{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["表3-1 新增地方政府专项债券情况表","表3-2 新增地方政府专项债券资金收支情况表"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"表3-1 新增地方政府专项债券情况表","index":0,"n_rows":40,"n_cols":16,"rows_kept":40,"merged":[[4,0,4,15],[6,0,7,0],[6,2,6,7],[6,8,7,8],[6,9,6,10],[6,11,6,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[39,1,39,10]]}
[null,"DEBT_T_XXGK_CXZQSY"," AND T.AD_CODE_GK=441300 AND T.SET_YEAR_GK=2021 AND T.ZWLB_ID=02"]
[null,"AD_CODE_GK#441300","AD_CODE#441300","SET_YEAR_GK#2021","ad_name#441300 惠州市本级","ZWLB_ID#02"]
[null,"ZQ_NAME#","ZQ_CODE#",null,"FXGM_AMT#","FX_DATE#","ZQ_RATE#","ZQQX_NAME#",null,"XMZTZ#","XMZTZ_ZQZJ#","XMYTZ#","XMYTZ_ZQZJ#","REMARK#"]
[null,"表3-1"]
["2020年 惠州市本级发行的新增地方政府专项债券情况表"]
[{"$nulls":14},"单位：亿元"]
["序号",null,"                债券基本信息",{"$nulls":5},"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,"2020年度已取得收益","项目预期收益","备注"]
[null,"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"]
[1,"2020年粤港澳大湾区交通基础设施专项债券（二期）--2020年广东省政府专项债券（二期）","104738","其他自平衡专项债券",{"v":5.5,"d":"5.50"},"2020-01-17","3.34","10年","其他市政设施资产",{"$f":"SUM(J10:J10)","v":40.14},{"$f":"SUM(K10:K10)","v":{"v":22.5,"d":"22.50"}},{"$f":"SUM(L10:L10)","v":9.48},{"$f":"SUM(M10:M10)","v":{"v":5.5,"d":"5.50"}},{"v":0,"d":"0.00"},10.73]
[null,"市直",null,null,{"v":5.5,"d":"5.50"},{"$nulls":4},40.14,{"v":22.5,"d":"22.50"},9.48,{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},10.73]
[2,"2020年粤港澳大湾区交通基础设施专项债券（三期）--2020年广东省政府专项债券（三期）","104739","其他自平衡专项债券",14.27,"2020-01-17","3.92","30年","其他交通设施类资产,铁路",{"v":91.8,"d":"91.80"},{"$f":"SUM(K12:K13)","v":83.15},49.24,{"$f":"SUM(M12:M13)","v":14.27},{"v":0,"d":"0.00"},72.11,"包含铁路分摊项目，数据不重复加总"]
[null,"市直",null,null,9.49,{"$nulls":4},85.35,76.37,44.89,9.49,{"v":0,"d":"0.00"},62.34,"包含铁路分摊项目"]
[null,"仲恺区",null,null,4.78,{"$nulls":4},{"v":53.9,"d":"53.90"},6.78,40.31,4.78,{"v":0,"d":"0.00"},60.77,"包含铁路分摊项目"]
[3,"2020年粤港澳大湾区生态环保专项债券（一期）--2020年广东省政府专项债券（五期）","104741","其他自平衡专项债券",2.54,"2020-01-17","3.34","10年","其他交通设施类资产,市政道路,污水处理",{"$f":"SUM(J15:J15)","v":61.34},{"$f":"SUM(K15:K15)","v":10.64},{"$f":"SUM(L15:L15)","v":27.29},{"$f":"SUM(M15:M15)","v":2.54},{"v":0,"d":"0.00"},35.16]
[null,"仲恺区",null,null,2.54,{"$nulls":4},61.34,10.64,27.29,2.54,{"v":0,"d":"0.00"},35.16]
[4,"2020年粤港澳大湾区民生服务专项债券（一期）--2020年广东省政府专项债券（七期）","104743","其他自平衡专项债券",{"v":3.5,"d":"3.50"},"2020-01-17","3.34","10年","公立医院,铁路",{"$f":"SUM(J17:J17)","v":26.81},{"$f":"SUM(K17:K17)","v":24.91},{"$f":"SUM(L17:L17)","v":17.88},{"$f":"SUM(M17:M17)","v":{"v":3.5,"d":"3.50"}},{"v":0,"d":"0.00"},17.17]
[null,"市直",null,null,{"v":3.5,"d":"3.50"},{"$nulls":4},26.81,24.91,17.88,{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},17.17]
[5,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（一期）--2020年广东省政府专项债券（八期）","104744","其他自平衡专项债券",0.45,"2020-01-17","3.34","10年","其他资产",{"$f":"SUM(J19:J19)","v":{"v":7.5,"d":"7.50"}},{"$f":"SUM(K19:K19)","v":1.45},{"$f":"SUM(L19:L19)","v":{"v":6,"d":"6.00"}},{"$f":"SUM(M19:M19)","v":0.45},{"v":0,"d":"0.00"},0.55]
[null,"仲恺区",null,null,0.45,{"$nulls":4},{"v":7.5,"d":"7.50"},1.45,{"v":6,"d":"6.00"},0.45,{"v":0,"d":"0.00"},0.55]
[6,"2020年粤港澳大湾区新基建专项债券（二期）--2020年广东省政府专项债券（三十一期）","104790","其他自平衡专项债券",{"v":1,"d":"1.00"},"2020-05-12","3.66","30年","铁路",{"$f":"SUM(J21:J21)","v":28.26},{"$f":"SUM(K21:K21)","v":{"v":20,"d":"20.00"}},{"$f":"SUM(L21:L21)","v":{"v":4,"d":"4.00"}},{"$f":"SUM(M21:M21)","v":{"v":1,"d":"1.00"}},{"v":0,"d":"0.00"},4.16]
[null,"市直",null,null,{"v":1,"d":"1.00"},{"$nulls":4},28.26,{"v":20,"d":"20.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},4.16]
[7,"2020年粤港澳大湾区交通基础设施专项债券（五期）--2020年广东省政府专项债券（三十三期）","104792","其他自平衡专项债券",{"v":8,"d":"8.00"},"2020-05-12","2.88","10年","高速公路",{"$f":"SUM(J23:J23)","v":309.73},{"$f":"SUM(K23:K23)","v":{"v":150,"d":"150.00"}},{"$f":"SUM(L23:L23)","v":{"v":8.079,"d":"8.08"}},{"$f":"SUM(M23:M23)","v":{"v":8,"d":"8.00"}},{"v":0,"d":"0.00"},23.57]
[null,"市直",null,null,{"v":8,"d":"8.00"},{"$nulls":4},309.73,{"v":150,"d":"150.00"},{"v":8.079,"d":"8.08"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},23.57]
[8,"2020年粤港澳大湾区交通基础设施专项债券（八期）--2020年广东省政府专项债券（三十六期）","104795","其他自平衡专项债券",{"v":4.8,"d":"4.80"},"2020-05-12","3.66","30年","其他交通设施类资产,铁路",{"$f":"SUM(J25:J26)","v":46.39},{"$f":"SUM(K25:K26)","v":11.42},{"$f":"SUM(L25:L26)","v":33.19},{"$f":"SUM(M25:M26)","v":{"v":4.8,"d":"4.80"}},{"v":0,"d":"0.00"},{"$f":"SUM(O25:O26)","v":46.57}]
[null,"市直",null,null,{"v":2.3,"d":"2.30"},{"$nulls":4},31.45,8.92,18.25,{"v":2.3,"d":"2.30"},{"v":0,"d":"0.00"},24.88]
[null,"仲恺区",null,null,{"v":2.5,"d":"2.50"},{"$nulls":4},14.94,{"v":2.5,"d":"2.50"},14.94,{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},21.69]
[9,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（二期）--2020年广东省政府专项债券（四十二期）","104801","其他自平衡专项债券",{"v":3.4,"d":"3.40"},"2020-05-12","2.88","10年","其他市政设施资产",{"$f":"SUM(J28)","v":5.89},5.89,{"v":3.4,"d":"3.40"},{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},5.56]
[null,"大亚湾区",null,null,{"v":3.4,"d":"3.40"},{"$nulls":4},5.89,5.89,{"v":3.4,"d":"3.40"},{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},5.56]
[10,"2020年粤港澳大湾区交通基础设施专项债券（十一期）--2020年广东省政府专项债券（六十四期）","2005742","其他自平衡专项债券",{"v":2.4,"d":"2.40"},"2020-08-11","3.98","30年","其他交通设施类资产,铁路",{"$f":"SUM(J30:J31)","v":68.88},{"$f":"SUM(K30:K31)","v":30.76},{"$f":"SUM(L30:L31)","v":42.34},{"$f":"SUM(M30:M31)","v":{"v":2.4,"d":"2.40"}},{"v":0,"d":"0.00"},{"$f":"SUM(O30:O31)","v":45.01}]
[null,"市直",null,null,{"v":1.2,"d":"1.20"},{"$nulls":4},28.53,26.56,17.69,{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},15.75]
[null,"仲恺区",null,null,{"v":1.2,"d":"1.20"},{"$nulls":4},40.35,{"v":4.2,"d":"4.20"},24.65,{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},29.26]
[11,"2020年粤港澳大湾区生态环保专项债券（五期）--2020年广东省政府专项债券（六十六期）","2005744","其他自平衡专项债券",{"v":3,"d":"3.00"},"2020-08-11","3.7","15年","污染防治",{"$f":"SUM(J33:J33)","v":64.53},{"$f":"SUM(K33:K33)","v":{"v":7,"d":"7.00"}},{"$f":"SUM(L33:L33)","v":6.93},{"$f":"SUM(M33:M33)","v":{"v":3,"d":"3.00"}},{"v":0,"d":"0.00"},63.28]
[null,"市直",null,null,{"v":3,"d":"3.00"},{"$nulls":4},64.53,{"v":7,"d":"7.00"},6.93,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},63.28]
[12,"2020年粤港澳大湾区民生服务专项债券（五期）--2020年广东省政府专项债券（六十八期）","2005746","其他自平衡专项债券",{"v":0.5,"d":"0.50"},"2020-08-11","3.82","20年","公立医院,市政道路",24.98,{"v":3.5,"d":"3.50"},13.75,{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},43.24]
[null,"仲恺区",null,null,{"v":0.5,"d":"0.50"},{"$nulls":4},24.98,{"v":3.5,"d":"3.50"},13.75,{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},43.24]
[13,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（四期）--2020年广东省政府专项债券（六十九期）","2005747","其他自平衡专项债券",{"v":4,"d":"4.00"},"2020-08-11","3.21","10年","其他市政设施资产",20.21,{"v":4,"d":"4.00"},14.05,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},13.07]
[null,"大亚湾区",null,null,{"v":4,"d":"4.00"},{"$nulls":4},20.21,{"v":4,"d":"4.00"},14.05,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},13.07]
[14,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（五期）--2020年广东省政府专项债券（七十期）","2005748","其他自平衡专项债券",{"v":4.3,"d":"4.30"},"2020-08-11","3.82","20年","市政道路",{"$f":"SUM(J39:J39)","v":39.16},{"$f":"SUM(K39:K39)","v":{"v":12.4,"d":"12.40"}},{"$f":"SUM(L39:L39)","v":16.06},{"$f":"SUM(M39:M39)","v":{"v":4.3,"d":"4.30"}},{"v":0,"d":"0.00"},29.02]
[null,"仲恺区",null,null,{"v":4.3,"d":"4.30"},{"$nulls":4},39.16,{"v":12.4,"d":"12.40"},16.06,{"v":4.3,"d":"4.30"},{"v":0,"d":"0.00"},29.02]
[null,"备注：市本级包括市直、仲恺区、大亚湾区"]

{"sheet":"表3-2 新增地方政府专项债券资金收支情况表","index":1,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[4,0,4,4],[6,0,7,0],[6,1,6,2],[6,3,6,4],[40,0,40,8]]}
["DEBT_T_XXGK_CXSRZC"," AND T.AD_CODE_GK=441300 AND T.SET_YEAR_GK=2021 AND T.ZWLB_ID='02'"]
["AD_CODE_GK#441300","AD_CODE#441300","SET_YEAR_GK#2021","AD_NAME#441300 惠州市本级","SET_YEAR#2021","ZWLB_ID#02"]
[null,"ZQ_NAME#","SR_AMT#","GNFL_NAME#","ZC_AMT#","GNFL_CODE#"]
["表3-2"]
["2020年 惠州市本级发行的新增地方政府专项债券资金收支情况表"]
[{"$nulls":4},"单位：亿元"]
["序号","2020年末新增专项债券资金收入",null,"2020年末新增专项债券资金安排的支出"]
[null,"债券名称","金额","支出功能分类","金额"]
["合  计",null,57.66,"合  计",{"$f":"E10","v":57.66}]
[1,"2020年粤港澳大湾区交通基础设施专项债券（二期）--2020年广东省政府专项债券（二期）",{"v":5.5,"d":"5.50"},"229其他支出",{"$f":"SUM(E11:E13)","v":57.66}]
[null,"市直",{"v":5.5,"d":"5.50"},"市直",33.99]
[2,"2020年粤港澳大湾区交通基础设施专项债券（三期）--2020年广东省政府专项债券（三期）",{"$f":"SUM(C13:C14)","v":14.27},"仲恺区",16.27]
[null,"市直",9.49,"大亚湾区",{"v":7.4,"d":"7.40"}]
[null,"仲恺区",4.78]
[3,"2020年粤港澳大湾区生态环保专项债券（一期）--2020年广东省政府专项债券（五期）",2.54]
[null,"仲恺区",2.54]
[4,"2020年粤港澳大湾区民生服务专项债券（一期）--2020年广东省政府专项债券（七期）",{"v":3.5,"d":"3.50"},null,null,"212"]
[null,"市直",{"v":3.5,"d":"3.50"},null,null,"212"]
[5,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（一期）--2020年广东省政府专项债券（八期）",0.45,null,null,"212"]
[null,"仲恺区",0.45,null,null,"212"]
[6,"2020年粤港澳大湾区新基建专项债券（二期）--2020年广东省政府专项债券（三十一期）",{"v":1,"d":"1.00"},null,null,"229"]
[null,"市直",{"v":1,"d":"1.00"},null,null,"229"]
[7,"2020年粤港澳大湾区交通基础设施专项债券（五期）--2020年广东省政府专项债券（三十三期）",{"v":8,"d":"8.00"},null,null,"229"]
[null,"市直",{"v":8,"d":"8.00"},null,null,"229"]
[8,"2020年粤港澳大湾区交通基础设施专项债券（八期）--2020年广东省政府专项债券（三十六期）",{"$f":"SUM(C26:C27)","v":{"v":4.8,"d":"4.80"}}]
[null,"市直",{"v":2.3,"d":"2.30"}]
[null,"仲恺区",{"v":2.5,"d":"2.50"}]
[9,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（二期）--2020年广东省政府专项债券（四十二期）",{"v":3.4,"d":"3.40"}]
[null,"大亚湾区",{"v":3.4,"d":"3.40"}]
[10,"2020年粤港澳大湾区交通基础设施专项债券（十一期）--2020年广东省政府专项债券（六十四期）",{"$f":"SUM(C31:C32)","v":{"v":2.4,"d":"2.40"}}]
[null,"市直",{"v":1.2,"d":"1.20"}]
[null,"仲恺区",{"v":1.2,"d":"1.20"}]
[11,"2020年粤港澳大湾区生态环保专项债券（五期）--2020年广东省政府专项债券（六十六期）",{"v":3,"d":"3.00"}]
[null,"市直",{"v":3,"d":"3.00"}]
[12,"2020年粤港澳大湾区民生服务专项债券（五期）--2020年广东省政府专项债券（六十八期）",{"v":0.5,"d":"0.50"}]
[null,"仲恺区",{"v":0.5,"d":"0.50"}]
[13,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（四期）--2020年广东省政府专项债券（六十九期）",{"v":4,"d":"4.00"}]
[null,"大亚湾区",{"v":4,"d":"4.00"}]
[14,"2020年粤港澳大湾区市政和产业园区基础设施专项债券（五期）--2020年广东省政府专项债券（七十期）",{"v":4.3,"d":"4.30"}]
[null,"仲恺区",{"v":4.3,"d":"4.30"}]
["备注：市本级包括市直、仲恺区、大亚湾区"]