{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["1(定) ","1(定)  (2)"],"not_rendered":{"defined_names":4,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"1(定) ","index":0,"n_rows":25,"n_cols":36,"rows_kept":25,"hidden":true,"merged":[[1,0,1,12],[1,15,1,19],[2,0,5,0],[2,1,2,9],[2,10,2,12],[2,14,5,14],[2,15,5,15],[2,16,5,16],[2,17,5,17],[2,18,5,18],[2,19,5,19],[2,20,5,23],[2,25,2,32],[2,33,5,33],[2,34,5,34],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,24,5,24],[3,25,5,27],[3,28,5,29],[3,30,5,32],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[6,23,7,23]]}
["附件1"]
[" 2019年全区棚户区改造开工情况通报表\n（截至2019年11月25日）     ",{"$nulls":13},"退了改过","今年新开工",{"$nulls":4},"多","少"]
[" 任务 \n\n\n\n\n               城市","2019年度国家目标任务",{"$nulls":8},"2019年自治区新增任务",{"$nulls":3}," 任务 \n\n\n\n\n               城市","2019年国家","2018自治区新增","2019年国家储备","2019自治区新增","1+2+3合计","新建实物安置",{"$nulls":4},"货币安置",{"$nulls":7},"合计","2018年开工底数(2018年自治区新增)"]
[null,"年度目标责任套（户）数","总改造套数","总改造完成率","其中：2019年国家下达责任目标任务（含2018年自治区新增任务结转）",null,null,"其中：2019年国家储备",null,null,"城市棚户区改造完成情况",{"$nulls":13},"小计","其中：政府收购房源安置",null,null,"其中：政府搭桥，居民选购商品住房安置",null,"其中：居民自由支配货币补偿款"]
[{"$nulls":4},"目标责任套数","改造户数","改造完成率","目标责任套数","改造户数","改造完成率","目标任务套数","改造户数","改造完成率"]
[]
["编号栏","1=4+7","2=5+8","3=2/1",5,6,"7=6/5",8,9,"10=9/8",11,12,"13=12/11",null,null,1,2,3,4,null,"2018自新增","2019国家","2019新增","合计",null,"2018自新增","2019国家","2019新增","2018自新增","2019国家","2018自新增","2019国家","2019新增"]
["国家任务",120000,{"$f":"SUM(C10:C23)","v":148696},{"$f":"C8/B8","v":{"v":1.23913333333333,"d":"123.91%"}},120000,{"$f":"SUM(F10:F23)","v":125809},{"$f":"F8/E8","v":{"v":1.04840833333333,"d":"104.84%"}},"-","-","-","-","-","-",null,"国家任务"]
["自治区任务数",{"$f":"SUM(B10:B25)","v":153012},{"$f":"SUM(C10:C25)","v":159060},{"v":1.03952631166183,"d":"103.95%"},{"$f":"SUM(E10:E23)","v":122883},{"$f":"SUM(F10:F23)","v":125809},{"v":1.02381126762856,"d":"102.38%"},{"$f":"SUM(H10:H25)","v":24756},26458,{"$f":"I9/H9","v":{"v":1.0687510098562,"d":"106.88%"}},99690,12604,{"$f":"L9/K9","v":{"v":0.126431939010934,"d":"12.64%"}},null,"自治区任务数",{"$nulls":4},{"$f":"SUM(T10:T25)","v":159060},{"$f":"SUM(U10:U23)","v":30846},111714,null,142560,6136,142,759,542,{"$f":"SUM(AC10:AC23)","v":0},0,3317,1918,522,null,{"$f":"SUM(AI10:AI23)","v":23572}]
["南宁市",{"$f":"E10+H10","v":9050},{"$f":"F10+I10","v":9050},{"v":1,"d":"100.00%"},7051,{"$f":"P10+Q10","v":6730},{"v":0.954474542618068,"d":"95.45%"},1999,{"$f":"R10","v":2320},{"v":1.16058029014507,"d":"116.06%"},8773,{"$f":"S10","v":1349},{"v":0.153767240396672,"d":"15.38%"},null,"南宁市",4205,2525,2320,1349,{"$f":"P10+Q10+R10","v":9050},2361,6525,null,{"$f":"U10+V10","v":8886},{"$f":"Z10+AA10+AC10+AD10+AE10+AF10","v":164},0,0,null,0,0,164,0,null,{"$f":"U10+V10+Z10+AA10+AC10+AD10+AE10+AF10","v":9050},2525]
["柳州市",{"$f":"E11","v":11061},12189,{"v":1.10197992948196,"d":"110.20%"},11061,{"$f":"P11+Q11","v":12189},{"v":1.10197992948196,"d":"110.20%"},"-",0,"-",11020,1197,{"v":0.108620689655172,"d":"10.86%"},null,"柳州市",9937,2252,null,1197,12189,2252,{"$f":"7153+1757","v":8910},1197,11162,1027,0,0,null,0,0,0,1027,null,12189,2252]
["桂林市",5984,6025,{"v":1.00685160427807,"d":"100.69%"},5984,6025,{"v":1.00685160427807,"d":"100.69%"},"-",0,"-",4850,1940,{"v":0.4,"d":"40.00%"},null,"桂林市",3590,2435,null,1940,6025,994,3143,1940,4137,1888,0,0,null,0,0,1441,447,null,6025,2369]
["梧州市",{"$f":"E13+H13","v":4099},4099,{"v":1,"d":"100.00%"},3766,3766,{"v":1,"d":"100.00%"},333,333,{"v":1,"d":"100.00%"},8402,1991,{"v":0.236967388716972,"d":"23.70%"},null,"梧州市",2186,1580,333,1991,4099,601,2255,1981,2856,1243,0,0,null,0,0,979,264,10,4099,0,"藤县藤州镇（田寮片区）棚户区改造工程项目（二期）Ⅱ阶段-2019国家"]
["北海市",241,241,{"v":1,"d":"100.00%"},241,241,{"v":1,"d":"100.00%"},"-",0,"-",439,0,{"v":0,"d":"0.00%"},null,"北海市",null,241,null,0,241,241,0,null,241,0,0,0,null,0,0,0,0,null,241,241]
["防城港市",1514,1514,{"v":1,"d":"100.00%"},1514,1514,{"v":1,"d":"100.00%"},"-",0,"-",1541,0,{"v":0,"d":"0.00%"},null,"防城港市",1514,null,null,0,1514,null,1514,null,1514,0,{"$nulls":8},1514]
["钦州市",{"$f":"E16+H16","v":8700},9870,{"v":1.13448275862069,"d":"113.45%"},6791,7912,{"v":1.16507141805331,"d":"116.51%"},1909,1958,{"$f":"I16/H16","v":{"v":1.02566788894709,"d":"102.57%"}},3141,0,{"v":0,"d":"0.00%"},null,"钦州市",6413,1499,1958,0,9870,1466,8219,null,9685,185,{"$nulls":5},33,152,null,9870,188]
["贵港市",{"$f":"E17","v":2848},3139,{"v":1.10217696629213,"d":"110.22%"},2848,3139,{"v":1.10217696629213,"d":"110.22%"},"-",0,"-",4952,920,{"v":0.18578352180937,"d":"18.58%"},null,"贵港市",840,2299,null,920,3139,2299,840,920,3139,0,{"$nulls":8},3139,2152]
["玉林市",6178,6178,{"v":1,"d":"100.00%"},6178,6178,{"v":1,"d":"100.00%"},"-",0,"-",2401,440,{"v":0.183256976259892,"d":"18.33%"},null,"玉林市",4648,1530,null,440,6178,1530,4648,440,6178,0,{"$nulls":8},6178,670]
["百色市",53472,57161,{"v":1.06898937761819,"d":"106.90%"},44714,46268,{"v":1.03475421568189,"d":"103.48%"},8758,10893,{"v":1.24377711806348,"d":"124.38%"},23036,484,{"v":0.0210105921166869,"d":"2.10%"},null,"百色市",36728,9540,10893,484,57161,9540,47621,484,57161,0,{"$nulls":5},0,null,null,57161,{"$f":"14481-6827","v":7654},"6827（为2018年盈余项目，转为2019年国家任务）+48"]
["贺州市",16740,16740,{"v":1,"d":"100.00%"},12303,12303,{"v":1,"d":"100.00%"},4437,4437,{"v":1,"d":"100.00%"},15124,1983,{"v":0.13111610685004,"d":"13.11%"},null,"贺州市",9258,3045,4437,1983,16740,2903,12908,1801,15811,929,142,759,182,{"$nulls":3},28,512,16740,1685]
["河池市",3125,3125,{"v":1,"d":"100.00%"},{"$f":"3855-730","v":3125},3125,{"v":1,"d":"100.00%"},"-",0,"-",956,0,{"v":0,"d":"0.00%"},null,"河池市",{"$f":"2564-48","v":2516},{"$f":"1161-552","v":609},null,0,3125,609,2516,null,3125,0,{"$nulls":8},3125,609]
["来宾市",{"$f":"E22+H22","v":6657},4107,{"v":0.616944569625958,"d":"61.69%"},5995,4107,{"v":0.685070892410342,"d":"68.51%"},662,0,{"$f":"I22/H22","v":{"v":0,"d":"0.00%"}},3506,0,{"v":0,"d":"0.00%"},null,"来宾市",1376,2731,null,0,4107,2731,1376,null,4107,0,{"$nulls":8},4107,308]
["崇左市",{"$f":"E23+H23","v":15258},15258,{"v":1,"d":"100.00%"},11312,12312,{"v":1.08840169731259,"d":"108.84%"},3946,2946,{"v":0.74657881398885,"d":"74.66%"},9114,2300,{"v":0.252359008119377,"d":"25.24%"},null,"崇左市",8293,4019,2946,2300,15258,3319,11239,2300,14558,700,{"$nulls":5},700,null,null,15258,2919]
["区直危旧房改造",5373,{"$f":"5373+1420","v":6793},{"v":1.2642843848874,"d":"126.43%"},5373,{"$f":"5373+1420","v":6793},{"v":1.2642843848874,"d":"126.43%"},"-","-","-","-","-","-",null,"区直危旧房改造",null,6793,null,null,6793,6793,null,null,{"$f":"U24+V24+W24","v":6793},{"$nulls":9},5373]
["南宁危旧房改造",{"$f":"H25","v":2712},{"$f":"I25","v":3571},{"v":1.31674041297935,"d":"131.67%"},"-","-","-",2712,{"$f":"2712+859","v":3571},{"v":1.31674041297935,"d":"131.67%"},2435,null,{"$f":"L25/K25","v":{"v":0,"d":"0.00%"}},null,"南宁危旧房改造",null,null,3571,null,3571,null,3571,null,{"$f":"U25+V25+W25","v":3571},{"$nulls":9},3571]

{"sheet":"1(定)  (2)","index":1,"n_rows":25,"n_cols":36,"rows_kept":25,"merged":[[1,0,1,12],[1,15,1,19],[2,0,5,0],[2,1,5,1],[2,2,2,9],[2,10,3,12],[2,14,5,14],[2,15,5,15],[2,16,5,16],[2,17,5,17],[2,18,5,18],[2,19,5,19],[2,20,5,23],[2,25,2,32],[2,33,5,33],[2,34,5,34],[3,2,5,2],[3,3,5,3],[3,4,3,6],[3,7,3,9],[3,24,5,24],[3,25,5,27],[3,28,5,29],[3,30,5,32],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[6,23,7,23]]}
["附件1"]
[" 2019年全区棚户区改造开工情况通报表\n（截至2019年11月25日）     ",{"$nulls":13},"退了改过","今年新开工",{"$nulls":4},"多","少"]
[" 任务 \n\n\n\n\n               城市","年度目标责任套（户）数","2019年度国家目标任务",{"$nulls":7},"2019年自治区新增任务",{"$nulls":3}," 任务 \n\n\n\n\n               城市","2019年国家","2018自治区新增","2019年国家储备","2019自治区新增","1+2+3合计","新建实物安置",{"$nulls":4},"货币安置",{"$nulls":7},"合计","2018年开工底数(2018年自治区新增)"]
[null,null,"总改造套数","总改造完成率","2019年国家任务（含2018年自治区新增任务结转）",null,null,"2019年国家储备",{"$nulls":16},"小计","其中：政府收购房源安置",null,null,"其中：政府搭桥，居民选购商品住房安置",null,"其中：居民自由支配货币补偿款"]
[{"$nulls":4},"目标责任套数","改造户数","改造完成率","目标责任套数","改造户数","改造完成率","目标任务套数","改造户数","改造完成率"]
[]
["编号栏","1=4+7","2=5+8","3=2/1",5,6,"7=6/5",8,9,"10=9/8",11,12,"13=12/11",null,null,1,2,3,4,null,"2018自新增","2019国家","2019新增","合计",null,"2018自新增","2019国家","2019新增","2018自新增","2019国家","2018自新增","2019国家","2019新增"]
["国家任务",120000,{"$f":"SUM(C10:C25)","v":147442},{"$f":"C8/B8","v":{"v":1.22868333333333,"d":"122.87%"}},120000,{"$f":"F9","v":121073},{"$f":"F8/E8","v":{"v":1.00894166666667,"d":"100.89%"}},"-","-","-","-","-","-",null,"国家任务"]
["自治区任务数",{"$f":"SUM(B10:B25)","v":148678},{"$f":"SUM(C10:C25)","v":147442},{"v":0.991686732401566,"d":"99.17%"},{"$f":"SUM(E10:E24)","v":122309},{"$f":"SUM(F10:F24)","v":121073},{"v":0.989894447669427,"d":"98.99%"},{"$f":"SUM(H10:H25)","v":26369},{"$f":"SUM(I10:I25)","v":26369},{"$f":"I9/H9","v":{"v":1,"d":"100.00%"}},{"$f":"SUM(K10:K25)","v":83516},{"$f":"SUM(L10:L25)","v":18728},{"$f":"L9/K9","v":{"v":0.224244456152115,"d":"22.42%"}},null,"自治区任务数",{"$nulls":4},{"$f":"SUM(T10:T25)","v":159060},{"$f":"SUM(U10:U23)","v":30846},111714,null,142560,6136,142,759,542,{"$f":"SUM(AC10:AC23)","v":0},0,3317,1918,522,null,{"$f":"SUM(AI10:AI23)","v":23572}]
["南宁市",{"$f":"E10+H10","v":9050},{"$f":"F10+I10","v":9050},{"v":1,"d":"100.00%"},7051,{"$f":"P10+Q10+321","v":7051},{"v":1,"d":"100.00%"},1999,{"$f":"R10-321","v":1999},{"v":1,"d":"100.00%"},8773,{"$f":"S10","v":1349},{"$f":"L10/K10","v":{"v":0.153767240396672,"d":"15.38%"}},null,"南宁市",4205,2525,2320,1349,{"$f":"P10+Q10+R10","v":9050},2361,6525,null,{"$f":"U10+V10","v":8886},{"$f":"Z10+AA10+AC10+AD10+AE10+AF10","v":164},0,0,null,0,0,164,0,null,{"$f":"U10+V10+Z10+AA10+AC10+AD10+AE10+AF10","v":9050},2525]
["柳州市",{"$f":"E11+H11","v":12189},{"$f":"F11+I11","v":12189},{"v":1,"d":"100.00%"},11061,11061,{"v":1,"d":"100.00%"},1128,1128,{"v":1,"d":"100.00%"},11020,1197,{"$f":"L11/K11","v":{"v":0.108620689655172,"d":"10.86%"}},null,"柳州市",9937,2252,null,1197,12189,2252,{"$f":"7153+1757","v":8910},1197,11162,1027,0,0,null,0,0,0,1027,null,12189,2252]
["桂林市",{"$f":"E12","v":5984},6025,{"v":1.00685160427807,"d":"100.69%"},5984,{"$f":"P12+Q12","v":6025},{"v":1.00685160427807,"d":"100.69%"},"-",{"$f":"R12","v":0},"-",5290,1940,{"v":0.366729678638941,"d":"36.67%"},null,"桂林市",3590,2435,null,1940,6025,994,3143,1940,4137,1888,0,0,null,0,0,1441,447,null,6025,2369]
["梧州市",{"$f":"E13+H13","v":4099},4099,{"v":1,"d":"100.00%"},3766,3766,{"v":1,"d":"100.00%"},333,333,{"v":1,"d":"100.00%"},8402,1991,{"v":0.236967388716972,"d":"23.70%"},null,"梧州市",2186,1580,333,1991,4099,601,2255,1981,2856,1243,0,0,null,0,0,979,264,10,4099,0,"藤县藤州镇（田寮片区）棚户区改造工程项目（二期）Ⅱ阶段-2019国家"]
["北海市",241,241,{"v":1,"d":"100.00%"},241,241,{"v":1,"d":"100.00%"},"-",0,"-",574,0,{"v":0,"d":"0.00%"},null,"北海市",null,241,null,0,241,241,0,null,241,0,0,0,null,0,0,0,0,null,241,241]
["防城港市",1514,1514,{"v":1,"d":"100.00%"},1514,1514,{"v":1,"d":"100.00%"},"-",0,"-",1541,0,{"v":0,"d":"0.00%"},null,"防城港市",1514,null,null,0,1514,null,1514,null,1514,0,{"$nulls":8},1514]
["钦州市",{"$f":"E16+H16","v":9870},9870,{"v":1,"d":"100.00%"},6791,6791,{"v":1,"d":"100.00%"},3079,3079,{"$f":"I16/H16","v":{"v":1,"d":"100.00%"}},2841,0,{"v":0,"d":"0.00%"},null,"钦州市",6413,1499,1958,0,9870,1466,8219,null,9685,185,{"$nulls":5},33,152,null,9870,188]
["贵港市",3139,3139,{"v":1,"d":"100.00%"},2848,2848,{"v":1,"d":"100.00%"},291,291,{"v":1,"d":"100.00%"},4952,920,{"v":0.18578352180937,"d":"18.58%"},null,"贵港市",840,2299,null,920,3139,2299,840,920,3139,0,{"$nulls":8},3139,2152]
["玉林市",{"$f":"E18","v":6178},6178,{"v":1,"d":"100.00%"},6178,6178,{"v":1,"d":"100.00%"},"-",0,"-",2522,440,{"v":0.174464710547185,"d":"17.45%"},null,"玉林市",4648,1530,null,440,6178,1530,4648,440,6178,0,{"$nulls":8},6178,670]
["百色市",53472,53472,{"v":1,"d":"100.00%"},44714,{"$f":"P19+Q19-1554","v":44714},{"v":1,"d":"100.00%"},8758,{"$f":"R19+1554-3689","v":8758},{"v":1,"d":"100.00%"},23036,{"$f":"S19+3689","v":4173},{"v":0.181151241534989,"d":"18.12%"},null,"百色市",36728,9540,10893,484,57161,9540,47621,484,57161,0,{"$nulls":5},0,null,null,57161,{"$f":"14481-6827","v":7654},"6827（为2018年盈余项目，转为2019年国家任务）+48"]
["贺州市",16740,16740,{"v":1,"d":"100.00%"},12303,12303,{"v":1,"d":"100.00%"},4437,4437,{"v":1,"d":"100.00%"},2147,{"$f":"S20","v":1983},{"v":0.92361434559851,"d":"92.36%"},null,"贺州市",9258,3045,4437,1983,16740,2903,12908,1801,15811,929,142,759,182,{"$nulls":3},28,512,16740,1685]
["河池市",3125,3125,{"v":1,"d":"100.00%"},{"$f":"3855-730","v":3125},3125,{"v":1,"d":"100.00%"},"-",0,"-",956,0,{"v":0,"d":"0.00%"},null,"河池市",{"$f":"2564-48","v":2516},{"$f":"1161-552","v":609},null,0,3125,609,2516,null,3125,0,{"$nulls":8},3125,609]
["来宾市",5384,4107,{"v":0.762815750371471,"d":"76.28%"},{"$f":"5995-611","v":5384},4107,{"v":0.762815750371471,"d":"76.28%"},"-",0,"-",500,0,{"v":0,"d":"0.00%"},null,"来宾市",1376,2731,null,0,4107,2731,1376,null,4107,0,{"$nulls":8},4107,308]
["崇左市",{"$f":"E23+H23","v":15258},15258,{"v":1,"d":"100.00%"},11312,11312,{"v":1,"d":"100.00%"},3946,3946,{"$f":"I23/H23","v":{"v":1,"d":"100.00%"}},8527,2300,{"v":0.269731441304093,"d":"26.97%"},null,"崇左市",8293,4019,2946,2300,15258,3319,11239,2300,14558,700,{"$nulls":5},700,null,null,15258,2919]
["区直危旧房改造",{"$f":"E24","v":37},37,{"v":1,"d":"100.00%"},{"$f":"5373-5013-323","v":37},{"$f":"5373+1420-5013-323-1420","v":37},{"v":1,"d":"100.00%"},"-",0,"-","-","-","-",null,"区直危旧房改造",null,6793,null,null,6793,6793,null,null,{"$f":"U24+V24+W24","v":6793},{"$nulls":9},5373]
["南宁危旧房改造",{"$f":"H25","v":2398},{"$f":"I25","v":2398},{"v":1,"d":"100.00%"},"-","-","-",{"$f":"2712-314","v":2398},{"$f":"2712-314","v":2398},{"v":1,"d":"100.00%"},2435,2435,{"v":1,"d":"100.00%"},null,"南宁危旧房改造",null,null,3571,null,3571,null,3571,null,{"$f":"U25+V25+W25","v":3571},{"$nulls":9},3571]