{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["一般收入","一般支出","基金收入","基金支出","国有资本经营","债券转贷情况6-1","债券项目表6-2"],"not_rendered":{"external_links":2,"defined_names":2,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"一般收入","index":0,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[0,0,1,4]],"flags":["formulas_cached_only"]}
["清城区2022年一般公共预算收入预算调整表(附表1)"]
[]
[{"$nulls":4},"单位：万元"]
["项  目","2022年年初预算","2022年拟调整预算数（增或减）","2022年拟办理调整预算（报人大批准的调整后总额）","调整说明"]
["收入总计",{"v":549345,"d":"549,345"},{"v":46040,"d":"46,040"},{"v":595385,"d":"595,385"}]
["（一）一般公共预算收入",{"v":175634,"d":"175,634"},{"v":-13489,"d":"-13,489"},{"v":162145,"d":"162,145"}]
["（1）税收收入",{"v":138635,"d":"138,635"},{"v":-29537,"d":"-29,537"},{"v":109098,"d":"109,098"}]
["      增值税",{"v":35428,"d":"35,428"},{"v":-14539,"d":"-14,539"},{"v":20889,"d":"20,889"}]
["      企业所得税",{"v":19954,"d":"19,954"},{"v":-7807,"d":"-7,807"},{"v":12147,"d":"12,147"}]
["      个人所得税",{"v":4731,"d":"4,731"},-653,{"v":4078,"d":"4,078"}]
["      资源税",620,-304,316]
["      城市维护建设税",{"v":11560,"d":"11,560"},{"v":-1567,"d":"-1,567"},{"v":9993,"d":"9,993"}]
["      房产税",{"v":7335,"d":"7,335"},-12,{"v":7323,"d":"7,323"}]
["      印花税",{"v":2747,"d":"2,747"},-115,{"v":2632,"d":"2,632"}]
["      城镇土地使用税",{"v":2743,"d":"2,743"},-722,{"v":2021,"d":"2,021"}]
["      土地增值税",{"v":18604,"d":"18,604"},{"v":2623,"d":"2,623"},{"v":21227,"d":"21,227"}]
["      车船税",{"v":3306,"d":"3,306"},{"v":1042,"d":"1,042"},{"v":4348,"d":"4,348"}]
["      耕地占用税",{"v":1349,"d":"1,349"},852,{"v":2201,"d":"2,201"}]
["      契税",{"v":29965,"d":"29,965"},{"v":-8262,"d":"-8,262"},{"v":21703,"d":"21,703"}]
["      环境保护税",229,-9,220]
["      其他税收收入",64,-64,0]
["（2）非税收入",{"v":36999,"d":"36,999"},{"v":16048,"d":"16,048"},{"v":53047,"d":"53,047"}]
["1、专项收入",{"v":5387,"d":"5,387"},{"v":-1006,"d":"-1,006"},{"v":4381,"d":"4,381"}]
["      教育附加收入",{"v":4485,"d":"4,485"},-287,{"v":4198,"d":"4,198"}]
["      文化事业建设费",18,96,114]
["土地收益计提的教育资金",828,-828,0]
["土地收益计提的农田水利建设资金",0,0,0]
["      森林植被恢复费",56,13,69]
["2、行政事业性收费收入",{"v":1920,"d":"1,920"},-731,{"v":1189,"d":"1,189"}]
["3、罚没收入",{"v":9440,"d":"9,440"},-576,{"v":8864,"d":"8,864"}]
["4、国有资源(资产)有偿使用收入",{"v":8905,"d":"8,905"},{"v":20318,"d":"20,318"},{"v":29223,"d":"29,223"},"包含水资源费收入"]
["5、政府住房基金收入",{"v":1347,"d":"1,347"},353,{"v":1700,"d":"1,700"},"原土地收益计提的保障房资金列基金收入"]
["6、捐赠收入",null,200,200]
["7、其他收入",{"v":10000,"d":"10,000"},{"v":-2510,"d":"-2,510"},{"v":7490,"d":"7,490"}]
["（二）上级补助收入",{"v":163906,"d":"163,906"},{"v":112701,"d":"112,701"},{"v":276607,"d":"276,607"}]
["    返还性收入",{"v":19746,"d":"19,746"},0,{"v":19746,"d":"19,746"},"“五五分享”增值税基数返还10,519万元，成品油价格和税费改革及其他税收返还9,227万元。"]
["    一般性转移支付收入",{"v":78782,"d":"78,782"},{"v":143183,"d":"143,183"},{"v":221965,"d":"221,965"},"其中一般性转移支付收入106,593万元、共同财政事权转移支付收入115,372万元"]
["    专项转移支付收入",{"v":65378,"d":"65,378"},{"v":-30482,"d":"-30,482"},{"v":34896,"d":"34,896"},"调减部分为共同事权转移支付收入"]
["（三）上年结转收入",{"v":86574,"d":"86,574"},{"v":5559,"d":"5,559"},{"v":92133,"d":"92,133"},"根据2021年决算数调整"]
["（四）调入资金",{"v":120731,"d":"120,731"},{"v":-83331,"d":"-83,331"},{"v":37400,"d":"37,400"},"政府性基金调入35,000万元;国有资本经营预算调入2400万元"]
["（五）一般债务转贷收入",0,{"v":24600,"d":"24,600"},{"v":24600,"d":"24,600"},"2022年新增一般债券20,000万元;存量债再融资还本转贷收入4,600万元。 "]
["（六）动用预算稳定调节基金",{"v":2500,"d":"2,500"},0,{"v":2500,"d":"2,500"},"年初预算动用预算稳定调节基金2,500万元。"]

{"sheet":"一般支出","index":1,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,1,7]],"flags":["formulas_cached_only"]}
["清城区2022年一般公共预算支出预算调整表(附表2)"]
[]
[{"$nulls":7},"单位：万元"]
["项  目","2022年年初预算","2022年拟调整预算数（增或减）","2022年拟办理调整预算（报人大批准的调整后总额）","指标数","实际支出",null,"调整说明"]
["支出总计",{"v":549345,"d":"549,345"},{"v":46040,"d":"46,040"},{"v":595385,"d":"595,385"},{"$error":"#VALUE!"},{"v":453842,"d":"453,842"}]
["一、一般公共预算支出",{"v":532090,"d":"532,090"},{"v":-46362,"d":"-46,362"},{"v":485728,"d":"485,728"},{"v":610284,"d":"610,284"},{"v":453842,"d":"453,842"}]
["      一般公共服务",{"v":78968,"d":"78,968"},{"v":-24707,"d":"-24,707"},{"v":54261,"d":"54,261"},{"v":81149,"d":"81,149"},{"v":56614,"d":"56,614"},{"v":1.043364479091797,"d":"104.34%"}]
["      国防支出",235,1,236,17,null,{"v":0,"d":"0.00%"}]
["      公共安全支出",{"v":56342,"d":"56,342"},{"v":-9188,"d":"-9,188"},{"v":47154,"d":"47,154"},{"v":46477,"d":"46,477"},{"v":35209,"d":"35,209"},{"v":0.7466810875005302,"d":"74.67%"}]
["      教育支出",{"v":147276,"d":"147,276"},{"v":11600,"d":"11,600"},{"v":158876,"d":"158,876"},{"v":135143,"d":"135,143"},{"v":118032,"d":"118,032"},{"v":0.7429190060172713,"d":"74.29%"}]
["      科学技术支出",{"v":5016,"d":"5,016"},{"v":-3150,"d":"-3,150"},{"v":1866,"d":"1,866"},{"v":12920,"d":"12,920"},{"v":13508,"d":"13,508"},{"v":7.239013933547696,"d":"723.90%"}]
["      文化旅游体育与传媒",{"v":3264,"d":"3,264"},-856,{"v":2408,"d":"2,408"},{"v":5244,"d":"5,244"},{"v":3444,"d":"3,444"},{"v":1.430232558139535,"d":"143.02%"}]
["      社会保障和就业支出",{"v":89799,"d":"89,799"},{"v":-7826,"d":"-7,826"},{"v":81973,"d":"81,973"},{"v":57976,"d":"57,976"},{"v":53550,"d":"53,550"},{"v":0.6532638795701023,"d":"65.33%"}]
["      卫生健康支出",{"v":63814,"d":"63,814"},{"v":-7175,"d":"-7,175"},{"v":56639,"d":"56,639"},{"v":63805,"d":"63,805"},{"v":58001,"d":"58,001"},{"v":1.0240470347287205,"d":"102.40%"}]
["      节能环保支出",{"v":4303,"d":"4,303"},-291,{"v":4012,"d":"4,012"},{"v":11861,"d":"11,861"},{"v":8670,"d":"8,670"},{"v":2.1610169491525424,"d":"216.10%"}]
["      城乡社区支出",{"v":10690,"d":"10,690"},{"v":2993,"d":"2,993"},{"v":13683,"d":"13,683"},{"v":41692,"d":"41,692"},{"v":30100,"d":"30,100"},{"v":2.199809983190821,"d":"219.98%"}]
["      农林水支出",{"v":32815,"d":"32,815"},{"v":-1697,"d":"-1,697"},{"v":31118,"d":"31,118"},{"v":72656,"d":"72,656"},{"v":38593,"d":"38,593"},{"v":1.240214666752362,"d":"124.02%"}]
["      交通运输支出",{"v":9729,"d":"9,729"},{"v":-1833,"d":"-1,833"},{"v":7896,"d":"7,896"},{"v":25622,"d":"25,622"},{"v":13168,"d":"13,168"},{"v":1.6676798378926039,"d":"166.77%"}]
["      资源勘探信息等支出",80,222,302,{"v":1243,"d":"1,243"},919,{"v":3.043046357615894,"d":"304.30%"}]
["      商业服务业等支出",526,-104,422,255,166,{"v":0.3933649289099526,"d":"39.34%"}]
["      金融支出",123,-98,25,751,638,{"v":25.52,"d":"2552.00%"}]
["      自然资源海洋气象等",{"v":1217,"d":"1,217"},-662,555,{"v":1477,"d":"1,477"},{"v":2679,"d":"2,679"},{"v":4.827027027027027,"d":"482.70%"}]
["      住房保障支出",{"v":10223,"d":"10,223"},{"v":-1697,"d":"-1,697"},{"v":8526,"d":"8,526"},{"v":14878,"d":"14,878"},{"v":10220,"d":"10,220"},{"v":1.1986863711001643,"d":"119.87%"}]
["      粮油物资储备支出",{"v":2252,"d":"2,252"},{"v":-1592,"d":"-1,592"},660,{"v":2147,"d":"2,147"},{"v":1598,"d":"1,598"},{"v":2.4212121212121214,"d":"242.12%"}]
["      灾害防治及应急管理",{"v":4669,"d":"4,669"},783,{"v":5452,"d":"5,452"},{"v":4762,"d":"4,762"},{"v":3604,"d":"3,604"},{"v":0.661041819515774,"d":"66.10%"}]
["      预备费",{"v":6000,"d":"6,000"},{"v":-4282,"d":"-4,282"},{"v":1718,"d":"1,718"},{"v":5000,"d":"5,000"},null,{"v":0,"d":"0.00%"},"调减支出平衡预算"]
["      其他支出",767,0,767,{"v":15840,"d":"15,840"},745,{"v":0.9713168187744459,"d":"97.13%"}]
["      债务发行费用支出",0,20,20,40,10,{"v":0.5,"d":"50.00%"}]
["      债务付息支出",{"v":3982,"d":"3,982"},{"v":3177,"d":"3,177"},{"v":7159,"d":"7,159"},{"v":9329,"d":"9,329"},{"v":4374,"d":"4,374"},{"v":0.6109791870372957,"d":"61.10%"}]
["二、转移性支出",{"v":17245,"d":"17,245"},{"v":6957,"d":"6,957"},{"v":24202,"d":"24,202"},{"v":16783,"d":"16,783"}]
["   上解上级支出",{"v":17245,"d":"17,245"},{"v":6957,"d":"6,957"},{"v":24202,"d":"24,202"},{"v":16783,"d":"16,783"}]
["      体制上解支出",0,0,0,0]
["      出口退税专项上解支出",433,0,433,433]
["      专项上解支出",{"v":16812,"d":"16,812"},{"v":6957,"d":"6,957"},{"v":23769,"d":"23,769"},{"v":16350,"d":"16,350"}]
["   补助下级支出",null,0]
["   调出资金",null,0]
["三、债务还本支出",10,{"v":4600,"d":"4,600"},{"v":4610,"d":"4,610"},{"v":4112,"d":"4,112"},null,null,"增加再融资一般债券还本4,610万元。"]
["四、补充预算稳定调节基金",null,0,0,"调增一般性转移支付收入8,887万元、共同财政事权转移支付收入56,296万元"]
["五、结转下年",0,{"v":80845,"d":"80,845"},{"v":80845,"d":"80,845"},{"v":161690,"d":"161,690"},null,null,"以2022年年终决算数为准"]

{"sheet":"基金收入","index":2,"n_rows":26,"n_cols":5,"rows_kept":26,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["清城区2022年政府性基金收入预算调整表(附表3)"]
[{"$nulls":4},"单位：万元"]
["项目","2022年年初预算","2022年拟调整预算（增或减）","2022年拟调整预算（报人大批准的调整后总额）","调整说明"]
["收入总计",{"v":210206,"d":"210,206"},{"v":66837,"d":"66,837"},{"v":277043,"d":"277,043"}]
["一、政府性基金收入",{"v":202215,"d":"202,215"},{"v":-105226,"d":"-105,226"},{"v":96989,"d":"96,989"}]
["      港口建设费收入",null,0]
["      散装水泥专项资金收入",null,0]
["      新型墙体材料专项基金收入",null,0]
["      国家电影事业发展专项资金收入",null,0]
["      新增建设用地土地有偿使用费收入",null,0]
["      城市公用事业附加收入",null,0]
["      国有土地收益基金收入",null,0]
["      农业土地开发资金收入",350,-200,150,"2022年本级收入"]
["      国有土地使用权出让收入",{"v":200829,"d":"200,829"},{"v":-105258,"d":"-105,258"},{"v":95571,"d":"95,571"},"2022年本级收入"]
["      大中型水库库区基金收入",null,0]
["      彩票公益金收入",{"v":1036,"d":"1,036"},232,{"v":1268,"d":"1,268"},"2022年本级收入"]
["      城市基础设施配套费收入",null,0,0]
["      小型水库移民扶助基金收入"]
["      污水处理费收入",null,0]
["      彩票发行机构和彩票销售机构的业务费用",null,0]
["      其他政府性基金收入",null,0]
["二、转移性收入",{"v":7991,"d":"7,991"},{"v":172063,"d":"172,063"},{"v":180054,"d":"180,054"}]
["      上级补助收入",0,{"v":10593,"d":"10,593"},{"v":10593,"d":"10,593"},"专项补助10,593万元。"]
["      上年结转收入",{"v":7991,"d":"7,991"},0,{"v":7991,"d":"7,991"}]
["      调入资金",null,0]
["      债务转贷收入（专项债券）",0,{"v":161470,"d":"161,470"},{"v":161470,"d":"161,470"},"市转贷2022年新增专项债券143,000万元，再融资还本18,470万元。"]

{"sheet":"基金支出","index":3,"n_rows":43,"n_cols":5,"rows_kept":43,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["清城区2022年政府性基金支出预算调整表(附表4)"]
[{"$nulls":4},"单位：万元"]
["项  目","2022年年初预算","2022年拟调整预算数（增或减）","2022年拟办理调整预算（报人大批准的调整后总额）","调整说明"]
["支出合计",{"v":210206,"d":"210,206"},{"v":66837,"d":"66,837"},{"v":277043,"d":"277,043"}]
["一、政府性基金支出",{"v":89473,"d":"89,473"},{"v":117262,"d":"117,262"},{"v":206735,"d":"206,735"}]
["    （一）文化体育与传媒支出",22,38,60]
["    国家电影事业发展专项资金安排的支出",22,38,60]
["    旅游发展基金支出",0,0,0]
["    （二）社会保障和就业支出",626,849,{"v":1475,"d":"1,475"}]
["    大中型水库移民后期扶持基金支出",541,855,{"v":1396,"d":"1,396"}]
["    小型水库移民扶助基金安排的支出",85,-6,79]
["    （三）城乡社区支出",{"v":65863,"d":"65,863"},{"v":-26642,"d":"-26,642"},{"v":39221,"d":"39,221"}]
["    国有土地使用权出让收入安排的支出",{"v":59876,"d":"59,876"},{"v":-23811,"d":"-23,811"},{"v":36065,"d":"36,065"}]
["    国有土地收益基金安排的支出"]
["    农业土地开发资金收入安排的支出",806,-806,0]
["    城市基础设施配套费收入安排的支出",{"v":5181,"d":"5,181"},{"v":-2025,"d":"-2,025"},{"v":3156,"d":"3,156"}]
["    土地储备专项债券收入安排的支出",null,0,0]
["    污水处理费及对应专项债务收入安排的支出",0,0,0]
["    （四）农林水支出",0,0,0]
["    大中型水库库区基金安排的支出",0,0,0]
["    （五）交通运输支出",15,0,15]
["    公路水路运输",null,0]
["    车辆通行费及对应专项债务收入安排的支出",null,0]
["    港口建设费及对应专项债务收入安排的支出",null,0]
["    民航发展基金支出",null,0]
["    港口建设费安排的支出",15,0,15]
["    （六）资源勘探电力信息等支出",null,0]
["    散装水泥专项资金及对应专项债务收入安排的支出",null,0]
["    新型墙体材料专项基金及对应专项债务收入安排的支出",null,0]
["    （七）商业服务业等支出"]
["    （八）金融支出",null,0]
["    （九）其他支出",{"v":2192,"d":"2,192"},{"v":141571,"d":"141,571"},{"v":143763,"d":"143,763"}]
["    其他政府性基金安排的支出",null,19,19]
["    其他地方自行试点项目收益专项债务收入安排的支出",null,{"v":143000,"d":"143,000"},{"v":143000,"d":"143,000"},"其他地方自行试点项目收益专项债务收入安排的支出"]
["    彩票发行销售机构业务费安排的支出",0,35,35]
["    彩票公益金安排的支出",{"v":2192,"d":"2,192"},{"v":-1483,"d":"-1,483"},709]
["    （十）债务付息支出",{"v":20755,"d":"20,755"},{"v":1311,"d":"1,311"},{"v":22066,"d":"22,066"}]
["    （十一）债务发行费用支出",0,135,135]
[]
["二、转移性支出",{"v":120733,"d":"120,733"},{"v":-50425,"d":"-50,425"},{"v":70308,"d":"70,308"}]
["    调出资金",{"v":120731,"d":"120,731"},{"v":-85731,"d":"-85,731"},{"v":35000,"d":"35,000"},"调出一般预算"]
["    结转下年支出",0,{"v":16836,"d":"16,836"},{"v":16836,"d":"16,836"},"以2022年年终决算数为准"]
["    地方政府专项债务还本支出",2,{"v":18470,"d":"18,470"},{"v":18472,"d":"18,472"},"再融资18470万、其他债务还本2万元"]

{"sheet":"国有资本经营","index":4,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[1,0,1,8],[2,7,2,9],[3,0,3,4],[3,5,3,9],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[]
["清城区2022年国有资本经营预算调整表（附表5）"]
[{"$nulls":7},"单位：万元"]
["收      入",{"$nulls":4},"支     出"]
["项   目","2022年年初预算数","2022年拟调整预算数（增或减）","2022年拟办理调整预算（报人大批准的调整后总额）","调整说明","项   目","2022年年初预算数","2022年拟调整预算数（增或减）","2022年拟办理调整预算（报人大批准的调整后总额）","调整说明"]
[]
["国有资本经营收入",713,{"v":1504,"d":"1,504"},{"v":2217,"d":"2,217"},"企业支出减少，利润增加；预缴部分利润","国有资本经营预算支出",954,-907,47]
["（一）利润收入",683,{"v":1516,"d":"1,516"},{"v":2199,"d":"2,199"},"企业支出减少，利润增加；预缴部分利润","（一）解决历史遗留问题及改革成本支出"]
["（二）股利、股息收入",{"$nulls":4},"（二）国有企业资本金注入",659,-659]
["（三）产权转让收入",{"$nulls":4},"（三）国有企业政策性补贴",132,-132]
["（四）清算收入",{"$nulls":4},"（四）其他国有资本经营预算支出",163,-116,47]
["（五）其他国有资本经营收入",30,-12,18,"根据政策减免租金"]
[]
["本年收入合计",713,{"v":1504,"d":"1,504"},{"v":2217,"d":"2,217"},"企业支出减少，利润增加；预缴部分利润","本年支出合计",954,-907,47]
["转移性收入",0,null,0,null,"转移性支出",0,{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"}]
["   国有资本经营预算转移支付收入",{"$nulls":4},"（一）国有资本经营预算转移支付"]
[{"$nulls":5},"（二）调出资金",0,{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"},"调出一般公共预算"]
[]
["上年结转",241,null,241,null,"结转下年",null,11,11]
["收入总计",954,{"v":1504,"d":"1,504"},{"v":2458,"d":"2,458"},null,"         支出总计",954,{"v":1504,"d":"1,504"},{"v":2458,"d":"2,458"}]

{"sheet":"债券转贷情况6-1","index":5,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,4,1,5],[3,0,11,0],[11,1,11,3],[12,0,21,0],[21,1,21,3],[22,1,22,3]],"flags":["formulas_cached_only"]}
["清城区2022年债券资金转贷收入情况表（附表6-1）"]
[{"$nulls":4},"单位：万元"]
["资金性质","指标单位","上级发文字号","指标摘要","金额","备注"]
["一般债券"," 清城区","清财债﹝2022﹞1号","2022年1月新增一般债券转贷(清城区)",{"v":5000,"d":"5,000.00"}]
[null," 清城区","清财债〔2022〕9号","2022年5月新增一般债券转贷（清城区）",{"v":5650,"d":"5,650.00"}]
[null," 清城区","清财债〔2022〕13号","2022年第二批新增一般债券转贷（清城区）",{"v":9350,"d":"9,350.00"}]
[{"$nulls":3},"小计（新增一般债券）",{"v":20000,"d":"20,000.00"}]
[null," 清城区","清财债〔2022〕11号","2022年再融资一般债券资金转贷（清城区）",{"v":1770,"d":"1,770.00"}]
[null," 清城区","清财债〔2022〕19号","2022年再融资一般债券资金转贷（清城区）",{"v":2620,"d":"2,620.00"}]
[null," 清城区","清财债〔2022〕25号","2022年再融资一般债券资金转贷（清城区）",{"v":210,"d":"210.00"}]
[{"$nulls":3},"小计（再融资一般债券）",{"v":4600,"d":"4,600.00"}]
[null,"清城区一般债券总计",null,null,{"v":24600,"d":"24,600.00"}]
["专项债券"," 清城区","清财债〔2022〕1号","2022年1月新增专项债券转贷(清城区)",{"v":21802,"d":"21,802.00"}]
[null," 清城区","清财债〔2022〕3号","2022年3月新增专项债券转贷（清城区）",{"v":44198,"d":"44,198.00"}]
[null," 清城区","清财债〔2022〕9号","2022年5月新增专项债券转贷（清城区）",{"v":49500,"d":"49,500.00"}]
[null," 清城区","清财债〔2022〕13号","2022年第二批新增专项债券转贷（清城区）",{"v":21500,"d":"21,500.00"}]
[null," 清城区","清财债〔2022〕23号","2022年第二批新增专项债券转贷（清城区）",{"v":6000,"d":"6,000.00"}]
[{"$nulls":3},"小计（新增专项债券）",{"v":143000,"d":"143,000.00"}]
[null,"清城区","清财债〔2022〕18号","2022年再融资专项债券资金转贷（清城区）",{"v":14000,"d":"14,000.00"}]
[null,"清城区","清财债〔2022〕19号","2022年再融资专项债券资金转贷（清城区）",{"v":4470,"d":"4,470.00"}]
[{"$nulls":3},"小计（再融资专项债券）",{"v":18470,"d":"18,470.00"}]
[null,"清城区专项债券总计",null,null,{"v":161470,"d":"161,470.00"}]
[null,"2022年债券资金总计",null,null,{"v":186070,"d":"186,070.00"}]

{"sheet":"债券项目表6-2","index":6,"n_rows":52,"n_cols":8,"rows_kept":52,"merged":[[0,0,0,7],[1,0,1,2],[1,5,1,7],[13,1,13,3],[50,1,50,3],[51,1,51,3]],"flags":["formulas_cached_only"]}
["清城区2022年债券资金项目安排情况表（附表6-2）"]
["编制单位：清远市清城区财政局",{"$nulls":4},"单位：万元"]
["序号","项目名称","债券名称","债券类型","项目单位","发行时安排金额","调整后债券金额","市转贷文号"]
[1,"清城区区直义务教育阶段学校新建、扩建、改造项目","2022年广东省政府一般债券（一期）","一般债券","清城区教育局",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},"清财债﹝2022﹞1号"]
[2,"清远市清城区富强中路小学建设项目","2022年广东省政府一般债券（五期）","一般债券","清城区教育局",{"v":1150,"d":"1,150.00"},{"v":1150,"d":"1,150.00"},"清财债〔2022〕9号"]
[3,"清远市清城区石龙学校项目及周边道路改造工程","2022年广东省政府一般债券（五期）","一般债券","清城区教育局",{"v":1675,"d":"1,675.00"},{"v":1675,"d":"1,675.00"},"清财债〔2022〕9号"]
[4,"清远市清城区富强中路小学建设项目","2022年广东省政府一般债券（四期）","一般债券","清城区教育局",{"v":1150,"d":"1,150.00"},{"v":1150,"d":"1,150.00"},"清财债〔2022〕9号"]
[5,"清远市清城区石龙学校项目及周边道路改造工程","2022年广东省政府一般债券（四期）","一般债券","清城区教育局",{"v":1675,"d":"1,675.00"},{"v":1675,"d":"1,675.00"},"清财债〔2022〕9号"]
[6,"清远市清城区富强中路小学建设项目","2022年广东省政府一般债券（八期）","一般债券","清城区教育局",{"v":3400,"d":"3,400.00"},{"v":3400,"d":"3,400.00"},"清财债〔2022〕13号"]
[7,"清远市清城区石龙学校项目及周边道路改造工程","2022年广东省政府一般债券（八期）","一般债券","清城区教育局",{"v":5950,"d":"5,950.00"},{"v":5950,"d":"5,950.00"},"清财债〔2022〕13号"]
[8,"再融资债券","2022年广东省地方政府再融资一般债券（一期）--2022年广东省政府一般债券（六期）","一般债券","区财政",{"v":1770,"d":"1,770.00"},{"v":1770,"d":"1,770.00"},"清财债〔2022〕11号"]
[9,"再融资债券","2022年广东省地方政府再融资一般债券（六期）--2022年广东省政府一般债券（十三期）","一般债券","区财政",{"v":2620,"d":"2,620.00"},{"v":2620,"d":"2,620.00"},"清财债〔2022〕19号"]
[10,"再融资债券","2022年广东省地方政府再融资一般债券（八期）--2022年广东省政府一般债券（十五期）","一般债券","区财政",{"v":210,"d":"210.00"},{"v":210,"d":"210.00"},"清财债〔2022〕25号"]
[null,"一般债券小计",{"$nulls":3},{"v":24600,"d":"24,600.00"},{"v":24600,"d":"24,600.00"}]
[11,"清城区洲心街城边村、城乡结合部环境综合整治项目","2022年广东省政府专项债券（五期）","专项债券","清远市清城区人民政府洲心街道办事处",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},"清财债﹝2022﹞1号"]
[12,"燕湖新城商务区（二期）","2022年广东省政府专项债券（五期）","专项债券","清远市本级",{"v":5802,"d":"5,802.00"},{"v":5802,"d":"5,802.00"},"清财债﹝2022﹞1号"]
[13,"清远市清城区美丽乡村建设工程","2022年广东省政府专项债券（五期）","专项债券","清城区农业农村局",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},"清财债﹝2022﹞1号"]
[14,"清城区全域供水建设项目","2022年广东省政府专项债券（五期）","专项债券","清远市清城区水利局",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},"清财债﹝2022﹞1号"]
[15,"清城区学前教育基础设施新建、扩建、改造提升项目","2022年广东省政府专项债券（十四期）","专项债券","清城区教育局",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},"清财债〔2022〕3号"]
[16,"清城区洲心街城边村、城乡结合部环境综合整治项目","2022年广东省政府专项债券（十四期）","专项债券","清远市清城区人民政府洲心街道办事处",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},"清财债〔2022〕3号"]
[17,"东城辖区老旧小区升级改造项目","2022年广东省政府专项债券（十四期）","专项债券","清远市清城区人民政府东城街道办事处",{"v":2600,"d":"2,600.00"},{"v":5600,"d":"5,600.00"},"清财债〔2022〕3号、调整文号为清财债[2022]12号"]
[18,"东城老旧小区改造配套基础设施项目","2022年广东省政府专项债券（十四期）","专项债券","清远市清城区人民政府东城街道办事处",{"v":1500,"d":"1,500.00"},{"v":3500,"d":"3,500.00"},"清财债〔2022〕3号、调整文号为清财债[2022]12号"]
[19,"燕湖新城商务区（二期）","2022年广东省政府专项债券（十四期）","专项债券","清远市本级",{"v":198,"d":"198.00"},{"v":198,"d":"198.00"},"清财债〔2022〕3号"]
[20,"凤城街沙田产业园配套设施建设项目","2022年广东省政府专项债券（十四期）","专项债券","清远市清城区人民政府凤城街道办事处",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},"清财债〔2022〕3号"]
[21,"清远市清城区疾病预防控制中心、慢性病防治站、精神卫生中心建设项目","2022年广东省政府专项债券（十四期）","专项债券","清城区卫健局",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},"清财债〔2022〕3号"]
[22,"清远市清城区美丽乡村建设工程","2022年广东省政府专项债券（十四期）","专项债券","清城区农业农村局",{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},"清财债〔2022〕3号"]
[23,"清城区全域供水建设项目","2022年广东省政府专项债券（十四期）","专项债券","清远市清城区水利局",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},"清财债〔2022〕3号"]
[24,"清远市清城区粮食储备库新库建设工程项目","2022年广东省政府专项债券（十四期）","专项债券","清远市清城区粮食和物资储备有限公司",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},"清财债〔2022〕3号、调整文号为清财债[2022]12号"]
[25,"清城区学前教育基础设施新建、扩建、改造提升项目","2022年广东省政府专项债券（二十一期）","专项债券","清城区教育局",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},"清财债〔2022〕9号"]
[26,"凤城街沙田产业园配套设施建设项目","2022年广东省政府专项债券（二十一期）","专项债券","清远市清城区人民政府凤城街道办事处",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},"清财债〔2022〕9号"]
[27,"清远市清城区美丽乡村建设工程","2022年广东省政府专项债券（二十一期）","专项债券","清城区农业农村局",{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},"清财债〔2022〕9号"]
[28,"清城区全域供水建设项目","2022年广东省政府专项债券（二十一期）","专项债券","清远市清城区水利局",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},"清财债〔2022〕9号"]
[29,"清城区洲心街旧村庄环境提升工程","2022年广东省政府专项债券（二十三期）","专项债券","清远市清城区人民政府洲心街道办事处",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},"清财债〔2022〕9号"]
[30,"清城区石角镇老旧小区环境升级改造项目（二期）","2022年广东省政府专项债券（二十三期）","专项债券","清城区石角镇人民政府",{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},"清财债〔2022〕9号"]
[31,"清城区中医院及医疗卫生机构体系建设项目","2022年广东省政府专项债券（二十三期）","专项债券","清城区卫健局",{"v":1850,"d":"1,850.00"},{"v":1850,"d":"1,850.00"},"清财债〔2022〕9号"]
[32,"横荷街垦造水田项目","2022年广东省政府专项债券（二十三期）","专项债券","清城区人民政府横荷街道办事处",{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},"清财债〔2022〕9号"]
[33,"燕湖新城商务区（二期）","2022年广东省政府专项债券（二十五期）","专项债券","清远市本级",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},"清财债〔2022〕9号"]
[34,"清远市龙塘镇定安、长冲、沙溪等产业园区基础设施建设项目","2022年广东省政府专项债券（二十五期）","专项债券","清城区龙塘镇人民政府",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},"清财债〔2022〕9号"]
[35,"清城区学前教育基础设施新建、扩建、改造提升项目","2022年广东省政府专项债券（二十九期）","专项债券","清城区教育局",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},"清财债〔2022〕13号"]
[36,"清远市清城区美丽乡村建设工程","2022年广东省政府专项债券（二十九期）","专项债券","清城区农业农村局",{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},"清财债〔2022〕13号"]
[37,"清城区洲心街旧村庄环境提升工程","2022年广东省政府专项债券（三十期）","专项债券","清远市清城区人民政府洲心街道办事处",{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},"清财债〔2022〕13号"]
[38,"清城区石角镇老旧小区环境升级改造项目（二期）","2022年广东省政府专项债券（三十期）","专项债券","清城区石角镇人民政府",{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},"清财债〔2022〕13号"]
[39,"清城区中医院及医疗卫生机构体系建设项目","2022年广东省政府专项债券（三十期）","专项债券","清城区卫健局",{"v":2150,"d":"2,150.00"},{"v":2150,"d":"2,150.00"},"清财债〔2022〕13号"]
[40,"横荷街垦造水田项目","2022年广东省政府专项债券（三十期）","专项债券","清城区人民政府横荷街道办事处",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},"清财债〔2022〕13号"]
[41,"燕湖新城商务区（二期）","2022年广东省政府专项债券（三十一期）","专项债券","清远市本级",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},"清财债〔2022〕13号"]
[42,"清远市龙塘镇定安、长冲、沙溪等产业园区基础设施建设项目","2022年广东省政府专项债券（三十一期）","专项债券","清城区龙塘镇人民政府",{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},"清财债〔2022〕13号"]
[43,"燕湖新城商务区（二期）","2022年广东省政府专项债券（三十八期）","专项债券","清远市本级",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},"清财债〔2022〕23号"]
[44,"再融资债券","2022年广东省地方政府再融资专项债券（二期）--2022年广东省政府专项债券（三十三期）","专项债券","区财政",{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"},"清财债〔2022〕18号"]
[45,"再融资债券","2022年广东省地方政府再融资专项债券（四期）--2022年广东省政府专项债券（三十五期）","专项债券","区财政",{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},"清财债〔2022〕19号"]
[46,"再融资债券","2022年广东省地方政府再融资专项债券（五期）--2022年广东省政府专项债券（三十六期）","专项债券","区财政",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},"清财债〔2022〕19号"]
[null,"专项债券小计",{"$nulls":3},{"v":161470,"d":"161,470.00"},{"v":161470,"d":"161,470.00"}]
[null,"2022年债券资金总计",{"$nulls":3},{"v":186070,"d":"186,070.00"},{"v":186070,"d":"186,070.00"}]