{"text_format":"3","workbook":"xlsx","n_sheets":12,"sheets":["IB-2","sheet01","J01","J01-2","sheet02","J18","sheet03","J19","J20","J22","sheet04","J23"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"IB-2","index":0,"n_rows":9,"n_cols":1,"rows_kept":9,"merged":[[8,0,8,6]]}
{"$rows_empty":8}
["2024年度财政总决算报表"]

{"sheet":"sheet01","index":1,"n_rows":9,"n_cols":1,"rows_kept":9,"merged":[[8,0,8,6]]}
{"$rows_empty":8}
["第一部分:一般公共预算"]

{"sheet":"J01","index":2,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7]]}
["2024年度怀化市一般公共预算收支决算总表"]
["决算01表"]
["单位:万元"]
["预算科目","预算数","调整预算数","决算数","预算科目","预算数","调整预算数","决算数"]
["一、税收收入",{"v":953066,"d":"953,066"},{"v":944119,"d":"944,119"},{"v":747139,"d":"747,139"},"一、一般公共服务支出",{"v":524674,"d":"524,674"},{"v":521414,"d":"521,414"},{"v":490480,"d":"490,480"}]
["    增值税",{"v":221309,"d":"221,309"},{"v":213441,"d":"213,441"},{"v":153771,"d":"153,771"},"二、外交支出"]
["    企业所得税",{"v":40058,"d":"40,058"},{"v":37006,"d":"37,006"},{"v":35157,"d":"35,157"},"三、国防支出",{"v":6081,"d":"6,081"},{"v":11749,"d":"11,749"},{"v":7546,"d":"7,546"}]
["    个人所得税",{"v":15016,"d":"15,016"},{"v":16126,"d":"16,126"},{"v":16929,"d":"16,929"},"四、公共安全支出",{"v":164186,"d":"164,186"},{"v":175255,"d":"175,255"},{"v":170701,"d":"170,701"}]
["    资源税",{"v":4060,"d":"4,060"},{"v":3834,"d":"3,834"},{"v":2127,"d":"2,127"},"五、教育支出",{"v":870882,"d":"870,882"},{"v":983797,"d":"983,797"},{"v":981253,"d":"981,253"}]
["    城市维护建设税",{"v":33232,"d":"33,232"},{"v":32886,"d":"32,886"},{"v":25590,"d":"25,590"},"六、科学技术支出",{"v":68255,"d":"68,255"},{"v":113078,"d":"113,078"},{"v":112394,"d":"112,394"}]
["    房产税",{"v":57168,"d":"57,168"},{"v":57428,"d":"57,428"},{"v":55820,"d":"55,820"},"七、文化旅游体育与传媒支出",{"v":83682,"d":"83,682"},{"v":96403,"d":"96,403"},{"v":93439,"d":"93,439"}]
["    印花税",{"v":14261,"d":"14,261"},{"v":15374,"d":"15,374"},{"v":13788,"d":"13,788"},"八、社会保障和就业支出",{"v":830959,"d":"830,959"},{"v":887344,"d":"887,344"},{"v":886262,"d":"886,262"}]
["    城镇土地使用税",{"v":29324,"d":"29,324"},{"v":30656,"d":"30,656"},{"v":34067,"d":"34,067"},"九、卫生健康支出",{"v":655099,"d":"655,099"},{"v":583984,"d":"583,984"},{"v":583444,"d":"583,444"}]
["    土地增值税",{"v":302272,"d":"302,272"},{"v":302681,"d":"302,681"},{"v":213913,"d":"213,913"},"十、节能环保支出",{"v":84324,"d":"84,324"},{"v":103618,"d":"103,618"},{"v":99134,"d":"99,134"}]
["    车船税",{"v":21095,"d":"21,095"},{"v":21243,"d":"21,243"},{"v":31151,"d":"31,151"},"十一、城乡社区支出",{"v":441508,"d":"441,508"},{"v":604679,"d":"604,679"},{"v":561388,"d":"561,388"}]
["    耕地占用税",{"v":83416,"d":"83,416"},{"v":75674,"d":"75,674"},{"v":21870,"d":"21,870"},"十二、农林水支出",{"v":763796,"d":"763,796"},{"v":884077,"d":"884,077"},{"v":873594,"d":"873,594"}]
["    契税",{"v":128057,"d":"128,057"},{"v":134487,"d":"134,487"},{"v":140456,"d":"140,456"},"十三、交通运输支出",{"v":181085,"d":"181,085"},{"v":243962,"d":"243,962"},{"v":229757,"d":"229,757"}]
["    烟叶税",{"v":1670,"d":"1,670"},{"v":1770,"d":"1,770"},{"v":1705,"d":"1,705"},"十四、资源勘探工业信息等支出",{"v":57870,"d":"57,870"},{"v":65476,"d":"65,476"},{"v":64196,"d":"64,196"}]
["    环境保护税",{"v":1744,"d":"1,744"},{"v":1259,"d":"1,259"},773,"十五、商业服务业等支出",{"v":19466,"d":"19,466"},{"v":31859,"d":"31,859"},{"v":31830,"d":"31,830"}]
["    其他税收收入",384,254,22,"十六、金融支出",{"v":6275,"d":"6,275"},{"v":6816,"d":"6,816"},{"v":6658,"d":"6,658"}]
["二、非税收入",{"v":390234,"d":"390,234"},{"v":403793,"d":"403,793"},{"v":474948,"d":"474,948"},"十七、援助其他地区支出"]
["    专项收入",{"v":65996,"d":"65,996"},{"v":61564,"d":"61,564"},{"v":43565,"d":"43,565"},"十八、自然资源海洋气象等支出",{"v":38824,"d":"38,824"},{"v":46251,"d":"46,251"},{"v":46220,"d":"46,220"}]
["    行政事业性收费收入",{"v":48482,"d":"48,482"},{"v":50187,"d":"50,187"},{"v":56950,"d":"56,950"},"十九、住房保障支出",{"v":131499,"d":"131,499"},{"v":132473,"d":"132,473"},{"v":124578,"d":"124,578"}]
["    罚没收入",{"v":77068,"d":"77,068"},{"v":71226,"d":"71,226"},{"v":92573,"d":"92,573"},"二十、粮油物资储备支出",{"v":18272,"d":"18,272"},{"v":17025,"d":"17,025"},{"v":17025,"d":"17,025"}]
["    国有资本经营收入",{"v":12905,"d":"12,905"},{"v":12902,"d":"12,902"},{"v":30475,"d":"30,475"},"二十一、灾害防治及应急管理支出",{"v":46592,"d":"46,592"},{"v":83114,"d":"83,114"},{"v":73606,"d":"73,606"}]
["    国有资源(资产)有偿使用收入",{"v":141061,"d":"141,061"},{"v":157071,"d":"157,071"},{"v":204943,"d":"204,943"},"二十二、预备费",{"v":49551,"d":"49,551"}]
["    其他收入",{"v":44722,"d":"44,722"},{"v":50843,"d":"50,843"},{"v":46442,"d":"46,442"},"二十三、其他支出",{"v":60094,"d":"60,094"},{"v":11739,"d":"11,739"},{"v":9063,"d":"9,063"}]
[{"$nulls":4},"二十四、债务付息支出",{"v":128726,"d":"128,726"},{"v":120607,"d":"120,607"},{"v":120607,"d":"120,607"}]
[{"$nulls":4},"二十五、债务发行费用支出"]
{"$rows_empty":10}
["本 年 收 入 合 计",{"v":1343300,"d":"1,343,300"},{"v":1347912,"d":"1,347,912"},{"v":1222087,"d":"1,222,087"},"本 年 支 出 合 计",{"v":5231700,"d":"5,231,700"},{"v":5724720,"d":"5,724,720"},{"v":5583175,"d":"5,583,175"}]

{"sheet":"J01-2","index":3,"n_rows":73,"n_cols":4,"rows_kept":73,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3]]}
["2024年度怀化市一般公共预算收支决算总表"]
["决算01表"]
["单位:万元"]
["项目","决算数","项目","决算数"]
["本 年 收 入 合 计",{"v":1222087,"d":"1,222,087"},"本 年 支 出 合 计",{"v":5583175,"d":"5,583,175"}]
["上级补助收入",{"v":3660463,"d":"3,660,463"},"上解上级支出",{"v":66341,"d":"66,341"}]
["  返还性收入",{"v":110787,"d":"110,787"}]
["  一般性转移支付收入",{"v":3118379,"d":"3,118,379"}]
["  专项转移支付收入",{"v":431297,"d":"431,297"}]
["待偿债再融资一般债券上年结余"]
["上年结余收入",{"v":210036,"d":"210,036"}]
["调入资金",{"v":543651,"d":"543,651"},"调出资金",{"v":48364,"d":"48,364"}]
["债务(转贷)收入",{"v":662779,"d":"662,779"},"债务还本支出",{"v":478026,"d":"478,026"}]
[null,null,"补充预算周转金"]
["国债转贷收入、上年结余及转补助数",null,"国债转贷拨付数及年终结余"]
["动用预算稳定调节基金",{"v":19477,"d":"19,477"},"安排预算稳定调节基金",{"v":1042,"d":"1,042"}]
["区域间转移性收入",null,"区域间转移性支出"]
["省补助计划单列市收入",null,"计划单列市上解省支出"]
[null,null,"待偿债再融资一般债券结余"]
[null,null,"年终结余",{"v":141545,"d":"141,545"}]
[null,null,"减:结转下年的支出",{"v":141545,"d":"141,545"}]
[null,null,"净结余"]
{"$rows_empty":50}
["收  入  总  计",{"v":6318493,"d":"6,318,493"},"支  出  总  计",{"v":6318493,"d":"6,318,493"}]

{"sheet":"sheet02","index":4,"n_rows":9,"n_cols":1,"rows_kept":9,"merged":[[8,0,8,6]]}
{"$rows_empty":8}
["第二部分:政府性基金预算"]

{"sheet":"J18","index":5,"n_rows":7,"n_cols":39,"rows_kept":7,"merged":[[0,0,0,38],[1,0,1,38],[2,0,2,38],[3,0,5,0],[3,1,3,19],[3,20,3,38],[4,1,4,9],[4,10,4,19],[4,20,4,28],[4,29,4,35],[4,36,4,38]]}
["2024年度怀化市政府性基金预算收支及平衡情况表"]
["决算18表"]
["单位:万元"]
["地    区","收   支   部   分",{"$nulls":18},"平  衡  部  分"]
[null,"收   入   部   分",{"$nulls":8},"支   出   部   分",{"$nulls":9},"收   入   部   分",{"$nulls":8},"支   出   部   分",{"$nulls":6},"结   余   部   分"]
[null,"收入合计","国有土地使用权出让相关收入","国有土地收益基金相关收入","农业土地开发资金相关收入","城市基础设施配套费相关收入","污水处理费相关收入","车辆通行费相关收入","彩票公益金收入","其他各项政府性基金相关收入","支出合计","国有土地使用权出让相关支出","国有土地收益基金相关支出","农业土地开发资金相关支出","城市基础设施配套费相关支出","污水处理费相关支出","车辆通行费相关支出","彩票公益金安排的支出","超长期特别国债安排的支出","其他各项政府性基金相关支出","收入总计","本年收入","上级补助收入","待偿债再融资专项债券上年结余","上年结余收入","调入资金","债务(转贷)收入","省补助计划单列市收入","动用超长期特别国债偿债备付金","支出总计","本年支出","上解上级支出","调出资金","债务还本支出","计划单列市上解省支出","安排超长期特别国债偿债备付金","结余总计","待偿债再融资专项债券结余","年终结余"]
[{"$f":"REPT(\" \",4-4)&\"怀化市\"","v":"怀化市"},{"v":834387,"d":"834,387"},{"v":740611,"d":"740,611"},167,null,{"v":17362,"d":"17,362"},{"v":13312,"d":"13,312"},null,null,{"$f":"B7-SUM(C7:I7)","v":{"v":62935,"d":"62,935"}},{"v":1800566,"d":"1,800,566"},{"v":721441,"d":"721,441"},118,{"v":2500,"d":"2,500"},{"v":12424,"d":"12,424"},{"v":10656,"d":"10,656"},{"v":72768,"d":"72,768"},{"v":14136,"d":"14,136"},{"v":37880,"d":"37,880"},{"$f":"K7-SUM(L7:S7)","v":{"v":928643,"d":"928,643"}},{"$f":"SUM(V7:AC7)","v":{"v":3070510,"d":"3,070,510"}},{"v":834387,"d":"834,387"},{"v":204171,"d":"204,171"},null,{"v":273578,"d":"273,578"},{"v":329065,"d":"329,065"},{"v":1429309,"d":"1,429,309"},null,null,{"$f":"SUM(AE7:AJ7)","v":{"v":2664438,"d":"2,664,438"}},{"v":1800566,"d":"1,800,566"},{"v":1133,"d":"1,133"},{"v":161029,"d":"161,029"},{"v":701710,"d":"701,710"},null,null,{"$f":"SUM(AL7:AM7)","v":{"v":406072,"d":"406,072"}},null,{"v":406072,"d":"406,072"}]

{"sheet":"sheet03","index":6,"n_rows":9,"n_cols":1,"rows_kept":9,"merged":[[8,0,8,6]]}
{"$rows_empty":8}
["第三部分:国有资本经营预算"]

{"sheet":"J19","index":7,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[0,0,0,7]]}
["2024年度怀化市国有资本经营预算收支决算总表"]
[{"$nulls":7},"决算19表"]
[{"$nulls":7},"单位:万元"]
["预算科目","预算数","调整预算数","决算数","预算科目","预算数","调整预算数","决算数"]
["利润收入",{"v":7000,"d":"7,000"},{"v":11550,"d":"11,550"},{"v":12276,"d":"12,276"},"解决历史遗留问题及改革成本支出",{"v":8808,"d":"8,808"},{"v":1526,"d":"1,526"},{"v":1236,"d":"1,236"}]
["股利、股息收入",{"v":2137,"d":"2,137"},{"v":1107,"d":"1,107"},null,"国有企业资本金注入",{"v":20600,"d":"20,600"},{"v":46505,"d":"46,505"},{"v":46460,"d":"46,460"}]
["产权转让收入",{"v":22063,"d":"22,063"},{"v":62471,"d":"62,471"},null,"国有企业政策性补贴"]
["清算收入",{"$nulls":3},"其他国有资本经营预算支出",52,{"v":18181,"d":"18,181"},{"v":17109,"d":"17,109"}]
["其他国有资本经营预算收入",{"v":84146,"d":"84,146"},{"v":77369,"d":"77,369"},{"v":114432,"d":"114,432"}]
["本 年 收 入 合 计",{"v":115346,"d":"115,346"},{"v":152497,"d":"152,497"},{"v":126708,"d":"126,708"},"本 年 支 出 合 计",{"v":29460,"d":"29,460"},{"v":66212,"d":"66,212"},{"v":64805,"d":"64,805"}]
["上级补助收入",null,null,579,"上解上级支出"]
["上年结余收入",null,null,{"v":1402,"d":"1,402"}]
["省补助计划单列市收入",{"$nulls":3},"计划单列市上解省支出"]
[{"$nulls":4},"调出资金",null,null,{"v":61777,"d":"61,777"}]
[{"$nulls":4},"年终结余",null,null,{"v":2107,"d":"2,107"}]
{"$rows_empty":27}
["收  入  总  计",null,null,{"v":128689,"d":"128,689"},"支  出  总  计",null,null,{"v":128689,"d":"128,689"}]

{"sheet":"J20","index":8,"n_rows":100,"n_cols":4,"rows_kept":100,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3]]}
["2024年度怀化市国有资本经营预算收支决算明细表"]
["决算20表"]
["单位:万元"]
["预算科目","决算数","预算科目","决算数"]
["利润收入",{"v":12276,"d":"12,276"},"解决历史遗留问题及改革成本支出",{"v":1236,"d":"1,236"}]
["  石油石化企业利润收入",null,"  厂办大集体改革支出"]
["  电力企业利润收入",null,"  “三供一业”移交补助支出"]
["  电信企业利润收入",null,"  国有企业办职教幼教补助支出"]
["  煤炭企业利润收入",null,"  国有企业办公共服务机构移交补助支出"]
["  有色冶金采掘企业利润收入",null,"  国有企业退休人员社会化管理补助支出",766]
["  钢铁企业利润收入",null,"  国有企业棚户区改造支出"]
["  化工企业利润收入",null,"  国有企业改革成本支出",20]
["  运输企业利润收入",null,"  离休干部医药费补助支出"]
["  电子企业利润收入",null,"  金融企业改革性支出"]
["  机械企业利润收入",null,"  其他解决历史遗留问题及改革成本支出",450]
["  投资服务企业利润收入",null,"国有企业资本金注入",{"v":46460,"d":"46,460"}]
["  纺织轻工企业利润收入",null,"  国有经济结构调整支出"]
["  贸易企业利润收入",null,"  公益性设施投资支出"]
["  建筑施工企业利润收入",null,"  前瞻性战略性产业发展支出"]
["  房地产企业利润收入",null,"  生态环境保护支出"]
["  建材企业利润收入",null,"  支持科技进步支出"]
["  境外企业利润收入",null,"  保障国家经济安全支出"]
["  对外合作企业利润收入",null,"  金融企业资本性支出"]
["  医药企业利润收入",null,"  其他国有企业资本金注入",{"v":46460,"d":"46,460"}]
["  农林牧渔企业利润收入",null,"国有企业政策性补贴(款)"]
["  邮政企业利润收入",null,"  国有企业政策性补贴(项)"]
["  军工企业利润收入",null,"其他国有资本经营预算支出(款)",{"v":17109,"d":"17,109"}]
["  转制科研院所利润收入",null,"  其他国有资本经营预算支出(项)",{"v":17109,"d":"17,109"}]
["  地质勘查企业利润收入"]
["  卫生体育福利企业利润收入"]
["  教育文化广播企业利润收入",40]
["  科学研究企业利润收入"]
["  机关社团所属企业利润收入"]
["  金融企业利润收入"]
["  其他国有资本经营预算企业利润收入",{"v":12236,"d":"12,236"}]
["股利、股息收入"]
["  国有控股公司股利、股息收入"]
["  国有参股公司股利、股息收入"]
["  金融企业股利、股息收入"]
["  其他国有资本经营预算企业股利、股息收入"]
["产权转让收入"]
["  国有股权、股份转让收入"]
["  国有独资企业产权转让收入"]
["  金融企业产权转让收入"]
["  其他国有资本经营预算企业产权转让收入"]
["清算收入"]
["  国有股权、股份清算收入"]
["  国有独资企业清算收入"]
["  其他国有资本经营预算企业清算收入"]
["其他国有资本经营预算收入",{"v":114432,"d":"114,432"}]
{"$rows_empty":49}
["本 年 收 入 合 计",{"v":126708,"d":"126,708"},"本 年 支 出 合 计",{"v":64805,"d":"64,805"}]

{"sheet":"J22","index":9,"n_rows":7,"n_cols":23,"rows_kept":7,"merged":[[0,0,0,22],[1,0,1,22],[2,0,2,22],[3,0,5,0],[3,1,3,11],[3,12,3,22],[4,1,4,6],[4,7,4,11],[4,12,4,16],[4,17,4,21],[4,22,5,22]]}
["2024年度怀化市国有资本经营预算收支及平衡情况表"]
["决算22表"]
["单位:万元"]
["地    区","收   支   部   分",{"$nulls":10},"平  衡  部  分"]
[null,"收   入   部   分",{"$nulls":5},"支   出   部   分",{"$nulls":4},"收   入   部   分",{"$nulls":4},"支   出   部   分",{"$nulls":4},"年终结余"]
[null,"收入合计","利润收入","股利、股息收入","产权转让收入","清算收入","其他国有资本经营预算收入","支出合计","解决历史遗留问题及改革成本支出","国有企业资本金注入","国有企业政策性补贴","其他国有资本经营预算支出","收入总计","本年收入","上级补助收入","上年结余收入","省补助计划单列市收入","支出总计","本年支出","上解上级支出","计划单列市上解省支出","调出资金"]
[{"$f":"REPT(\" \",4-4)&\"怀化市\"","v":"怀化市"},{"v":126708,"d":"126,708"},{"v":12276,"d":"12,276"},{"$nulls":3},{"v":114432,"d":"114,432"},{"v":64805,"d":"64,805"},{"v":1236,"d":"1,236"},{"v":46460,"d":"46,460"},null,{"v":17109,"d":"17,109"},{"$f":"SUM(N7:Q7)","v":{"v":128689,"d":"128,689"}},{"v":126708,"d":"126,708"},579,{"v":1402,"d":"1,402"},null,{"$f":"SUM(S7:V7)","v":{"v":126582,"d":"126,582"}},{"v":64805,"d":"64,805"},null,null,{"v":61777,"d":"61,777"},{"v":2107,"d":"2,107"}]

{"sheet":"sheet04","index":10,"n_rows":9,"n_cols":1,"rows_kept":9,"merged":[[8,0,8,6]]}
{"$rows_empty":8}
["第四部分:补充资料"]

{"sheet":"J23","index":11,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]]}
["2024年度怀化市社会保险基金预算收支情况表"]
["决算23表"]
["单位:万元"]
["项目","合计","企业职工基本养老保险基金","城乡居民基本养老保险基金","机关事业单位基本养老保险基金","职工基本医疗保险(含生育保险)基金","城乡居民基本医疗保险基金","工伤保险基金","失业保险基金"]
[]
["一、收入",{"v":1395771,"d":"1,395,771"},null,{"v":242976,"d":"242,976"},{"v":494184,"d":"494,184"},{"v":220306,"d":"220,306"},{"v":438305,"d":"438,305"}]
["   其中:社会保险费收入",{"v":697044,"d":"697,044"},null,{"v":78669,"d":"78,669"},{"v":255488,"d":"255,488"},{"v":193258,"d":"193,258"},{"v":169629,"d":"169,629"}]
["      　财政补贴收入",{"v":657277,"d":"657,277"},null,{"v":163681,"d":"163,681"},{"v":228957,"d":"228,957"},{"v":1100,"d":"1,100"},{"v":263539,"d":"263,539"}]
["      　利息收入",{"v":9660,"d":"9,660"},null,418,{"v":1054,"d":"1,054"},{"v":5359,"d":"5,359"},{"v":2829,"d":"2,829"}]
["    　  委托投资收益"]
["        转移收入",{"v":6267,"d":"6,267"},null,151,{"v":5642,"d":"5,642"},474]
["        其他收入",{"v":25505,"d":"25,505"},null,41,{"v":3041,"d":"3,041"},{"v":20115,"d":"20,115"},{"v":2308,"d":"2,308"}]
["        全国统筹调剂资金收入"]
["二、支出",{"v":1241086,"d":"1,241,086"},null,{"v":170085,"d":"170,085"},{"v":493774,"d":"493,774"},{"v":192135,"d":"192,135"},{"v":385092,"d":"385,092"}]
["   其中:社会保险待遇支出",{"v":1210496,"d":"1,210,496"},null,{"v":169841,"d":"169,841"},{"v":485899,"d":"485,899"},{"v":189776,"d":"189,776"},{"v":364980,"d":"364,980"}]
["        转移支出",{"v":1309,"d":"1,309"},null,84,254,971]
["        其他支出",{"v":9279,"d":"9,279"},null,158,{"v":7620,"d":"7,620"},{"v":1388,"d":"1,388"},113]
["        全国统筹调剂资金支出"]
["三、本年收支结余",{"v":154685,"d":"154,685"},null,{"v":72891,"d":"72,891"},410,{"v":28171,"d":"28,171"},{"v":53213,"d":"53,213"}]
["四、年末滚存结余",{"v":1199509,"d":"1,199,509"},null,{"v":442255,"d":"442,255"},{"v":65925,"d":"65,925"},{"v":365164,"d":"365,164"},{"v":326165,"d":"326,165"}]