{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["预算执行情况","Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"预算执行情况","index":0,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[0,0,0,9],[2,0,4,0],[2,1,4,1],[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,9,4,9],[2,10,4,10],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]]}
["              2022年第一季度经营预算执行情况                                                                          ",{"$nulls":9},"万元"]
["单位：乌海市金融控股集团有限责任公司",{"$nulls":6},"单位：万元"]
["序号","单位名称","收 入",null,"成本费用",null,"利润总额",null,"所得税","净利润","归母净利润"]
[null,null,"2022年预算","2022年第一季度执行情况","2022年预算","2022年第一季度执行情况","2022年预算","2022年第一季度执行情况"]
[]
[1,"乌海市金融控股集团有限责任公司",1254,{"$f":"188","v":188},629,106,{"$f":"C6-E6","v":625},{"$f":"D6-F6","v":82},null,{"$f":"G6-I6","v":625},{"$f":"J6","v":{"v":625,"d":"625.00"}}]
[2,"乌海市盛达融资担保有限责任公司",936,{"$f":"34+9.4","v":{"v":43.4,"d":"43"}},558,-194,{"$f":"C7-E7","v":378},{"$f":"D7-F7","v":{"v":237.4,"d":"237"}},2,376,{"$f":"J7*89.67%","v":{"v":337.1592,"d":"337.16"}}]
[3,"乌海市交通投融资有限责任公司",316,31,167,19,149,12,{"v":5.26000000000001,"d":"5"},{"v":143.74,"d":"144"},143.74]
[4,"乌海市环保投资有限责任公司",1260,{"$f":"12.66+14","v":{"v":26.66,"d":"27"}},1050,36,210,{"v":-9.34,"d":"-9"},10,200,{"$f":"J9*55%","v":{"v":110,"d":"110.00"}}]
[5,"乌海市房产居间服务有限责任公司",960,{"v":253.54,"d":"254"},430,64,530,{"v":189.54,"d":"190"},23,507,{"$f":"J10*51%","v":258.57}]
[6,"乌海市煤焦供应链科技有限责任公司",61700,6091,61544,6095,156,-4,{"$f":"G11*0.25","v":39},117,{"v":117,"d":"117.00"}]
[7,"内蒙古零碳城市运营科技有限责任公司",200,0,90,1,110,-1,39,71,{"$f":"J12*51%","v":36.21}]
[8,"内蒙古西卓子山矿产资源开发有限责任公司",961,{"v":1.6,"d":"2"},817,41,144,{"v":-39.4,"d":"-39"},51,93,{"$f":"J13","v":{"v":93,"d":"93.00"}}]
[9,"乌海市科技创新服务有限公司",344,{"v":6.9,"d":"7"},294,62,50,-45,null,50,{"$f":"J14","v":{"v":50,"d":"50.00"}}]
[10,"乌海市威信保安守押服务有限责任公司",{"$f":"2218+7","v":2225},{"v":460.38,"d":"460"},2084,434,141,29,{"$f":"G15*0.1","v":{"v":14.1,"d":"14"}},{"v":126.9,"d":"127"},{"$f":"J15*41%","v":{"v":52.029,"d":"52.03"}}]
[null,"合计",{"$f":"C6+C7+C8+C9+C10+C12+C11+C13+C14+C15","v":70156},{"$f":"SUM(D6:D15)","v":{"v":7102.48,"d":"7102"}},67663,6664,2493,{"v":451.2,"d":"451"},{"v":183.36,"d":"183"},{"v":2309.64,"d":"2310"},{"v":1822.7082,"d":"1823"}]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}