{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["收入","支出"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入","index":0,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
["附件1："]
["阎良区2015年上半年财政收入执行情况表"]
[{"$nulls":7},"单位：万元"]
["项　目","年初预算","调整预算","累计完成","上年同期","完成年初%","完成调整%","同比增减%"]
["公共财政预算收入合计",{"v":133600,"d":"133,600"},48000,{"v":66922,"d":"66,922"},{"v":60282,"d":"60,282"},{"v":0.5009131736526946,"d":"50.1%"},{"v":1.3942083333333333,"d":"139.4%"},{"v":0.11014896652400386,"d":"11.0%"}]
["一、税收收入",{"v":98440,"d":"98,440"},37320,{"v":45201,"d":"45,201"},{"v":49032,"d":"49,032"},{"v":0.459173100365705,"d":"45.9%"},{"v":1.2111736334405145,"d":"121.1%"},{"v":-0.07813264806656872,"d":"-7.8%"}]
["1、工商税收",{"v":54530,"d":"54,530"},26650,{"v":22905,"d":"22,905"},{"v":22279,"d":"22,279"},{"v":0.4200440124701999,"d":"42.0%"},{"v":0.8594746716697936,"d":"85.9%"},{"v":0.028098209075811287,"d":"2.8%"}]
["　增值税",{"v":9940,"d":"9,940"},2090,{"v":4611,"d":"4,611"},{"v":3893,"d":"3,893"},{"v":0.4638832997987928,"d":"46.4%"},{"v":2.20622009569378,"d":"220.6%"},{"v":0.18443359876701781,"d":"18.4%"}]
["　营业税",{"v":18850,"d":"18,850"},11950,{"v":6324,"d":"6,324"},{"v":7580,"d":"7,580"},{"v":0.33549071618037135,"d":"33.5%"},{"v":0.5292050209205021,"d":"52.9%"},{"v":-0.1656992084432718,"d":"-16.6%"}]
["　企业所得税",{"v":3650,"d":"3,650"},2710,{"v":2114,"d":"2,114"},{"v":2198,"d":"2,198"},{"v":0.5791780821917808,"d":"57.9%"},{"v":0.7800738007380074,"d":"78.0%"},{"v":-0.03821656050955413,"d":"-3.8%"}]
["　企业所得税退税"]
["　个人所得税",{"v":3560,"d":"3,560"},2300,{"v":2646,"d":"2,646"},{"v":1765,"d":"1,765"},{"v":0.7432584269662922,"d":"74.3%"},{"v":1.1504347826086956,"d":"115.0%"},{"v":0.4991501416430595,"d":"49.9%"}]
["　城市维护建设税",{"v":5720,"d":"5,720"},1840,{"v":1844,"d":"1,844"},{"v":2157,"d":"2,157"},{"v":0.32237762237762235,"d":"32.2%"},{"v":1.0021739130434784,"d":"100.2%"},{"v":-0.14510894761242465,"d":"-14.5%"}]
["　房产税",{"v":3480,"d":"3,480"},2360,{"v":1709,"d":"1,709"},{"v":1451,"d":"1,451"},{"v":0.4910919540229885,"d":"49.1%"},{"v":0.7241525423728814,"d":"72.4%"},{"v":0.1778084079944866,"d":"17.8%"}]
["　印花税",{"v":1700,"d":"1,700"},750,{"v":1444,"d":"1,444"},913,{"v":0.8494117647058823,"d":"84.9%"},{"v":1.9253333333333333,"d":"192.5%"},{"v":0.5815991237677984,"d":"58.2%"}]
["　城镇土地使用税",{"v":2910,"d":"2,910"},1500,965,771,{"v":0.3316151202749141,"d":"33.2%"},{"v":0.6433333333333333,"d":"64.3%"},{"v":0.251621271076524,"d":"25.2%"}]
["　土地增值税",{"v":3590,"d":"3,590"},800,675,{"v":1090,"d":"1,090"},{"v":0.18802228412256267,"d":"18.8%"},{"v":0.84375,"d":"84.4%"},{"v":-0.3807339449541285,"d":"-38.1%"}]
["　车船税",{"v":1130,"d":"1,130"},350,573,461,{"v":0.5070796460176992,"d":"50.7%"},{"v":1.6371428571428572,"d":"163.7%"},{"v":0.24295010845986975,"d":"24.3%"}]
["2、耕占税和契税",{"v":43910,"d":"43,910"},10670,{"v":22296,"d":"22,296"},{"v":26753,"d":"26,753"},{"v":0.5077658847642906,"d":"50.8%"},{"v":2.089597000937207,"d":"209.0%"},{"v":-0.1665981385265204,"d":"-16.7%"}]
["　耕地占用税",{"v":29640,"d":"29,640"},7010,{"v":11845,"d":"11,845"},{"v":17350,"d":"17,350"},{"v":0.39962887989203777,"d":"40.0%"},{"v":1.6897289586305277,"d":"169.0%"},{"v":-0.31729106628242076,"d":"-31.7%"}]
["　契税",{"v":14270,"d":"14,270"},3660,{"v":10451,"d":"10,451"},{"v":9403,"d":"9,403"},{"v":0.732375613174492,"d":"73.2%"},{"v":2.855464480874317,"d":"285.5%"},{"v":0.11145379134318834,"d":"11.1%"}]
["二、非税收入",{"v":35160,"d":"35,160"},10680,{"v":21721,"d":"21,721"},{"v":11250,"d":"11,250"},{"v":0.6177758816837315,"d":"61.8%"},{"v":2.0338014981273407,"d":"203.4%"},{"v":0.9307555555555556,"d":"93.1%"}]
["　教育费附加",{"v":1900,"d":"1,900"},450,790,924,{"v":0.41578947368421054,"d":"41.6%"},{"v":1.7555555555555555,"d":"175.6%"},{"v":-0.14502164502164505,"d":"-14.5%"}]
["  地方教育费附加",400,null,172]
["　行政事业性收费",{"v":25310,"d":"25,310"},1430,{"v":18984,"d":"18,984"},{"v":7739,"d":"7,739"},{"v":0.7500592651126037,"d":"75.0%"},{"v":13.275524475524476,"d":"1327.6%"},{"v":1.4530301072489986,"d":"145.3%"}]
["　罚没收入",900,820,682,519,{"v":0.7577777777777778,"d":"75.8%"},{"v":0.8317073170731707,"d":"83.2%"},{"v":0.3140655105973025,"d":"31.4%"}]
["　其他收入",{"v":6650,"d":"6,650"},7980,{"v":1093,"d":"1,093"},{"v":2068,"d":"2,068"},{"v":0.1643609022556391,"d":"16.4%"},{"v":0.1369674185463659,"d":"13.7%"},{"v":-0.47147001934235977,"d":"-47.1%"}]
["基金预算收入合计",{"v":7100,"d":"7,100"},3160,824,{"v":3920,"d":"3,920"},{"v":0.11605633802816902,"d":"11.6%"},{"v":0.2607594936708861,"d":"26.1%"},{"v":-0.789795918367347,"d":"-79.0%"}]
["一般公共服务"]
["教育",{"$nulls":3},156]
["文化体育与传媒"]
["社会保障和就业"]
["城乡社区事务",{"v":6750,"d":"6,750"},3100,640,{"v":3666,"d":"3,666"},{"v":0.09481481481481481,"d":"9.5%"},{"v":0.2064516129032258,"d":"20.6%"},{"v":-0.8254228041462084,"d":"-82.5%"}]
["农林水事务"]
["交通运输"]
["采掘电力信息等事务",350,60,184,80,{"v":0.5257142857142857,"d":"52.6%"},{"v":3.066666666666667,"d":"306.7%"},{"v":1.2999999999999998,"d":"130.0%"}]
["粮油及金融等事务"]
["其他收入",{"$nulls":3},18]
["地方收入预算合计",{"v":140700,"d":"140,700"},51160,{"v":67746,"d":"67,746"},{"v":64202,"d":"64,202"},{"v":0.48149253731343283,"d":"48.1%"},{"v":1.3241985926505082,"d":"132.4%"},{"v":0.055200772561602385,"d":"5.5%"}]

{"sheet":"支出","index":1,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
["附件2："]
["阎良区2015年上半年财政支出执行情况表"]
[{"$nulls":7},"单位：万元"]
["项　目","年初预算","调整预算","累计完成","上年同期","完成年初%","完成调整%","同比增减%"]
["公共财政预算支出合计",{"v":150073,"d":"150,073"},{"v":72381,"d":"72,381"},{"v":96502,"d":"96,502"},{"v":85533,"d":"85,533"},{"v":0.6430337235878539,"d":"64.3%"},{"v":1.333250438651027,"d":"133.3%"},{"v":0.12824290040101483,"d":"12.8%"}]
["一般公共服务支出",{"v":23500,"d":"23,500"},{"v":9300,"d":"9,300"},{"v":6298,"d":"6,298"},{"v":5485,"d":"5,485"},{"v":0.268,"d":"26.8%"},{"v":0.6772043010752689,"d":"67.7%"},{"v":0.1482224247948951,"d":"14.8%"}]
["公共安全支出",{"v":7886,"d":"7,886"},{"v":4587,"d":"4,587"},{"v":3624,"d":"3,624"},{"v":2944,"d":"2,944"},{"v":0.45954856708090286,"d":"46.0%"},{"v":0.790058862001308,"d":"79.0%"},{"v":0.2309782608695652,"d":"23.1%"}]
["教育支出",{"v":41474,"d":"41,474"},{"v":18624,"d":"18,624"},{"v":13004,"d":"13,004"},{"v":18631,"d":"18,631"},{"v":0.3135458359454116,"d":"31.4%"},{"v":0.6982388316151202,"d":"69.8%"},{"v":-0.30202350920508825,"d":"-30.2%"}]
["科学技术支出",{"v":1210,"d":"1,210"},761,970,558,{"v":0.8016528925619835,"d":"80.2%"},{"v":1.2746386333771353,"d":"127.5%"},{"v":0.7383512544802868,"d":"73.8%"}]
["文化体育与传媒支出",{"v":1574,"d":"1,574"},803,503,723,{"v":0.3195679796696315,"d":"32.0%"},{"v":0.6264009962640099,"d":"62.6%"},{"v":-0.3042876901798064,"d":"-30.4%"}]
["社会保障和就业支出",{"v":16206,"d":"16,206"},{"v":9757,"d":"9,757"},{"v":12177,"d":"12,177"},{"v":8874,"d":"8,874"},{"v":0.7513883746760459,"d":"75.1%"},{"v":1.2480270574971815,"d":"124.8%"},{"v":0.37221095334685605,"d":"37.2%"}]
["医疗卫生支出",{"v":14149,"d":"14,149"},{"v":5700,"d":"5,700"},{"v":8188,"d":"8,188"},{"v":11738,"d":"11,738"},{"v":0.5786981412113931,"d":"57.9%"},{"v":1.4364912280701754,"d":"143.6%"},{"v":-0.3024365309252002,"d":"-30.2%"}]
["节能环保支出",750,572,149,null,null,{"v":0.26048951048951047,"d":"26.0%"}]
["城乡社区支出",{"v":20630,"d":"20,630"},{"v":6967,"d":"6,967"},{"v":33339,"d":"33,339"},{"v":22582,"d":"22,582"},{"v":1.6160445952496365,"d":"161.6%"},{"v":4.785273431893211,"d":"478.5%"},{"v":0.4763528474005845,"d":"47.6%"}]
["农林水支出",{"v":8593,"d":"8,593"},{"v":6214,"d":"6,214"},{"v":10006,"d":"10,006"},{"v":8954,"d":"8,954"},{"v":1.1644361689747469,"d":"116.4%"},{"v":1.6102349533311877,"d":"161.0%"},{"v":0.11748939021666294,"d":"11.7%"}]
["交通运输支出",{"v":1920,"d":"1,920"},{"v":1450,"d":"1,450"},{"v":1845,"d":"1,845"},713,{"v":0.9609375,"d":"96.1%"},{"v":1.2724137931034483,"d":"127.2%"},{"v":1.58765778401122,"d":"158.8%"}]
["资源勘探电力信息等支出",{"v":4260,"d":"4,260"},{"v":2200,"d":"2,200"},{"v":5225,"d":"5,225"},{"v":2468,"d":"2,468"},{"v":1.2265258215962442,"d":"122.7%"},{"v":2.375,"d":"237.5%"},{"v":1.1170988654781198,"d":"111.7%"}]
["商业服务业等支出",851,950,81,81,{"v":0.09518213866039953,"d":"9.5%"},{"v":0.08526315789473685,"d":"8.5%"},{"v":0,"d":"0.0%"}]
["金融支出",160,null,67,60,{"v":0.41875,"d":"41.9%"},null,{"v":0.1166666666666667,"d":"11.7%"}]
["国土海洋气象等支出",{"v":1800,"d":"1,800"},160,617,{"v":1147,"d":"1,147"},{"v":0.3427777777777778,"d":"34.3%"},{"v":3.85625,"d":"385.6%"},{"v":-0.46207497820401044,"d":"-46.2%"}]
["住房保障支出",750,100,110,317,{"v":0.14666666666666667,"d":"14.7%"},{"v":1.1,"d":"110.0%"},{"v":-0.6529968454258674,"d":"-65.3%"}]
["粮油物资储备支出",300,200,245,216,{"v":0.8166666666666667,"d":"81.7%"},{"v":1.225,"d":"122.5%"},{"v":0.1342592592592593,"d":"13.4%"}]
["国债还本付息支出"]
["预备费",{"v":2000,"d":"2,000"},800]
["其他支出",{"v":2060,"d":"2,060"},{"v":3236,"d":"3,236"},54,42,{"v":0.02621359223300971,"d":"2.6%"},{"v":0.01668726823238566,"d":"1.7%"},{"v":0.2857142857142858,"d":"28.6%"}]
["基金预算支出合计",{"v":7100,"d":"7,100"},{"v":3160,"d":"3,160"},{"v":1240,"d":"1,240"},{"v":4133,"d":"4,133"},{"v":0.17464788732394365,"d":"17.5%"},{"v":0.3924050632911392,"d":"39.2%"},{"v":-0.699975804500363,"d":"-70.0%"}]
["教育支出",{"$nulls":3},300]
["文化体育与传媒支出"]
["社会保障和就业支出"]
["城乡社区支出",{"v":6750,"d":"6,750"},{"v":3100,"d":"3,100"},{"v":1118,"d":"1,118"},{"v":3516,"d":"3,516"},{"v":0.16562962962962963,"d":"16.6%"},{"v":0.16562962962962963,"d":"16.6%"},{"v":-0.6820250284414107,"d":"-68.2%"}]
["农林水支出"]
["交通运输支出"]
["资源勘探电力信息等支出",350,60,117,92,{"v":0.3342857142857143,"d":"33.4%"},{"v":0.3342857142857143,"d":"33.4%"},{"v":0.2717391304347827,"d":"27.2%"}]
["金融支出"]
["其他支出",null,null,5,225]
["地方财政支出合计",{"v":157173,"d":"157,173"},{"v":75541,"d":"75,541"},{"v":97742,"d":"97,742"},{"v":89666,"d":"89,666"},{"v":0.6218752584731474,"d":"62.2%"},{"v":0.6218752584731474,"d":"62.2%"},{"v":0.09006758414560712,"d":"9.0%"}]