{"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12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",200,255,{"v":222013,"d":"222013.00"},{"$f":"E4*0.7","v":{"v":155409.1,"d":"155409.10"}},{"$f":"E4*0.3","v":{"v":66603.9,"d":"66603.90"}}]
[2,"南阳镇",358,476,{"v":419813,"d":"419813.00"},{"$f":"E5*0.7","v":{"v":293869.1,"d":"293869.10"}},{"$f":"E5*0.3","v":{"v":125943.9,"d":"125943.90"}}]
[3,"北新镇",305,377,{"v":330993,"d":"330993.00"},{"v":231695.1,"d":"231695.10"},{"v":99297.9,"d":"99297.90"}]
[4,"王鲍镇",344,438,{"v":376259,"d":"376259.00"},{"v":263381.3,"d":"263381.30"},{"v":112877.7,"d":"112877.70"}]
[5,"合作镇",323,423,{"v":343399,"d":"343399.00"},{"v":240379.3,"d":"240379.30"},{"v":103019.7,"d":"103019.70"}]
[6,"海复镇",249,368,{"$f":"316172-89","v":{"v":316083,"d":"316083.00"}},{"v":221258.1,"d":"221258.10"},{"v":94824.9,"d":"94824.90"}]
[7,"近海镇",246,289,{"$f":"255660-953","v":{"v":254707,"d":"254707.00"}},{"v":178294.9,"d":"178294.90"},{"v":76412.1,"d":"76412.10"}]
[8,"寅阳镇",270,369,{"v":329717,"d":"329717.00"},{"v":230801.9,"d":"230801.90"},{"v":98915.1,"d":"98915.10"}]
[9,"惠萍镇",231,284,{"v":253036,"d":"253036.00"},{"v":177125.2,"d":"177125.20"},{"v":75910.8,"d":"75910.80"}]
[10,"东海镇",370,460,{"v":399624,"d":"399624.00"},{"v":279736.8,"d":"279736.80"},{"v":119887.2,"d":"119887.20"}]
[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",58,78,{"v":67965,"d":"67965.00"},{"v":47575.5,"d":"47575.50"},{"v":20389.5,"d":"20389.50"}]
[13,"圆陀角旅游度假区",48,63,{"v":51188,"d":"51188.00"},{"v":35831.6,"d":"35831.60"},{"v":15356.4,"d":"15356.40"}]
[null,"合计",{"$f":"SUM(C4:C16)","v":3003},{"$f":"SUM(D4:D16)","v":3883},{"$f":"SUM(E4:E16)","v":{"v":3367443,"d":"3367443.00"}},{"v":2357210.1,"d":"2357210.10"},{"v":1010232.9,"d":"1010232.90"}]

{"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12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",508,670,{"v":581222,"d":"581222.00"},{"v":0,"d":"0.00"},{"$f":"E4","v":{"v":581222,"d":"581222.00"}}]
{"$rows_empty":11}
[null,"合计",{"$f":"SUM(C4:C15)","v":508},{"$f":"SUM(D4:D15)","v":670},{"$f":"SUM(E4:E15)","v":{"v":581222,"d":"581222.00"}},{"$f":"SUM(F4:F15)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G4:G15)","v":{"v":581222,"d":"581222.00"}}]

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