{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["收支总表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5],[4,0,5,0],[4,1,4,2],[4,3,5,3],[4,4,4,5]],"flags":["formulas_cached_only"]}
[]
["2016年国有资本经营预算收支决算表"]
[{"$nulls":4},"金额单位：万元"]
["收      入",null,null,"支     出"]
["项   目",null,null,"项   目"]
[null,"调整预算数","执行数",null,"调整预算数","执行数"]
["栏次关系",1,2,"栏次关系",3,4]
["一、利润收入",{"v":12500,"d":"12,500.00"},{"v":12843.75,"d":"12,843.75"},"一、国有企业资本金注入",{"v":12000,"d":"12,000.00"},{"v":12250,"d":"12,250.00"}]
["二、股利、股息收入",null,null,"二、转移性支出",{"v":500,"d":"500.00"},{"v":550,"d":"550.00"}]
["三、产权转让收入",null,null,"三、国有资产监管",0,38]
["四、清算收入",null,null,"四、市政服务设施支出",0,4]
["五、其他国有资本经营收入"]
["六、国有资本经营预算转移支付收入"]
[]
[]
[]
["本年收入合计",{"v":12500,"d":"12,500.00"},{"v":12843.75,"d":"12,843.75"},"本年支出合计",{"v":12500,"d":"12,500.00"},{"v":12842,"d":"12,842.00"}]
["上年结转",null,null,"结转下年",{"v":0,"d":"0.00"},1.75]
["其中：项目结转",null,null,"其中：项目结转"]
["收入总计",{"v":12500,"d":"12,500.00"},{"v":12843.75,"d":"12,843.75"},"         支出总计",{"v":12500,"d":"12,500.00"},{"v":12843.75,"d":"12,843.75"}]