{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["封面","基金预算收入明细表"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":2,"rows_kept":6,"flags":["formulas_cached_only"]}
[" ","地区名称"]
[null,"北京市"]
["2015年地方财政预算表","天津市"]
[" ","河北省"]
[null,"山西省"]
[null,"内蒙古自治区"]

{"sheet":"基金预算收入明细表","index":1,"n_rows":36,"n_cols":5,"rows_kept":36,"merged":[[0,0,0,4],[1,3,1,4],[34,0,34,4],[35,0,35,4]],"flags":["formulas_cached_only"]}
["2022年大余县本级政府性基金预算收入（草案）安排情况表"]
[{"$nulls":3},"单位：万元"]
["收入项目","2021年预算数","2021年决算（执行)数","2022年预算数","2022年预算数比2021年预算数增减%"]
["一、农网还贷资金收入",null,null,0]
["二、海南省高等级公路车辆通行附加费收入",null,null,0]
["三、港口建设费收入",null,null,0]
["四、国家电影事业发展专项资金收入",null,null,0]
["五、国有土地收益基金收入",{"v":5000,"d":"5,000"},6663,5000,0]
["六、农业土地开发资金收入",{"v":2000,"d":"2,000"},454,2500,25]
["七、国有土地使用权出让收入",{"v":52200,"d":"52,200"},143549,54500,{"v":4.406130268199234,"d":"4.41"}]
["八、大中型水库库区基金收入",null,null,0]
["九、彩票公益金收入",300,234,300,0]
["十、城市基础设施配套费收入",null,31,0]
["十一、小型水库移民扶助基金收入",null,null,0]
["十二、国家重大水利工程建设基金收入",null,null,0]
["十三、车辆通行费",null,null,0]
["十四、污水处理费收入",null,null,0]
["十五、彩票发行机构和彩票销售机构的业务费用",null,null,0]
["十六、其他政府性基金收入",null,null,0]
["十七、专项债券对应项目专项收入",null,null,0]
[]
[]
["      政府性基金收入合计",59500,150931,62300,{"v":4.705882352941177,"d":"4.71"}]
["转移性收入",21838,89581,42408,{"v":94.19360747321184,"d":"94.19"}]
["  政府性基金转移收入",0,1789,0]
["    政府性基金补助收入",0,1789,0]
["    政府性基金上解收入",0,null,0]
["  上年结余收入",1838,8376,2408,{"v":31.01196953210011,"d":"31.01"}]
["  调入资金",null,2754,0]
["  地方政府专项债务收入",null,null,0]
["  地方政府专项债务转贷收入",20000,76662,40000,100]
[]
["收    入    总    计",81338,240512,104708,{"v":28.731958002409698,"d":"28.73"}]
[]
["2022年大余县本级政府性基金预算收入（草案）安排情况说明"]
["2022年政府性基金预算收入安排62300万元（其中：国有土地收益基金收入5000万元，农业土地开发资金收入2500万元，国有土地使用权出让收入54500万元）"]