{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["收入预算表","支出预算表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入预算表","index":0,"n_rows":160,"n_cols":4,"rows_kept":160,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2020年市级国有资本经营预算收入情况表"]
[{"$nulls":3},"单位：万元"]
["科目编码","科目名称","2019年执行数","2020年预算数"]
[1030601,"一、利润收入",0,850]
[103060103,"    烟草企业利润收入"]
[103060104,"    石油石化企业利润收入"]
[null,"……",null,850]
[103060198,"    其他国有资本经营预算企业利润收入"]
[1030602,"二、股利、股息收入"]
[103060202,"          国有控股公司股利、股息收入"]
[103060203,"          国有参股公司股利、股息收入"]
[103060298,"          其他国有资本经营预算企业股利、股息收入"]
[1030603,"三、产权转让收入",2000,350]
[103060304,"          国有股权、股份转让收入"]
[103060305,"          国有独资企业产权转让收入",2000,350]
[103060398,"          其他国有资本经营预算企业产权转让收入"]
[1030604,"四、清算收入"]
[103060401,"         国有股权、股份清算收入"]
[103060402,"         国有独资企业清算收入"]
[103060498,"         其他国有资本经营预算企业清算收入"]
[1030698,"五、其他国有资本经营预算收入",3453]
[null,"收入合计",5453,1200]
[null,"国有资本经营预算转移支付收入"]
[null,"上年结转",1227,1143]
[null,"收 入 总 计",6680,2343]
{"$rows_empty":134}
["表"]

{"sheet":"支出预算表","index":1,"n_rows":29,"n_cols":4,"rows_kept":29,"merged":[[0,0,0,3],[1,0,1,1]],"flags":["formulas_cached_only"]}
[" 2020年市级国有资本经营预算支出情况表"]
[{"$nulls":3},"单位：万元"]
["科目编码","科目名称","2019年执行数","2020年预算数"]
[223,"国有资本经营预算支出 ",237,170]
[22301,"    解决历史遗留问题及改革成本支出",51,70]
[2230101,"       厂办大集体改革支出"]
[2230102,"       “三供一业”移交补助支出"]
[2230103,"       国有企业办职教幼教补助支出"]
[null,"……",null,70]
[2230199,"       其他解决历史遗留问题及改革成本支出",51]
[22302,"    国有企业资本金注入"]
[2230201,"       国有经济结构调整支出   "]
[2230202,"       公益性设施投资支出"]
[2230203,"       前瞻性战略性产业发展支出"]
[null,"……"]
[2230299,"       其他国有企业资本金注入"]
[22303,"    国有企业政策性补贴"]
[2230301,"       国有企业政策性补贴"]
[22304,"    金融国有资本经营预算支出"]
[2230401,"       资本性支出"]
[2230402,"       改革性支出"]
[2230499,"       其他金融国有资本经营预算支出"]
[22399,"    其他国有资本经营预算支出",186,100]
[2239901,"       其他国有资本经营预算支出",186,100]
[null,"支出合计",237,170]
[null,"转移性支出","——","——"]
[null,"调出资金",5300,1030]
[null,"结转下年",1143,1143]
[null,"支 出 总 计",6680,2343]