{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":10,"n_cols":38,"rows_kept":10,"merged":[[0,0,0,37],[2,0,4,0],[2,1,2,3],[2,4,2,36],[3,1,3,3],[3,4,3,6],[3,7,3,12],[3,13,3,18],[3,19,3,24],[3,25,3,30],[3,31,3,36],[3,37,4,37]],"flags":["formulas_cached_only"]}
["仁和区财政“十二五”财政收入规划情况表   "]
[{"$nulls":36},"     单位：万元"]
["预算科目或项目","基期年",null,null,"规划年",{"$nulls":32},"年均递增%"]
[null,"2010年",null,null,"合计",null,null,"2011年",{"$nulls":5},"2012年",{"$nulls":5},"2013年",{"$nulls":5},"2014年",{"$nulls":5},"2015年",{"$nulls":5},"2011-2015年"]
[null,"小计","仁和区","钒钛园区","总合计","仁和区","钒钛园区","小计","增长率%","仁和区","增长率%","钒钛园区","增长率%","小计","增长率%","仁和区","增长率%","钒钛园区","增长率%","小计","增长率%","仁和区","增长率%","钒钛园区","增长率%","小计","增长率%","仁和区","增长率%","钒钛园区","增长率%","小计","增长率%","仁和区","增长率%","钒钛园区","增长率%"]
["一、地方财政收入",{"v":70256,"d":"70,256"},{"v":49038,"d":"49,038"},{"v":21218,"d":"21,218"},{"v":542700,"d":"542,700"},{"v":366500,"d":"366,500"},{"v":176200,"d":"176,200"},{"v":80700,"d":"80,700"},{"v":0.14865634251878843,"d":"14.87%"},{"v":57500,"d":"57,500"},{"v":0.17256005546718872,"d":"17.26%"},{"v":23200,"d":"23,200"},{"v":0.09341125459515506,"d":"9.34%"},{"v":92700,"d":"92,700"},{"v":0.14869888475836432,"d":"14.87%"},{"v":64100,"d":"64,100"},{"v":0.11478260869565217,"d":"11.48%"},{"v":28600,"d":"28,600"},{"v":0.23275862068965517,"d":"23.28%"},{"v":106500,"d":"106,500"},{"v":0.1488673139158576,"d":"14.89%"},{"v":72500,"d":"72,500"},{"v":0.1310452418096724,"d":"13.10%"},{"v":34000,"d":"34,000"},{"v":0.1888111888111888,"d":"18.88%"},{"v":122300,"d":"122,300"},{"v":0.14835680751173708,"d":"14.84%"},{"v":81300,"d":"81,300"},{"v":0.12137931034482759,"d":"12.14%"},{"v":41000,"d":"41,000"},{"v":0.20588235294117646,"d":"20.59%"},{"v":140500,"d":"140,500"},{"v":0.14881439084219134,"d":"14.88%"},{"v":91100,"d":"91,100"},{"v":0.12054120541205413,"d":"12.05%"},{"v":49400,"d":"49,400"},{"v":0.2048780487804878,"d":"20.49%"},{"v":0.14867873410889842,"d":"14.87%"}]
["（一）一般预算收入",{"v":50198,"d":"50,198"},{"v":39194,"d":"39,194"},{"v":11004,"d":"11,004"},{"v":392800,"d":"392,800"},{"v":296520,"d":"296,520"},{"v":96280,"d":"96,280"},{"v":58200,"d":"58,200"},{"v":0.1594087413841189,"d":"15.94%"},{"v":44920,"d":"44,920"},{"v":0.1460937898657958,"d":"14.61%"},{"v":13280,"d":"13,280"},{"v":0.20683387858960378,"d":"20.68%"},{"v":66200,"d":"66,200"},{"v":0.13745704467353953,"d":"13.75%"},{"v":50600,"d":"50,600"},{"v":0.12644701691896706,"d":"12.64%"},{"v":15600,"d":"15,600"},{"v":0.1746987951807229,"d":"17.47%"},{"v":76300,"d":"76,300"},{"v":0.15256797583081572,"d":"15.26%"},{"v":58300,"d":"58,300"},{"v":0.15217391304347827,"d":"15.22%"},{"v":18000,"d":"18,000"},{"v":0.15384615384615385,"d":"15.38%"},{"v":88600,"d":"88,600"},{"v":0.16120576671035386,"d":"16.12%"},{"v":66600,"d":"66,600"},{"v":0.1423670668953688,"d":"14.24%"},{"v":22000,"d":"22,000"},{"v":0.2222222222222222,"d":"22.22%"},{"v":103500,"d":"103,500"},{"v":0.16817155756207675,"d":"16.82%"},{"v":76100,"d":"76,100"},{"v":0.14264264264264265,"d":"14.26%"},{"v":27400,"d":"27,400"},{"v":0.24545454545454545,"d":"24.55%"},{"v":0.15571509872800093,"d":"15.57%"}]
["（1）税收收入",{"v":45461,"d":"45,461"},{"v":35007,"d":"35,007"},{"v":10454,"d":"10,454"},{"v":356900,"d":"356,900"},{"v":265100,"d":"265,100"},{"v":91800,"d":"91,800"},{"v":52300,"d":"52,300"},{"v":0.15043663799740437,"d":"15.04%"},{"v":39700,"d":"39,700"},{"v":0.13405890250521324,"d":"13.41%"},{"v":12600,"d":"12,600"},{"v":0.2052802754926344,"d":"20.53%"},{"v":59700,"d":"59,700"},{"v":0.14149139579349904,"d":"14.15%"},{"v":44900,"d":"44,900"},{"v":0.1309823677581864,"d":"13.10%"},{"v":14800,"d":"14,800"},{"v":0.1746031746031746,"d":"17.46%"},{"v":69200,"d":"69,200"},{"v":0.15912897822445563,"d":"15.91%"},{"v":52100,"d":"52,100"},{"v":0.1603563474387528,"d":"16.04%"},{"v":17100,"d":"17,100"},{"v":0.1554054054054054,"d":"15.54%"},{"v":80800,"d":"80,800"},{"v":0.1676300578034682,"d":"16.76%"},{"v":59800,"d":"59,800"},{"v":0.14779270633397312,"d":"14.78%"},{"v":21000,"d":"21,000"},{"v":0.22807017543859648,"d":"22.81%"},{"v":94900,"d":"94,900"},{"v":0.1745049504950495,"d":"17.45%"},{"v":68600,"d":"68,600"},{"v":0.14715719063545152,"d":"14.72%"},{"v":26300,"d":"26,300"},{"v":0.2523809523809524,"d":"25.24%"},{"v":0.1585784483104935,"d":"15.86%"}]
["（2）非税收入",{"v":4737,"d":"4,737"},{"v":4187,"d":"4,187"},550,{"v":35900,"d":"35,900"},{"v":31420,"d":"31,420"},{"v":4480,"d":"4,480"},{"v":5900,"d":"5,900"},{"v":0.24551403842094152,"d":"24.55%"},{"v":5220,"d":"5,220"},{"v":0.24671602579412466,"d":"24.67%"},680,{"v":0.23636363636363636,"d":"23.64%"},{"v":6500,"d":"6,500"},{"v":0.1016949152542373,"d":"10.17%"},{"v":5700,"d":"5,700"},{"v":0.09195402298850575,"d":"9.20%"},800,{"v":0.17647058823529413,"d":"17.65%"},{"v":7100,"d":"7,100"},{"v":0.09230769230769231,"d":"9.23%"},{"v":6200,"d":"6,200"},{"v":0.08771929824561403,"d":"8.77%"},900,{"v":0.125,"d":"12.50%"},{"v":7800,"d":"7,800"},{"v":0.09859154929577464,"d":"9.86%"},{"v":6800,"d":"6,800"},{"v":0.0967741935483871,"d":"9.68%"},{"v":1000,"d":"1,000"},{"v":0.1111111111111111,"d":"11.11%"},{"v":8600,"d":"8,600"},{"v":0.10256410256410256,"d":"10.26%"},{"v":7500,"d":"7,500"},{"v":0.10294117647058823,"d":"10.29%"},{"v":1100,"d":"1,100"},{"v":0.1,"d":"10.00%"},{"v":0.12667592231275804,"d":"12.67%"}]
["（二）基金收入",{"v":20058,"d":"20,058"},{"v":9844,"d":"9,844"},{"v":10214,"d":"10,214"},{"v":149900,"d":"149,900"},{"v":69980,"d":"69,980"},{"v":79920,"d":"79,920"},{"v":22500,"d":"22,500"},{"v":0.12174693389171402,"d":"12.17%"},{"v":12580,"d":"12,580"},{"v":0.2779357984559122,"d":"27.79%"},{"v":9920,"d":"9,920"},{"v":-0.028784021930683374,"d":"-2.88%"},{"v":26500,"d":"26,500"},{"v":0.17777777777777778,"d":"17.78%"},{"v":13500,"d":"13,500"},{"v":0.07313195548489666,"d":"7.31%"},{"v":13000,"d":"13,000"},{"v":0.31048387096774194,"d":"31.05%"},{"v":30200,"d":"30,200"},{"v":0.13962264150943396,"d":"13.96%"},{"v":14200,"d":"14,200"},{"v":0.05185185185185185,"d":"5.19%"},{"v":16000,"d":"16,000"},{"v":0.23076923076923078,"d":"23.08%"},{"v":33700,"d":"33,700"},{"v":0.11589403973509933,"d":"11.59%"},{"v":14700,"d":"14,700"},{"v":0.035211267605633804,"d":"3.52%"},{"v":19000,"d":"19,000"},{"v":0.1875,"d":"18.75%"},{"v":37000,"d":"37,000"},{"v":0.09792284866468842,"d":"9.79%"},{"v":15000,"d":"15,000"},{"v":0.02040816326530612,"d":"2.04%"},{"v":22000,"d":"22,000"},{"v":0.15789473684210525,"d":"15.79%"},{"v":0.13027161059005987,"d":"13.03%"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}