{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["1全","吕四","Sheet3"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"1全","index":0,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[0,0,0,7],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,1,6]]}
["2025年10月农村低保“一卡通”补助市镇分担发放表"]
["序号","行政区划","户数","人数","农村低保",null,null,"备注"]
[null,"",null,null,"小计","市负担70%","镇负担30%"]
[1,"汇龙镇",198,253,{"v":220239,"d":"220239.00"},{"$f":"E4*0.7","v":{"v":154167.3,"d":"154167.30"}},{"$f":"E4*0.3","v":{"v":66071.7,"d":"66071.70"}}]
[2,"南阳镇",360,478,{"v":421912,"d":"421912.00"},{"$f":"E5*0.7","v":{"v":295338.4,"d":"295338.40"}},{"$f":"E5*0.3","v":{"v":126573.6,"d":"126573.60"}}]
[3,"北新镇",309,381,{"v":334712,"d":"334712.00"},{"$f":"E6*0.7","v":{"v":234298.4,"d":"234298.40"}},{"v":100413.6,"d":"100413.60"}]
[4,"王鲍镇",343,430,{"v":367921,"d":"367921.00"},{"v":257544.7,"d":"257544.70"},{"v":110376.3,"d":"110376.30"}]
[5,"合作镇",323,425,{"v":345713,"d":"345713.00"},{"v":241999.1,"d":"241999.10"},{"v":103713.9,"d":"103713.90"}]
[6,"海复镇",249,368,{"v":315217,"d":"315217.00"},{"v":220651.9,"d":"220651.90"},{"v":94565.1,"d":"94565.10"}]
[7,"近海镇",248,291,{"v":257514,"d":"257514.00"},{"v":180259.8,"d":"180259.80"},{"v":77254.2,"d":"77254.20"}]
[8,"寅阳镇",264,358,{"v":321403,"d":"321403.00"},{"v":224982.1,"d":"224982.10"},{"v":96420.9,"d":"96420.90"}]
[9,"惠萍镇",228,280,{"v":249949,"d":"249949.00"},{"v":174964.3,"d":"174964.30"},{"v":74984.7,"d":"74984.70"}]
[10,"东海镇",370,459,{"v":399576,"d":"399576.00"},{"v":279703.2,"d":"279703.20"},{"v":119872.8,"d":"119872.80"}]
[11,"启隆镇",1,3,{"v":2646,"d":"2646.00"},{"v":1852.2,"d":"1852.20"},{"v":793.8,"d":"793.80"}]
[12,"启东经济开发区",57,75,{"v":65520,"d":"65520.00"},{"v":45864,"d":"45864.00"},{"v":19656,"d":"19656.00"}]
[13,"圆陀角旅游度假区",49,66,{"v":53678,"d":"53678.00"},{"v":37574.6,"d":"37574.60"},{"v":16103.4,"d":"16103.40"}]
[null,"合计",{"$f":"SUM(C4:C16)","v":2999},{"$f":"SUM(D4:D16)","v":3867},{"$f":"SUM(E4:E16)","v":{"v":3356000,"d":"3356000.00"}},{"v":2349200,"d":"2349200.00"},{"v":1006800,"d":"1006800.00"}]

{"sheet":"吕四","index":1,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,7],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,1,6]]}
["2025年10月农村低保“一卡通”补助市镇分担发放表"]
["序号","行政区划","户数","人数","农村低保",null,null,"备注"]
[null,"",null,null,"小计","市负担0%","镇负担100%"]
[1,"吕四港镇",511,674,{"v":584694,"d":"584694.00"},{"v":0,"d":"0.00"},{"v":584694,"d":"584694.00"}]
{"$rows_empty":11}
[null,"合计",{"$f":"SUM(C4:C15)","v":511},{"$f":"SUM(D4:D15)","v":674},{"$f":"SUM(E4:E15)","v":{"v":584694,"d":"584694.00"}},{"$f":"SUM(F4:F15)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G4:G15)","v":{"v":584694,"d":"584694.00"}}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}