{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["0000000","1收支预算总表","2收入预算表","3支出预算表 (简)","4一般公共预算支出表","5基金预算支出表","6政府采购表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"0000000","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"1收支预算总表","index":1,"n_rows":20,"n_cols":4,"rows_kept":20,"flags":["formulas_cached_only"]}
[{"$nulls":3},"01表"]
[" 收 支 预 算 总 表"]
[{"$nulls":3},"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2015年预算","项             目","2015年预算"]
["一、一般公共预算拨款",18157,"一、基本支出",9657]
["二、政府性基金预算拨款",null,"        工资福利支出",6541]
["三、专户管理资金",null,"        对个人和家庭的补助支出",106]
["四、事业单位经营收入",null,"        商品和服务支出（日常公用）",3010]
["五、其他收入",null,"二、项目支出",8500]
["本  年  收  入  合  计",18157,"        资本性支出（专项投资）",8500]
["六、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["七、附属单位上缴收入",null,"        债务利息支出"]
["八、用事业基金弥补收支差额",null,"        其他项目支出"]
["九、上年结转",0,"三、事业单位经营支出"]
["       专项结转",null,"本  年  支  出  合  计",18157]
["       纳入预算管理的政府性基金结转",null,"四、对附属单位补助支出"]
["       其他结转",null,"五、上缴上级支出"]
[null,null,"六、其他支出"]
["收      入      总      计",18157,"支　　　出　　　总　　　计",18157]

{"sheet":"2收入预算表","index":2,"n_rows":7,"n_cols":14,"rows_kept":7,"merged":[[0,11,0,13],[1,0,1,13],[2,12,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,3,13]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"02表"]
["收入预算表"]
[{"$nulls":12},"单位：千元"]
["单位代码","单位名称","总计","一般公共预算拨款","政府性基金预算拨款","专户管理资金","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":11},"专项结转","纳入预算管理的政府性基金结转","其他结转"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"山东省日照市人民检察院",18157,18157]

{"sheet":"3支出预算表 (简)","index":3,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[1,0,1,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,12],[3,13,3,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"03表"]
["支出预算表"]
[{"$nulls":23},"单位：千元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总计","工资福利支出",{"$nulls":3},"对个人和家庭的补助",null,null,"商品和服务支出",{"$nulls":6},"对企事业单位的补贴","债务利息支出","其他资本性支出","其他支出"]
["类","款","项",{"$nulls":3},"基本工资","津贴补贴","绩效工资","其他","离休费","退休费","其他","办公费","因公出国（境）费用","会议费","培训费","公务接待费","公务用车运行维护费","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$nulls":4},"山东省日照市人民检察院",18157,1380,4120,null,1041,6.45,90.31,9.24,90,null,100,100,72,1050,1598,null,null,8500]

{"sheet":"4一般公共预算支出表","index":4,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[1,0,1,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,12],[3,13,3,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"04表"]
["一般公共预算支出预算表"]
[{"$nulls":23},"单位：千元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总计","工资福利支出",{"$nulls":3},"对个人和家庭的补助",null,null,"商品和服务支出",{"$nulls":6},"对企事业单位的补贴","债务利息支出","其他资本性支出","其他支出"]
["类","款","项",{"$nulls":3},"基本工资","津贴补贴","绩效工资","其他","离休费","退休费","其他","办公费","因公出国（境）费用","会议费","培训费","公务接待费","公务用车运行维护费","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$nulls":4},"山东省日照市人民检察院",18157,1380,4120,null,1041,6.45,90.31,9.24,90,null,100,100,72,1050,1598,null,null,8500]

{"sheet":"5基金预算支出表","index":5,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[1,0,1,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,12],[3,13,3,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"05表"]
["政府性基金预算支出预算表"]
[{"$nulls":23},"单位：千元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总计","工资福利支出",{"$nulls":3},"对个人和家庭的补助",null,null,"商品和服务支出",{"$nulls":6},"对企事业单位的补贴","债务利息支出","其他资本性支出","其他支出"]
["类","款","项",{"$nulls":3},"基本工资","津贴补贴","绩效工资","其他","离休费","退休费","其他","办公费","因公出国（境）费用","会议费","培训费","公务接待费","公务用车运行维护费","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$nulls":4},"山东省日照市人民检察院"]

{"sheet":"6政府采购表","index":6,"n_rows":17,"n_cols":20,"rows_kept":17,"merged":[[1,1,1,17],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,4,16]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"06表"]
[null,"政 府 采 购 预 算 表"]
[{"$nulls":19},"单位：千元"]
["项  目",null,"规格要求","数量","计量单位","资     金     来     源",{"$nulls":11},"计划投入使用时间","联系人","电话"]
["采购项目","采购目录",{"$nulls":3},"总计","一般公共预算拨款","政府性基金预算拨款","专户管理资金","事业单位经营收入","其它收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":14},"专项结转","纳入预算管理的政府性基金结转","其它结转"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"v":16,"d":"16.00"},17,18]
["全省检察机关非涉密网建设",null,null,1,"套",150,150,{"$nulls":10},"2016.09","毕纪明",3011387]
["检察院案管大厅及人民检察院司法鉴定实验室建设",null,null,1,"套",1000,1000,{"$nulls":10},2016.11,"毕纪明",3011387]
["检察院职务犯罪侦查信息化建设",null,null,1,"套",3500,3500,{"$nulls":10},{"v":2016.1,"d":"2016.10"},"毕纪明",3011387]
["全市检察机关视频接访系统建设",null,null,1,"套",320,320,{"$nulls":10},2016.09,"毕纪明",3011387]
["台式电脑",null,null,10,"台",50,50,{"$nulls":10},2016.04,"毕纪明",3011387]
["笔记本电脑",null,null,10,"台",60,60,{"$nulls":10},2016.04,"毕纪明",3011387]
["复印机",null,null,1,"台",15,15,{"$nulls":10},2016.04,"毕纪明",3011387]
["打印机",null,null,2,"台",3,3,{"$nulls":10},2016.04,"毕纪明",3011387]
["照相机",null,null,1,"台",2,2,{"$nulls":10},2016.04,"毕纪明",3011387]
["专用地胶",null,null,1,"幅",50,50,{"$nulls":10},2016.04,"毕纪明",3011387]