{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["〰7","㄰6","㈰5","㌰4","㐰3","㔰2","㘰1","Macro1","表1（2022年总表）","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"unopened":[{"sheet":"Macro1","index":7,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"〰7","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
[""]

{"sheet":"㄰6","index":1,"n_rows":1,"n_cols":1,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
[""]

{"sheet":"㈰5","index":2,"n_rows":1,"n_cols":1,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
[""]

{"sheet":"㌰4","index":3,"n_rows":1,"n_cols":1,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
[""]

{"sheet":"㐰3","index":4,"n_rows":1,"n_cols":1,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
[""]

{"sheet":"㔰2","index":5,"n_rows":1,"n_cols":1,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
[""]

{"sheet":"㘰1","index":6,"n_rows":1,"n_cols":1,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
[""]

{"sheet":"表1（2022年总表）","index":8,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
["附件"]
["2022年国有资本经营预算收支总表（调整预算）"]
[{"$nulls":5},"单位：万元"]
["收       入",null,null,"支      出"]
["项    目","2022年年初预算","2022年调整预算","项    目","2022年年初预算","2022年调整预算"]
[]
["一、国有资本经营预算收入",{"v":11918,"d":"11,918"},{"v":8959,"d":"8,959"},"一、国有资本经营预算支出",{"v":8404,"d":"8,404"},{"v":6360,"d":"6,360"}]
["1.利润收入",{"v":11918,"d":"11,918"},{"v":8959,"d":"8,959"},"1.解决历史遗留问题及改革成本支出",84,84]
["2.股利、股息收入",null,null,"2.国有企业资本金注入",{"v":8320,"d":"8,320"},{"v":6276,"d":"6,276"}]
["3.产权转让收入",null,null,"3.国有企业政策性补贴"]
["4.清算收入",null,null,"4.其他国有资本经营预算支出"]
["5.其他国有资本经营收入"]
["6.国有资本经营预算转移支付收入"]
[]
["本年收入合计",{"v":11918,"d":"11,918"},{"v":8959,"d":"8,959"},"本年支出合计",{"v":8404,"d":"8,404"},{"v":6360,"d":"6,360"}]
["二、转移性收入",28,28,"二、转移性支出",{"v":3603,"d":"3,603"},{"v":2688,"d":"2,688"}]
["1.国有资本经营预算转移支付收入",null,null,"1.国有资本经营预算转移支付"]
["2.国有资本经营预算上解收入",null,null,"2.调出资金",{"v":3603,"d":"3,603"},{"v":2688,"d":"2,688"}]
[]
[]
["上年结转",61,61,"结转下年",0,0]
[]
["收入总计",{"v":12007,"d":"12,007"},{"v":9048,"d":"9,048"},"         支出总计",{"v":12007,"d":"12,007"},{"v":9048,"d":"9,048"}]
["  注：收支项目以2022年政府收支分类科目为准。"]

{"sheet":"Sheet3","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}