{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["定稿","杨"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"定稿","index":0,"n_rows":33,"n_cols":42,"rows_kept":33,"merged":[[0,0,0,41],[1,0,1,41],[28,0,28,40]]}
["安徽警官职业学院2021年各单位、部门预算执行分解一览表"]
["单位：万元"]
["序号","部门","金额","办公费1","办公费2","印刷费","咨询费","手续费","水电费     取暖费","邮电费","物业管理费","差旅费","三公    经费","维修费","培训费","专用材料费","劳务费","委托业务费","工会   经费","福利费","其他交通费用","其他商品服务","基本工资  ","一次性      奖励","津贴  补贴","绩效工资","养老  保险","职业年金","医疗保险","生育失业工伤","住房   公积金","医疗费","聘用工资","独生子女费","助学金  ","离退休工资","离退休医疗","遗属   补助","其他资本性支出","安置补助","政府采购","备注"]
[1,"办公室",{"$f":"SUM(D4:AO4)","v":{"v":281.3,"d":"281.30"}},{"$f":"1.2","v":{"v":1.2,"d":"1.20"}},{"v":10,"d":"10.00"},{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":56.5,"d":"56.50"},null,{"v":4,"d":"4.00"},{"v":60,"d":"60.00"},null,{"v":2,"d":"2.00"},null,null,{"v":10,"d":"10.00"},null,null,{"v":129,"d":"129.00"},{"v":1.1,"d":"1.10"},{"$nulls":18},{"v":5,"d":"5.00"},"三公经费为招待费15万、公车60万"]
[2,"组宣处",{"$f":"SUM(D5:AO5)","v":88.73},{"$f":"0.4","v":{"v":0.4,"d":"0.40"}},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":5},10.12,null,null,{"v":10,"d":"10.00"},{"$nulls":4},{"v":27.6,"d":"27.60"},null,34.61,{"$nulls":19},"离退休福利费已支出3.4万、公用经费已支出2.2万"]
[3,"人事处",{"v":7533.4,"d":"7,533.40"},{"v":0.3,"d":"0.30"},null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,null,{"v":20,"d":"20.00"},null,{"v":80,"d":"80.00"},{"$nulls":4},{"v":40,"d":"40.00"},{"v":2033.1,"d":"2,033.10"},{"v":1800,"d":"1,800.00"},null,{"v":2479.8,"d":"2,479.80"},{"v":620,"d":"620.00"},{"v":233,"d":"233.00"},{"$nulls":4},{"v":132.3,"d":"132.30"},{"v":1,"d":"1.00"},null,{"v":83.3,"d":"83.30"},null,{"v":7.6,"d":"7.60"},{"$nulls":3},"离退休工资871.9万元含提租补贴35.5万、离退休医疗34.6万等。在职工资目前已支付967.3万。"]
[4,"监审处",{"v":14.6,"d":"14.60"},{"v":0.2,"d":"0.20"},{"$nulls":7},{"v":1,"d":"1.00"},null,null,{"v":7.2,"d":"7.20"},null,null,{"v":6,"d":"6.00"},{"$nulls":3},{"v":0.2,"d":"0.20"},{"$nulls":19},"30万委托业务费为工程审计费等"]
[5,"教务处",{"v":32.6,"d":"32.60"},{"$f":"0.4","v":{"v":0.4,"d":"0.40"}},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2.6,"d":"2.60"},null,null,{"v":10,"d":"10.00"},null,null,{"v":11,"d":"11.00"},{"$nulls":16},{"v":0.6,"d":"0.60"},{"$nulls":5},{"v":6,"d":"6.00"}]
[6,"学生处",{"v":213.1,"d":"213.10"},{"$f":"0.4","v":{"v":0.4,"d":"0.40"}},{"v":0.5,"d":"0.50"},{"$nulls":4},{"v":4.5,"d":"4.50"},null,{"v":6,"d":"6.00"},null,null,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},null,{"v":30,"d":"30.00"},{"$nulls":3},{"v":30,"d":"30.00"},{"$nulls":12},{"v":118.7,"d":"118.70"},{"$nulls":5},{"v":8,"d":"8.00"},"助学金114万为勤工俭学50万、院助学金10万、学生活动14万，军训、班费等其他所有学生支出40万。"]
[7,"行财处",{"v":2197.66,"d":"2,197.66"},{"v":0.6,"d":"0.60"},{"$nulls":3},{"v":3.4,"d":"3.40"},{"$nulls":3},{"v":3,"d":"3.00"},null,null,{"v":3,"d":"3.00"},{"$nulls":9},{"v":625.8,"d":"625.80"},{"$nulls":3},{"v":316,"d":"316.00"},{"v":130.6,"d":"130.60"},{"v":908.8,"d":"908.80"},{"v":134.3,"d":"134.30"},null,null,"                  ",null,72.16,{"$nulls":4},"行财处办公费0.51万、差旅费4万。其余费用均统筹使用"]
[8,"保卫处",{"v":8.2,"d":"8.20"},{"v":0.3,"d":"0.30"},{"v":0.2,"d":"0.20"},{"v":1,"d":"1.00"},{"$nulls":5},{"v":0.8,"d":"0.80"},null,null,{"v":1,"d":"1.00"},{"$nulls":19},{"v":0.9,"d":"0.90"},{"$nulls":3},{"v":4,"d":"4.00"}]
[9,"法一系",{"v":28.8,"d":"28.80"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},{"$nulls":6},{"v":7.6,"d":"7.60"},null,null,{"v":7.6,"d":"7.60"},{"v":2.8,"d":"2.80"},{"v":1.5,"d":"1.50"},{"v":1.8,"d":"1.80"},{"$nulls":16},{"v":4,"d":"4.00"}]
[10,"法二系",{"v":23.2,"d":"23.20"},{"v":2.2,"d":"2.20"},{"v":1,"d":"1.00"},{"$nulls":6},{"v":6,"d":"6.00"},null,null,{"v":6,"d":"6.00"},{"v":2.5,"d":"2.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"$nulls":16},{"v":2.5,"d":"2.50"}]
[11,"警察系",{"v":28.9,"d":"28.90"},{"v":2.3,"d":"2.30"},{"v":1,"d":"1.00"},{"$nulls":6},{"v":7.2,"d":"7.20"},null,null,{"v":7.2,"d":"7.20"},2.95,{"v":1.5,"d":"1.50"},1.95,{"$nulls":16},{"v":4.8,"d":"4.80"},{"$nulls":6},"警察系助学金49.5万元为政法干警生活费45万、学生活动经费4.5万"]
[12,"公管系",{"v":24.7,"d":"24.70"},{"v":2.1,"d":"2.10"},{"v":1,"d":"1.00"},{"$nulls":6},{"v":6.4,"d":"6.40"},null,null,{"v":6.4,"d":"6.40"},2.65,{"v":1.5,"d":"1.50"},1.65,{"$nulls":16},{"v":3,"d":"3.00"}]
[13,"信管系",{"v":36.5,"d":"36.50"},{"v":2.8,"d":"2.80"},{"v":1,"d":"1.00"},{"v":1.5,"d":"1.50"},{"$nulls":5},{"v":9.6,"d":"9.60"},null,null,{"v":9.6,"d":"9.60"},3.05,{"v":1.5,"d":"1.50"},2.05,{"$nulls":16},{"v":5.4,"d":"5.40"}]
[14,"马院",5.03,0.43,{"$nulls":7},{"v":2,"d":"2.00"},null,null,{"v":2,"d":"2.00"},{"$nulls":19},{"v":0.6,"d":"0.60"}]
[15,"警体部",{"v":41,"d":"41.00"},{"v":0.6,"d":"0.60"},null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":2.8,"d":"2.80"},null,{"v":9,"d":"9.00"},{"v":2.1,"d":"2.10"},{"v":15,"d":"15.00"},{"$nulls":5},{"v":0.5,"d":"0.50"},{"$nulls":12},{"v":10,"d":"10.00"}]
[16,"基础部",{"v":9.5,"d":"9.50"},{"v":0.6,"d":"0.60"},{"v":0.2,"d":"0.20"},{"v":0.1,"d":"0.10"},{"$nulls":5},{"v":3,"d":"3.00"},null,null,{"v":5,"d":"5.00"},{"$nulls":19},{"v":0.6,"d":"0.60"}]
[17,"图书馆",100.84,{"v":1.1,"d":"1.10"},{"v":8,"d":"8.00"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":3.8,"d":"3.80"},null,null,{"v":2.1,"d":"2.10"},1.14,{"v":0.2,"d":"0.20"},{"v":1.5,"d":"1.50"},{"$nulls":16},{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":80,"d":"80.00"}]
[18,"实训",37.33,0.58,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":2.4,"d":"2.40"},null,{"v":8,"d":"8.00"},{"v":2.4,"d":"2.40"},6.05,null,{"v":1.9,"d":"1.90"},{"$nulls":16},{"v":15,"d":"15.00"},{"$nulls":6},"助学金已支付4.72万 "]
[19,"培训部",{"v":464,"d":"464.00"},{"v":0.6,"d":"0.60"},{"v":0.5,"d":"0.50"},{"v":3.9,"d":"3.90"},{"$nulls":3},{"v":0.5,"d":"0.50"},null,{"v":3,"d":"3.00"},null,null,{"v":434,"d":"434.00"},{"v":1,"d":"1.00"},null,{"v":20,"d":"20.00"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
[20,"学报",{"v":9.1,"d":"9.10"},{"v":0.2,"d":"0.20"},{"v":0.4,"d":"0.40"},{"v":6.5,"d":"6.50"},{"$nulls":5},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"}]
[21,"工会",{"v":103.6,"d":"103.60"},{"v":0.2,"d":"0.20"},{"$nulls":7},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":101.4,"d":"101.40"},{"$nulls":22},"工会经费已支付13.3万元。"]
[22,"后勤",{"v":1322.67,"d":"1,322.67"},{"v":1.2,"d":"1.20"},{"$nulls":4},{"v":480.7,"d":"480.70"},{"v":26.3,"d":"26.30"},null,{"v":3,"d":"3.00"},null,{"v":100,"d":"100.00"},{"v":2,"d":"2.00"},{"v":50,"d":"50.00"},{"$nulls":22},{"v":16,"d":"16.00"},null,643.47]
["23","科研",228.11,null,{"$f":"26.51-6.51","v":{"v":20,"d":"20.00"}},21.58,{"v":10,"d":"10.00"},null,null,{"v":0.2,"d":"0.20"},null,{"$f":"53.43-28.43","v":{"v":25,"d":"25.00"}},null,null,{"v":23.6,"d":"23.60"},{"v":9.4,"d":"9.40"},11.73,{"$f":"117.34-40","v":77.34},null,null,{"v":2.1,"d":"2.10"},9.09,{"$nulls":16},14.65,null,3.42]
[23,"统筹",{"v":1223.22,"d":"1,223.22"},null,{"$f":"E28-SUM(E4:E26)","v":5.09},{"$f":"F28-SUM(F4:F26)","v":7.42},{"$f":"G28-SUM(G4:G26)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"J28-SUM(J4:J26)","v":{"v":0,"d":"0.00"}},{"$f":"K28-SUM(K4:K26)","v":{"v":8.1,"d":"8.10"}},1.88,null,{"v":140.7,"d":"140.70"},{"$f":"O28-SUM(O4:O26)","v":{"v":7.39999999999998,"d":"7.40"}},{"$f":"P28-SUM(P4:P26)","v":52.66},{"$f":"Q28-SUM(Q4:Q26)","v":100.57},{"$f":"R28-SUM(R4:R26)","v":116.31},null,{"$f":"T28-SUM(T4:T26)","v":{"v":39.8,"d":"39.80"}},null,{"$f":"V28-SUM(V4:V26)","v":{"v":100,"d":"100.00"}},{"$nulls":12},{"v":106.2,"d":"106.20"},{"$nulls":3},{"$f":"AM28-SUM(AM4:AM26)","v":86.39},{"$f":"AN28-SUM(AN4:AN26)","v":{"v":450.7,"d":"450.70"}}]
[24,"合计",{"v":14056.09,"d":"14,056.09"},21.21,52.89,{"v":51,"d":"51.00"},{"v":10,"d":"10.00"},{"v":3.4,"d":"3.40"},{"v":480.7,"d":"480.70"},{"v":90,"d":"90.00"},{"v":8.1,"d":"8.10"},{"v":115.2,"d":"115.20"},{"v":60,"d":"60.00"},{"v":257.7,"d":"257.70"},{"v":577.6,"d":"577.60"},{"v":159.2,"d":"159.20"},{"v":200,"d":"200.00"},{"v":283,"d":"283.00"},{"v":101.4,"d":"101.40"},{"v":67.4,"d":"67.40"},{"v":131.1,"d":"131.10"},{"v":216,"d":"216.00"},{"v":2033.1,"d":"2,033.10"},{"v":1800,"d":"1,800.00"},{"v":625.8,"d":"625.80"},{"v":2479.8,"d":"2,479.80"},{"v":620,"d":"620.00"},{"v":233,"d":"233.00"},{"v":316,"d":"316.00"},{"v":130.6,"d":"130.60"},{"v":908.8,"d":"908.80"},{"v":134.3,"d":"134.30"},{"v":132.3,"d":"132.30"},{"v":1,"d":"1.00"},{"v":274.8,"d":"274.80"},{"v":83.3,"d":"83.30"},72.16,{"v":7.6,"d":"7.60"},121.04,{"v":450.7,"d":"450.70"},745.89,{"$f":"SUM(AP4:AP27)","v":{"v":0,"d":"0.00"}}]
["备注：若确有专项业务未安排预算的，按预算调整审批流程，从统筹经费列支。"]
[{"$nulls":14},{"v":128,"d":"128.00"}]
[null,"合计",{"$f":"SUM(D31:AO31)","v":{"v":12775.3,"d":"12,775.30"}},{"v":20.7,"d":"20.70"},{"v":54,"d":"54.00"},{"v":24.9,"d":"24.90"},{"v":6,"d":"6.00"},{"v":3.5,"d":"3.50"},{"v":653.9,"d":"653.90"},{"v":94,"d":"94.00"},{"v":15,"d":"15.00"},{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"v":239.4,"d":"239.40"},{"v":361.4,"d":"361.40"},{"v":79.4,"d":"79.40"},{"v":200,"d":"200.00"},{"v":127.1,"d":"127.10"},{"v":80,"d":"80.00"},{"v":60.6,"d":"60.60"},null,{"v":40.9,"d":"40.90"},{"v":1272.6,"d":"1,272.60"},{"v":1600,"d":"1,600.00"},{"v":533.8,"d":"533.80"},{"v":1883.3,"d":"1,883.30"},{"v":838.5,"d":"838.50"},{"v":341.1,"d":"341.10"},{"v":275,"d":"275.00"},{"v":95.5,"d":"95.50"},{"v":695,"d":"695.00"},{"v":106.1,"d":"106.10"},{"v":180,"d":"180.00"},{"v":2,"d":"2.00"},{"v":240,"d":"240.00"},{"v":810.9,"d":"810.90"},{"v":18.9,"d":"18.90"},{"v":5.8,"d":"5.80"},{"v":80,"d":"80.00"},null,{"v":1561,"d":"1,561.00"}]
[null,null,{"$f":"SUM(D32:AO32)","v":{"v":518.3,"d":"518.30"}},null,null,{"v":69.3,"d":"69.30"},{"$nulls":4},{"v":200,"d":"200.00"},null,{"v":65,"d":"65.00"},{"$nulls":4},{"$f":"25+50+39","v":{"v":114,"d":"114.00"}},{"$nulls":3},{"v":70,"d":"70.00"}]
[{"$nulls":3},{"$f":"D31+D32","v":{"v":20.7,"d":"20.70"}},{"v":54,"d":"54.00"},{"v":94.2,"d":"94.20"},{"v":6,"d":"6.00"},{"v":3.5,"d":"3.50"},{"v":653.9,"d":"653.90"},{"v":94,"d":"94.00"},{"v":215,"d":"215.00"},{"v":100,"d":"100.00"},{"v":140,"d":"140.00"},{"v":239.4,"d":"239.40"},{"v":361.4,"d":"361.40"},{"v":79.4,"d":"79.40"},{"v":200,"d":"200.00"},{"v":241.1,"d":"241.10"},{"v":80,"d":"80.00"},{"v":60.6,"d":"60.60"},null,{"v":110.9,"d":"110.90"}]

{"sheet":"杨","index":1,"n_rows":33,"n_cols":43,"rows_kept":33,"merged":[[0,2,0,42],[1,2,1,42]]}
[null,null,"安徽警官职业学院2022年各单位、部门预算执行分解一览表"]
[null,null,"单位：万元"]
["人员","学生人数","序号","部门","合计","办公  费1","办公  费2","印刷费","咨询费","手续费","水电费     取暖费","邮电费","物业管理费","差旅费","三公          经费","维修费","培训费","专用材料费","劳务费","委托业务费","工会   经费","福利费","其他交通费用","其他商品服务","基本工资  ","一次性奖励","津贴     补贴","绩效   工资","养老  保险","职业  年金","医疗  保险","生育失业工伤","住房   公积金","医疗费","聘用  工资","独生子女费","助学金  ","离退休工资","离退休医疗","遗属   补助","其他资本性支出","安置  补助","备注"]
[32,null,1,"办公室",{"$f":"SUM(F4:AP4)","v":{"v":244.036,"d":"244.04"}},{"$f":"A4*0.048","v":{"v":1.536,"d":"1.54"}},{"v":14,"d":"14.00"},{"v":5,"d":"5.00"},{"$nulls":3},{"v":62,"d":"62.00"},null,{"$f":"A4*0.2","v":{"v":6.4,"d":"6.40"}},{"v":60,"d":"60.00"},null,{"$f":"A4*0.2","v":{"v":6.4,"d":"6.40"}},{"v":2.6,"d":"2.60"},null,{"v":10,"d":"10.00"},null,null,{"v":60,"d":"60.00"},{"v":1.1,"d":"1.10"},{"$nulls":16},{"v":15,"d":"15.00"},null,"三公经费为招待费15万、公车60万"]
[10,null,2,"组宣处",63.96,{"$f":"A5*0.048","v":0.48},{"v":7,"d":"7.00"},{"v":5,"d":"5.00"},{"$nulls":3},{"v":0.7,"d":"0.70"},null,{"$f":"A5*0.2","v":{"v":2,"d":"2.00"}},null,null,{"$f":"A5*0.2","v":{"v":2,"d":"2.00"}},null,null,{"v":22.6,"d":"22.60"},null,14.28,null,{"v":9.9,"d":"9.90"},{"$nulls":18},"离退休福利费已支出3.4万、公用经费已支出2.2万"]
[9,null,3,"人事处",{"v":8005.502,"d":"8,005.50"},{"v":0.432,"d":"0.43"},null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":1.8,"d":"1.80"},null,null,{"v":1.8,"d":"1.80"},{"v":1,"d":"1.00"},{"v":281,"d":"281.00"},13.45,{"$nulls":3},{"v":30,"d":"30.00"},{"$f":"1859.17-132","v":{"v":1727.17,"d":"1,727.17"}},{"v":1850,"d":"1,850.00"},{"$f":"596.95-192","v":404.95},{"v":2572.57,"d":"2,572.57"},534.74,241.68,null,{"v":129.7,"d":"129.70"},null,null,{"v":132,"d":"132.00"},1.02,null,{"$f":"45.07+26.93","v":{"v":72,"d":"72.00"}},null,9.19,null,null,"离退休工资871.9万元含提租补贴35.5万、离退休医疗34.6万等。在职工资目前已支付967.3万。"]
[5,null,4,"监审处",3.24,0.24,{"$nulls":7},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"$nulls":22},"30万委托业务费为工程审计费等"]
[14,null,5,"教务处",{"v":34.172,"d":"34.17"},{"v":0.672,"d":"0.67"},{"v":5,"d":"5.00"},{"v":6,"d":"6.00"},{"$nulls":3},{"v":4.6,"d":"4.60"},null,{"v":2.8,"d":"2.80"},null,null,{"v":2.8,"d":"2.80"},null,null,{"v":11,"d":"11.00"},{"$nulls":3},{"v":1.3,"d":"1.30"}]
[15,null,6,"学生处",{"v":1551.23,"d":"1,551.23"},0.72,null,{"v":8,"d":"8.00"},{"$nulls":3},4.67,null,{"v":3,"d":"3.00"},null,null,{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},null,11.37,{"$nulls":3},18.63,{"$nulls":12},{"$f":"1281.79+185.55+27.5-3","v":1491.84},{"$nulls":5},"助学金114万为勤工俭学50万、院助学金10万、学生活动14万，军训、班费等其他所有学生支出40万。"]
[14,null,7,"行财处",{"v":1948.542,"d":"1,948.54"},{"v":0.672,"d":"0.67"},null,{"v":0.5,"d":"0.50"},null,{"v":3,"d":"3.00"},null,null,{"v":4.8,"d":"4.80"},{"v":2.8,"d":"2.80"},null,null,{"v":2.8,"d":"2.80"},null,null,{"v":9.6,"d":"9.60"},null,{"v":54.1,"d":"54.10"},{"$nulls":4},{"$f":"192+450","v":{"v":642,"d":"642.00"}},{"$nulls":3},288.52,null,{"v":770,"d":"770.00"},140.75,{"$nulls":4},{"v":29,"d":"29.00"},{"$nulls":3},"行财处办公费0.51万、差旅费4万。其余费用均统筹使用"]
[4,null,8,"保卫处",{"v":14.591999999999999,"d":"14.59"},{"v":0.192,"d":"0.19"},null,{"v":2.8,"d":"2.80"},{"$nulls":5},{"v":0.8,"d":"0.80"},null,null,{"v":0.8,"d":"0.80"},{"v":10,"d":"10.00"}]
[39,1612,9,"法一系",{"v":30.020000000000003,"d":"30.02"},{"v":1.872,"d":"1.87"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":7.8,"d":"7.80"},null,null,{"v":7.8,"d":"7.80"},{"v":2.8,"d":"2.80"},null,{"v":1.8,"d":"1.80"},{"$nulls":16},{"$f":"0.004*B12","v":{"v":6.448,"d":"6.45"}}]
[28,1092,10,"法二系",{"v":22.412,"d":"22.41"},{"v":1.344,"d":"1.34"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":5.6,"d":"5.60"},null,null,{"v":5.6,"d":"5.60"},{"v":2.5,"d":"2.50"},null,{"v":1.5,"d":"1.50"},{"$nulls":16},{"$f":"0.004*B13","v":{"v":4.368,"d":"4.37"}}]
[34,1783,11,"警察系",{"v":28.763999999999996,"d":"28.76"},{"v":1.632,"d":"1.63"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":6.8,"d":"6.80"},null,null,{"v":6.8,"d":"6.80"},2.95,null,1.95,{"$nulls":16},{"v":7.132,"d":"7.13"},{"$nulls":5},"警察系助学金49.5万元为政法干警生活费45万、学生活动经费4.5万"]
[33,1294,12,"公管系",{"v":25.759999999999998,"d":"25.76"},{"v":1.584,"d":"1.58"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":6.6,"d":"6.60"},null,null,{"v":6.6,"d":"6.60"},2.65,null,1.65,{"$nulls":16},{"v":5.176,"d":"5.18"}]
[50,2502,13,"信管系",{"v":86.098,"d":"86.10"},{"v":2.4,"d":"2.40"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"$nulls":5},{"v":10,"d":"10.00"},null,null,{"v":10,"d":"10.00"},3.05,null,2.05,{"$nulls":16},{"v":10.008,"d":"10.01"},{"$nulls":3},45.59]
[15,null,14,"马院",{"v":9.319999999999999,"d":"9.32"},0.72,{"$nulls":7},{"v":3,"d":"3.00"},null,null,{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"$nulls":18},{"v":0.6,"d":"0.60"}]
[14,null,15,"警体部",{"v":29.272000000000002,"d":"29.27"},{"v":0.672,"d":"0.67"},null,{"v":1,"d":"1.00"},{"$nulls":5},{"$f":"A18*0.2+9","v":{"v":11.8,"d":"11.80"}},null,null,{"v":2.8,"d":"2.80"},{"v":10,"d":"10.00"},null,{"v":2,"d":"2.00"},{"$nulls":16},{"v":1,"d":"1.00"}]
[15,null,16,"基础部",7.62,0.72,null,{"v":0.1,"d":"0.10"},{"$nulls":5},{"v":3,"d":"3.00"},null,null,{"v":3,"d":"3.00"},{"v":0.2,"d":"0.20"},{"$nulls":18},{"v":0.6,"d":"0.60"}]
[20,null,17,"图书馆",100.03,0.96,{"v":8,"d":"8.00"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"},1.14,null,1.03,{"$nulls":16},{"v":0.4,"d":"0.40"},{"$nulls":3},{"v":80,"d":"80.00"}]
[12,null,18,"实训",{"v":316.716,"d":"316.72"},{"v":0.576,"d":"0.58"},null,{"v":1,"d":"1.00"},{"$nulls":5},{"$f":"A21*0.2+15","v":{"v":17.4,"d":"17.40"}},null,null,{"v":2.4,"d":"2.40"},{"v":10,"d":"10.00"},null,{"v":2,"d":"2.00"},{"$nulls":3},{"v":5.5,"d":"5.50"},{"$nulls":12},{"v":9.6,"d":"9.60"},{"$nulls":3},{"$f":"22+18.3+38.67+26.67+162.6","v":268.24},null,"助学金已支付4.72万 "]
[19,null,19,"培训部",{"v":376.512,"d":"376.51"},{"v":0.912,"d":"0.91"},null,{"v":5.4,"d":"5.40"},{"$nulls":3},{"v":0.8,"d":"0.80"},null,{"v":3.8,"d":"3.80"},null,null,{"v":345.6,"d":"345.60"},null,null,{"v":20,"d":"20.00"}]
[4,null,20,"学报",{"v":8.292,"d":"8.29"},{"v":0.192,"d":"0.19"},null,{"v":6.5,"d":"6.50"},{"$nulls":5},{"v":0.8,"d":"0.80"},null,null,{"v":0.8,"d":"0.80"}]
[3,null,21,"工会",{"v":165.414,"d":"165.41"},{"v":0.144,"d":"0.14"},{"$nulls":7},{"v":0.6,"d":"0.60"},null,null,{"v":0.6,"d":"0.60"},{"$nulls":3},119.07,null,null,{"v":45,"d":"45.00"},{"$nulls":18},"工会经费已支付13.3万元。"]
[30,null,22,"后勤",{"v":2008.81,"d":"2,008.81"},1.44,null,{"v":2,"d":"2.00"},null,null,{"v":390,"d":"390.00"},26.63,472.39,{"v":6,"d":"6.00"},null,114.05,{"v":6,"d":"6.00"},21.33,null,{"v":57,"d":"57.00"},{"$nulls":3},{"v":242.6,"d":"242.60"},{"$nulls":16},{"$f":"1.1+218.27","v":219.37},{"v":450,"d":"450.00"}]
[null,null,23,"教科研",{"v":400,"d":"400.00"},{"v":20,"d":"20.00"},null,{"v":49,"d":"49.00"},{"$nulls":3},{"v":0.4,"d":"0.40"},null,{"v":2.2,"d":"2.20"},null,null,{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},{"v":11,"d":"11.00"},{"v":40,"d":"40.00"},null,null,{"v":3.6,"d":"3.60"},{"$nulls":13},{"v":3,"d":"3.00"},{"$nulls":3},{"$f":"345.5-114.7","v":{"v":230.8,"d":"230.80"}}]
[null,null,24,"增资",{"v":1075.67,"d":"1,075.67"},138.45,null,{"v":9.2,"d":"9.20"},{"v":10,"d":"10.00"},{"$nulls":7},{"v":0,"d":"0.00"},13.82,{"$nulls":4},{"v":69,"d":"69.00"},29.04,null,{"v":662.4,"d":"662.40"},{"$nulls":14},143.76]
[null,null,25,"合计",{"v":16555.984000000004,"d":"16,555.98"},{"$f":"SUM(F4:F27)","v":{"v":178.56199999999998,"d":"178.56"}},{"$f":"SUM(G4:G27)","v":{"v":39,"d":"39.00"}},{"$f":"SUM(H4:H27)","v":{"v":107,"d":"107.00"}},{"v":10,"d":"10.00"},{"v":3,"d":"3.00"},{"v":390,"d":"390.00"},{"v":99.8,"d":"99.80"},477.19,{"v":109.99999999999999,"d":"110.00"},{"v":60,"d":"60.00"},114.05,{"v":455.6000000000001,"d":"455.60"},{"v":106.03999999999999,"d":"106.04"},{"v":292,"d":"292.00"},{"v":210,"d":"210.00"},119.07,68.38,{"v":132.6,"d":"132.60"},383.07,{"v":1727.17,"d":"1,727.17"},{"v":2512.4,"d":"2,512.40"},{"v":1046.95,"d":"1,046.95"},{"v":2572.57,"d":"2,572.57"},534.74,241.68,288.52,{"v":129.7,"d":"129.70"},{"v":770,"d":"770.00"},140.75,{"v":132,"d":"132.00"},1.02,{"v":1540.1719999999998,"d":"1,540.17"},{"v":72,"d":"72.00"},{"v":29,"d":"29.00"},9.19,{"v":1002.76,"d":"1,002.76"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"}]
[null,null,26,"指标",{"v":16556.58,"d":"16,556.58"},217.56,null,{"v":107,"d":"107.00"},{"v":10,"d":"10.00"},{"v":3,"d":"3.00"},{"v":390,"d":"390.00"},{"v":100.4,"d":"100.40"},477.19,{"v":110,"d":"110.00"},{"v":60,"d":"60.00"},114.05,{"v":455.6,"d":"455.60"},106.04,{"v":292,"d":"292.00"},{"v":210,"d":"210.00"},119.07,68.38,{"v":132.6,"d":"132.60"},{"$f":"55.17+327.9","v":383.07},{"$f":"1859.17-132","v":{"v":1727.17,"d":"1,727.17"}},{"$f":"1850+662.4","v":{"v":2512.4,"d":"2,512.40"}},{"v":1046.95,"d":"1,046.95"},{"v":2572.57,"d":"2,572.57"},534.74,241.68,288.52,{"v":129.7,"d":"129.70"},{"v":770,"d":"770.00"},140.75,{"v":132,"d":"132.00"},1.02,{"v":1540.17,"d":"1,540.17"},{"v":72,"d":"72.00"},{"v":29,"d":"29.00"},9.19,{"$f":"39.77+278.66+44.97+639.36","v":{"v":1002.76,"d":"1,002.76"}},{"v":450,"d":"450.00"}]
[]
[{"$nulls":4},662.4]
[{"$nulls":4},15894.18]
[{"$nulls":4},{"$f":"E31+E32","v":16556.58}]