{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet3"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet3","index":0,"n_rows":23,"n_cols":24,"rows_kept":23,"merged":[[0,0,0,6],[1,5,1,6],[2,0,3,0],[2,1,3,1],[2,2,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[22,0,22,6]]}
["揭西县“6·30”活动捐赠资金分配表"]
[{"$nulls":4},"单位：元","日期：2024年1月31日"]
["序号","乡镇（街道）","监测对象慰问金（每户1000元）",null,"脱贫人口数（截止2023年12月）","补助资金","小计"]
[null,null,"户数","补助资金",{"$nulls":16},"按脱贫人口","监测户补助","额外补助"]
[1,"上砂镇",7,7000,1890,{"v":62000,"d":"62,000"},{"$f":"D5+F5","v":69000},1000,27254,{"$f":"E5/I5","v":{"v":0.0693476186981727,"d":"7%"}},886000,{"$f":"J5*K5","v":61441.990166581},{"$nulls":4},{"$f":"E5/R5","v":0.0711542805511633},26562,874000,{"$f":"Q5*S5","v":62188.8412017167},62000,{"$f":"D5*C5","v":49000},null,{"$f":"U5+V5+W5","v":111000}]
[2,"五云镇",2,2000,1741,{"v":57000,"d":"57,000"},{"$f":"D6+F6","v":59000},1000,27254,{"$f":"E6/I6","v":{"v":0.0638805312981581,"d":"6%"}},886000,{"$f":"J6*K6","v":56598.1507301681},{"$nulls":4},{"$f":"E6/R6","v":0.0655447631955425},26562,874000,{"$f":"Q6*S6","v":57286.1230329041},57000,{"$f":"D6*C6","v":4000},null,{"$f":"U6+V6+W6","v":61000}]
[3,"良田乡",0,0,184,{"v":6000,"d":"6,000"},6000,1000,27254,{"v":0.00675130256109195,"d":"1%"},886000,5981.65406912747,{"$nulls":4},0.00692718921767939,26562,874000,6054.36337625179,6000,0,null,6000]
[4,"坪上镇",5,5000,1557,{"v":51000,"d":"51,000"},56000,1000,27254,{"v":0.0571292287370661,"d":"6%"},886000,50616.4966610406,{"$nulls":4},0.0586175739778631,26562,874000,51231.7596566523,51000,25000,null,76000]
[5,"河婆街道",4,4000,1085,{"v":36000,"d":"36,000"},40000,1000,27254,{"v":0.0398106699933955,"d":"4%"},886000,35272.2536141484,{"$nulls":4},0.040847827723816,26562,874000,35701.0014306152,36000,16000,null,52000]
[6,"龙潭镇",1,1000,1141,{"v":37000,"d":"37,000"},38000,1000,27254,{"v":0.0418654142511191,"d":"4%"},886000,37092.7570264915,{"$nulls":4},0.0429561027031097,26562,874000,37543.6337625179,37000,1000,null,38000]
[7,"南山镇",3,3000,1119,{"v":37000,"d":"37,000"},40000,1000,27254,{"v":0.0410581932927277,"d":"4%"},886000,36377.5592573567,{"$nulls":4},0.0421278518183872,26562,874000,36819.7424892704,37000,9000,null,46000]
[8,"灰寨镇",2,2000,1051,{"v":34000,"d":"34,000"},36000,1000,27254,{"v":0.0385631466940633,"d":"4%"},886000,34166.94797094,{"$nulls":4},0.0395678036292448,26562,874000,34582.26037196,34000,4000,null,38000]
[9,"京溪园镇",4,4000,900,{"v":30000,"d":"30,000"},34000,1000,27254,{"v":0.0330226755705584,"d":"3%"},886000,29258.0905555148,{"$nulls":4},0.0338829907386492,26562,874000,29613.7339055794,30000,16000,null,46000]
[10,"五经富镇",2,2000,946,{"v":31000,"d":"31,000"},33000,1000,27254,{"v":0.0347105012108314,"d":"3%"},886000,30753.5040727967,null,null,{"$f":"1065000","v":1065000},null,0.035614788043069,26562,874000,31127.3247496423,31000,4000,null,35000]
[11,"凤江镇",1,1000,2483,{"v":82000,"d":"82,000"},83000,1000,27254,{"v":0.0911058927129963,"d":"9%"},886000,80719.8209437147,null,null,{"$f":"D22","v":46000},null,0.0934794066711844,26562,874000,81701.0014306152,82000,1000,null,83000]
[12,"金和镇",1,1000,3006,{"v":99000,"d":"99,000"},100000,1000,27254,{"v":0.110295736405665,"d":"11%"},886000,97722.0224554194,null,null,{"$f":"O14-O15","v":1019000},null,0.113169189067088,26562,874000,98909.8712446349,99000,1000,null,100000]
[13,"钱坑镇",0,0,1374,{"v":45000,"d":"45,000"},45000,1000,27254,{"v":0.0504146180377192,"d":"5%"},886000,44667.3515814192,{"$nulls":4},0.0517280325276711,26562,874000,45210.3004291845,45000,0,null,45000]
[14,"大溪镇",4,4000,1429,{"v":47000,"d":"47,000"},51000,1000,27254,{"v":0.0524326704336978,"d":"5%"},886000,46455.3460042563,{"$nulls":4},0.0537986597394775,26562,874000,47020.0286123033,47000,16000,null,63000]
[15,"塔头镇",1,1000,2646,{"v":87000,"d":"87,000"},88000,1000,27254,{"v":0.0970866661774418,"d":"10%"},886000,86018.7862332135,{"$nulls":4},0.0996159927716286,26562,874000,87064.3776824034,87000,1000,null,88000]
[16,"东园镇",3,3000,2107,{"v":70000,"d":"70,000"},73000,1000,27254,{"v":0.0773097526968518,"d":"8%"},886000,68496.4408894107,{"$nulls":4},0.0793238460959265,26562,874000,69329.0414878398,70000,9000,null,79000]
[17,"棉湖镇",6,6000,1903,{"v":63000,"d":"63,000"},69000,1000,27254,{"v":0.0698246129008586,"d":"7%"},886000,61864.6070301607,{"$nulls":4},0.0716437015284994,26562,874000,62616.5951359085,63000,36000,null,99000]
[18,"合计",{"$f":"SUM(C5:C21)","v":46},46000,26562,874000,920000,{"$nulls":13},{"$f":"SUM(U5:U21)","v":874000},{"$f":"SUM(V5:V21)","v":192000},{"$f":"U22+V22","v":1066000},{"$f":"SUM(X5:X21)","v":1066000}]
["注：监测对象按每户1000元标准发放慰问金，全县46户共安排资金4.6万元；剩余资金按照2023年12月底全县建档立卡脱贫人口因素法分配至各乡镇（街道）。",{"$nulls":20},{"$f":"890000-V22","v":698000},{"$f":"920000-W22","v":-146000}]