{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["新增地方政府一般债券情况表","新增地方政府专项债券情况表","新增地方政府一般债券资金收支情况表","新增地方政府专项债券资金收支情况表"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"新增地方政府一般债券情况表","index":0,"n_rows":30,"n_cols":12,"rows_kept":30,"merged":[[1,0,1,11],[3,0,3,6],[3,7,3,8],[3,9,3,10],[3,11,4,11],[5,7,11,7],[5,8,11,8],[5,9,11,9],[5,10,11,10],[5,11,11,11],[15,7,16,7],[15,8,16,8],[15,9,16,9],[15,10,16,10],[15,11,16,11],[23,7,24,7],[23,8,24,8],[23,9,24,9],[23,10,24,10],[23,11,24,11]]}
["表1"]
["截至2023年末新增地方政府一般债券情况表"]
[{"$nulls":11},"单位：亿元"]
["债券基本信息",{"$nulls":6},"债券项目总投资",null,"债券项目已实现投资",null,"备注"]
["债券名称","债券编码","债券类型","债券规模","发行时间（年/月/日）","债券利率(%)","债券期限",null,"其中：债券资金安排",null,"其中：债券资金安排"]
["2020年四川省政府再融资一般债券（十期）",104936,"一般债券",0.04,"2020-09-17",3.37,"10年",{"v":7.5218,"d":"7.52"},0.5,{"$f":"3.28+2.6","v":5.88},0.5,"成都至都江堰客运铁路支线拆迁安置房重建项目"]
["2018年四川省政府一般债券（十一期）",147595,"一般债券",0.04,"2018-10-16",4,"7年"]
["2015年四川省政府一般债券（十二期）","1568015","一般债券",0.16,"2015-10-10","3.56","10年"]
["2022年四川省政府再融资一般债券（四期）",2205778,"一般债券",0.04,"2022-05-19","2.95","7年"]
["2015年四川省政府一般债券（四期）","1568004","一般债券",{"v":0.1,"d":"0.10"},"2015-06-17","3.62","10年"]
["2023年四川省政府再融资一般债券（四期）","2305521","一般债券",0.04,"2023-05-25","2.81","10年"]
["2020年四川省政府再融资一般债券（六期）",2005627,"一般债券",0.04,"2020-06-02",2.91,"7年"]
["2022年四川省政府一般债券（五期）",2271356,"一般债券",0.15,"2022-06-28",2.54,"3年",0.568858,0.15,{"v":0.515433,"d":"0.52"},0.15,"成都都江堰新区110KV输变电工程110KV进线电缆通道项目"]
["2022年四川省政府一般债券（五期）",2271356,"一般债券",0.102,"2022-06-28",2.54,"3年",0.74,0.102,0.38,0.102,"都江堰市新建强制隔离戒毒所建设项目"]
["2022年四川省政府一般债券（六期）",2271357,"一般债券",0.3451,"2022-06-28",2.95,"7年",0.58,0.3451,0.58,0.3451,"万达持有物业电力配套电缆设备安装项目"]
["2022年四川省政府一般债券（五期）",2271356,"一般债券",0.009,"2022-06-28",2.54,"3年",0.3,0.1268,0.1268,0.1268,"都江堰市芒城片区地块电力迁改项目"]
["2022年四川省政府一般债券（六期）",2271357,"一般债券",0.1178,"2022-06-28",2.95,"7年"]
["2022年四川省政府一般债券（五期）",2271356,"一般债券",0.05,"2022-06-28",2.54,"3年",0.069,0.05,0.0637,0.05,"都江堰市2022年金马河水毁堤防修护工程"]
["2022年四川省政府一般债券（五期）",2271356,"一般债券",{"v":0.1,"d":"0.10"},"2022-06-28",2.54,"3年",0.324,0.1,0.2026,0.1,"都江堰市白沙河龙池镇段防洪治理工程"]
["2022年四川省政府一般债券（六期）",2271357,"一般债券",0.0476,"2022-06-28",2.95,"7年",0.15,0.0476,0.0786,0.0476,"聚源镇2018年特色镇（街区）建设项目"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",{"v":0.16206,"d":"0.1621"},"2023-01-17","2.98","10年",0.310119,0.16206,0.16206,{"v":0.16206,"d":"0.1621"},"都江堰市国际康养特色小镇110kv（110kv驾金线34号-55号、110kv驾城线33号-41号、110kv聚城线35号-50号）电力线路迁改项目"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",{"v":0.09,"d":"0.0900"},"2023-01-17","2.98","10年",0.2099,0.09,0.0638,{"v":0.0638423564,"d":"0.0638"},"都江堰市学府南路（康桥水乡 AB、BC区间道路）建设工程"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",{"v":0.062,"d":"0.0620"},"2023-01-17","2.98","10年",0.0896,0.062,0.0361,{"v":0.0360854648,"d":"0.0361"},"都江堰市龙潭湾广场临河绿道及配套工程"]
["2023年四川省政府一般债券（一期）","2305063","一般债券",{"v":0.016,"d":"0.0160"},"2023-01-17","2.96","7年",0.0789,0.051,0.0381,{"v":0.0381229478,"d":"0.0381"},"都江堰市公共配套工程（一期）项目—都江堰市WB9市政道路建设工程"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",{"v":0.035,"d":"0.0350"},"2023-01-17","2.98","10年"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",0.0182,"2023-01-17","2.98","10年",0.026,0.0182,0.0121,{"v":0.0121061674,"d":"0.0121"},"都江堰市公共配套工程（一期）项目—都江堰市永丰小学校园文化建设项目"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",0.0757,"2023-01-17","2.98","10年",0.08,0.0757,{"v":0.056,"d":"0.0560"},{"v":0.0559954598,"d":"0.0560"},"都江堰市公共配套工程（一期）项目—全市三所国办敬老院消防设施改造工程"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",{"v":0.04,"d":"0.0400"},"2023-01-17","2.98","10年",0.098644,0.04,0.0203,{"v":0.0203097245,"d":"0.0203"},"都江堰市32076部队进出道路新建工程"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",{"v":0.015,"d":"0.0150"},"2023-01-17","2.98","10年",0.057,0.015,0.0089,{"v":0.0089101111,"d":"0.0089"},"都江堰市公共配套工程（一期）项目—9座旅游公厕提升改造项目"]
["2023年四川省政府一般债券（二期）","2305064","一般债券",0.0065,"2023-01-17","2.98","10年",0.0097,0.0065,0.0063,{"v":0.0062723844,"d":"0.0063"},"四川省都江堰中学连廊加盖建设项目"]

{"sheet":"新增地方政府专项债券情况表","index":1,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[3,0,3,6],[3,7,4,7],[3,8,3,9],[3,10,3,11],[3,12,4,12],[3,13,4,13],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13]]}
["表2"]
["截至2023年末新增地方政府专项债券情况表"]
[{"$nulls":13},"单位：亿元"]
["债券基本信息",{"$nulls":6},"债券项目资产类型","债券项目总投资",null,"债券项目已实现投资",null,"已取得项目收益","备注"]
["债券名称","债券编码","债券类型","债券规模","发行时间（年/月/日）","债券利率(%)","债券期限",null,null,"其中：债券资金安排",null,"其中：债券资金安排"]
["2017年四川省政府专项债券（十一期）","1705270","专项债券",0.6,"2017-07-17","3.96","7年","交通基础设施",{"v":30.3224,"d":"30.32"},2,{"v":18,"d":"18.00"},2,{"v":0,"d":"0.00"},"都江堰M-TR旅游客运专线工程"]
["2017年四川省政府专项债券（十二期）","1705271","专项债券",0.3,"2017-07-17","3.98","10年"]
["2023年四川省城乡基础设施建设专项债券（十八期）-2023年四川省政府专项债券（十八期）","2305326","专项债券",{"v":3,"d":"3.0"},"2023-03-31","3.33","30年","产业园区基础设施",{"v":10.078936,"d":"10.08"},3,{"v":4.9828,"d":"4.98"},3,{"v":0,"d":"0.00"},"都江堰市绿色产业园区及基础设施配套项目"]
["2023年四川省城乡基础设施建设专项债券（十八期）-2023年四川省政府专项债券（十八期）","2305326","专项债券",{"v":1,"d":"1.0"},"2023-03-31","3.33","30年","产业园区基础设施",{"v":1.8531,"d":"1.85"},1,0.75,0.41,{"v":0,"d":"0.00"},"功能区补水管线EPC项目"]

{"sheet":"新增地方政府一般债券资金收支情况表","index":2,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[1,1,1,5],[3,1,4,1],[3,2,3,3],[3,4,3,5]]}
[0,"表3"]
[0,"截至2023年末新增地方政府一般债券资金收支情况表"]
[0,{"$nulls":4},"单位：亿元"]
[0,"序号","截至2023年末新增一般债券资金收入",null,"截至2023年末新增一般债券资金安排的支出"]
[0,null,"债券名称","金额","支出功能分类","金额"]
[0,"合计",null,{"v":1.94196,"d":"1.94"},null,{"$f":"SUM(F7:F18)","v":{"v":1.8252,"d":"1.83"}}]
["VALID#",1,"2015年四川省政府新增一般债券（十期）",0.04,"212城乡社区支出",{"v":1.5256,"d":"1.53"},"204"]
["VALID#",2,"2015年四川省政府一般债券（九期）",0.04,"204公共安全支出",{"v":0.102,"d":"0.10"},"205"]
["VALID#",3,"2015年四川省政府一般债券（三期）",0.04,"213农林水支出",{"$f":"0.0476+0.15","v":{"v":0.1976,"d":"0.20"}},"206"]
["VALID#",4,"2015年四川省政府一般债券（十二期）",0.16,null,null,"207"]
["VALID#",5,"2015年四川省政府一般债券（十一期）",0.04,null,null,"208"]
["VALID#",6,"2015年四川省政府一般债券（四期）",{"v":0.1,"d":"0.10"},null,null,"210"]
[null,7,"2015年四川省政府一般债券（一期）",0.04]
[null,8,"2015年四川省政府一般债券（二期）",0.04]
["VALID#",9,"2022年四川省政府一般债券（六期）",{"v":0.5105,"d":"0.51"},null,null,"201"]
[null,10,"2022年四川省政府一般债券（五期）",{"v":0.411,"d":"0.41"}]
[null,11,"2023年四川省政府一般债券（二期）",{"v":0.50446,"d":"0.50"}]
[null,12,"2023年四川省政府一般债券（一期）",{"v":0.016,"d":"0.02"}]

{"sheet":"新增地方政府专项债券资金收支情况表","index":3,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[1,1,1,5],[3,1,4,1],[3,2,3,3],[3,4,3,5]]}
[0,"表4"]
[0,"截至2023年末新增地方政府专项债券资金收支情况表"]
[0,{"$nulls":4},"单位：亿元"]
[0,"序号","截至2023年末新增专项债券资金收入",null,"截至2023年末新增专项债券资金安排的支出"]
[0,null,"债券名称","金额","支出功能分类","金额"]
[0,"合计",null,{"v":6,"d":"6.00"},null,{"v":5.28552,"d":"5.29"}]
["VALID#",1,"2017年四川省政府专项债券（十期）",0.5,"212城乡社区支出",{"v":2,"d":"2.0"}]
["VALID#",2,"2017年四川省政府专项债券（十一期）",0.6,"229其他支出",{"v":3.28552,"d":"3.3"}]
["VALID#",3,"2017年四川省政府专项债券（九期）",0.6]
["VALID#",4,"2017年四川省政府专项债券（十二期）",0.3]
["VALID#",5,"2023年四川省城乡基础设施建设专项债券（十八期）-2023年四川省政府专项债券（十八期）",{"v":4,"d":"4.00"}]
["VALID#"]