{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["附表七"],"not_rendered":{"external_links":27,"defined_names":372},"read":"whole","date_system":"1900"}

{"sheet":"附表七","index":0,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[1,0,1,9],[13,0,13,9]]}
["附表7："]
["2023年末江门市政府债务限额预测数"]
[{"$nulls":9},"单位：亿元"]
["项             目","全市","市本级","蓬江区","江海区","新会区","台山市","开平市","鹤山市","恩平市"]
["一、2022年债务限额",{"$f":"B6+B7","v":{"v":928.4710448210355,"d":"928.47"}},{"$f":"SUM(C6:C7)","v":{"v":166.01896759413552,"d":"166.02"}},{"$f":"SUM(D6:D7)","v":{"v":116.27816,"d":"116.28"}},{"v":58.62621,"d":"58.63"},{"v":209.6926592269,"d":"209.69"},{"v":131.6743,"d":"131.67"},{"v":111.23070999999999,"d":"111.23"},{"v":93.05944,"d":"93.06"},{"v":41.890598,"d":"41.89"}]
["  （1）一般债务限额",{"v":342.0629036878355,"d":"342.06"},{"v":86.8608864609355,"d":"86.86"},{"v":25.18046,"d":"25.18"},{"v":6.8262100000000006,"d":"6.83"},{"v":107.77980922689999,"d":"107.78"},{"v":26.0221,"d":"26.02"},{"v":53.276709999999994,"d":"53.28"},{"v":22.47944,"d":"22.48"},{"v":13.637288,"d":"13.64"}]
["  （2）专项债务限额",{"v":586.4081411332,"d":"586.41"},{"v":79.1580811332,"d":"79.16"},{"v":91.0977,"d":"91.10"},{"v":51.8,"d":"51.80"},{"v":101.91285,"d":"101.91"},{"v":105.6522,"d":"105.65"},{"v":57.954,"d":"57.95"},70.58,{"v":28.25331,"d":"28.25"}]
["二、2023年新增债券额度",{"$f":"SUM(B9:B10)","v":{"v":189.4,"d":"189.40"}},{"$f":"SUM(C9:C10)","v":{"v":5.7,"d":"5.70"}},{"$f":"SUM(D9:D10)","v":{"v":28,"d":"28.00"}},{"v":28,"d":"28.00"},{"v":37.5,"d":"37.50"},30.95,{"v":20.150000000000002,"d":"20.15"},{"v":24.5,"d":"24.50"},{"v":14.6,"d":"14.60"}]
["  （1）一般债务额度",{"v":1.4,"d":"1.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.45,0.35,{"v":0,"d":"0.00"},{"v":0.6,"d":"0.60"}]
["  （2）专项债务额度",{"v":188,"d":"188.00"},{"v":5.7,"d":"5.70"},{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":37.5,"d":"37.50"},{"v":30.5,"d":"30.50"},{"v":19.8,"d":"19.80"},{"v":24.5,"d":"24.50"},{"v":14,"d":"14.00"}]
["三、2023年末债务限额预测值\n（三=一+二）",{"$f":"B5+B8","v":{"v":1117.8710448210356,"d":"1,117.87"}},{"v":171.7189675941355,"d":"171.72"},{"v":144.27816,"d":"144.28"},{"v":86.62621,"d":"86.63"},{"v":247.1926592269,"d":"247.19"},{"v":162.62429999999998,"d":"162.62"},{"v":131.38071,"d":"131.38"},{"v":117.55944,"d":"117.56"},{"v":56.490598,"d":"56.49"}]
["  （1）一般债务限额",{"v":343.4629036878355,"d":"343.46"},{"v":86.8608864609355,"d":"86.86"},{"$f":"D6+D9","v":{"v":25.18046,"d":"25.18"}},{"$f":"E6+E9","v":{"v":6.8262100000000006,"d":"6.83"}},{"v":107.77980922689999,"d":"107.78"},{"v":26.472099999999998,"d":"26.47"},{"v":53.626709999999996,"d":"53.63"},{"v":22.47944,"d":"22.48"},{"v":14.237288,"d":"14.24"}]
["  （2）专项债务限额",{"v":774.4081411332,"d":"774.41"},{"v":84.8580811332,"d":"84.86"},{"$f":"D7+D10","v":{"v":119.0977,"d":"119.10"}},{"$f":"E7+E10","v":{"v":79.8,"d":"79.80"}},{"v":139.41285,"d":"139.41"},{"v":136.1522,"d":"136.15"},{"v":77.754,"d":"77.75"},95.08,{"v":42.25331,"d":"42.25"}]
["备注：1.本预测数据是以2023年8月8日时点掌握的数据进行的预测；\n      2.本预测数据未考虑后续新增债券额度下达、政府债务限额回收等情况。"]