{"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9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",200,254,{"v":222056,"d":"222056.00"},{"$f":"E4*0.7","v":{"v":155439.2,"d":"155439.20"}},{"$f":"E4*0.3","v":{"v":66616.8,"d":"66616.80"}}]
[2,"南阳镇",362,480,{"v":423300,"d":"423300.00"},{"$f":"E5*0.7","v":{"v":296310,"d":"296310.00"}},{"$f":"E5*0.3","v":{"v":126990,"d":"126990.00"}}]
[3,"北新镇",309,381,{"v":334603,"d":"334603.00"},{"$f":"E6*0.7","v":{"v":234222.1,"d":"234222.10"}},{"v":100380.9,"d":"100380.90"}]
[4,"王鲍镇",341,423,{"v":360617,"d":"360617.00"},{"v":252431.9,"d":"252431.90"},{"v":108185.1,"d":"108185.10"}]
[5,"合作镇",321,421,{"v":342118,"d":"342118.00"},{"v":239482.6,"d":"239482.60"},{"v":102635.4,"d":"102635.40"}]
[6,"海复镇",250,367,{"v":315858,"d":"315858.00"},{"v":221100.6,"d":"221100.60"},{"v":94757.4,"d":"94757.40"}]
[7,"近海镇",244,288,{"v":254753,"d":"254753.00"},{"v":178327.1,"d":"178327.10"},{"v":76425.9,"d":"76425.90"}]
[8,"寅阳镇",265,358,{"v":320826,"d":"320826.00"},{"v":224578.2,"d":"224578.20"},{"v":96247.8,"d":"96247.80"}]
[9,"惠萍镇",226,276,{"$f":"247225+437","v":{"v":247662,"d":"247662.00"}},{"v":173363.4,"d":"173363.40"},{"v":74298.6,"d":"74298.60"}]
[10,"东海镇",372,463,{"v":403470,"d":"403470.00"},{"v":282429,"d":"282429.00"},{"v":121041,"d":"121041.00"}]
[11,"启隆镇",1,1,{"v":885,"d":"885.00"},{"v":619.5,"d":"619.50"},{"v":265.5,"d":"265.50"}]
[12,"启东经济开发区",57,75,{"v":65609,"d":"65609.00"},{"v":45926.3,"d":"45926.30"},{"v":19682.7,"d":"19682.70"}]
[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",{"$f":"SUM(C4:C16)","v":2997},{"$f":"SUM(D4:D16)","v":3853},{"$f":"SUM(E4:E16)","v":{"v":3345435,"d":"3345435.00"}},{"v":2341804.5,"d":"2341804.50"},{"v":1003630.5,"d":"1003630.50"}]

{"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9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",509,669,{"v":579970,"d":"579970.00"},{"v":0,"d":"0.00"},{"$f":"E4","v":{"v":579970,"d":"579970.00"}}]
{"$rows_empty":11}
[null,"合计",{"$f":"SUM(C4:C15)","v":509},{"$f":"SUM(D4:D15)","v":669},{"$f":"SUM(E4:E15)","v":{"v":579970,"d":"579970.00"}},{"$f":"SUM(F4:F15)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G4:G15)","v":{"v":579970,"d":"579970.00"}}]

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