{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Z01 收入支出决算总表(财决01表)","Z12 资产负债简表(财决12表)","F03 基本数字表(财决附03表)","F04 机构人员情况表(财决附04表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：大余县妇女联合会",{"$nulls":6},"2018年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":892219.8,"d":"892,219.80"},{"v":1242219.8,"d":"1,242,219.80"},{"v":1242219.8,"d":"1,242,219.80"},"一、一般公共服务支出","37",{"v":1183341.1,"d":"1,183,341.10"},{"v":1414666.23,"d":"1,414,666.23"},{"v":1414766.23,"d":"1,414,766.23"},"一、基本支出","60",{"v":1297048.4,"d":"1,297,048.40"},{"v":1528373.53,"d":"1,528,373.53"},{"v":1528373.53,"d":"1,528,373.53"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":527039.8,"d":"527,039.80"},{"v":639440.36,"d":"639,440.36"},{"v":639440.36,"d":"639,440.36"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":770008.6,"d":"770,008.60"},{"v":888933.17,"d":"888,933.17"},{"v":888933.17,"d":"888,933.17"}]
["三、事业收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、其他收入","7",{"v":404828.6,"d":"404,828.60"},{"v":404828.6,"d":"404,828.60"},{"v":404828.6,"d":"404,828.60"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":81781.3,"d":"81,781.30"},{"v":81781.3,"d":"81,781.30"},{"v":81781.3,"d":"81,781.30"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1000,"d":"1,000.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—","—",{"v":1528373.53,"d":"1,528,373.53"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":638440.36,"d":"638,440.36"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","73","—","—",{"v":888933.17,"d":"888,933.17"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—","—",{"v":1000,"d":"1,000.00"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息及费用支出","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    资本性支出（基本建设）","76","—","—",{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    资本性支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":30826,"d":"30,826.00"},{"v":30826,"d":"30,826.00"},{"v":30826,"d":"30,826.00"},"    对企业补助（基本建设）","78","—","—",{"v":0,"d":"0.00"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企业补助","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对社会保障基金补助","80","—","—",{"v":0,"d":"0.00"}]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","81","—","—",{"v":0,"d":"0.00"}]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":1297048.4,"d":"1,297,048.40"},{"v":1647048.4,"d":"1,647,048.40"},{"v":1647048.4,"d":"1,647,048.40"},"本年支出合计","","","","","","83",{"v":1297048.4,"d":"1,297,048.40"},{"v":1528373.53,"d":"1,528,373.53"},{"v":1528373.53,"d":"1,528,373.53"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26",{"v":0,"d":"0.00"},{"v":68586.84,"d":"68,586.84"},{"v":68586.84,"d":"68,586.84"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":68586.84,"d":"68,586.84"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":0,"d":"0.00"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":0,"d":"0.00"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":187261.71,"d":"187,261.71"},{"v":187261.71,"d":"187,261.71"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":187261.71,"d":"187,261.71"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":0,"d":"0.00"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":1297048.4,"d":"1,297,048.40"},{"v":1715635.24,"d":"1,715,635.24"},{"v":1715635.24,"d":"1,715,635.24"},"总计","","","","","","95",{"v":1297048.4,"d":"1,297,048.40"},{"v":1715635.24,"d":"1,715,635.24"},{"v":1715635.24,"d":"1,715,635.24"}]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 1 —"]

{"sheet":"Z12 资产负债简表(财决12表)","index":1,"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：大余县妇女联合会",{"$nulls":6},"2018年度",{"$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":215745.84,"d":"215,745.84"},{"v":222681.71,"d":"222,681.71"},"一、资产合计","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"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":68586.84,"d":"68,586.84"},{"v":187261.71,"d":"187,261.71"},"    流动资产","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":68586.84,"d":"68,586.84"},{"v":187261.71,"d":"187,261.71"},"      短期投资","55",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":147159,"d":"147,159.00"},{"v":35420,"d":"35,420.00"},"      其他应收款","60",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":147159,"d":"147,159.00"},{"v":35420,"d":"35,420.00"},"      存货","61",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":215745.84,"d":"215,745.84"},{"v":222681.71,"d":"222,681.71"},"三、净资产合计","89",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"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":68586.84,"d":"68,586.84"},{"v":187261.71,"d":"187,261.71"},"    事业基金","90",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"      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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"    盈余公积","143",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","193","",""]
["    资产基金","44",{"v":147159,"d":"147,159.00"},{"v":35420,"d":"35,420.00"},"      职工福利基金","94",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    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":0,"d":"0.00"},{"v":0,"d":"0.00"},"","145","","","","195","",""]
["","46","","","    财政补助结转","96",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","146","","","资产总计","196",{"v":215745.84,"d":"215,745.84"},{"v":222681.71,"d":"222,681.71"}]
["","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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","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":215745.84,"d":"215,745.84"},{"v":222681.71,"d":"222,681.71"}]
["","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":215745.84,"d":"215,745.84"},{"v":222681.71,"d":"222,681.71"}]
[]
[{"$nulls":7},"— 21 —"]

{"sheet":"F03 基本数字表(财决附03表)","index":2,"n_rows":20,"n_cols":28,"rows_kept":20,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,7,4],[3,4,7,4],[3,4,7,4],[3,4,7,4],[3,4,7,4],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,5,4,10],[3,11,4,14],[3,11,4,14],[3,11,4,14],[3,11,4,14],[3,11,4,14],[3,11,4,14],[3,11,4,14],[3,11,4,14],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,15,3,26],[3,27,7,27],[3,27,7,27],[3,27,7,27],[3,27,7,27],[3,27,7,27],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,15,4,18],[4,15,4,18],[4,15,4,18],[4,15,4,18],[4,19,4,22],[4,19,4,22],[4,19,4,22],[4,19,4,22],[4,23,4,26],[4,23,4,26],[4,23,4,26],[4,23,4,26],[5,5,7,5],[5,5,7,5],[5,5,7,5],[5,6,7,6],[5,6,7,6],[5,6,7,6],[5,7,5,10],[5,7,5,10],[5,7,5,10],[5,7,5,10],[5,11,7,11],[5,11,7,11],[5,11,7,11],[5,12,7,12],[5,12,7,12],[5,12,7,12],[5,13,7,13],[5,13,7,13],[5,13,7,13],[5,14,7,14],[5,14,7,14],[5,14,7,14],[5,15,7,15],[5,15,7,15],[5,15,7,15],[5,16,7,16],[5,16,7,16],[5,16,7,16],[5,17,7,17],[5,17,7,17],[5,17,7,17],[5,18,7,18],[5,18,7,18],[5,18,7,18],[5,19,7,19],[5,19,7,19],[5,19,7,19],[5,20,7,20],[5,20,7,20],[5,20,7,20],[5,21,7,21],[5,21,7,21],[5,21,7,21],[5,22,7,22],[5,22,7,22],[5,22,7,22],[5,23,7,23],[5,23,7,23],[5,23,7,23],[5,24,7,24],[5,24,7,24],[5,24,7,24],[5,25,7,25],[5,25,7,25],[5,25,7,25],[5,26,7,26],[5,26,7,26],[5,26,7,26],[6,7,7,7],[6,7,7,7],[6,8,7,8],[6,8,7,8],[6,9,7,9],[6,9,7,9],[6,10,7,10],[6,10,7,10],[8,0,9,0],[8,0,9,0],[8,1,9,1],[8,1,9,1],[8,2,9,2],[8,2,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"基本数字表"]
[{"$nulls":27},"财决附03表"]
["编制单位：大余县妇女联合会",{"$nulls":13},"2018年度",{"$nulls":12},"单位：人"]
["项目","","","","年末机构数（个）","编制人数","","","","","","年末实有人数","","","","其中：","","","","","","","","","","","","年末学生人数"]
["支出功能分类科目编码","","","科目名称","","","","","","","","","","","","一般公共预算财政拨款开支人数","","","","一般公共预算财政补助开支人数","","","","经费自理人数","","","",""]
["","","","","","合计","行政编制","事业编制","","","","合计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员",""]
["","","","","","","","小计","参照公务员法管理人员","财政补助","经费自理","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24"]
["","","","合计",1,5,5,0,0,0,0,6,6,0,0,6,6,0,0,0,0,0,0,0,0,0,0,0]
["201","","","一般公共服务支出",1,5,5,0,0,0,0,6,6,0,0,6,6,0,0,0,0,0,0,0,0,0,0,0]
["20129","","","群众团体事务",1,5,5,0,0,0,0,6,6,0,0,6,6,0,0,0,0,0,0,0,0,0,0,0]
["2012901","","","  行政运行",1,5,5,0,0,0,0,6,6,0,0,6,6,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":14},"— 24.%d —"]

{"sheet":"F04 机构人员情况表(财决附04表)","index":3,"n_rows":30,"n_cols":12,"rows_kept":30,"merged":[[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,3,7],[3,3,3,7],[3,3,3,7],[3,3,3,7],[3,3,3,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[3,9,5,9],[3,9,5,9],[3,9,5,9],[3,10,5,10],[3,10,5,10],[3,10,5,10],[3,11,5,11],[3,11,5,11],[3,11,5,11],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,4,7],[4,5,4,7],[4,5,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"机构人员情况表"]
[{"$nulls":11},"财决附04表"]
["编制单位：大余县妇女联合会",{"$nulls":4},"2018年度",{"$nulls":5},"单位：人、个"]
["项    目","行次","编制人数","年末实有人数","","","","","项    目","行次","独立编制机构数","独立核算机构数"]
["","","","合计","一般公共预算财政拨款（补助）开支人数","经费自理人数","","","","","",""]
["","","","","","小计","政府性基金开支人数","其他","","","",""]
["栏    次","","1","2","3","4","5","6","栏    次","","7","8"]
["人员情况","1","─","─","─","─","─","─","机构情况","22","─","—"]
["一、在职人员（人）","2",5,6,6,0,0,0,"一、单位机构数（个）","23",1,1]
["  （一）行政","3",5,6,6,0,0,0,"  （一）行政","24",1,1]
["        1.机关人员","4",5,6,6,0,0,0,"        1.共产党机关","25",0,0]
["          (1)共产党机关人员","5",0,0,0,0,0,0,"        2.政府机关","26",0,0]
["          (2)政府机关人员","6",0,0,0,0,0,0,"        3.人大机关","27",0,0]
["          (3)人大机关人员","7",0,0,0,0,0,0,"        4.政协机关","28",0,0]
["          (4)政协机关人员","8",0,0,0,0,0,0,"        5.群众团体","29",1,1]
["          (5)群众团体人员","9",5,6,6,0,0,0,"        6.民主党派","30",0,0]
["          (6)民主党派人员","10",0,0,0,0,0,0,"        7.政法机关","31",0,0]
["          (7)政法机关人员","11",0,0,0,0,0,0,"  （二）事业","32",0,0]
["        2.工勤人员","12",0,0,0,0,0,0,"        1.参照公务员法管理","33",0,0]
["  （二）事业","13",0,0,0,0,0,0,"        2.财政补助","34",0,0]
["        1.参照公务员法管理人员","14",0,0,0,0,0,0,"        3.经费自理 ","35",0,0]
["        2.财政补助人员","15",0,0,0,0,0,0,"  （三）其他","36","—",0]
["        3.经费自理人员","16",0,0,0,0,0,0,"","37","",""]
["二、离退休人员（人）","17","—",0,0,0,0,0,"","38","",""]
["  （一）离休人员","18","—",0,0,0,0,0,"","39","",""]
["  （二）退休人员","19","─",0,0,0,0,0,"","40","",""]
["三、其他人员（人）","20","─",0,0,0,0,0,"","41","",""]
["四、遗属人员（人）","21","─",0,0,0,0,0,"","42","",""]
[]
[{"$nulls":5},"— 25 —"]