{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["表5项目支出预算表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表5项目支出预算表","index":0,"n_rows":27,"n_cols":16,"rows_kept":27,"merged":[[1,1,1,13],[3,1,5,1],[3,2,5,2],[3,3,3,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,3,5,3],[4,4,4,6],[4,7,5,7],[4,8,5,8],[31,1,31,13]],"flags":["formulas_cached_only"]}
[null,"表5"]
[null,"项目支出预算表"]
[null,"单位名称：深圳市财政委员会",{"$nulls":8},"单位：万元"]
[null,"支出项目类别","总计","财政预算拨款",{"$nulls":5},"事业收入","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","上年结余、结转"]
[{"$nulls":3},"小计","一般公共预算拨款",null,null,"政府性基金预算拨款","财政专户拨款"]
[{"$nulls":4},"小计","一般性经费拨款","财政专项资金拨款"]
[null,"中共深圳市委党校",{"v":3857.26,"d":"3,857.26"},{"v":3437.26,"d":"3,437.26"},{"v":1651.26,"d":"1,651.26"},{"v":1651.26,"d":"1,651.26"},{"$nulls":3},{"v":1786,"d":"1,786.00"},{"$nulls":4},{"v":420,"d":"420.00"}]
[null,"  中共深圳市委党校本级",{"v":3857.26,"d":"3,857.26"},{"v":1625.19,"d":"1,625.19"},{"v":1651.26,"d":"1,651.26"},{"v":1651.26,"d":"1,651.26"},{"$nulls":3},{"v":1786,"d":"1,786.00"},{"$nulls":4},{"v":420,"d":"420.00"}]
[null,"   干部教育",{"v":2042.63,"d":"2,042.63"},753.73,753.73,753.73,{"$nulls":3},{"v":1288.9,"d":"1,288.90"}]
[null,"     主题班教育",{"v":1125.3,"d":"1,125.30"},{"$nulls":6},{"v":1125.3,"d":"1,125.30"}]
[null,"     轮训班教育",{"v":142.6,"d":"142.60"},{"$nulls":6},{"v":142.6,"d":"142.60"}]
[null,"     中青班教育",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
[null,"     课程开发",{"v":133,"d":"133.00"},{"v":133,"d":"133.00"},{"v":133,"d":"133.00"},{"v":133,"d":"133.00"}]
[null,"     校园教学成本",491.73,470.73,470.73,470.73,{"$nulls":3},{"v":21,"d":"21.00"}]
[null,"   社科研究及决策咨询",{"v":446.1,"d":"446.10"},{"v":150.1,"d":"150.10"},{"v":150.1,"d":"150.10"},{"v":150.1,"d":"150.10"},{"$nulls":3},{"v":296,"d":"296.00"}]
[null,"     社科课题研究",{"v":446.1,"d":"446.10"},{"v":150.1,"d":"150.10"},{"v":150.1,"d":"150.10"},{"v":150.1,"d":"150.10"},{"$nulls":3},{"v":296,"d":"296.00"}]
[null,"   对外培训",{"v":128.5,"d":"128.50"},{"$nulls":6},{"v":128.5,"d":"128.50"}]
[null,"     合作办学",{"v":112.2,"d":"112.20"},{"$nulls":6},{"v":112.2,"d":"112.20"}]
[null,"     其他培训教育",{"v":16.3,"d":"16.30"},{"$nulls":6},{"v":16.3,"d":"16.30"}]
[null,"   党员信息化电教",54.93,54.93,54.93,54.93]
[null,"     党员电教中心业务",54.93,54.93,54.93,54.93]
[null,"   特区实践与理论杂志社",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,"     特区实践与理论杂志社",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,"   待支付以前年度采购项目",65.17,65.17,65.17,65.17,{"$nulls":3},""]
[null,"     待支付以前年度采购项目",65.17,65.17,65.17,65.17,{"$nulls":3},""]
[null,"   其他项目",{"v":1069.93,"d":"1,069.93"},577.49,577.33,577.33,{"$nulls":3},{"v":72.6,"d":"72.60"},{"$nulls":4},{"v":420,"d":"420.00"}]
[null,"     其他项目",{"v":1069.93,"d":"1,069.93"},577.49,577.33,577.33,{"$nulls":3},{"v":72.6,"d":"72.60"},{"$nulls":4},{"v":420,"d":"420.00"}]