{"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":38,"n_cols":9,"rows_kept":38,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
["附件1："]
["阎良区2014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%","上月数"]
["公共财政预算收入合计",{"v":120350,"d":"120,350"},48000,{"v":60282,"d":"60,282"},{"v":49699,"d":"49,699"},{"v":0.5008890735355214,"d":"50.1%"},{"v":1.255875,"d":"125.6%"},{"v":0.2129419103000061,"d":"21.3%"},{"v":46035,"d":"46,035"}]
["一、税收收入",{"v":98850,"d":"98,850"},37320,{"v":49032,"d":"49,032"},{"v":41300,"d":"41,300"},{"v":0.4960242792109256,"d":"49.6%"},{"v":1.3138263665594856,"d":"131.4%"},{"v":0.1872154963680388,"d":"18.7%"},{"v":37365,"d":"37,365"}]
["1、工商税收",{"v":54360,"d":"54,360"},26650,{"v":22279,"d":"22,279"},{"v":22033,"d":"22,033"},{"v":0.40984179543782195,"d":"41.0%"},{"v":0.835984990619137,"d":"83.6%"},{"v":0.011165070575954283,"d":"1.1%"},{"v":17455,"d":"17,455"}]
["　增值税",{"v":9550,"d":"9,550"},2090,{"v":3893,"d":"3,893"},{"v":2882,"d":"2,882"},{"v":0.40764397905759164,"d":"40.8%"},{"v":1.8626794258373205,"d":"186.3%"},{"v":0.35079805690492716,"d":"35.1%"},{"v":2582,"d":"2,582"}]
["　营业税",{"v":20910,"d":"20,910"},11950,{"v":7580,"d":"7,580"},{"v":8381,"d":"8,381"},{"v":0.36250597800095646,"d":"36.3%"},{"v":0.6343096234309623,"d":"63.4%"},{"v":-0.09557332060613288,"d":"-9.6%"},{"v":5567,"d":"5,567"}]
["　企业所得税",{"v":2560,"d":"2,560"},2710,{"v":2198,"d":"2,198"},{"v":1667,"d":"1,667"},{"v":0.85859375,"d":"85.9%"},{"v":0.811070110701107,"d":"81.1%"},{"v":0.3185362927414517,"d":"31.9%"},{"v":2119,"d":"2,119"}]
["　企业所得税退税"]
["　个人所得税",{"v":2890,"d":"2,890"},2300,{"v":1765,"d":"1,765"},{"v":1459,"d":"1,459"},{"v":0.610726643598616,"d":"61.1%"},{"v":0.7673913043478261,"d":"76.7%"},{"v":0.20973269362577107,"d":"21.0%"},{"v":1621,"d":"1,621"}]
["　城市建设维护税",{"v":5160,"d":"5,160"},1840,{"v":2157,"d":"2,157"},{"v":2516,"d":"2,516"},{"v":0.4180232558139535,"d":"41.8%"},{"v":1.1722826086956522,"d":"117.2%"},{"v":-0.14268680445151039,"d":"-14.3%"},{"v":1805,"d":"1,805"}]
["　房产税",{"v":3620,"d":"3,620"},2360,{"v":1451,"d":"1,451"},973,{"v":0.40082872928176794,"d":"40.1%"},{"v":0.6148305084745763,"d":"61.5%"},{"v":0.4912641315519013,"d":"49.1%"},{"v":1014,"d":"1,014"}]
["　印花税",{"v":1640,"d":"1,640"},750,913,951,{"v":0.5567073170731708,"d":"55.7%"},{"v":1.2173333333333334,"d":"121.7%"},{"v":-0.039957939011566745,"d":"-4.0%"},836]
["　城镇土地使用税",{"v":2130,"d":"2,130"},1500,771,896,{"v":0.3619718309859155,"d":"36.2%"},{"v":0.514,"d":"51.4%"},{"v":-0.1395089285714286,"d":"-14.0%"},679]
["　土地增值税",{"v":4850,"d":"4,850"},800,{"v":1090,"d":"1,090"},{"v":1938,"d":"1,938"},{"v":0.22474226804123712,"d":"22.5%"},{"v":1.3625,"d":"136.3%"},{"v":-0.4375644994840041,"d":"-43.8%"},846]
["　车船税",{"v":1050,"d":"1,050"},350,461,370,{"v":0.439047619047619,"d":"43.9%"},{"v":1.3171428571428572,"d":"131.7%"},{"v":0.24594594594594588,"d":"24.6%"},386]
["2、耕占税和契税",{"v":44490,"d":"44,490"},10670,{"v":26753,"d":"26,753"},{"v":19267,"d":"19,267"},{"v":0.6013261407057766,"d":"60.1%"},{"v":2.5073102155576383,"d":"250.7%"},{"v":0.38853999065760103,"d":"38.9%"},{"v":19910,"d":"19,910"}]
["　耕地占用税",{"v":31990,"d":"31,990"},7010,{"v":17350,"d":"17,350"},{"v":12176,"d":"12,176"},{"v":0.5423569865582994,"d":"54.2%"},{"v":2.4750356633380886,"d":"247.5%"},{"v":0.42493429697766105,"d":"42.5%"},{"v":12700,"d":"12,700"}]
["　契税",{"v":12500,"d":"12,500"},3660,{"v":9403,"d":"9,403"},{"v":7091,"d":"7,091"},{"v":0.75224,"d":"75.2%"},{"v":2.5691256830601095,"d":"256.9%"},{"v":0.32604710196023134,"d":"32.6%"},{"v":7210,"d":"7,210"}]
["二、非税收入",{"v":21500,"d":"21,500"},10680,{"v":11250,"d":"11,250"},{"v":8399,"d":"8,399"},{"v":0.5232558139534884,"d":"52.3%"},{"v":1.053370786516854,"d":"105.3%"},{"v":0.33944517204429103,"d":"33.9%"},{"v":8670,"d":"8,670"}]
["　教育费附加",{"v":1000,"d":"1,000"},450,924,478,{"v":0.924,"d":"92.4%"},{"v":2.0533333333333332,"d":"205.3%"},{"v":0.9330543933054394,"d":"93.3%"},774]
["　行政事业性收费",{"v":18570,"d":"18,570"},1430,{"v":7739,"d":"7,739"},{"v":6406,"d":"6,406"},{"v":0.4167474421109316,"d":"41.7%"},{"v":5.4118881118881115,"d":"541.2%"},{"v":0.20808616921635958,"d":"20.8%"},{"v":5515,"d":"5,515"}]
["　罚没收入",930,820,519,535,{"v":0.5580645161290323,"d":"55.8%"},{"v":0.6329268292682927,"d":"63.3%"},{"v":-0.029906542056074792,"d":"-3.0%"},319]
["　其他收入",{"v":1000,"d":"1,000"},7980,{"v":2068,"d":"2,068"},980,{"v":2.068,"d":"206.8%"},{"v":0.25914786967418546,"d":"25.9%"},null,{"v":2062,"d":"2,062"}]
["基金预算收入合计",{"v":10000,"d":"10,000"},3160,{"v":3920,"d":"3,920"},{"v":4600,"d":"4,600"},{"v":0.392,"d":"39.2%"},{"v":1.240506329113924,"d":"124.1%"},{"v":-0.14782608695652177,"d":"-14.8%"},{"v":2416,"d":"2,416"}]
["一般公共服务"]
["教育",400,null,156,166,{"v":0.39,"d":"39.0%"},null,{"v":-0.06024096385542166,"d":"-6.0%"},120]
["文化体育与传媒"]
["社会保障和就业"]
["城乡社区事务",{"v":9250,"d":"9,250"},3100,{"v":3666,"d":"3,666"},{"v":4349,"d":"4,349"},{"v":0.39632432432432435,"d":"39.6%"},{"v":1.1825806451612904,"d":"118.3%"},{"v":-0.1570475971487698,"d":"-15.7%"},{"v":2236,"d":"2,236"}]
["农林水事务"]
["交通运输"]
["采掘电力信息等事务",350,60,80,85,{"v":0.22857142857142856,"d":"22.9%"},{"v":1.3333333333333333,"d":"133.3%"},{"v":-0.05882352941176472,"d":"-5.9%"},42]
["粮油及金融等事务"]
["其他收入",null,null,18,{"$nulls":4},18]
["地方收入预算合计",{"v":130350,"d":"130,350"},51160,{"v":64202,"d":"64,202"},{"v":54299,"d":"54,299"},{"v":0.49253548139624087,"d":"49.3%"},{"v":1.2549257232212667,"d":"125.5%"},{"v":0.18237904933792515,"d":"18.2%"},{"v":48451,"d":"48,451"}]

{"sheet":"支出","index":1,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
["附件2："]
["阎良区2014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%","上月数"]
["公共财政预算支出合计",{"v":127350,"d":"127,350"},{"v":72381,"d":"72,381"},{"v":85533,"d":"85,533"},{"v":75533,"d":"75,533"},{"v":0.6716372202591284,"d":"67.2%"},{"v":1.1817051436150372,"d":"118.2%"},{"v":0.13239246422093665,"d":"13.2%"},65999]
["一般公共服务支出",{"v":20800,"d":"20,800"},{"v":9300,"d":"9,300"},{"v":5485,"d":"5,485"},{"v":5078,"d":"5,078"},{"v":0.2637019230769231,"d":"26.4%"},{"v":0.5897849462365592,"d":"59.0%"},{"v":0.08014966522252864,"d":"8.0%"},4967]
["公共安全支出",{"v":6970,"d":"6,970"},{"v":4587,"d":"4,587"},{"v":2944,"d":"2,944"},{"v":2595,"d":"2,595"},{"v":0.4223816355810617,"d":"42.2%"},{"v":0.6418138216699367,"d":"64.2%"},{"v":0.1344894026974952,"d":"13.4%"},2260]
["教育支出",{"v":37100,"d":"37,100"},{"v":18624,"d":"18,624"},{"v":18631,"d":"18,631"},{"v":19393,"d":"19,393"},{"v":0.5021832884097035,"d":"50.2%"},{"v":1.0003758591065293,"d":"100.0%"},{"v":-0.039292528231836266,"d":"-3.9%"},16318]
["科学技术支出",{"v":1170,"d":"1,170"},761,558,796,{"v":0.47692307692307695,"d":"47.7%"},{"v":0.7332457293035479,"d":"73.3%"},{"v":-0.2989949748743719,"d":"-29.9%"},51]
["文化体育与传媒支出",{"v":1340,"d":"1,340"},803,723,792,{"v":0.5395522388059701,"d":"54.0%"},{"v":0.900373599003736,"d":"90.0%"},{"v":-0.08712121212121215,"d":"-8.7%"},657]
["社会保障和就业支出",{"v":12910,"d":"12,910"},{"v":9757,"d":"9,757"},{"v":8874,"d":"8,874"},{"v":9735,"d":"9,735"},{"v":0.6873741285824941,"d":"68.7%"},{"v":0.9095008711694168,"d":"91.0%"},{"v":-0.08844375963020035,"d":"-8.8%"},8357]
["医疗卫生支出",{"v":9555,"d":"9,555"},{"v":5700,"d":"5,700"},{"v":11738,"d":"11,738"},{"v":8798,"d":"8,798"},{"v":1.2284667713239141,"d":"122.8%"},{"v":2.059298245614035,"d":"205.9%"},{"v":0.3341668561036599,"d":"33.4%"},10152]
["节能环保支出",750,572,null,9,null,{"v":0,"d":"0.0%"}]
["城乡社区支出",{"v":15165,"d":"15,165"},{"v":6967,"d":"6,967"},{"v":22582,"d":"22,582"},{"v":11664,"d":"11,664"},{"v":1.4890867128255851,"d":"148.9%"},{"v":3.241280321515717,"d":"324.1%"},{"v":0.936042524005487,"d":"93.6%"},14885]
["农林水支出",{"v":7500,"d":"7,500"},{"v":6214,"d":"6,214"},{"v":8954,"d":"8,954"},{"v":10227,"d":"10,227"},{"v":1.1938666666666666,"d":"119.4%"},{"v":1.4409398133247506,"d":"144.1%"},{"v":-0.12447443042925588,"d":"-12.4%"},4075]
["交通运输支出",{"v":1840,"d":"1,840"},{"v":1450,"d":"1,450"},713,854,{"v":0.3875,"d":"38.8%"},{"v":0.4917241379310345,"d":"49.2%"},{"v":-0.1651053864168618,"d":"-16.5%"},605]
["资源勘探电力信息等支出",{"v":3440,"d":"3,440"},{"v":2200,"d":"2,200"},{"v":2468,"d":"2,468"},{"v":1131,"d":"1,131"},{"v":0.7174418604651163,"d":"71.7%"},{"v":1.1218181818181818,"d":"112.2%"},{"v":1.1821396993810787,"d":"118.2%"},1904]
["商业服务业等支出",700,950,81,330,{"v":0.11571428571428571,"d":"11.6%"},{"v":0.08526315789473685,"d":"8.5%"},{"v":-0.7545454545454545,"d":"-75.5%"},67]
["金融支出",150,null,60,47,{"v":0.4,"d":"40.0%"},null,{"v":0.27659574468085113,"d":"27.7%"},47]
["国土海洋气象等支出",{"v":1700,"d":"1,700"},160,{"v":1147,"d":"1,147"},795,{"v":0.6747058823529412,"d":"67.5%"},{"v":7.16875,"d":"716.9%"},{"v":0.4427672955974842,"d":"44.3%"},1087]
["住房保障支出",750,100,317,943,{"v":0.4226666666666667,"d":"42.3%"},{"v":3.17,"d":"317.0%"},{"v":-0.6638388123011665,"d":"-66.4%"},317]
["粮油物资储备支出",290,200,216,159,{"v":0.7448275862068966,"d":"74.5%"},{"v":1.08,"d":"108.0%"},{"v":0.35849056603773577,"d":"35.8%"},208]
["国债还本付息支出",{"$nulls":3},153]
["预备费",{"v":2450,"d":"2,450"},800]
["其他支出",{"v":2770,"d":"2,770"},{"v":3236,"d":"3,236"},42,{"v":2034,"d":"2,034"},{"v":0.01516245487364621,"d":"1.5%"},{"v":0.012978986402966625,"d":"1.3%"},{"v":-0.9793510324483776,"d":"-97.9%"},42]
["基金预算支出合计",{"v":10000,"d":"10,000"},{"v":3160,"d":"3,160"},{"v":4133,"d":"4,133"},{"v":4414,"d":"4,414"},{"v":0.4133,"d":"41.3%"},{"v":1.3079113924050634,"d":"130.8%"},{"v":-0.06366107838695056,"d":"-6.4%"},2970]
["教育支出",400,null,300,298,{"v":0.75,"d":"75.0%"},null,{"v":0.006711409395973256,"d":"0.7%"},300]
["文化体育与传媒支出"]
["社会保障和就业支出",{"$nulls":3},134]
["城乡社区支出",{"v":9250,"d":"9,250"},{"v":3100,"d":"3,100"},{"v":3516,"d":"3,516"},{"v":3560,"d":"3,560"},{"v":0.38010810810810813,"d":"38.0%"},{"v":0.38010810810810813,"d":"38.0%"},{"v":-0.012359550561797716,"d":"-1.2%"},2428]
["农林水支出",{"$nulls":3},268]
["交通运输支出"]
["资源勘探电力信息等支出",350,60,92,115,{"v":0.26285714285714284,"d":"26.3%"},{"v":0.26285714285714284,"d":"26.3%"},{"v":-0.19999999999999996,"d":"-20.0%"},42]
["金融支出"]
["其他支出",null,null,225,39,{"$nulls":3},200]
["地方财政支出合计",{"v":137350,"d":"137,350"},{"v":75541,"d":"75,541"},{"v":89666,"d":"89,666"},{"v":79947,"d":"79,947"},{"v":0.6528285402257008,"d":"65.3%"},{"v":0.6528285402257008,"d":"65.3%"},{"v":0.12156803882572209,"d":"12.2%"},68969]