{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["附表九"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"附表九","index":0,"n_rows":27,"n_cols":11,"rows_kept":27,"merged":[[2,0,2,10],[4,0,4,1],[5,0,6,0],[7,0,8,0],[9,0,10,0],[11,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0],[21,0,22,0],[23,0,24,0],[25,0,26,0]]}
["附表9："]
[]
["江门市地方政府债券存续期内还本付息情况表"]
[{"$nulls":10},"单位：亿元"]
["县（市、区）",null,"江门市","市本级","蓬江区","江海区","新会区","台山市","开平市","鹤山市","恩平市"]
["2024年","到期本金",{"v":27.5117,"d":"27.51"},{"v":0.4687,"d":"0.47"},{"v":3.6868,"d":"3.69"},{"v":0,"d":"0.00"},{"v":5.6611,"d":"5.66"},{"v":4.0134,"d":"4.01"},{"v":7.9,"d":"7.90"},{"v":0.646,"d":"0.65"},{"v":5.1357,"d":"5.14"}]
[null,"应付利息",{"v":34.817280227,"d":"34.82"},{"v":5.248476268,"d":"5.25"},{"v":4.6013718059999995,"d":"4.60"},{"v":2.684183509,"d":"2.68"},{"v":7.668314863,"d":"7.67"},{"v":5.183514733,"d":"5.18"},{"v":4.15745836,"d":"4.16"},{"v":3.54597991,"d":"3.55"},{"v":1.7279807779999998,"d":"1.73"}]
["2025年","到期本金",{"v":17.115579999999998,"d":"17.12"},{"v":9.220880000000001,"d":"9.22"},{"v":0.0809,"d":"0.08"},{"v":0.09987,"d":"0.10"},{"v":2.99844,"d":"3.00"},{"v":1.54234,"d":"1.54"},{"v":0.32316,"d":"0.32"},{"v":2.29304,"d":"2.29"},{"v":0.55695,"d":"0.56"}]
[null,"应付利息",{"v":33.677839964,"d":"33.68"},{"v":5.179884005,"d":"5.18"},{"v":4.468075826000001,"d":"4.47"},{"v":2.684183509,"d":"2.68"},{"v":7.4591869630000005,"d":"7.46"},{"v":5.016410593,"d":"5.02"},{"v":3.82848836,"d":"3.83"},{"v":3.5237519099999997,"d":"3.52"},{"v":1.517858798,"d":"1.52"}]
["2026年","到期本金",{"v":136.68128000000002,"d":"136.68"},{"v":42.429159999999996,"d":"42.43"},{"v":17.313229999999997,"d":"17.31"},{"v":8.59549,"d":"8.60"},{"v":24.93393,"d":"24.93"},{"v":9.70554,"d":"9.71"},{"v":18.03148,"d":"18.03"},{"v":9.183819999999999,"d":"9.18"},{"v":6.488630000000001,"d":"6.49"}]
[null,"应付利息",{"v":32.416638764,"d":"32.42"},{"v":4.5288354234999995,"d":"4.53"},{"v":4.42392521,"d":"4.42"},{"v":2.6743133005,"d":"2.67"},{"v":7.212465068,"d":"7.21"},{"v":4.9099667815,"d":"4.91"},{"v":3.7879097615,"d":"3.79"},{"v":3.386431086,"d":"3.39"},{"v":1.492792133,"d":"1.49"}]
["2027年","到期本金",{"v":25.7372,"d":"25.74"},{"v":5.4654,"d":"5.47"},{"v":2.2168,"d":"2.22"},{"v":2.5,"d":"2.50"},{"v":6.5227,"d":"6.52"},{"v":5.3527,"d":"5.35"},{"v":1.3583,"d":"1.36"},{"v":1.769,"d":"1.77"},{"v":0.5523,"d":"0.55"}]
[null,"应付利息",{"v":28.530549745000002,"d":"28.53"},{"v":3.49835461,"d":"3.50"},{"v":3.868479425,"d":"3.87"},{"v":2.3505469150000002,"d":"2.35"},{"v":6.504624010000001,"d":"6.50"},{"v":4.564776975,"d":"4.56"},{"v":3.2819682999999995,"d":"3.28"},{"v":3.160503195,"d":"3.16"},{"v":1.3012963149999999,"d":"1.30"}]
["2028年","到期本金",{"v":92.7549,"d":"92.75"},{"v":7.9122,"d":"7.91"},{"v":11.7357,"d":"11.74"},{"v":2.11145,"d":"2.11"},{"v":29.4409,"d":"29.44"},{"v":1.35585,"d":"1.36"},{"v":28.4874,"d":"28.49"},{"v":10.86215,"d":"10.86"},{"v":0.84925,"d":"0.85"}]
[null,"应付利息",{"v":27.89886727,"d":"27.90"},{"v":3.37343733,"d":"3.37"},{"v":3.8204367100000005,"d":"3.82"},{"v":2.298171915,"d":"2.30"},{"v":6.33556917,"d":"6.34"},{"v":4.439119864999999,"d":"4.44"},{"v":3.2354675200000003,"d":"3.24"},{"v":3.113241995,"d":"3.11"},{"v":1.283422765,"d":"1.28"}]
["2029年","到期本金",{"v":41.3914,"d":"41.39"},{"v":7.0702,"d":"7.07"},{"v":2.4004,"d":"2.40"},0.04,{"v":4.0859,"d":"4.09"},{"v":18.2668,"d":"18.27"},{"v":5.0494,"d":"5.05"},{"v":3.0837,"d":"3.08"},{"v":1.395,"d":"1.40"}]
[null,"应付利息",{"v":24.53512684,"d":"24.54"},{"v":3.064853195,"d":"3.06"},{"v":3.39915313,"d":"3.40"},{"v":2.231188935,"d":"2.23"},{"v":5.350531955,"d":"5.35"},{"v":4.304023985,"d":"4.30"},{"v":2.24085117,"d":"2.24"},{"v":2.709146805,"d":"2.71"},{"v":1.235377665,"d":"1.24"}]
["2030年","到期本金",{"v":64.0624,"d":"64.06"},{"v":1.1864,"d":"1.19"},{"v":11.5,"d":"11.50"},4.24,{"v":19.5929,"d":"19.59"},{"v":6.5987,"d":"6.60"},{"v":5.7,"d":"5.70"},{"v":6.8494,"d":"6.85"},{"v":8.395,"d":"8.40"}]
[null,"应付利息",{"v":22.96728585,"d":"22.97"},{"v":2.87976543,"d":"2.88"},{"v":3.30462561,"d":"3.30"},{"v":2.1828229350000004,"d":"2.18"},{"v":5.04552454,"d":"5.05"},{"v":3.7658219649999998,"d":"3.77"},{"v":2.11134194,"d":"2.11"},{"v":2.562603115,"d":"2.56"},{"v":1.114780315,"d":"1.11"}]
["2031年","到期本金",{"v":101.5251,"d":"101.53"},{"v":20.7202,"d":"20.72"},{"v":18.5872,"d":"18.59"},2.69,{"v":27.9575,"d":"27.96"},{"v":13.0295,"d":"13.03"},{"v":4.2214,"d":"4.22"},13.67,{"v":0.6493,"d":"0.65"}]
[null,"应付利息",{"v":20.436823675,"d":"20.44"},{"v":2.5082767500000003,"d":"2.51"},{"v":2.85885999,"d":"2.86"},{"v":2.063599435,"d":"2.06"},{"v":4.35478889,"d":"4.35"},{"v":3.47018321,"d":"3.47"},{"v":1.92114929,"d":"1.92"},{"v":2.300212255,"d":"2.30"},{"v":0.9597538549999999,"d":"0.96"}]
["2032年","到期本金",{"v":40.7497,"d":"40.75"},{"v":1.2114,"d":"1.21"},{"v":0,"d":"0.00"},{"v":0.1398,"d":"0.14"},{"v":14.6292,"d":"14.63"},{"v":2.3256,"d":"2.33"},{"v":2.358,"d":"2.36"},{"v":18.9779,"d":"18.98"},{"v":1.1078,"d":"1.11"}]
[null,"应付利息",{"v":17.85564832,"d":"17.86"},{"v":2.1321931700000003,"d":"2.13"},{"v":2.42657837,"d":"2.43"},{"v":2.016980935,"d":"2.02"},{"v":3.58013002,"d":"3.58"},{"v":3.180173035,"d":"3.18"},{"v":1.81648864,"d":"1.82"},{"v":1.7696077550000002,"d":"1.77"},{"v":0.9334963949999999,"d":"0.93"}]
["2033年","到期本金",{"v":77.9372,"d":"77.94"},{"v":26.3706,"d":"26.37"},{"v":5.0465,"d":"5.05"},{"v":0.9154,"d":"0.92"},{"v":31.1406,"d":"31.14"},{"v":0.283,"d":"0.28"},{"v":1.8418,"d":"1.84"},{"v":11.6437,"d":"11.64"},{"v":0.6956,"d":"0.70"}]
[null,"应付利息",{"v":16.250361015,"d":"16.25"},{"v":1.8833937699999999,"d":"1.88"},{"v":2.38696778,"d":"2.39"},{"v":2.010414595,"d":"2.01"},{"v":2.90753323,"d":"2.91"},{"v":3.129667605,"d":"3.13"},{"v":1.7517946199999999,"d":"1.75"},{"v":1.276365685,"d":"1.28"},{"v":0.9042237300000001,"d":"0.90"}]
["2034年及以后","到期本金",{"v":452.986,"d":"452.99"},{"v":41.5625,"d":"41.56"},{"v":69.5047,"d":"69.50"},{"v":60.79395,"d":"60.79"},{"v":74.5672,"d":"74.57"},{"v":93.08265,"d":"93.08"},{"v":52.2374,"d":"52.24"},{"v":33.86005,"d":"33.86"},{"v":27.37755,"d":"27.38"}]
[null,"应付利息",{"v":132.976899195,"d":"132.98"},{"v":11.59449408,"d":"11.59"},{"v":16.572833555,"d":"16.57"},{"v":17.805688370000002,"d":"17.81"},{"v":23.03294713,"d":"23.03"},{"v":34.4018369,"d":"34.40"},{"v":17.010976319999997,"d":"17.01"},{"v":5.61468367,"d":"5.61"},{"v":6.9434391699999995,"d":"6.94"}]