{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["2017年国有资本执行封面","2017年国有资本经营执行总表","2017年国有资本经营执行明细表","2018年草案封面","2018年国有资本经营收支总表","2018年国有资本经营明细表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2017年国有资本执行封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
[]
["2017年国有资本经营预算执行情况表"]
[]
["编制单位：陆丰市财政局"]
["编制时间：二○一八年一月"]

{"sheet":"2017年国有资本经营执行总表","index":1,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["2017年度陆丰市国有资本经营收支总表"]
[]
["单位：万元"]
["收入项目","执行数",null,"支出项目","执行数"]
[null,"2016年","2017年",null,"2016年","2017年"]
["一、国有资本经营收入",null,6260.1,"一、国有资本经营支出",null,1652.7]
["二、国有资本经营上级补助收入",null,{"v":0,"d":"0.0"},"二、国有资本经营补助下级支出",null,{"v":0,"d":"0.0"}]
[]
[]
[null,null,{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"}]
["本年收入合计",{"v":0,"d":"0.0"},6260.1,"本年收入合计",{"v":0,"d":"0.0"},1652.7]
[{"$nulls":3},"国有资本经营预算调出资金",null,{"v":4500,"d":"4500.0"}]
["国有资本经营预算上年结余",null,{"v":0,"d":"0.0"},"国有资本经营预算年终结余",null,107.4]
["收  入  总  计",{"v":0,"d":"0.0"},6260.1,"支  出  总  计",{"v":0,"d":"0.0"},{"v":6260.099999999999,"d":"6260.1"}]

{"sheet":"2017年国有资本经营执行明细表","index":2,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[0,0,0,6],[1,0,1,5],[2,0,2,5],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["2017年度陆丰市国有资本经营收支执行明细表"]
[]
[{"$nulls":6},"单位：万元"]
["收入项目","执行数",null,"支出项目","执行数",null,"安排支出说明"]
[null,"2016年","2017年",null,"2016年","2017年"]
["一、利润收入",null,null,"一、国有资本经营预算支出",{"v":0,"d":"0.0"},{"v":1652.7,"d":"1,652.7"}]
["二、股利、股息收入",null,null,"  1、公益性设施投资补助支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["三、产权转让收入",null,4760.1,"  2、支持科技进步支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["   1、汽运公司股权出让收入",null,2642.3,"  3、改革成本支出",null,{"v":1602.7,"d":"1,602.7"},"解决企业历史遗留问题公共支出"]
["   2、新华书店股权出让收入",null,2030.3,"  4、其他国有资本经营预算支出",null,{"v":50,"d":"50.0"},"城乡供水公司20万、兴水水利水电公司/龙潭灌区水利公司/产业园投资开发有限公司各10万."]
["   3、其他产权转让收入",null,87.5]
["四、清算收入",null,null,"二、转移性支出",{"v":0,"d":"0.0"},{"v":4500,"d":"4,500.0"}]
["五、其他国有资本经营收入",{"v":0,"d":"0.0"},{"v":1500,"d":"1500.0"},"  1、国有资本经营预算转移支付",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["六、国有资本经营预算转移支付收入",null,null,"  2、调出资金",null,{"v":4500,"d":"4,500.0"}]
[]
[]
["本年收入合计",{"v":0,"d":"0.0"},6260.1,"本年支出合计",{"v":0,"d":"0.0"},{"v":6152.7,"d":"6,152.7"}]
["上年结转",null,null,"结转下年",null,107.4]
["其中：净结余",null,null,"其中：净结余",null,107.4]
["      项目结转",null,null,"      项目结转"]
[]
["收入总计",{"v":0,"d":"0.0"},6260.1,"支出总计",{"v":0,"d":"0.0"},{"v":6260.099999999999,"d":"6,260.1"}]

{"sheet":"2018年草案封面","index":3,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
[]
["2018年国有资本经营预算收支草案"]
[]
["编制单位：陆丰市财政局"]
["编制时间：二○一八年一月"]

{"sheet":"2018年国有资本经营收支总表","index":4,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["2018年度陆丰市国有资本经营收支预算总表"]
[]
["单位：万元"]
["收入项目","预算数",null,"支出项目","预算数"]
[null,"2017年","2018年",null,"2017年","2018年"]
["一、国有资本经营收入",4672.6,{"v":500,"d":"500.0"},"一、国有资本经营支出",172.6,607.4]
["二、国有资本经营上级补助收入",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},"二、国有资本经营补助下级支出",{"v":0,"d":"0.0"}]
[]
[]
[null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["本年收入合计",4672.6,{"v":500,"d":"500.0"},"本年支出合计",172.6,607.4]
[{"$nulls":3},"国有资本经营预算调出资金",{"v":4500,"d":"4500.0"}]
["国有资本经营预算上年结余",{"v":0,"d":"0.0"},107.4,"国有资本经营预算年终结余"]
["收  入  总  计",4672.6,607.4,"支  出  总  计",4672.6,607.4]

{"sheet":"2018年国有资本经营明细表","index":5,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[0,0,0,6],[1,0,1,5],[2,0,2,5],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["2018年度陆丰市国有资本经营收支预算明细表"]
[]
[{"$nulls":6},"单位：万元"]
["收入项目","预算数",null,"支出项目","预算数",null,"安排支出说明"]
[null,"2017年","2018年",null,"2017年","2018年"]
["一、利润收入",null,{"v":500,"d":"500.0"},"一、国有资本经营预算支出",172.6,607.4]
["二、股利、股息收入",null,null,"  1、公益性设施投资补助支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["三、产权转让收入",4672.6,null,"  2、支持科技进步支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["   1、汽运公司股权出让收入",2642.3,null,"  3、改革成本支出",122.6,557.4,"解决企业历史遗留问题公共支出"]
["   2、新华书店股权出让收入",2030.3,null,"  4、其他国有资本经营预算支出",{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},"安排城乡供水公司20万、兴水水利水电公司/龙潭灌区水利公司/产业园投资开发有限公司各10万."]
["四、清算收入",null,null,"二、转移性支出",{"v":4500,"d":"4,500.0"},{"v":0,"d":"0.0"}]
["五、其他国有资本经营收入",{"v":0,"d":"0.0"},null,"  1、国有资本经营预算转移支付",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["六、国有资本经营预算转移支付收入",null,null,"  2、调出资金",{"v":4500,"d":"4,500.0"}]
[]
[]
["本年收入合计",4672.6,{"v":500,"d":"500.0"},"本年支出合计",{"v":4672.6,"d":"4,672.6"},607.4]
["上年结转",null,107.4,"结转下年"]
["其中：净结余",null,107.4,"其中：净结余"]
["      项目结转",null,null,"      项目结转"]
[]
["收入总计",4672.6,607.4,"支出总计",{"v":4672.6,"d":"4,672.6"},607.4]