{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["Define","封面","2013年高新区公共财政预算收支执行情况表（一）","2013年高新区公共财政预算收支执行情况表（二）","2014年高新区公共财政预算草案（一）","2014年高新区公共财政预算草案（二）","2013年高新区政府性基金收支执行情况表","2014年高新区政府性基金预算草案（一）","2014年高新区国有土地使用权出让收支计划表（二）"],"not_rendered":{"macros":1,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Define","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"封面","index":1,"n_rows":17,"n_cols":3,"rows_kept":17,"merged":[[4,1,4,3],[5,1,5,3],[7,2,7,10],[8,2,8,10],[9,2,9,10],[10,2,10,10],[11,2,11,10],[14,0,15,10],[16,0,16,10]],"flags":["formulas_cached_only"]}
{"$rows_empty":7}
[null,null,"1、阳江高新区2013年公共财政预算执行情况"]
[null,null,"      和2014年公共财政预算（草案）"]
[null,null,"2、阳江高新区2013年政府性基金预算执行情况"]
[null,null,"      和2014年政府性基金预算（草案）"]
[]
[]
[]
[]
[]
["2014-01-01"]

{"sheet":"2013年高新区公共财政预算收支执行情况表（一）","index":2,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["阳江市高新区2013年公共财政预算收支执行情况表"]
[]
[{"$nulls":7},"单位：万元"]
["项                       目","2012年实绩","2013年实绩","比2012年增减%","项                 目","2012年实绩","2013年实绩","比2012年增减%"]
["一、税收收入",{"v":18288,"d":"18,288"},{"v":27434,"d":"27,434"},{"v":50.010936132983375,"d":"50.0"},"一、一般公共服务",{"v":5652,"d":"5,652"},{"v":6574,"d":"6,574"},{"v":16.312809624911537,"d":"16.3"}]
["            增值税",{"v":2730,"d":"2,730"},{"v":3727,"d":"3,727"},{"v":36.52014652014652,"d":"36.5"},"二、国防"]
["            营业税",{"v":2061,"d":"2,061"},{"v":1553,"d":"1,553"},{"v":-24.64822901504124,"d":"-24.6"},"三、公共安全",851,{"v":1208,"d":"1,208"},{"v":41.950646298472385,"d":"42.0"}]
["            企业所得税",{"v":1585,"d":"1,585"},{"v":3715,"d":"3,715"},{"v":134.38485804416405,"d":"134.4"},"四、教育",{"v":7209,"d":"7,209"},{"v":7155,"d":"7,155"},{"v":-0.7490636704119851,"d":"-0.7"}]
["            个人所得税",230,432,{"v":87.82608695652175,"d":"87.8"},"五、科学技术",{"v":1559,"d":"1,559"},{"v":1346,"d":"1,346"},{"v":-13.662604233483004,"d":"-13.7"}]
["            资源税",58,68,{"v":17.24137931034483,"d":"17.2"},"六、文化体育与传媒",489,597,{"v":22.085889570552148,"d":"22.1"}]
["            城市维护建设税",794,880,{"v":10.831234256926953,"d":"10.8"},"七、社会保障和就业",{"v":3037,"d":"3,037"},{"v":3525,"d":"3,525"},{"v":16.068488640105365,"d":"16.1"}]
["            房产税",572,995,{"v":73.95104895104895,"d":"74.0"},"八、医疗卫生",{"v":3639,"d":"3,639"},{"v":3414,"d":"3,414"},{"v":-6.1830173124484755,"d":"-6.2"}]
["            印花税",588,{"v":1080,"d":"1,080"},{"v":83.6734693877551,"d":"83.7"},"九、节能环保",28,124,{"v":342.85714285714283,"d":"342.9"}]
["            城镇土地使用税",701,917,{"v":30.813124108416545,"d":"30.8"},"十、城乡社区事务",{"v":1896,"d":"1,896"},{"v":3723,"d":"3,723"},{"v":96.36075949367088,"d":"96.4"}]
["            土地增值税",81,124,{"v":53.086419753086425,"d":"53.1"},"十一、农林水事务",{"v":4388,"d":"4,388"},{"v":2491,"d":"2,491"},{"v":-43.23154056517776,"d":"-43.2"}]
["            车船税",119,141,{"v":18.487394957983195,"d":"18.5"},"十二、交通运输",{"v":2498,"d":"2,498"},856,{"v":-65.73258606885508,"d":"-65.7"}]
["            耕地占用税",{"v":6251,"d":"6,251"},{"v":13256,"d":"13,256"},{"v":112.06207006878898,"d":"112.1"},"十三、资源勘探电力信息等事务",213,734,{"v":244.60093896713616,"d":"244.6"}]
["            契税",{"v":2518,"d":"2,518"},546,{"v":-78.31612390786339,"d":"-78.3"},"十四、商业服务业等事务",151,230,{"v":52.317880794701985,"d":"52.3"}]
["            其他税收收入",{"$nulls":3},"十五、金融监管等事务支出"]
["二、非税收入",{"v":3706,"d":"3,706"},{"v":5643,"d":"5,643"},{"v":52.266594711279005,"d":"52.3"},"十六、国土资源气象等事务",135,125,{"v":-7.4074074074074066,"d":"-7.4"}]
["            专项收入",471,522,{"v":10.828025477707007,"d":"10.8"},"十七、住房保障支出",781,355,{"v":-54.54545454545454,"d":"-54.5"}]
["            行政事业性收费收入",{"v":1160,"d":"1,160"},{"v":1870,"d":"1,870"},{"v":61.206896551724135,"d":"61.2"},"十八、粮油物资管理事务",29,3,{"v":-89.65517241379311,"d":"-89.7"}]
["            罚没收入",{"v":1673,"d":"1,673"},114,{"v":-93.18589360430364,"d":"-93.2"},"十九、储备事务支出"]
["            国有资本经营收入",167,617,{"v":269.4610778443114,"d":"269.5"},"二十、国债还本付息支出",112,null,{"v":-100,"d":"-100.0"}]
["            国有资源（资产）有偿使用收入",235,{"v":2509,"d":"2,509"},{"v":967.6595744680851,"d":"967.7"},"二十一、其他支出",{"v":4660,"d":"4,660"},{"v":14550,"d":"14,550"},{"v":212.23175965665234,"d":"212.2"}]
["            其他收入",null,11]
[]
[]
["公共财政预算收入合计           ",{"v":21994,"d":"21,994"},{"v":33077,"d":"33,077"},{"v":50.39101573156315,"d":"50.4"},"公共财政预算支出合计           ",{"v":37327,"d":"37,327"},{"v":47010,"d":"47,010"},{"v":25.941007849545905,"d":"25.9"}]
["说明：2013年实绩为快报数。"]

{"sheet":"2013年高新区公共财政预算收支执行情况表（二）","index":3,"n_rows":31,"n_cols":4,"rows_kept":31,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["阳江市高新区2013年公共财政预算收支执行情况表"]
[{"$nulls":3},"单位：万元"]
["项                  目","2013年实绩","项                 目","2013年实绩"]
["公共财政预算收入合计",{"v":33077,"d":"33,077"},"公共财政预算支出合计",{"v":47010,"d":"47,010"}]
["转移性收入",{"v":25882,"d":"25,882"},"转移性支出",{"v":6061,"d":"6,061"}]
["    上级补助收入",{"v":12409,"d":"12,409"},"    补助下级支出",0]
["            增值税、消费税和省四税税收返还",202,"            增值税、消费税和省四税税收返还"]
["            所得税基数返还",34,"            所得税基数返还"]
["            成品油价格和税费改革税收返还",null,"            成品油价格和税费改革税收返还"]
["            “共享四税”改革基数返还",365,"            “共享四税”改革基数返还"]
["            均衡性转移支付补助",255,"            均衡性转移支付补助"]
["            边境地区转移支付补助",50,"            边境地区转移支付补助"]
["            调整工资转移支付补助",491,"            调整工资转移支付补助"]
["            农村税费改革补助",273,"            农村税费改革补助"]
["            县级基本财力保障机制奖补资金",null,"            县级基本财力保障机制奖补资金"]
["            结算补助",6,"            结算补助"]
["            经费划转补助",null,"            经费划转补助"]
["      产粮（油）大县奖励资金",null,"      产粮（油）大县奖励资金"]
["            专项补助",{"v":10625,"d":"10,625"},"            专项补助"]
["            其他财力性转移支付",108,"            其他财力性转移支付"]
["    2013年地方政府债券省转贷市资金",null,"    债券还本支出"]
["    调入资金",null,"    调出资金",131]
["    下级上解收入",null,"    上解上级支出",{"v":5930,"d":"5,930"}]
["    上年结余收入",{"v":13473,"d":"13,473"},"      体制上解"]
[null,null,"      出口退税专项上解",549]
[null,null,"      专项上解",{"v":5381,"d":"5,381"}]
[null,null,"公共财政预算支出总计",{"v":53071,"d":"53,071"}]
[null,null,"收支相抵结余",{"v":5888,"d":"5,888"}]
[null,null,"    其中：结转下年的支出",{"v":4531,"d":"4,531"}]
["公共财政预算收入总计",{"v":58959,"d":"58,959"},"               净结余",{"v":1357,"d":"1,357"}]
["说明：2013年实绩为快报数。"]

{"sheet":"2014年高新区公共财政预算草案（一）","index":4,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7]],"flags":["formulas_cached_only"]}
["阳江市高新区2014年财政公共财政预算收支情况表（草案）"]
[{"$nulls":7},"                                   单位：万元"]
["收                                  入",{"$nulls":3},"支                                    出"]
["项         目","2013年实绩","2014年预算","增长%","项                目","2013年实绩","2014年预算","增长%"]
["一、税收收入",{"v":27434,"d":"27,434"},{"v":36850,"d":"36,850"},{"v":34.322373696872496,"d":"34.3"},"一、一般公共服务支出",{"v":5574,"d":"5,574"},{"v":5390,"d":"5,390"},{"v":-3.3010405453893075,"d":"-3.3"}]
["      增值税",{"v":3727,"d":"3,727"},{"v":5500,"d":"5,500"},{"v":47.57177354440569,"d":"47.6"},"二、国防支出"]
["      营业税",{"v":1553,"d":"1,553"},{"v":2065,"d":"2,065"},{"v":32.96844816484224,"d":"33.0"},"三、公共安全支出",{"v":1208,"d":"1,208"},801,{"v":-33.69205298013245,"d":"-33.7"}]
["      企业所得税",{"v":3715,"d":"3,715"},{"v":5490,"d":"5,490"},{"v":47.7792732166891,"d":"47.8"},"四、教育支出",{"v":5932,"d":"5,932"},{"v":8396,"d":"8,396"},{"v":41.537424140256235,"d":"41.5"}]
["      个人所得税",432,560,{"v":29.629629629629626,"d":"29.6"},"五、科学技术支出",446,555,{"v":24.43946188340807,"d":"24.4"}]
["      资源税",68,80,{"v":17.647058823529413,"d":"17.6"},"六、文化体育与传媒支出",237,216,{"v":-8.860759493670885,"d":"-8.9"}]
["      城市维护建设税",880,{"v":1000,"d":"1,000"},{"v":13.636363636363635,"d":"13.6"},"七、社会保障和就业支出",{"v":3525,"d":"3,525"},{"v":6860,"d":"6,860"},{"v":94.60992907801419,"d":"94.6"}]
["      房产税",995,{"v":1455,"d":"1,455"},{"v":46.231155778894475,"d":"46.2"},"八、医疗卫生支出",{"v":1414,"d":"1,414"},{"v":1951,"d":"1,951"},{"v":37.97736916548798,"d":"38.0"}]
["      印花税",{"v":1080,"d":"1,080"},{"v":1390,"d":"1,390"},{"v":28.703703703703702,"d":"28.7"},"九、节能环保支出",124,132,{"v":6.451612903225806,"d":"6.5"}]
["      城镇土地使用税",917,{"v":1355,"d":"1,355"},{"v":47.76444929116685,"d":"47.8"},"十、城乡社区支出",{"v":1323,"d":"1,323"},969,{"v":-26.75736961451247,"d":"-26.8"}]
["      土地增值税",124,190,{"v":53.2258064516129,"d":"53.2"},"十一、农林水支出",{"v":2091,"d":"2,091"},{"v":2901,"d":"2,901"},{"v":38.737446197991396,"d":"38.7"}]
["      车船税",141,150,{"v":6.382978723404255,"d":"6.4"},"十二、交通运输支出",256,195,{"v":-23.828125,"d":"-23.8"}]
["      耕地占用税",{"v":13256,"d":"13,256"},{"v":16835,"d":"16,835"},{"v":26.999094749547375,"d":"27.0"},"十三、资源勘探电力信息等支出",734,82,{"v":-88.8283378746594,"d":"-88.8"}]
["      契税",546,780,{"v":42.857142857142854,"d":"42.9"},"十四、商业服务业等支出"]
["二、非税收入",{"v":5643,"d":"5,643"},{"v":6150,"d":"6,150"},{"v":8.984582668793195,"d":"9.0"},"十五、国土资源海洋气象等支出",125,35,{"v":-72,"d":"-72.0"}]
["      专项收入",522,550,{"v":5.363984674329502,"d":"5.4"},"十六、住房保障支出"]
["      行政事业性收费收入",{"v":1870,"d":"1,870"},{"v":2000,"d":"2,000"},{"v":6.951871657754011,"d":"7.0"},"十七、粮油物资储备支出",3,12,{"v":300,"d":"300.0"}]
["      罚没收入",114,120,{"v":5.263157894736842,"d":"5.3"},"十八、预备费",null,400]
["      国有资本经营收入",617,{"v":2000,"d":"2,000"},{"v":224.14910858995137,"d":"224.1"},"十九、国债还本付息支出"]
["      国有资源（资产）有偿使用收入",{"v":2509,"d":"2,509"},{"v":1480,"d":"1,480"},{"v":-41.01235552012754,"d":"-41.0"},"二十、其他支出",{"v":9978,"d":"9,978"},{"v":11270,"d":"11,270"},{"v":12.948486670675486,"d":"12.9"}]
["      其他收入",11]
[]
["公共财政预算收入合计",{"v":33077,"d":"33,077"},{"v":43000,"d":"43,000"},{"v":29.999697675121684,"d":"30.0"},"公共财政预算支出合计",{"v":32970,"d":"32,970"},{"v":40165,"d":"40,165"},{"v":21.822869275098576,"d":"21.8"}]
["说明：2013年支出实绩已剔除省追加的非财力性补助指标，部分支出科目的数字已根据《2014年政府收支分类科目》要求调整。"]

{"sheet":"2014年高新区公共财政预算草案（二）","index":5,"n_rows":28,"n_cols":4,"rows_kept":28,"merged":[[0,0,0,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["阳江市高新区2014年财政公共财政预算收支情况表（草案）"]
[{"$nulls":3},"                                   单位：万元"]
["收                                  入",null,"支                                    出"]
["项         目","2014年预算","项                目","2014年预算"]
["公共财政预算收入合计",{"v":43000,"d":"43,000"},"公共财政预算支出合计",{"v":40165,"d":"40,165"}]
["转移性收入",{"v":6529,"d":"6,529"},"转移性支出",{"v":9364,"d":"9,364"}]
["    上级补助收入",{"v":5172,"d":"5,172"},"    补助下级支出"]
["      增值税、消费税和省四税税收返还  ",202,"      增值税、消费税和省四税税收返还  "]
["      所得税基数返还",34,"      所得税基数返还"]
["      成品油价格和税费改革税收返还",null,"      成品油价格和税费改革税收返还"]
["      “共享四税”改革基数返还",365,"      “共享四税”改革基数返还"]
["      均衡性转移支付补助",255,"      均衡性转移支付补助"]
["      调整工资转移支付补助",491,"      调整工资转移支付补助"]
["      农村税费改革转移支付补助",273,"      农村税费改革转移支付补助"]
["      县级基本财力保障机制奖补资金",null,"      县级基本财力保障机制奖补资金"]
["      企事业单位经费划转补助",null,"      企事业单位经费划转补助"]
["      基层公检法司等转移支付补助",null,"      基层公检法司等转移支付补助"]
["      义务教育等转移支付补助",240,"      义务教育等转移支付补助"]
["      基本养老保险和低保等转移支付补助",841,"      基本养老保险和低保等转移支付补助"]
["      新型农村合作医疗等转移支付补助",{"v":1929,"d":"1,929"},"      新型农村合作医疗等转移支付补助"]
["      其他一般性转移支付补助",150,"      其他一般性转移支付补助"]
["      专项转移支付补助",392,"      专项转移支付补助"]
["    下级上解收入",null,"    上解上级支出",{"v":9214,"d":"9,214"}]
["    上年净结余收入",{"v":1357,"d":"1,357"},"      体制上解"]
[null,null,"      出口退税专项上解",{"v":1112,"d":"1,112"}]
[null,null,"      专项上解",{"v":8102,"d":"8,102"}]
[null,null,"    调出资金",150]
["收     入     总     计",{"v":49529,"d":"49,529"},"支     出     总     计",{"v":49529,"d":"49,529"}]

{"sheet":"2013年高新区政府性基金收支执行情况表","index":6,"n_rows":30,"n_cols":13,"rows_kept":30,"merged":[[0,0,0,12],[2,0,3,0],[2,1,2,6],[2,7,3,7],[2,8,2,11],[2,12,3,12]],"flags":["formulas_cached_only"]}
["阳江市高新区2013年政府性基金预算收支执行情况表"]
[{"$nulls":12},"单位：万元"]
["项                  目","收      入",{"$nulls":5},"项                 目","支      出",{"$nulls":3},"年终结余"]
[null,"合计","上年  结余","2013年收入","调入  资金","上级  补助","下级  上解",null,"合计","2013年支出","补助  下级","上解  上级"]
["一、港口建设费收入",0,{"$nulls":5},"一、港口建设费安排的支出",0,{"$nulls":3},0]
["二、散装水泥专项资金收入",0,{"$nulls":5},"二、散装水泥专项资金支出",0,{"$nulls":3},0]
["三、新型墙体材料专项基金收入",0,{"$nulls":5},"三、新型墙体材料专项基金支出",0,{"$nulls":3},0]
["四、文化事业建设费收入",0,{"$nulls":5},"四、文化事业建设费安排的支出",0,{"$nulls":3},0]
["五、地方教育附加收入",264,null,241,null,23,null,"五、地方教育附加安排的支出",264,264,null,null,0]
["六、育林基金收入",0,{"$nulls":5},"六、育林基金支出",0,{"$nulls":3},0]
["七、森林植被恢复费",23,{"$nulls":3},23,null,"七、森林植被恢复费安排的支出",23,23,null,null,0]
["八、地方水利建设基金收入",237,null,null,131,106,null,"八、地方水利建设基金支出",237,237,null,null,0]
["九、残疾人就业保障金收入",29,null,29,{"$nulls":3},"九、残疾人就业保障金支出",29,29,null,null,0]
["十、城市公用事业附加收入",158,{"$nulls":3},158,null,"十、城市公用事业附加安排的支出",158,158,null,null,0]
["十一、国有土地使用权出让收入",{"v":19700,"d":"19,700"},6,{"v":19166,"d":"19,166"},null,528,null,"十一、国有土地使用权出让收入安排的支出",{"v":19694,"d":"19,694"},{"v":15086,"d":"15,086"},null,{"v":4608,"d":"4,608"},6]
["十二、农业土地开发资金收入",533,null,533,{"$nulls":3},"十二、农业土地开发资金支出",533,533,null,null,0]
["十三、彩票公益金收入",84,{"$nulls":3},84,null,"十三、彩票公益金安排的支出",84,84,null,null,0]
["十四、城市基础设施配套费收入",0,{"$nulls":5},"十四、城市基础设施配套费安排的支出",0,{"$nulls":3},0]
["十五、贸促会收费",0,{"$nulls":5},"十五、贸促会收费安排的支出",0,{"$nulls":3},0]
["十六、大中型水库移民后期扶持基金收入",0,{"$nulls":5},"十六、大中型水库移民后期扶持基金支出",0,{"$nulls":3},0]
["十七、小型水库移民扶助基金收入",0,{"$nulls":5},"十七、小型水库移民扶助基金支出",0,{"$nulls":3},0]
["十八、国有土地收益基金支出",0,{"$nulls":5},"十八、国有土地收益基金支出",0,{"$nulls":3},0]
["十九、政府住房基金收入",0,{"$nulls":5},"十九、政府住房基金支出",0,{"$nulls":3},0]
["二十、中央水利建设基金收入",0,{"$nulls":5},"二十、中央水利建设基金支出",0,{"$nulls":3},0]
["二十一、新增建设用地有偿使用费收入",13,{"$nulls":3},13,null,"二十一、新增建设用地有偿使用费安排的支出",13,13,null,null,0]
["二十二、大中型水库库区基金收入",0,{"$nulls":5},"二十二、大中型水库库区基金支出",0,{"$nulls":3},0]
["二十三、无线电频率占用费收入",0,{"$nulls":5},"二十三、无线电频率占用费安排的支出",0,{"$nulls":3},0]
["二十四、其他政府性基金收入",0,{"$nulls":5},"二十四、其他政府性基金支出",0,{"$nulls":3},0]
["政府性基金收入合计",{"v":21041,"d":"21,041"},6,{"v":19969,"d":"19,969"},131,935,0,"政府性基金支出合计",{"v":21035,"d":"21,035"},{"v":16427,"d":"16,427"},0,{"v":4608,"d":"4,608"},6]
["说明：2013年实绩为快报数。"]

{"sheet":"2014年高新区政府性基金预算草案（一）","index":7,"n_rows":29,"n_cols":13,"rows_kept":29,"merged":[[0,0,0,12],[2,0,3,0],[2,1,2,6],[2,7,3,7],[2,8,2,11],[2,12,3,12]],"flags":["formulas_cached_only"]}
["阳江市高新区2014年政府性基金预算收支情况表（草案）"]
[{"$nulls":12},"单位：万元"]
["项                  目","收入预算",{"$nulls":5},"项                 目","支出预算",{"$nulls":3},"结余"]
[null,"合计","上年  结余","2014年收入","调入  资金","上级  补助","下级  上解",null,"合计","2014年支出","补助  下级","上解  上级"]
["一、港口建设费收入",0,{"$nulls":5},"一、港口建设费安排的支出",0,{"$nulls":3},0]
["二、散装水泥专项资金收入",0,{"$nulls":5},"二、散装水泥专项资金支出",0,{"$nulls":3},0]
["三、新型墙体材料专项基金收入",0,{"$nulls":5},"三、新型墙体材料专项基金支出",0,{"$nulls":3},0]
["四、文化事业建设费收入",0,{"$nulls":5},"四、文化事业建设费安排的支出",0,{"$nulls":3},0]
["五、地方教育附加收入",260,null,260,{"$nulls":3},"五、地方教育附加安排的支出",260,260,null,null,0]
["六、育林基金收入",0,{"$nulls":5},"六、育林基金支出",0,0,null,null,0]
["七、森林植被恢复费",0,{"$nulls":5},"七、森林植被恢复费安排的支出",0,0,null,null,0]
["八、地方水利建设基金收入",150,null,null,150,null,null,"八、地方水利建设基金支出",150,150,null,null,0]
["九、残疾人就业保障金收入",25,null,25,{"$nulls":3},"九、残疾人就业保障金支出",25,25,null,null,0]
["十、城市公用事业附加收入",630,{"$nulls":3},630,null,"十、城市公用事业附加安排的支出",630,630,null,null,0]
["十一、国有土地使用权出让收入",{"v":35006,"d":"35,006"},6,{"v":35000,"d":"35,000"},{"$nulls":3},"十一、国有土地使用权出让收入安排的支出",{"v":35006,"d":"35,006"},{"v":35006,"d":"35,006"},null,null,0]
["十二、农业土地开发资金收入",640,null,640,{"$nulls":3},"十二、农业土地开发资金支出",640,640,null,null,0]
["十三、彩票公益金收入",90,{"$nulls":3},90,null,"十三、彩票公益金安排的支出",90,90,null,null,0]
["十四、城市基础设施配套费收入",0,{"$nulls":5},"十四、城市基础设施配套费安排的支出",0,{"$nulls":3},0]
["十五、贸促会收费",0,{"$nulls":5},"十五、贸促会收费安排的支出",0,{"$nulls":3},0]
["十六、大中型水库移民后期扶持基金收入",0,{"$nulls":5},"十六、大中型水库移民后期扶持基金支出",0,{"$nulls":3},0]
["十七、小型水库移民扶助基金收入",0,{"$nulls":5},"十七、小型水库移民扶助基金支出",0,{"$nulls":3},0]
["十八、国有土地收益基金支出",0,{"$nulls":5},"十八、国有土地收益基金支出",0,{"$nulls":3},0]
["十九、政府住房基金收入",0,{"$nulls":5},"十九、政府住房基金支出",0,{"$nulls":3},0]
["二十、中央水利建设基金收入",0,{"$nulls":5},"二十、中央水利建设基金支出",0,{"$nulls":3},0]
["二十一、新增建设用地有偿使用费收入",0,{"$nulls":5},"二十一、新增建设用地有偿使用费安排的支出",0,{"$nulls":3},0]
["二十二、大中型水库库区基金收入",0,{"$nulls":5},"二十二、大中型水库库区基金支出",0,{"$nulls":3},0]
["二十三、无线电频率占用费收入",0,{"$nulls":5},"二十三、无线电频率占用费安排的支出",0,{"$nulls":3},0]
["二十四、其他政府性基金收入",0,{"$nulls":5},"二十四、其他政府性基金支出",0,{"$nulls":3},0]
["政府性基金收入合计",{"v":36801,"d":"36,801"},6,{"v":35925,"d":"35,925"},150,720,0,"政府性基金支出合计",{"v":36801,"d":"36,801"},{"v":36801,"d":"36,801"},0,0,0]

{"sheet":"2014年高新区国有土地使用权出让收支计划表（二）","index":8,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[0,0,0,5],[3,0,13,0],[3,1,13,1],[3,2,13,2]],"flags":["formulas_cached_only"]}
["阳江市高新区2014年国有土地使用权出让收支计划表"]
[{"$nulls":5},"单位：万元"]
["科    目","收入","备    注","科    目","支出","备    注"]
["一、国有土地使用权出让收入",{"v":35000,"d":"35,000"},"按财政部 国土资源部 中国人民银行《关于印发<国有土地使用权出让收支管理办法>的通知》（财综〔2006〕68号）执行。由区土地储备中心负责管理，2014年区计划出让土地面积约54.3公顷（其中工业用地35.5公顷、商住用地18.8公顷），出让收入约3.5亿。","一、国有土地使用权出让金收入安排的支出",{"v":35000,"d":"35,000"}]
[{"$nulls":3},"  1、征地和拆迁补偿支出",{"v":9200,"d":"9,200"},"港口、福冈、平东三个园区征地拆迁补偿支出。"]
[{"$nulls":3},"  2、土地开发支出",{"v":23055,"d":"23,055"},"用于园区土地开发。"]
[{"$nulls":3},"  3、城市建设支出"]
[{"$nulls":3},"  4、农村基础设施建设支出"]
[{"$nulls":3},"  5、补助被征地农民支出"]
[{"$nulls":3},"  6、土地出让业务支出",120]
[{"$nulls":3},"  7、廉租住房支出",875]
[{"$nulls":3},"  8、教育资金安排的支出",875,"主要用于全区校园改造支出，含上缴省30%部分。"]
[{"$nulls":3},"  9、农田水利建设资金安排的支出",875,"2014年支出主要用于全区农田水利设施建设；含上缴省和市部分。"]
[{"$nulls":3},"  10、其他国有土地使用权出让收入安排的支出"]
["二、农业土地开发资金收入",640,"按省财政厅、省国土资源厅《关于印发<广东省用于农业土地开发的土地出让金收入和使用管理办法>的通知》（粤财综〔2004〕186号）执行。","二、农业土地开发资金支出",640,"农业土地开发资金主要用于：土地整理和复垦、宜农未利用地的开发、基本农田建设以及改善农业生产条件的土地开发。包含上缴省30%，共640万元。"]
["国有土地使用权出让总价收入",{"v":35640,"d":"35,640"},null,"国有土地使用权出让总价支出",{"v":35640,"d":"35,640"}]