{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["一般债券","债务余额"],"not_rendered":{"external_links":26,"defined_names":381},"read":"whole","date_system":"1900"}

{"sheet":"一般债券","index":0,"n_rows":5,"n_cols":8,"rows_kept":5,"hidden":true,"merged":[[1,0,1,7]]}
["附表1："]
["2025年开平市新增一般债务限额安排项目情况表"]
[{"$nulls":7},"单位：万元"]
["序号","县（市、区）","项目名称","项目单位","项目领域","建设状态","项目总投资","安排金额"]
[null,null,"无"]

{"sheet":"债务余额","index":1,"n_rows":19,"n_cols":2,"rows_kept":19,"merged":[[1,0,1,1],[19,0,19,1]]}
["附表6："]
["2025年末开平市政府债务余额预测数"]
[null,"单位：万元"]
["项             目","开平市"]
["一、2024年末债务余额",{"$f":"B6+B7","v":{"v":1568279.4,"d":"1,568,279.40"}}]
["  （1）一般债务余额",{"v":523910.1,"d":"523,910.10"}]
["  （2）专项债务余额",{"v":1044369.3,"d":"1,044,369.30"}]
["二、2025年再融资债券",{"$f":"B9+B10","v":{"v":2986,"d":"2,986.00"}}]
["  （1）一般债务",{"v":1374,"d":"1,374.00"}]
["  （2）专项债务",{"v":1612,"d":"1,612.00"}]
["三、2025年新增债券",{"$f":"B12+B13","v":{"v":163300,"d":"163,300.00"}}]
["  （1）一般债务"]
["  （2）专项债务",{"v":163300,"d":"163,300.00"}]
["四、政府债券还本",{"$f":"B15+B16","v":{"v":3231.6,"d":"3,231.60"}}]
["  （1）偿还一般债务",{"v":1477.2,"d":"1,477.20"}]
["  （2）偿还专项债务",{"v":1754.4,"d":"1,754.40"}]
["五、截止2025年末债务余额预测值（一+二＋三-四）",{"$f":"SUM(B18:B19)","v":{"v":1731333.8,"d":"1,731,333.80"}}]
["  （1）一般债务余额",{"$f":"B6+B9+B12-B15","v":{"v":523806.9,"d":"523,806.90"}}]
["  （2）专项债务余额",{"$f":"B7+B10+B13-B16","v":{"v":1207526.9,"d":"1,207,526.90"}}]