{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["001-收支预算总表（功能科目）","002-收入项目表","003-支出预算总表（功能科目）","004-财政拨款收支总表","005-一般公共预算支出表","006-一般公共预算基本支出表","007-政府性基金支出表","008-政府采购表","公开表-三公预算","Sheet1"],"not_rendered":{"external_links":9,"defined_names":1215},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"001-收支预算总表（功能科目）","index":0,"n_rows":33,"n_cols":5,"rows_kept":33,"merged":[[0,1,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[null,"01表"]
["一般公共预算支出预算表","收支预算总表"]
[null,"单位：万元"]
[null,"收入",null,"支出"]
[null,"项目","2017年预算","项目","2017年预算"]
[null,"一、财政拨款（补助）",{"v":3535.1,"d":"3,535.10"},"公共安全支出",{"v":3535.1,"d":"3,535.10"}]
[null,"  一般公共预算",{"v":3535.1,"d":"3,535.10"},"  检察",{"v":3535.1,"d":"3,535.10"}]
[null,"    经费拨款（补助）",{"v":3375.1,"d":"3,375.10"},"　　行政运行",{"v":2094.4,"d":"2,094.40"}]
[null,"    上级转移支付",{"v":160,"d":"160.00"},"　　一般行政管理事务",{"v":561,"d":"561.00"}]
[null,"  政府性基金预算",null,"    查办和预防职务犯罪",{"v":732.2,"d":"732.20"}]
[null,"    政府性基金收入",null,"    公诉和审判监督",{"v":17.5,"d":"17.50"}]
[null,"    上级转移支付",null,"    执行监督",{"v":110,"d":"110.00"}]
[null,"  国有资本经营预算",null,"    控告申诉",{"v":20,"d":"20.00"}]
[null,"    国有资本经营预算收入"]
[null,"    上级转移支付"]
[null,"二、财政专户管理的非税收入"]
[null,"    教育收费"]
[null,"    医疗收费"]
[null,"    其他收入"]
[null,"三、事业单位经营收入"]
[null,"四、其他收入"]
[]
[null,"本年收入合计",{"v":3535.1,"d":"3,535.10"},"本年支出合计",{"v":3535.1,"d":"3,535.10"}]
[null,"上级补助收入",null,"对附属单位补助支出"]
[null,"附属单位上缴收入",null,"上缴上级支出"]
[null,"用事业基金弥补收支差额",null,"结转下年"]
[null,"上年结转"]
[null,"   一般公共预算结余"]
[null,"   政府性基金结余"]
[null,"   财政专户管理资金结余"]
[]
[]
[null,"收入总计",{"v":3535.1,"d":"3,535.10"},"支出总计",{"v":3535.1,"d":"3,535.10"}]

{"sheet":"002-收入项目表","index":1,"n_rows":9,"n_cols":23,"rows_kept":9,"merged":[[1,0,1,22],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,9],[3,10,3,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,3,22],[4,3,5,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"02表"]
["收入预算总表"]
[{"$nulls":22},"单位：万元"]
["单位代码","单位名称","总计","财政拨款（补助）",{"$nulls":6},"未纳入预算管理的非税收入",{"$nulls":3},"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"]
[{"$nulls":3},"合计","一般公共预算",null,"政府性基金预算",null,"国有资本经营预算",null,"合计","教育收费","医疗收费","其他收入",{"$nulls":5},"合计","公共预算专项结余","政府性基金结余","财政专户资金结余"]
[{"$nulls":4},"经费拨款（补助）","上级转移支付","政府性基金收入","上级转移支付","国有资本经营预算收入","上级转移支付",{"$nulls":11},"2016年","2016年"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"合　计",{"v":3535.1,"d":"3,535.10"},{"v":3535.1,"d":"3,535.10"},{"v":3375.1,"d":"3,375.10"},{"v":160,"d":"160.00"}]
["130001","山东省日照市人民检察院",{"v":3535.1,"d":"3,535.10"},{"v":3535.1,"d":"3,535.10"},{"v":3375.1,"d":"3,375.10"},{"v":160,"d":"160.00"}]

{"sheet":"003-支出预算总表（功能科目）","index":2,"n_rows":21,"n_cols":16,"rows_kept":21,"merged":[[0,14,0,15],[1,0,1,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"03表"]
["支出预算总表"]
[{"$nulls":15},"单位:万元"]
["科目编码",null,null,"功能科目编码","单位代码","单位名称（科目）","总 计","基本支出",{"$nulls":3},"项目支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","结转下年"]
["类","款","项",{"$nulls":4},"合  计","工资福利支出","对个人和家庭补助支出","商品服务支出"]
["**","**","**",null,"**","**","1","2","3","4","5","6","7","8","9","10"]
[{"$nulls":5},"合　计",{"v":3535.1,"d":"3,535.10"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":1730,"d":"1,730.00"}]
[204,{"$nulls":4},"公共安全支出",{"v":3535.1,"d":"3,535.10"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":1730,"d":"1,730.00"}]
[null,"04",{"$nulls":3},"检察",{"v":3535.1,"d":"3,535.10"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":1730,"d":"1,730.00"}]
[null,null,"01",null,null,"行政运行",{"v":2094.4,"d":"2,094.40"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":289.3,"d":"289.30"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":2094.4,"d":"2,094.40"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":289.3,"d":"289.30"}]
[null,null,"02",null,null,"一般行政管理事务",{"v":561,"d":"561.00"},{"$nulls":4},{"v":561,"d":"561.00"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":561,"d":"561.00"},{"$nulls":4},{"v":561,"d":"561.00"}]
[null,null,"04",null,null,"查办和预防职务犯罪",{"v":732.2,"d":"732.20"},{"$nulls":4},{"v":732.2,"d":"732.20"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":732.2,"d":"732.20"},{"$nulls":4},{"v":732.2,"d":"732.20"}]
[null,null,"05",null,null,"公诉和审判监督",{"v":17.5,"d":"17.50"},{"$nulls":4},{"v":17.5,"d":"17.50"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":17.5,"d":"17.50"},{"$nulls":4},{"v":17.5,"d":"17.50"}]
[null,null,"07",null,null,"执行监督",{"v":110,"d":"110.00"},{"$nulls":4},{"v":110,"d":"110.00"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":110,"d":"110.00"},{"$nulls":4},{"v":110,"d":"110.00"}]
[null,null,"08",null,null,"控告申诉",{"v":20,"d":"20.00"},{"$nulls":4},{"v":20,"d":"20.00"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":20,"d":"20.00"},{"$nulls":4},{"v":20,"d":"20.00"}]

{"sheet":"004-财政拨款收支总表","index":3,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[0,1,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[null,"04表"]
["一般公共预算支出预算表","财政拨款收支预算总表"]
[null,"单位：万元"]
[null,"收入",null,"支出"]
[null,"项目","2017年预算","项目","2017年预算"]
[null,"财政拨款（补助）",{"v":3535.1,"d":"3,535.10"},"公共安全支出",{"v":3535.1,"d":"3,535.10"}]
[null,"  一般公共预算",{"v":3535.1,"d":"3,535.10"},"  检察",{"v":3535.1,"d":"3,535.10"}]
[null,"    经费拨款（补助）",{"v":3375.1,"d":"3,375.10"},"　　行政运行",{"v":2094.4,"d":"2,094.40"}]
[null,"    上级转移支付",{"v":160,"d":"160.00"},"　　一般行政管理事务",{"v":561,"d":"561.00"}]
[null,"  政府性基金预算",null,"    查办和预防职务犯罪",{"v":732.2,"d":"732.20"}]
[null,"    政府性基金收入",null,"    公诉和审判监督",{"v":17.5,"d":"17.50"}]
[null,"    上级转移支付",null,"    执行监督",{"v":110,"d":"110.00"}]
[null,"  国有资本经营预算",null,"    控告申诉",{"v":20,"d":"20.00"}]
[null,"    国有资本经营预算收入"]
[null,"    上级转移支付",0]
{"$rows_empty":9}
[null,"本年收入合计",{"v":3535.1,"d":"3,535.10"},"本年支出合计",{"v":3535.1,"d":"3,535.10"}]
[null,"上年结转",null,"对附属单位补助支出",0]
[null,"   一般公共预算结余",null,"上缴上级支出",0]
[null,"   政府性基金结余",null,"结转下年",0]
[]
[null,"收入总计",{"v":3535.1,"d":"3,535.10"},"支出总计",{"v":3535.1,"d":"3,535.10"}]

{"sheet":"005-一般公共预算支出表","index":4,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[1,0,1,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"05表"]
["一般公共预算支出预算表"]
[{"$nulls":11},"单位:万元"]
["科目编码",null,null,"功能科目编码","单位代码","单位名称（科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":4},"合  计","工资福利支出","对个人和家庭补助支出","商品服务支出"]
[]
["**","**","**",null,"**","**",1,2,3,4,5,6]
[{"$nulls":5},"合　计",{"v":3375.1,"d":"3,375.10"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":1570,"d":"1,570.00"}]
[204,{"$nulls":4},"公共安全支出",{"v":3375.1,"d":"3,375.10"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":1570,"d":"1,570.00"}]
[null,"04",{"$nulls":3},"检察",{"v":3375.1,"d":"3,375.10"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":1570,"d":"1,570.00"}]
[null,null,"01",null,null,"行政运行",{"v":2094.4,"d":"2,094.40"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":289.3,"d":"289.30"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":2094.4,"d":"2,094.40"},{"v":1805.1,"d":"1,805.10"},{"v":1060.97,"d":"1,060.97"},354.49,389.64,{"v":289.3,"d":"289.30"}]
[null,null,"02",null,null,"一般行政管理事务",{"v":561,"d":"561.00"},{"$nulls":4},{"v":561,"d":"561.00"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":561,"d":"561.00"},{"$nulls":4},{"v":561,"d":"561.00"}]
[null,null,"04",null,null,"查办和预防职务犯罪",{"v":572.2,"d":"572.20"},{"$nulls":4},{"v":572.2,"d":"572.20"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":572.2,"d":"572.20"},{"$nulls":4},{"v":572.2,"d":"572.20"}]
[null,null,"05",null,null,"公诉和审判监督",{"v":17.5,"d":"17.50"},{"$nulls":4},{"v":17.5,"d":"17.50"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":17.5,"d":"17.50"},{"$nulls":4},{"v":17.5,"d":"17.50"}]
[null,null,"07",null,null,"执行监督",{"v":110,"d":"110.00"},{"$nulls":4},{"v":110,"d":"110.00"}]
[{"$nulls":4},130001,"山东省日照市人民检察院",{"v":110,"d":"110.00"},{"$nulls":4},{"v":110,"d":"110.00"}]
[null,null,"08",null,null,"控告申诉",20,{"$nulls":4},20]
[{"$nulls":4},130001,"山东省日照市人民检察院",20,{"$nulls":4},20]

{"sheet":"006-一般公共预算基本支出表","index":5,"n_rows":54,"n_cols":2,"rows_kept":54,"merged":[[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
[null,"06表"]
["一般公共预算基本支出预算表"]
["单位:万元"]
["项              目","2017年预算"]
["工资福利支出",1060.97]
["  基本工资",347.71]
["  津贴补贴",360.89]
["  奖金",70.96]
["  社会保障缴费",250.72]
["  绩效工资"]
["  机关事业单位基本养老保险缴费"]
["  职业年金缴费"]
["  其他工资福利支出",30.69]
["商品和服务支出",389.64000000000004]
["  办公费",30]
["  印刷费",1]
["  咨询费"]
["  手续费"]
["  水费",1]
["  电费",54]
["  邮电费",37]
["  取暖费",0]
["  物业管理费",50]
["  差旅费",16]
["  因公出国（境）费用",14]
["  维修(护)费",20]
["  租赁费"]
["  会议费",7]
["  培训费",0.19]
["  公务接待费",7]
["  专用材料费"]
["  被装购置费",1]
["  劳务费",15]
["  委托业务费"]
["  工会经费",16.1]
["  福利费",0.92]
["  公务用车运行维护费",45.5]
["  其他交通费用",70.55]
["  税金及附加费用"]
["  其他商品和服务支出",3.38]
["对个人和家庭的补助",354.49]
["  离休费",23.19]
["  退休费",56.74]
["  退职(役)费"]
["  抚恤金"]
["  生活补助",1.06]
["  奖励金",0.16]
["  住房公积金",105.86]
["  购房补贴",123.05]
["  采暖补贴",24.74]
["  物业服务补贴",19.69]
["  其他对个人和家庭的补助支出"]
[]
["合    计",1805.1000000000001]

{"sheet":"007-政府性基金支出表","index":6,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[1,0,1,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"07表"]
["政府性基金支出预算表"]
[{"$nulls":10},"单位:万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合  计","工资福利支出","对个人和家庭补助支出","商品服务支出"]
[]
["**","**","**","**","**",1,2,3,4,5,6]
[{"$nulls":4},"山东省日照市人民检察院","无"]
{"$rows_empty":15}
["说明：本单位无政府性基金预算拨款收入，相应也没有使用政府性基金安排的支出。"]

{"sheet":"008-政府采购表","index":7,"n_rows":18,"n_cols":19,"rows_kept":18,"merged":[[1,0,1,18],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"08表"]
["政 府 采 购 预 算 表"]
[{"$nulls":18},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","资     金     来     源"]
["类","款","项",null,null,"总计","财政拨款（补助）",null,null,"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",null,null,"其他资金来源"]
[{"$nulls":6},"一般公共预算","政府性基金预算","国有资本经营预算",{"$nulls":6},"一般公共预算结余","政府性基金结余","财政专户管理资金结余"]
["**","**","**","**","**","1","2","3","4","5","6","7","8","9","10","11","12","13","14"]
[{"$nulls":4},"合计",{"v":1141.5,"d":"1141.50"},{"v":1141.5,"d":"1141.50"}]
[204,{"$nulls":3},"公共安全支出",{"v":1141.5,"d":"1141.50"},{"v":1141.5,"d":"1141.50"}]
[null,"04",null,null,"检察",{"v":1141.5,"d":"1141.50"},{"v":1141.5,"d":"1141.50"}]
[null,null,"01",null,"行政运行",{"v":289.3,"d":"289.30"},{"v":289.3,"d":"289.30"}]
[{"$nulls":3},130001,"山东省日照市人民检察院",{"v":289.3,"d":"289.30"},{"v":289.3,"d":"289.30"}]
[null,null,"02",null,"一般行政管理事务",{"v":230,"d":"230.00"},{"v":230,"d":"230.00"}]
[{"$nulls":3},130001,"山东省日照市人民检察院",{"v":230,"d":"230.00"},{"v":230,"d":"230.00"}]
[null,null,"04",null,"查办和预防职务犯罪",{"v":512.2,"d":"512.20"},{"v":512.2,"d":"512.20"}]
[{"$nulls":3},130001,"山东省日照市人民检察院",{"v":512.2,"d":"512.20"},{"v":512.2,"d":"512.20"}]
[null,null,"07",null,"执行监督",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[{"$nulls":3},130001,"山东省日照市人民检察院",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"公开表-三公预算","index":8,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[2,0,2,5],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[]
[]
["一般公共预算财政拨款“三公”经费支出预算表"]
[{"$nulls":5},"单位：万元"]
["总计","因公出国（境）经费","公务用车购置及运行维护费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置经费","公务用车运行维护费"]
[66.5,14,45.5,0,45.5,7]
[]
[{"$nulls":4}," "]

{"sheet":"Sheet1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}