{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Sheet1","2018日常新"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
["附件表一"]
[]
[]
["福建船政交通职业学院日常公用（含实习经费）经费预算"]
[]
["(2018年)"]

{"sheet":"2018日常新","index":1,"n_rows":52,"n_cols":12,"rows_kept":52,"merged":[[0,0,0,1],[1,0,1,11],[4,0,5,0],[4,1,5,1],[6,0,7,0],[6,1,7,1],[8,0,9,0],[8,1,9,1],[10,0,11,0],[10,1,11,1],[12,0,13,0],[12,1,13,1],[14,0,15,0],[14,1,15,1],[16,0,17,0],[16,1,17,1],[18,0,19,0],[18,1,19,1],[20,0,21,0],[20,1,21,1],[22,0,23,0],[22,1,23,1],[24,0,25,0],[24,1,25,1],[26,0,26,1],[28,6,28,7],[30,0,31,1],[49,0,51,1],[51,7,51,8]],"flags":["formulas_cached_only"]}
[]
["学院2018/年日常公用（含实习经费）经费预算表"]
[{"$nulls":11},"单位：万元"]
["部门代码","系部名称","项目名称","学生人数编制数","标准生均","经费额度","12%","88%","系部经费额度","2018年审批数","党委会决定","授权审批人签字"]
["101","管理工程系","日常公用经费",1296,0.005,6.48,{"v":0.7776000000000001,"d":"0.78"},{"v":5.702400000000001,"d":"5.70"},{"v":5.702400000000001,"d":"5.70"},{"v":5.702400000000001,"d":"5.70"},{"v":5.6012,"d":"5.60"},"系主任"]
[null,null,"学生实习实验费",1296,0.003,{"v":3.888,"d":"3.89"},null,{"v":3.888,"d":"3.89"},{"v":3.888,"d":"3.89"},{"v":3.888,"d":"3.89"},{"v":3.819,"d":"3.82"},"系主任、分管领导"]
["103","汽车运用工程系","日常公用经费",1538,0.005,7.69,{"v":0.9228000000000001,"d":"0.92"},{"v":6.767200000000001,"d":"6.77"},{"v":6.767200000000001,"d":"6.77"},{"v":6.767200000000001,"d":"6.77"},{"v":6.9564,"d":"6.96"},"系主任"]
[null,null,"学生实习实验费",1538,0.008,{"v":12.304,"d":"12.30"},null,{"v":12.304,"d":"12.30"},{"v":12.304,"d":"12.30"},{"v":12.304,"d":"12.30"},{"v":12.648,"d":"12.65"},"系主任、分管领导"]
["104","道路工程系","日常公用经费",1479,0.005,{"v":7.3950000000000005,"d":"7.40"},{"v":0.8874000000000001,"d":"0.89"},{"v":6.5076,"d":"6.51"},{"v":6.5076,"d":"6.51"},{"v":6.5076,"d":"6.51"},{"v":6.6484,"d":"6.65"},"系主任"]
[null,null,"学生实习实验费",1479,0.008,{"v":11.832,"d":"11.83"},null,{"v":11.832,"d":"11.83"},{"v":11.832,"d":"11.83"},{"v":11.832,"d":"11.83"},{"v":12.088000000000001,"d":"12.09"},"系主任、分管领导"]
["105","航海工程系","日常公用经费",654,0.005,3.27,{"v":0.39239999999999997,"d":"0.39"},{"v":2.8776,"d":"2.88"},{"v":2.8776,"d":"2.88"},{"v":2.8776,"d":"2.88"},{"v":2.882,"d":"2.88"},"系主任"]
[null,null,"学生实习实验费",654,0.008,{"v":5.232,"d":"5.23"},null,{"v":5.232,"d":"5.23"},{"v":5.232,"d":"5.23"},{"v":5.232,"d":"5.23"},5.24,"系主任、分管领导"]
["107","信息工程系","日常公用经费",1112,0.005,{"v":5.5600000000000005,"d":"5.56"},{"v":0.6672,"d":"0.67"},{"v":4.8928,"d":"4.89"},{"v":4.8928,"d":"4.89"},{"v":4.8928,"d":"4.89"},{"v":4.6112,"d":"4.61"},"系主任"]
[null,null,"学生实习实验费",1112,0.008,{"v":8.896,"d":"8.90"},null,{"v":8.896,"d":"8.90"},{"v":8.896,"d":"8.90"},{"v":8.896,"d":"8.90"},{"v":8.384,"d":"8.38"},"系主任、分管领导"]
["108","安全技术与环境工程系","日常公用经费",673,0.005,{"v":3.365,"d":"3.37"},{"v":0.4038,"d":"0.40"},{"v":2.9612000000000003,"d":"2.96"},{"v":2.9612000000000003,"d":"2.96"},{"v":2.9612000000000003,"d":"2.96"},{"v":3.0228,"d":"3.02"},"系主任"]
[null,null,"学生实习实验费",673,0.008,{"v":5.384,"d":"5.38"},null,{"v":5.384,"d":"5.38"},{"v":5.384,"d":"5.38"},{"v":5.384,"d":"5.38"},{"v":5.496,"d":"5.50"},"系主任、分管领导"]
["109","交通经济系","日常公用经费",1187,0.005,{"v":5.9350000000000005,"d":"5.94"},{"v":0.7122,"d":"0.71"},{"v":5.2228,"d":"5.22"},{"v":5.2228,"d":"5.22"},{"v":5.2228,"d":"5.22"},{"v":5.7948,"d":"5.79"},"系主任"]
[null,null,"学生实习实验费",1187,0.003,{"v":3.561,"d":"3.56"},null,{"v":3.561,"d":"3.56"},{"v":3.561,"d":"3.56"},{"v":3.561,"d":"3.56"},{"v":3.951,"d":"3.95"},"系主任、分管领导"]
["111","外语系","日常公用经费",206,0.005,1.03,{"v":0.1236,"d":"0.12"},{"v":2.2963999999999998,"d":"2.30"},{"v":2.2963999999999998,"d":"2.30"},{"v":2.2963999999999998,"d":"2.30"},{"v":2.3228,"d":"2.32"},"系主任"]
[null,null,"学生实习实验费",206,0.003,{"v":0.618,"d":"0.62"},null,{"v":0.618,"d":"0.62"},{"v":0.618,"d":"0.62"},{"v":0.618,"d":"0.62"},{"v":0.636,"d":"0.64"},"系主任、分管领导"]
["112","建筑工程系","日常公用经费",1294,0.005,6.47,{"v":0.7764,"d":"0.78"},{"v":5.6936,"d":"5.69"},{"v":5.6936,"d":"5.69"},{"v":5.6936,"d":"5.69"},{"v":5.7552,"d":"5.76"},"系主任"]
[null,null,"学生实习实验费",1294,0.008,{"v":10.352,"d":"10.35"},null,{"v":10.352,"d":"10.35"},{"v":10.352,"d":"10.35"},{"v":10.352,"d":"10.35"},{"v":10.464,"d":"10.46"},"系主任、分管领导"]
["113","机械工程系","日常公用经费",1429,0.005,{"v":7.1450000000000005,"d":"7.15"},{"v":0.8574,"d":"0.86"},{"v":6.2876,"d":"6.29"},{"v":6.2876,"d":"6.29"},6.29,{"v":6.3712,"d":"6.37"},"系主任"]
[null,null,"学生实习实验费",1429,0.008,{"v":11.432,"d":"11.43"},null,{"v":11.432,"d":"11.43"},{"v":11.432,"d":"11.43"},21.43,{"v":11.584,"d":"11.58"},"系主任、分管领导"]
["114","轮机工程系","日常公用经费",512,0.005,2.56,{"v":0.3072,"d":"0.31"},{"v":2.2528,"d":"2.25"},{"v":2.2528,"d":"2.25"},{"v":2.2528,"d":"2.25"},{"v":2.4376,"d":"2.44"},"系主任"]
[null,null,"学生实习实验费",512,0.008,{"v":4.096,"d":"4.10"},null,{"v":4.096,"d":"4.10"},{"v":4.096,"d":"4.10"},{"v":4.096,"d":"4.10"},{"v":4.432,"d":"4.43"},"系主任、分管领导"]
["小计",null,null,11380,null,{"v":134.495,"d":"134.50"},{"v":6.828,"d":"6.83"},{"v":129.05700000000002,"d":"129.06"},{"v":129.05700000000002,"d":"129.06"},{"v":139.05740000000003,"d":"139.06"},{"v":131.1456,"d":"131.15"}]
["102","公共教学部","日常公用经费",null,null,{"v":6.828,"d":"6.83"},1.39,{"v":5.438000000000001,"d":"5.44"},{"v":5.438000000000001,"d":"5.44"},{"v":5.438000000000001,"d":"5.44"},5.44,"系主任"]
["115","思政部门","日常公用经费",11380,0.0015,17.07,"思政专项",null,null,{"v":13.5,"d":"13.50"},{"v":17.391000000000002,"d":"17.39"},"系主任、分管领导"]
["106","继续教育部","日常公用经费",11594,{"$nulls":4},{"v":0,"d":"0.00"},"管理费开支","管理费开支","系主任"]
["小计",null,"日常公用经费",null,null,{"v":56.9,"d":"56.90"}]
[null,null,"学生实习实验费",null,null,{"v":87.6,"d":"87.60"}]
["201","图书馆","日常公用经费",31,0.2,{"v":6.2,"d":"6.20"},null,null,{"v":6.2,"d":"6.20"},{"v":6.2,"d":"6.20"},{"v":5.6,"d":"5.60"},"部门主管"]
["202","学生管理处","日常公用经费",19,0.2,{"v":3.8000000000000003,"d":"3.80"},null,null,{"v":3.8000000000000003,"d":"3.80"},{"v":3.8000000000000003,"d":"3.80"},{"v":4,"d":"4.00"},"部门主管"]
["203","团委","日常公用经费",4,0.2,{"v":0.8,"d":"0.80"},null,null,{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},"部门主管"]
["204","教务处","日常公用经费",18,0.2,{"v":3.6,"d":"3.60"},null,null,{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},"部门主管"]
["205","现代教育技术与网络中心","日常公用经费",9,0.2,{"v":1.8,"d":"1.80"},null,null,{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},"部门主管"]
["208","职业技能鉴定中心","日常公用经费",4,0.2,{"v":0.8,"d":"0.80"},null,null,{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},"部门主管"]
["209","实训中心","日常公用经费",5,0.2,{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"部门主管"]
["210","船政文化研究所",null,2,0.2,{"v":0.4,"d":"0.40"},null,null,{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},"部门主管"]
["301","党委工作部","日常公用经费",4,0.2,{"v":0.8,"d":"0.80"},null,null,{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":1.2,"d":"1.20"},"部门主管"]
["302","工会","日常公用经费",2,0.2,{"v":0.4,"d":"0.40"},null,null,{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},"部门主管"]
["303","纪检监察审计处","日常公用经费",5,0.2,{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"部门主管"]
["304","院长办公室","日常公用经费",19,0.2,{"v":3.8000000000000003,"d":"3.80"},null,null,{"v":3.8000000000000003,"d":"3.80"},{"v":3.8000000000000003,"d":"3.80"},{"v":4.2,"d":"4.20"},"部门主管"]
["305","机关党总支","日常公用经费",2,0.2,{"v":0.4,"d":"0.40"},null,null,{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},"部门主管"]
["306","人事处","日常公用经费",7,0.2,{"v":1.4000000000000001,"d":"1.40"},null,null,{"v":1.4000000000000001,"d":"1.40"},{"v":1.4000000000000001,"d":"1.40"},{"v":1.2,"d":"1.20"},"部门主管"]
["307","财务处","日常公用经费",10,0.2,{"v":2,"d":"2.00"},null,null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":1.6,"d":"1.60"},"部门主管"]
["401","后勤管理处","日常公用经费",32,0.2,{"v":6.4,"d":"6.40"},null,null,{"v":6.4,"d":"6.40"},{"v":6.4,"d":"6.40"},{"v":6.2,"d":"6.20"},"部门主管"]
[null,"小计",null,173,null,{"v":34.599999999999994,"d":"34.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34.599999999999994,"d":"34.60"},{"v":34.599999999999994,"d":"34.60"},{"v":34.2,"d":"34.20"}]
["合计",null,"日常公用经费",null,null,{"v":91.5,"d":"91.50"}]
[null,null,"学生实习实验费",null,null,{"v":87.6,"d":"87.60"}]
[null,null,"思政经费",null,null,{"v":13.5,"d":"13.50"},null,{"v":192.6,"d":"192.60"}]