{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Z12 资产负债简表(财决12表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z12 资产负债简表(财决12表)","index":0,"n_rows":57,"n_cols":16,"rows_kept":57,"flags":["formulas_cached_only"]}
[{"$nulls":7},"资产负债简表"]
[{"$nulls":15},"财决12表"]
["编制单位：山西药科职业学院",{"$nulls":6},"2017年度",{"$nulls":7},"金额单位：元"]
["行政单位","行次","年初数","年末数","事业单位","行次","年初数","年末数","企业化管理事业单位","行次","年初数","年末数","民间非营利组织","行次","年初数","年末数"]
["栏次","","1","2","栏次","","3","4","栏次","","5","6 ","栏次","","7 ","8 "]
["一、资产合计","1",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、资产合计","51",{"v":179549527.87,"d":"179,549,527.87"},{"v":376925966.82,"d":"376,925,966.82"},"一、资产合计","101",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、资产合计","151",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    流动资产","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    流动资产","52",{"v":20013127.85,"d":"20,013,127.85"},{"v":11167514.83,"d":"11,167,514.83"},"    流动资产","102",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    流动资产","152",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      库存现金","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      库存现金","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      货币资金","103",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      货币资金","153",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      银行存款","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      银行存款","54",{"v":6785583.92,"d":"6,785,583.92"},{"v":6679380.13,"d":"6,679,380.13"},"      短期投资","104",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      短期投资","154",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      财政应返还额度","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      短期投资","55",{"v":1500000,"d":"1,500,000.00"},{"v":1500000,"d":"1,500,000.00"},"      应收票据","105",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应收款项","155",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      应收账款","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      财政应返还额度","56",{"v":8800151.79,"d":"8,800,151.79"},{"v":0,"d":"0.00"},"      应收账款","106",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      预付账款","156",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      预付账款","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应收票据","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应收补贴款","107",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      存货","157",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      其他应收款","8",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应收账款","58",{"v":943383.89,"d":"943,383.89"},{"v":941622.09,"d":"941,622.09"},"      存货","108",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      其他流动资产","158",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      存货","9",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      预付账款","59",{"v":131550,"d":"131,550.00"},{"v":131550,"d":"131,550.00"},"      其他流动资产","109",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"　　长期投资","159",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    固定资产","10",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      其他应收款","60",{"v":1069920.81,"d":"1,069,920.81"},{"v":1132425.17,"d":"1,132,425.17"},"    长期投资","110",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"　　固定资产原价","160",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      固定资产原价","11",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      存货","61",{"v":782537.44,"d":"782,537.44"},{"v":782537.44,"d":"782,537.44"},"    固定资产原价","111",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      减：累计折旧","161",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      减：固定资产累计折旧","12",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      其他流动资产","62",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      减：累计折旧","112",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    固定资产净值","162",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    在建工程","13",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    长期投资","63",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    固定资产净值","113",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"　　在建工程","163",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    无形资产","14",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    固定资产","64",{"v":155601694.58,"d":"155,601,694.58"},{"v":159079696.98,"d":"159,079,696.98"},"      减：固定资产减值准备","114",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"　　文物文化资产","164",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      无形资产原价","15",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      固定资产原价","65",{"v":155601694.58,"d":"155,601,694.58"},{"v":159079696.98,"d":"159,079,696.98"},"    固定资产净额","115",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    无形资产","165",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      减：累计摊销","16",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      减：累计折旧","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工程物资","116",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    固定资产清理","166",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    待处理财产损溢","17",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    在建工程","67",{"v":0,"d":"0.00"},{"v":9487849.57,"d":"9,487,849.57"},"    在建工程","117",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    受托代理资产","167",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    政府储备物资","18",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    无形资产","68",{"v":3896496,"d":"3,896,496.00"},{"v":197152696,"d":"197,152,696.00"},"    固定资产清理","118",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他","168",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    公共基础设施","19",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      无形资产原价","69",{"v":3896496,"d":"3,896,496.00"},{"v":197152696,"d":"197,152,696.00"},"    待处理固定资产净损失","119",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","169","",""]
["      公共基础设施原价","20",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      减：累计摊销","70",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    无形资产","120",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","170","",""]
["      减：公共基础设施累计折旧","21",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    待处置资产损溢","71",{"v":38209.44,"d":"38,209.44"},{"v":38209.44,"d":"38,209.44"},"    递延税款借项","121",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","171","",""]
["    公共基础设施在建工程","22",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他","72",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他","122",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","172","",""]
["    受托代理资产","23",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","73","","","","123","","","","173","",""]
["二、负债合计","24",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、负债合计","74",{"v":9284958.8,"d":"9,284,958.80"},{"v":9242041.73,"d":"9,242,041.73"},"二、负债合计","124",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、负债合计","174",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    流动负债","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    流动负债","75",{"v":9284958.8,"d":"9,284,958.80"},{"v":9242041.73,"d":"9,242,041.73"},"    流动负债","125",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    流动负债","175",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      应缴财政款","26",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      短期借款","76",{"v":188516.69,"d":"188,516.69"},{"v":188516.69,"d":"188,516.69"},"      短期借款","126",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      短期借款","176",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      应缴税费","27",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应缴税费","77",{"v":87233.94,"d":"87,233.94"},{"v":68758.28,"d":"68,758.28"},"      应付票据","127",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应付款项","177",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      应付职工薪酬","28",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应缴国库款","78",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应付账款","128",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应付工资","178",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      应付账款","29",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应缴财政专户款","79",{"v":118500,"d":"118,500.00"},{"v":118500,"d":"118,500.00"},"      应付工资","129",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应交税金","179",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      应付政府补贴款","30",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应付职工薪酬","80",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应付福利费","130",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      其他流动负债","180",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      其他应付款","31",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应付票据","81",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应交税金","131",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    长期负债","181",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      一年内到期的非流动负债","32",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      应付账款","82",{"v":1459406.88,"d":"1,459,406.88"},{"v":1459406.88,"d":"1,459,406.88"},"      其他流动负债","132",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      长期借款","182",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    长期应付款","33",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      预收账款","83",{"v":2971431.04,"d":"2,971,431.04"},{"v":2347187.29,"d":"2,347,187.29"},"    长期负债","133",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      长期应付款","183",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    受托代理负债","34",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      其他应付款","84",{"v":4459870.25,"d":"4,459,870.25"},{"v":5059672.59,"d":"5,059,672.59"},"    递延税款贷项","134",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      其他长期负债","184",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","35","","","      其他流动负债","85",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他","135",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    受托代理负债","185",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","36","","","    长期借款","86",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","136","","","","186","",""]
["","37","","","    长期应付款","87",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、少数股东权益","137",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","187","",""]
["","38","","","","88","","","","138","","","","188","",""]
["三、净资产合计","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、净资产合计","89",{"v":170264569.07,"d":"170,264,569.07"},{"v":367683925.09,"d":"367,683,925.09"},"四、所有者权益合计","139",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、净资产合计","189",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    财政拨款结转","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    事业基金","90",{"v":906661.44,"d":"906,661.44"},{"v":904117.28,"d":"904,117.28"},"    实收资本（股本）","140",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    非限定性净资产","190",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    财政拨款结余","41",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    非流动资产基金","91",{"v":159498190.58,"d":"159,498,190.58"},{"v":365720242.55,"d":"365,720,242.55"},"      其中：国家资本","141",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    限定性净资产","191",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其他资金结转结余","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    专用基金","92",{"v":1059565.26,"d":"1,059,565.26"},{"v":1059565.26,"d":"1,059,565.26"},"    资本公积","142",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","192","",""]
["      其中：项目结转","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      修购基金","93",{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"},"    盈余公积","143",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","193","",""]
["    资产基金","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      职工福利基金","94",{"v":832724.28,"d":"832,724.28"},{"v":832724.28,"d":"832,724.28"},"    未分配利润","144",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","194","",""]
["    待偿债净资产","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      其他专用基金","95",{"v":174340.98,"d":"174,340.98"},{"v":174340.98,"d":"174,340.98"},"","145","","","","195","",""]
["","46","","","    财政补助结转","96",{"v":8800151.79,"d":"8,800,151.79"},{"v":0,"d":"0.00"},"","146","","","资产总计","196",{"v":179549527.87,"d":"179,549,527.87"},{"v":376925966.82,"d":"376,925,966.82"}]
["","47","","","    财政补助结余","97",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","147","","","负债总计","197",{"v":9284958.8,"d":"9,284,958.80"},{"v":9242041.73,"d":"9,242,041.73"}]
["","48","","","    非财政补助结转","98",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","148","","","净资产总计","198",{"v":170264569.07,"d":"170,264,569.07"},{"v":367683925.09,"d":"367,683,925.09"}]
["","49","","","    非财政补助结余","99",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","149","","","","199","",""]
["","50","","","    其他净资产","100",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","150","","","国有资产总量","200",{"v":170264569.07,"d":"170,264,569.07"},{"v":367683925.09,"d":"367,683,925.09"}]
[]
[{"$nulls":7},"— 21 —"]