{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Define","一般预算","基金预算"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Define","index":0,"n_rows":16,"n_cols":2,"rows_kept":16,"hidden":true,"flags":["formulas_cached_only"]}
[]
["ZBMBOOKDIR_S=","C:\\Documents and Settings\\user\\My Documents\\2010年\\预算"]
["ZBMBOOKDIR_O=","C:\\Documents and Settings\\user\\My Documents\\2010年\\预算"]
["ZBMBOOK_S=","2009年决算信息公开情况表.xls"]
["ZBMBOOK_O=","2009年决算信息公开情况表.xls"]
["ZBMSHEET_S=","L02"]
["ZBMSHEET_O=","YB01"]
["ZBM_ZBMCOLUMN_S=",1]
["ZBM_ZBMCOLUMN_O=",1]
["ZBM_CALCCOLUMNS_S=","C"]
["ZBM_CALCCOLUMNS_O=","C"]
["ERRANGE_O=","C5:C1705"]
["ERLINESTART_O=",5]
["ERCOLUMNSTART_O=",3]
["ERLINEEND_O=",1705]
["ERCOLUMNEND_O=",3]

{"sheet":"一般预算","index":1,"n_rows":237,"n_cols":4,"rows_kept":237,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["附件2"]
["2011年度番禺区地方财政一般预算收支决算表"]
[{"$nulls":3},"单位：万元"]
["收    入",null,"支    出"]
["项目","决算数","项目","决算数"]
["一、税收收入",{"v":488411,"d":"488,411"},"一般预算支出合计",{"v":812281,"d":"812,281"}]
["　增值税",{"v":103783,"d":"103,783"},"  一般公共服务",{"v":85839,"d":"85,839"}]
["　营业税",{"v":162905,"d":"162,905"},"    人大事务",{"v":2587,"d":"2,587"}]
["　企业所得税",{"v":70211,"d":"70,211"},"    政协事务",866]
["　企业所得税退税",0,"    政府办公厅(室)及相关机构事务",{"v":19084,"d":"19,084"}]
["　个人所得税",0,"    发展与改革事务",{"v":1295,"d":"1,295"}]
["　资源税",0,"    统计信息事务",963]
["　固定资产投资方向调节税",0,"    财政事务",{"v":6080,"d":"6,080"}]
["　城市维护建设税",{"v":63460,"d":"63,460"},"    税收事务",{"v":15401,"d":"15,401"}]
["　房产税",{"v":37356,"d":"37,356"},"    审计事务",555]
["　印花税",{"v":15441,"d":"15,441"},"    海关事务",{"v":1561,"d":"1,561"}]
["　城镇土地使用税",{"v":18519,"d":"18,519"},"    人力资源事务",241]
["　土地增值税",0,"    纪检监察事务",987]
["　车船税",{"v":7508,"d":"7,508"},"    人口与计划生育事务",{"v":15242,"d":"15,242"}]
["　耕地占用税",{"v":9228,"d":"9,228"},"    商贸事务",{"v":3088,"d":"3,088"}]
["　契税",0,"    知识产权事务",59]
["  烟叶税",0,"    工商行政管理事务",67]
["　其他税收收入",0,"    质量技术监督与检验检疫事务",40]
["二、非税收入",{"v":220037,"d":"220,037"},"    民族事务",52]
["　专项收入",{"v":29763,"d":"29,763"},"    宗教事务",16]
["　行政事业性收费收入",{"v":66221,"d":"66,221"},"    港澳台侨事务",742]
["　罚没收入",{"v":14468,"d":"14,468"},"    档案事务",278]
["　国有资本经营收入",{"v":77826,"d":"77,826"},"    民主党派及工商联事务",524]
["　国有资源(资产)有偿使用收入",{"v":7730,"d":"7,730"},"    群众团体事务",{"v":1656,"d":"1,656"}]
["　其他收入",{"v":24029,"d":"24,029"},"    党委办公厅（室）及相关机构事务",{"v":2689,"d":"2,689"}]
[null,null,"    组织事务",{"v":1331,"d":"1,331"}]
[null,null,"    宣传事务",{"v":1551,"d":"1,551"}]
[null,null,"    统战事务",453]
[null,null,"    对外联络事务",0]
[null,null,"    其他共产党事务支出",{"v":3651,"d":"3,651"}]
[null,null,"    其他一般公共服务支出(款)",{"v":4777,"d":"4,777"}]
[null,null,"  外交",0]
[null,null,"    外交管理事务",0]
[null,null,"    驻外机构",0]
[null,null,"    对外援助",0]
[null,null,"    国际组织",0]
[null,null,"    对外合作与交流",0]
[null,null,"    对外宣传",0]
[null,null,"    边界勘界联检",0]
[null,null,"    其他外交支出",0]
[null,null,"  国防",{"v":3078,"d":"3,078"}]
[null,null,"    现役部队",0]
[null,null,"    预备役部队",162]
[null,null,"    民兵",{"v":1712,"d":"1,712"}]
[null,null,"    国防科研事业",0]
[null,null,"    专项工程",0]
[null,null,"    国防动员",{"v":1106,"d":"1,106"}]
[null,null,"    其他国防支出",97]
[null,null,"  公共安全",{"v":90593,"d":"90,593"}]
[null,null,"    武装警察",{"v":3533,"d":"3,533"}]
[null,null,"    公安",{"v":71277,"d":"71,277"}]
[null,null,"    国家安全",0]
[null,null,"    检察",{"v":2884,"d":"2,884"}]
[null,null,"    法院",{"v":4887,"d":"4,887"}]
[null,null,"    司法",{"v":2763,"d":"2,763"}]
[null,null,"    监狱",0]
[null,null,"    劳教",0]
[null,null,"    国家保密",0]
[null,null,"    缉私警察",0]
[null,null,"    其他公共安全支出",{"v":5248,"d":"5,248"}]
[null,null,"  教育",{"v":195002,"d":"195,002"}]
[null,null,"    教育管理事务",888]
[null,null,"    普通教育",{"v":147951,"d":"147,951"}]
[null,null,"    职业教育",{"v":5115,"d":"5,115"}]
[null,null,"    成人教育",{"v":1014,"d":"1,014"}]
[null,null,"    广播电视教育",0]
[null,null,"    留学教育",0]
[null,null,"    特殊教育",{"v":1222,"d":"1,222"}]
[null,null,"    教师进修及干部继续教育",554]
[null,null,"    教育费附加安排的支出",{"v":12607,"d":"12,607"}]
[null,null,"    其他教育支出",{"v":25650,"d":"25,650"}]
[null,null,"  科学技术",{"v":31292,"d":"31,292"}]
[null,null,"    科学技术管理事务",514]
[null,null,"    基础研究",0]
[null,null,"    应用研究",532]
[null,null,"    技术研究与开发",{"v":9105,"d":"9,105"}]
[null,null,"    科技条件与服务",{"v":10207,"d":"10,207"}]
[null,null,"    社会科学",1]
[null,null,"    科学技术普及",258]
[null,null,"    科技交流与合作",{"v":1263,"d":"1,263"}]
[null,null,"    科技重大专项",240]
[null,null,"    其他科学技术支出",{"v":9171,"d":"9,171"}]
[null,null,"  文化体育与传媒",{"v":12844,"d":"12,844"}]
[null,null,"    文化",{"v":4555,"d":"4,555"}]
[null,null,"    文物",616]
[null,null,"    体育",{"v":6490,"d":"6,490"}]
[null,null,"    广播影视",213]
[null,null,"    新闻出版",291]
[null,null,"    其他文化体育与传媒支出(款)",680]
[null,null,"  社会保障和就业",{"v":80119,"d":"80,119"}]
[null,null,"    人力资源和社会保障管理事务",{"v":6803,"d":"6,803"}]
[null,null,"    民政管理事务",{"v":6079,"d":"6,079"}]
[null,null,"    财政对社会保险基金的补助",{"v":2725,"d":"2,725"}]
[null,null,"    补充全国社会保障基金",0]
[null,null,"    行政事业单位离退休",{"v":45875,"d":"45,875"}]
[null,null,"    企业改革补助",9]
[null,null,"    就业补助",564]
[null,null,"    抚恤",{"v":2547,"d":"2,547"}]
[null,null,"    退役安置",{"v":1064,"d":"1,064"}]
[null,null,"    社会福利",{"v":4686,"d":"4,686"}]
[null,null,"    残疾人事业",{"v":1853,"d":"1,853"}]
[null,null,"    城市居民最低生活保障",{"v":1240,"d":"1,240"}]
[null,null,"    其他城镇社会救济",548]
[null,null,"    自然灾害生活救助",26]
[null,null,"    红十字事业",52]
[null,null,"    农村最低生活保障",{"v":1728,"d":"1,728"}]
[null,null,"    其他农村社会救济",{"v":1174,"d":"1,174"}]
[null,null,"    补充道路交通事故社会救助基金",0]
[null,null,"    其他社会保障和就业支出",{"v":3147,"d":"3,147"}]
[null,null,"  医疗卫生",{"v":61658,"d":"61,658"}]
[null,null,"    医疗卫生管理事务",{"v":2072,"d":"2,072"}]
[null,null,"    公立医院",{"v":8208,"d":"8,208"}]
[null,null,"    基层医疗卫生机构",{"v":18006,"d":"18,006"}]
[null,null,"    公共卫生",{"v":5918,"d":"5,918"}]
[null,null,"    医疗保障",{"v":23989,"d":"23,989"}]
[null,null,"    中医药",82]
[null,null,"    食品和药品监督管理事务",{"v":1809,"d":"1,809"}]
[null,null,"    其他医疗卫生支出",{"v":1574,"d":"1,574"}]
[null,null,"  节能环保",{"v":31086,"d":"31,086"}]
[null,null,"    环境保护管理事务",{"v":3555,"d":"3,555"}]
[null,null,"    环境监测与监察",292]
[null,null,"    污染防治",{"v":23542,"d":"23,542"}]
[null,null,"    自然生态保护",0]
[null,null,"    天然林保护",0]
[null,null,"    退耕还林",0]
[null,null,"    风沙荒漠治理",0]
[null,null,"    退牧还草",0]
[null,null,"    已垦草原退耕还草",0]
[null,null,"    能源节约利用",{"v":2439,"d":"2,439"}]
[null,null,"    污染减排",{"v":1194,"d":"1,194"}]
[null,null,"    可再生能源",15]
[null,null,"    资源综合利用",28]
[null,null,"    能源管理事务",0]
[null,null,"    其他节能环保支出",21]
[null,null,"  城乡社区事务",{"v":55074,"d":"55,074"}]
[null,null,"    城乡社区管理事务",{"v":28640,"d":"28,640"}]
[null,null,"    城乡社区规划与管理",806]
[null,null,"    城乡社区公共设施",{"v":10819,"d":"10,819"}]
[null,null,"    城乡社区环境卫生",{"v":11216,"d":"11,216"}]
[null,null,"    建设市场管理与监督",{"v":1649,"d":"1,649"}]
[null,null,"    其他城乡社区事务支出",{"v":1944,"d":"1,944"}]
[null,null,"  农林水事务",{"v":69117,"d":"69,117"}]
[null,null,"    农业",{"v":25423,"d":"25,423"}]
[null,null,"    林业",{"v":2893,"d":"2,893"}]
[null,null,"    水利",{"v":34651,"d":"34,651"}]
[null,null,"    南水北调",0]
[null,null,"    扶贫",{"v":3508,"d":"3,508"}]
[null,null,"    农业综合开发",0]
[null,null,"    农村综合改革",{"v":1714,"d":"1,714"}]
[null,null,"    其他农林水事务支出",929]
[null,null,"  交通运输",{"v":27829,"d":"27,829"}]
[null,null,"    公路水路运输",{"v":15525,"d":"15,525"}]
[null,null,"    铁路运输",0]
[null,null,"    民用航空运输",0]
[null,null,"    石油价格改革对交通运输的补贴",{"v":11503,"d":"11,503"}]
[null,null,"    邮政业支出",0]
[null,null,"    车辆购置税支出",0]
[null,null,"    其他交通运输支出",801]
[null,null,"  资源勘探电力信息等事务",{"v":5882,"d":"5,882"}]
[null,null,"    资源勘探开发和服务支出",0]
[null,null,"    制造业",0]
[null,null,"    建筑业",0]
[null,null,"    电力监管支出",300]
[null,null,"    工业和信息产业监管支出",617]
[null,null,"    安全生产监管",{"v":2421,"d":"2,421"}]
[null,null,"    国有资产监管",333]
[null,null,"    支持中小企业发展和管理支出",586]
[null,null,"    其他资源勘探电力信息等事务支出(款)",{"v":1625,"d":"1,625"}]
[null,null,"  商业服务业等事务",{"v":9533,"d":"9,533"}]
[null,null,"    商业流通事务",{"v":4219,"d":"4,219"}]
[null,null,"    旅游业管理与服务支出",844]
[null,null,"    涉外发展服务支出",{"v":4470,"d":"4,470"}]
[null,null,"    其他商业服务业等事务支出(款)",0]
[null,null,"  金融监管等事务支出",200]
[null,null,"    金融部门行政支出",0]
[null,null,"    金融部门监管支出",0]
[null,null,"    金融发展支出",0]
[null,null,"    金融调控支出",0]
[null,null,"    农村金融发展支出",200]
[null,null,"    其他金融监管等事务支出",0]
[null,null,"  地震灾后恢复重建支出",0]
[null,null,"    倒塌毁损民房恢复重建",0]
[null,null,"    基础设施恢复重建",0]
[null,null,"    公益服务设施恢复重建",0]
[null,null,"    农业林业恢复生产和重建",0]
[null,null,"    工商企业恢复生产和重建",0]
[null,null,"    党政机关恢复重建",0]
[null,null,"    军队武警恢复重建支出",0]
[null,null,"    其他恢复重建支出",0]
[null,null,"  国土资源气象等事务",{"v":7182,"d":"7,182"}]
[null,null,"    国土资源事务",{"v":6465,"d":"6,465"}]
[null,null,"    海洋管理事务",66]
[null,null,"    测绘事务",0]
[null,null,"    地震事务",84]
[null,null,"    气象事务",568]
[null,null,"  住房保障支出",{"v":38724,"d":"38,724"}]
[null,null,"    保障性安居工程支出",297]
[null,null,"    住房改革支出",{"v":37547,"d":"37,547"}]
[null,null,"    城乡社区住宅",880]
[null,null,"  粮油物资管理事务",{"v":2064,"d":"2,064"}]
[null,null,"    粮油事务",{"v":2064,"d":"2,064"}]
[null,null,"    物资事务",0]
[null,null,"  储备事务支出",84]
[null,null,"    能源储备",0]
[null,null,"    粮油储备",52]
[null,null,"    重要商品储备",32]
[null,null,"  债务付息支出",48]
[null,null,"  其他支出(类)",{"v":5034,"d":"5,034"}]
[null,null,"    汶川地震捐赠支出",0]
[null,null,"    其他支出(款)",{"v":5034,"d":"5,034"}]
["收入合计",{"v":708448,"d":"708,448"},"支出合计",{"v":812281,"d":"812,281"}]
["债务收入",null,"国债还本支出"]
["财政部代理发行地方政府债券收入",null,"财政部代理发行地方政府债券还本"]
[]
["转移性收入",null,"转移性支出"]
["  上级补助收入",{"v":294691,"d":"294,691"},"  上级补助支出"]
["    返还性收入",{"v":161295,"d":"161,295"},"    返还性支出"]
["    一般性转移支付收入",{"v":41856,"d":"41,856"},"    一般性转移支付支出"]
["    专项转移支付收入",{"v":91540,"d":"91,540"},"    专项转移支付支出"]
["    地震灾后恢复重建补助收入",0,"    地震灾后恢复重建补助支出"]
["    省补助计划单列市收入",0,"  上解上级支出",{"v":121367,"d":"121,367"}]
["  下级上解收入",0]
[]
["    债券转贷收入",0,"    债券转贷支出",0]
["       转贷财政部代理发行地方政府债券收入",0,"       转贷财政部代理发行地方政府债券支出",0]
[]
["  上年结余",{"v":136174.37,"d":"136,174"},"  增设预算周转金",0]
["  调入预算稳定调节基金",0,"  安排预算稳定调节基金",0]
["  调入资金   ",{"v":9803.033087,"d":"9,803"},"  调出资金",{"v":9518.93439195,"d":"9,519"}]
["  地震灾后恢复重建调入资金",0,"  年终结余",{"v":205949,"d":"205,949"}]
[]
["收入总计",{"v":1149116.4030870001,"d":"1,149,116"},"支出总计",{"v":1149115.93439195,"d":"1,149,116"}]

{"sheet":"基金预算","index":2,"n_rows":60,"n_cols":4,"rows_kept":60,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["附件4"]
["2011年度番禺区地方财政基金预算收支决算表"]
[{"$nulls":3},"单位：万元"]
["收    入",null,"支    出"]
["项目","决算数","项目","决算数"]
["一、农网还贷资金收入",null,"一、三峡工程建设基金支出"]
["二、山西省煤炭可持续发展基金收入",null,"二、农网还贷资金支出"]
["三、山西省电源基地建设基金收入",null,"三、山西省煤炭可持续发展基金支出"]
["四、福建省铁路建设附加费收入",null,"四、山西省电源基地建设基金支出"]
["五、海南省高等级公路车辆通行附加费收入",null,"五、福建省铁路建设附加费支出"]
["六、转让政府还贷道路收费权收入  ",null,"六、民航机场管理建设费支出"]
["七、港口建设费收入",null,"七、海南省高等级公路车辆通行附加费支出"]
["八、散装水泥专项资金收入",511,"八、转让政府还贷道路收费权支出"]
["九、新型墙体材料专项基金收入",{"v":4899,"d":"4,899"},"九、港口建设费支出"]
["十、文化事业建设费收入",961,"十、散装水泥专项资金支出",84]
["十一、地方教育附加收入",null,"十一、新型墙体材料专项基金支出",359]
["十二、江苏省地方教育基金收入",null,"十二、对外贸易发展基金支出"]
["十三、国家电影事业发展专项资金收入",null,"十三、旅游发展基金支出"]
["十四、新菜地开发建设基金收入",null,"十四、援外合资合作项目基金支出"]
["十五、新增建设用地土地有偿使用费收入",null,"十五、国家茧丝绸发展风险基金支出"]
["十六、育林基金收入",null,"十六、文化事业建设费支出",493]
["十七、森林植被恢复费",null,"十七、地方教育附加支出"]
["十八、地方水利建设基金收入",null,"十八、江苏省地方教育基金支出"]
["十九、南水北调工程基金收入",null,"十九、国家电影事业发展专项资金支出"]
["二十、山西省水资源补偿费收入",null,"二十、新菜地开发建设基金支出",80]
["二十一、残疾人就业保障金收入",{"v":3480,"d":"3,480"},"二十一、新增建设用地土地有偿使用费支出",-335]
["二十二、政府住房基金收入",null,"二十二、育林基金支出"]
["二十三、城市公用事业附加收入",{"v":9907,"d":"9,907"},"二十三、森林植被恢复费支出",113]
["二十四、国有土地使用权出让金收入",null,"二十四、地方水利建设基金支出",{"v":13156,"d":"13,156"}]
["二十五、国有土地收益基金收入",null,"二十五、南水北调工程基金支出"]
["二十六、农业土地开发资金收入",null,"二十六、山西省水资源补偿费支出"]
["二十七、大中型水库库区基金收入",null,"二十七、残疾人就业保障金支出",{"v":1570,"d":"1,570"}]
["二十八、彩票公益金收入",null,"二十八、政府住房基金支出",{"v":5908,"d":"5,908"}]
["二十九、城市基础设施配套费收入",{"v":32706,"d":"32,706"},"二十九、城市公用事业附加支出",{"v":9967,"d":"9,967"}]
["三十、小型水库移民扶助基金收入",null,"三十、国有土地使用权出让金支出",{"v":326022,"d":"326,022"}]
["三十一、重大水利工程建设基金收入",null,"三十一、国有土地收益基金支出"]
["三十二、车辆通行费",null,"三十二、农业土地开发资金支出",254]
["三十三、船舶港务费",null,"三十三、大中型水库移民后期扶持基金支出",17]
["三十四、外国团体来华登山注册费",null,"三十四、大中型水库库区基金支出"]
["三十五、其他政府性基金收入",170,"三十五、三峡水库库区基金支出"]
["三十六、地方教育附加收入",{"v":10729,"d":"10,729"},"三十六、彩票公益金支出",{"v":1960,"d":"1,960"}]
["三十七、无线电频率占用收入",19,"三十七、城市基础设施配套费支出",{"v":23013,"d":"23,013"}]
[null,null,"三十八、小型水库移民扶助基金支出"]
[null,null,"三十九、重大水利工程建设基金支出"]
[null,null,"四十、车辆通行费支出"]
[null,null,"四十一、船舶港务费支出"]
[null,null,"四十二、外国团体来华登山注册费支出"]
[null,null,"四十三、无线电占用费支出",19]
[null,null,"四十四、地方教育附加支出",567]
[null,null,"四十四、其他政府性基金支出",152]
["收入合计",{"v":63382,"d":"63,382"},"支出合计",{"v":383399,"d":"383,399"}]
["转移性收入",null,"转移性支出"]
["  政府性基金转移收入",{"v":426407,"d":"426,407"},"  政府性基金转移支出",{"v":17173,"d":"17,173"}]
["  地震灾后恢复重建补助收入",null,"  地震灾后恢复重建补助支出"]
["  上年结余收入",{"v":177184,"d":"177,184"},"  调出资金   ",0]
["  调入资金   ",{"v":9519,"d":"9,519"},"  年终结余 ",{"v":275920,"d":"275,920"}]
[]
["收入总计",{"v":676492,"d":"676,492"},"支出总计",{"v":676492,"d":"676,492"}]
[]
[null,null,0]