金收入",null,229,"其他支出",null,1030199,"其他政府性基金"]

{"sheet":"2014年三公经费决算表","index":2,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,6],[1,0,1,1],[1,2,1,6],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]],"flags":["formulas_cached_only"]}
["2014年本溪高新区三公经费决算表"]
[null,null,"单位：万元"]
["科目名称",null,"2014年","上年同期","增减","增幅"]
[]
["三公经费合计",null,651.74,843.92,-192.18,{"v":-0.2277,"d":"-22.77%"}]
["一、因公出国（境）费用",null,7.65,19.63,-11.979999999999999,{"v":-0.6103,"d":"-61.03%"}]
["二、公务接待费",null,91.9,208.99,-117.09,{"v":-0.5603,"d":"-56.03%"}]
["三、公务用车购置及运行维护费",null,552.19,615.3000000000001,-63.11,{"v":-0.1026,"d":"-10.26%"}]
["其中：公务用车购置费",null,null,63.09,-63.09,{"v":-1,"d":"-100.00%"}]
["公务用车运行维护费",null,552.19,552.21,-0.01999999999998181,{"v":0,"d":"0.00%"}]