{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":82,"n_cols":2,"rows_kept":82,"merged":[[1,0,1,1],[3,0,4,0],[3,1,4,1]]}
["附件1"]
["2018年市本级一般公共预算收入明细表"]
[null,"单位：万元"]
["项        目","预算数"]
[]
["一、市本级一般公共预算收入",{"$f":"B7+B23","v":{"v":126791.75000000001,"d":"126792"}}]
["  （一）税收收入",{"$f":"SUM(B8:B22)","v":{"v":89416.75000000001,"d":"89417"}}]
["     增值税",{"v":28572.510000000002,"d":"28573"}]
["     营业税",{"v":1302.0300000000002,"d":"1302"}]
["     企业所得税",{"v":17017.41,"d":"17017"}]
["     个人所得税",{"v":5925.18,"d":"5925"}]
["     资源税",0]
["     城市维护建设税",{"v":4784.1,"d":"4784"}]
["     房产税",{"v":2476.4100000000003,"d":"2476"}]
["     印花税",{"v":822.5100000000001,"d":"823"}]
["     城镇土地使用税",{"v":1153.2900000000002,"d":"1153"}]
["     土地增值税",{"v":5870.790000000001,"d":"5871"}]
["     车船税",{"v":3468.7500000000005,"d":"3469"}]
["     耕地占用税",{"v":15621.03,"d":"15621"}]
["     契税",{"v":1813.7400000000002,"d":"1814"}]
["     烟叶税"]
["     其他税收收入（环境保护税）",589]
["  （二）非税收入",{"$f":"SUM(B24:B31)","v":37375}]
["     专项收入",5507]
["     行政事业性收费收入",13316]
["     罚没收入",6138]
["     国有资本经营收入",4000]
["     国有资源（资产）有偿使用收入",6298]
["     捐赠收入",85]
["     政府住房基金收入",1629]
["     其他收入",402]
[]
["二、转移性收入",{"$f":"B34+B36+B50+B69+B72+B75+B77","v":141412}]
["  （一）返还性收入",{"$f":"SUM(B35:B35)","v":19054}]
["    税费返还收入",19054]
["  （二）一般性转移支付收入",{"$f":"SUM(B37:B49)","v":30535}]
["    均衡性转移支付收入",1543]
["    县级基本财力保障机制奖补资金收入",24220]
["    结算补助收入",-36271]
["    激励性转移支付收入",2237]
["    政策性转移支付收入",9737]
["    革命老区转移支付收入",195]
["    成品油税费改革转移支付补助收入",3370]
["    基层公检法司转移支付收入",4207]
["    城乡义务教育转移支付收入",502]
["    基本养老金转移支付收入",7589]
["    产粮大县奖励资金收入",140]
["    重点生态功能区转移支付收入",0]
["    固定数额补助收入",13066]
["  （三）专项转移支付收入",{"$f":"SUM(B51:B68)","v":55000}]
["    一般公共服务 ",1587]
["    公共安全",3971]
["    教育",5834]
["    科学技术",263]
["    文化体育与传媒",1259]
["    社会保障和就业",15211]
["    医疗卫生与计划生育",3162]
["    节能环保 ",1800]
["    城乡社区",3000]
["    农林水 ",5800]
["    交通运输 ",5880]
["    资源勘探信息等",600]
["    商业服务业等 ",500]
["    金融"]
["    国土海洋气象等",1263]
["    住房保障",4486]
["    粮油物资储备",234]
["    其他支出",150]
["  （四）下级上解收入",{"$f":"B70+B71","v":20000}]
["    体制上解收入",20000]
["    专项上解收入"]
["  （五）上年结转收入",{"$f":"SUM(B73:B74)","v":10023}]
["    争取中央、省补助或动用历年结转",10023]
["    上年专项结转"]
["  （六）调入资金",6800]
["     其中：从预算稳定调节基金调入"]
[" （七）债务收入",{"$f":"B78","v":0}]
["    地方政府债务收入",{"$f":"B79","v":0}]
["      一般债务收入",{"$f":"B80","v":0}]
["        地方政府一般债券收入"]
[]
["收    入    合    计",{"$f":"B6+B33","v":{"v":268203.75,"d":"268204"}}]