{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Define","2015年公共财政预算表","2015年政府性基金预算表","2015年三公经费预算表"],"not_rendered":{"external_links":13,"defined_names":51},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Define","index":0,"n_rows":6,"n_cols":2,"rows_kept":6,"hidden":true,"flags":["formulas_cached_only"]}
[]
["ERRANGE_O=","B6:M20"]
["ERLINESTART_O=",6]
["ERCOLUMNSTART_O=",2]
["ERLINEEND_O=",20]
["ERCOLUMNEND_O=",13]

{"sheet":"2015年公共财政预算表","index":1,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,3],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3]],"flags":["formulas_cached_only"]}
["2015年本溪高新区公共财政预算表"]
[{"$nulls":3},"单位：万元"]
["预算科目","收入","预算科目","支出"]
[]
[]
["税收收入",{"v":138780,"d":"138,780"},"一般公共服务",{"v":7500,"d":"7,500"}]
["  增值税",{"v":8740,"d":"8,740"},"国防",15]
["  营业税",{"v":12170,"d":"12,170"},"公共安全",700]
["  企业所得税",{"v":3936,"d":"3,936"},"教育",{"v":2400,"d":"2,400"}]
["  个人所得税",960,"科学技术",{"v":5500,"d":"5,500"}]
["  资源税",{"v":4000,"d":"4,000"},"文化体育与传媒",250]
["  城市维护建设税",{"v":2500,"d":"2,500"},"社会保障和就业",{"v":1600,"d":"1,600"}]
["  房产税",{"v":1824,"d":"1,824"},"医疗卫生",{"v":1700,"d":"1,700"}]
["  印花税",550,"环境保护",400]
["  城镇土地使用税",{"v":99320,"d":"99,320"},"城乡社区事务",{"v":145731,"d":"145,731"}]
["  土地增值税",{"v":1110,"d":"1,110"},"农林水事务",{"v":1500,"d":"1,500"}]
["  车船税",400,"交通运输",10]
["  契税",{"v":3270,"d":"3,270"},"资源勘探电力信息等事务",{"v":15000,"d":"15,000"}]
["非税收入",{"v":56320,"d":"56,320"},"商业服务业等事务",800]
["  专项收入",{"v":2200,"d":"2,200"},"金融监管支出",50]
["  行政事业性收费收入",200,"国土资源气象等事务",400]
["  罚没收入",{"v":1350,"d":"1,350"},"住房保障支出",350]
["  国有资本经营收入",{"v":15000,"d":"15,000"},"粮油物资储备管理事务"]
["  国有资产有偿使用收入",{"v":37570,"d":"37,570"},"其他支出"]
["  其他收入"]
["公共财政预算收入合计",{"v":195100,"d":"195,100"},"公共财政预算支出合计",{"v":183906,"d":"183,906"}]
["上级财政各项补助收入",{"v":4181,"d":"4,181"},"上解上级财政支出",{"v":15375,"d":"15,375"}]
["　　1.返还性收入",{"v":2000,"d":"2,000"},"　　1.体制上解支出",{"v":13173,"d":"13,173"}]
["　　2.一般性转移支付收入",{"v":2177,"d":"2,177"},"　　2.专项上解支出",{"v":2202,"d":"2,202"}]
["    3.专项转移支付收入",4,"债务还本支出",null,null,"`"]
["调入资金",null,"调出资金"]
["收入总计",{"v":199281,"d":"199,281"},"支出总计",{"v":199281,"d":"199,281"}]

{"sheet":"2015年政府性基金预算表","index":2,"n_rows":29,"n_cols":4,"rows_kept":29,"merged":[[0,0,0,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3]],"flags":["formulas_cached_only"]}
["2015年高新区政府性基金预算表"]
[{"$nulls":3},"单位：万元"]
["预算科目","收入","预算科目","支出"]
[]
["一、散装水泥专项资金收入",null,"一、教育支出"]
["二、新型墙体材料专项基金收入",null,"二、科学技术支出"]
["三、文化事业建设费收入",null,"三、文化体育与传媒支出"]
["四、地方教育附加收入",null,"四、社会保障和就业"]
["五、育林基金收入",null,"五、节能环保"]
["六、森林植被恢复费",null,"六、城乡社区事务",{"v":30788,"d":"30,788"}]
["七、地方水利建设基金收入",null,"七、农林水事务"]
["八、残疾人就业保障金收入",null,"八、交通运输"]
["九、政府住房基金收入",150,"九、资源勘探信息等支出"]
["十、城市公用事业附加收入",null,"十、商业服务业等事务"]
["十一、国有土地收益基金收入",{"v":1000,"d":"1,000"},"十一、金融监管等事务支出"]
["十二、农业土地开发资金收入",300,"十二、其他支出"]
["十三、国有土地使用权出让收入",{"v":26430,"d":"26,430"}]
["十四、彩票公益金收入"]
["十五、城市基础设施配套费收入",{"v":1800,"d":"1,800"}]
["十六、水土保持补偿收入"]
["十七、其他收入"]
[null,null,"政府性基金支出合计",{"v":30788,"d":"30,788"}]
["政府性基金收入合计",{"v":29680,"d":"29,680"}]
[]
["加：上级财政各项补助收入",null,"加：上解上级财政支出"]
["       上年结余收入",{"v":2159,"d":"2,159"},"       调出资金"]
["       调入资金",null,"       年终结余",{"v":1051,"d":"1,051"}]
[]
["收入总计",{"v":31839,"d":"31,839"},"支出总计",{"v":31839,"d":"31,839"}]

{"sheet":"2015年三公经费预算表","index":3,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,0,0,3],[1,0,1,1],[2,0,3,1],[2,2,2,3],[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"]}
["2015年本溪高新区三公经费预算表"]
[{"$nulls":3},"单位：万元"]
["科目名称",null,"金   额"]
[null,null,"2015年","2014年"]
["三公经费合计",null,651,651.74]
["一、因公出国（境）费用",null,7,7.65]
["二、公务接待费",null,92,91.9]
["三、公务用车购置及运行维护费",null,552,552.19]
["其中：公务用车购置费"]
["公务用车运行维护费",null,552,552.19]