{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["表1-1 政府债务限额及余额预算情况表","表1-2 地方政府一般债务余额情况表","表1-3 地方政府专项债务余额情况表","表1-4 地方政府债券发行及还本付息情况表"],"not_rendered":{"comments":3},"read":"whole","date_system":"1900"}

{"sheet":"表1-1 政府债务限额及余额预算情况表","index":0,"n_rows":17,"n_cols":13,"rows_kept":17,"merged":[[1,0,1,6],[3,0,4,0],[3,1,3,3],[3,4,3,6],[16,0,16,6],[17,0,17,6]]}
["表1-1"]
["抚顺市2022年地方政府债务限额及余额情况表"]
[{"$nulls":6},"单位：亿元"]
["地   区","2022年债务限额",null,null,"2022年债务余额预计执行数"]
[null,null,"一般债务","专项债务",null,"一般债务","专项债务"]
["公  式","A=B+C","B","C","D=E+F","E","F"]
["  抚顺市",{"$f":"SUM(C7:D7)","v":437.82},{"$f":"SUM(C8:C16)","v":359.18},78.64,{"$f":"F7+G7","v":415.61},338.75,76.86]
["    抚顺市本级",{"$f":"SUM(C8:D8)","v":185.86},162.54,23.32,{"$f":"F8+G8","v":179.37},{"$f":"156.41-0.09","v":156.32},23.05]
["    经济开发区",139.59,119.62,19.97,{"$f":"F9+G9","v":135.26},115.29,19.97]
["    新抚区",21.68,11.68,{"v":10,"d":"10.00"},20.64,{"v":10.7,"d":"10.70"},9.94]
["    东洲区",42.82,{"$f":"36.73-0.01","v":36.72},{"v":6.1,"d":"6.10"},38.45,{"$f":"32.36-0.01","v":32.35},{"$f":"6.09+0.01","v":{"v":6.1,"d":"6.10"}}]
["    望花区",{"v":5.5,"d":"5.50"},{"v":1.8,"d":"1.80"},{"v":3.7,"d":"3.70"},5.07,1.38,3.69]
["    顺城区",7.14,5.64,{"v":1.5,"d":"1.50"},5.44,3.94,{"v":1.5,"d":"1.50"}]
["    抚顺县",11.86,7.76,{"v":4.1,"d":"4.10"},10.64,6.54,{"v":4.1,"d":"4.10"}]
["    新宾满族自治县",12.97,6.22,6.75,10.64,5.03,5.61]
["    清原满族自治县",{"v":10.4,"d":"10.40"},{"v":7.2,"d":"7.20"},{"v":3.2,"d":"3.20"},{"v":10.1,"d":"10.10"},{"v":7.2,"d":"7.20"},{"v":2.9,"d":"2.90"}]
[{"$nulls":12},93015.13]

{"sheet":"表1-2 地方政府一般债务余额情况表","index":1,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[1,0,1,2]]}
["表1-2"]
["抚顺市2022年和2023年地方政府一般债务余额情况表"]
[null,null,"单位：亿元"]
["项    目","预算数","执行数"]
["一、2021年末地方政府一般债务余额实际数"," ",337.71]
["二、2022年末地方政府一般债务余额限额",null,{"$f":"'表1-1 政府债务限额及余额预算情况表'!C7","v":359.18}]
["三、2022年地方政府一般债务发行额"," ",{"v":61.5,"d":"61.50"}]
["    中央转贷地方的国际金融组织和外国政府贷款","  ",{"v":0,"d":"0.00"}]
["    2022年地方政府一般债券发行额",null,{"v":61.5,"d":"61.50"}]
["四、2022年地方政府一般债务还本额",null,{"$f":"60.4825-0.02","v":{"v":60.4625,"d":"60.46"}}]
["五、2022年末地方政府一般债务余额预计执行数",null,{"$f":"'表1-1 政府债务限额及余额预算情况表'!F7","v":338.75}]
["六、2023年地方财政赤字"]
["七、2023年地方政府一般债务余额限额",{"$f":"C6","v":359.18}]

{"sheet":"表1-3 地方政府专项债务余额情况表","index":2,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,2]]}
["表1-3"]
["抚顺市2022年和2023年地方政府专项债务余额情况表"]
[null,null,"单位：亿元"]
["项    目","预算数","执行数"]
["一、2021年末地方政府专项债务余额实际数",null,64.47,1]
["二、2022年末地方政府专项债务余额限额",null,{"$f":"'表1-1 政府债务限额及余额预算情况表'!D7","v":78.64},2]
["三、2022年地方政府专项债务发行额",null,17.05,3]
["四、2022年地方政府专项债务还本额",null,{"v":4.6603,"d":"4.66"},4]
["五、2022年末地方政府专项债务余额预计执行数",null,{"$f":"'表1-1 政府债务限额及余额预算情况表'!G7","v":76.86},5]
["六、2023年地方政府专项债务新增限额",{"v":0,"d":"0.00"},null,6]
["七、2023年末地方政府专项债务余额限额",{"$f":"C6","v":78.64},null,7]

{"sheet":"表1-4 地方政府债券发行及还本付息情况表","index":3,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[1,0,1,3],[25,0,25,3],[26,0,26,3]]}
["表1-4"]
[" 抚顺市地方政府债券发行及还本付息情况表"]
[{"$nulls":3},"单位：亿元"]
["项    目","公式","本地区","本级"]
["一、2022年发行预计执行数","A=B+D",{"$f":"C6+C8","v":78.55},{"$f":"D6+D8","v":{"v":39.233,"d":"39.23"}}]
["（一）一般债券","B",{"v":61.5,"d":"61.50"},{"v":32.893,"d":"32.89"}]
["   其中：再融资债券","C",60.12,{"v":32.893,"d":"32.89"}]
["（二）专项债券","D",17.05,6.34]
["   其中：再融资债券","E",4.66]
["二、2022年还本预计执行数","F=G+H",{"$f":"C11+C12","v":{"v":64.776,"d":"64.78"}},{"$f":"D11+D12","v":{"v":32.9,"d":"32.90"}}]
["（一）一般债券","G",{"v":60.1163,"d":"60.12"},{"v":32.9,"d":"32.90"}]
["（二）专项债券","H",{"v":4.6597,"d":"4.66"},{"v":0,"d":"0.00"}]
["三、2022年付息预计执行数","I=J+K",{"$f":"C14+C15","v":{"v":14.4,"d":"14.40"}},{"$f":"D14+D15","v":{"v":6.2501,"d":"6.25"}}]
["（一）一般债券","J",11.86,5.56]
["（二）专项债券","K",2.54,{"v":0.6901,"d":"0.69"}]
["四、2023年还本预算数","L=M+O",{"$f":"C17+C20","v":{"v":71.480071,"d":"71.48"}},{"$f":"D17+D20","v":{"v":23.9122,"d":"23.91"}}]
["（一）一般债券","M",{"$f":"C18+C19","v":{"v":64.9583,"d":"64.96"}},{"$f":"D18+D19","v":{"v":22.8245,"d":"22.82"}}]
["   其中：再融资",null,{"v":64.9533,"d":"64.95"},22.82]
["      财政预算安排 ","N",{"v":0.005,"d":"0.01"},{"v":0.0045,"d":"0.00"}]
["（二）专项债券","O",{"$f":"C21+C22","v":{"v":6.521771,"d":"6.52"}},{"$f":"D21+D22","v":{"v":1.0877,"d":"1.09"}}]
["   其中：再融资",null,{"v":6.5139,"d":"6.51"},1.08]
["      财政预算安排","P",{"v":0.007871,"d":"0.01"},{"v":0.0077,"d":"0.01"}]
["五、2023年付息预算数","Q=R+S",{"$f":"C24+C25","v":{"v":9.9022,"d":"9.90"}},{"$f":"D24+D25","v":{"v":6.390899,"d":"6.39"}}]
["（一）一般债券","R",{"v":7.8092,"d":"7.81"},{"v":5.443491,"d":"5.44"}]
["（二）专项债券","S",{"v":2.093,"d":"2.09"},{"v":0.947408,"d":"0.95"}]