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

{"sheet":"光伏收益","index":0,"n_rows":41,"n_cols":16,"rows_kept":41,"merged":[[0,0,0,1],[1,0,1,15],[3,1,7,1],[3,15,7,15],[8,1,11,1],[8,15,11,15],[12,1,14,1],[12,15,14,15],[15,1,17,1],[15,15,17,15],[18,1,19,1],[18,15,19,15],[20,1,24,1],[20,15,24,15],[25,1,28,1],[25,15,28,15],[29,1,33,1],[29,15,33,15],[35,1,37,1],[35,15,37,15],[38,1,39,1],[38,15,39,15]]}
["附件"]
["2025年7-9月份光伏扶贫电站收益分配表"]
["序号","乡镇","地点","规模","户号","户名","7月份","8月份","9月份","应付总金额","增值税","附加税","运维费","电损","合计"]
["1","陈村","苜蓿",312,"5182164579","渑池县扶贫开发有限公司",5569.49,0,0,{"$f":"G4+H4+I4","v":5569.49},{"$f":"J4/1.13*0.13","v":640.74},{"$f":"K4*0.1","v":64.07},0,0,{"$f":"J4-K4-L4-M4-N4","v":4864.68},{"$f":"O4+O5+O6+O7+O8","v":66769.27}]
["2",null,"五爱",312,"5182165660","渑池县扶贫开发有限公司",5795.85,0,0,5795.85,666.78,66.68,0,0,5062.39]
["3",null,"白浪",279,"5182166302","渑池县扶贫开发有限公司",6009.37,0,0,6009.37,691.34,69.13,0,0,{"v":5248.9,"d":"5248.90"}]
["4",null,"石板沟",305.5,"5182198255","渑池县扶贫开发有限公司",12245.47,13740.82,11088.34,37074.63,4265.22,426.52,{"$f":"D7*7*3","v":6415.5},1157.83,24809.56]
["5",null,"范洼",305.5,"5182198284","渑池县扶贫开发有限公司",13863.26,14717.69,10753.9,39334.85,4525.25,452.53,6415.5,1157.83,26783.74]
["6","段村","中关",156,"5166087230","渑池县扶贫开发有限公司",6937.49,7334.28,5621.64,19893.41,2288.62,228.86,3276,1157.83,{"v":12942.1,"d":"12942.10"},{"$f":"O9+O10+O11+O12","v":67512.14}]
["7",null,"南岭",305,"5181943506","渑池县扶贫开发有限公司",8357.64,8277.9,6124.25,22759.79,2618.38,261.84,6405,1157.83,12316.74]
["8",null,"赵沟",201.5,"5181943535","渑池县扶贫开发有限公司",8713.62,9089.25,6110.27,23913.14,2751.07,275.11,4231.5,1157.83,15497.63]
["9",null,"中朝",300,"5181943694","渑池县扶贫开发有限公司",13548.47,14287.27,11334.73,39170.47,4506.34,450.63,6300,1157.83,26755.67]
["10","果园","展庄",201.5,"5182040396","渑池县扶贫开发有限公司",6013.14,6029.77,4641.37,16684.28,1919.43,191.94,4231.5,1157.83,9183.58,{"$f":"O13+O14+O15","v":37540.57}]
["11",null,"东俺头",156,"5182042480","渑池县扶贫开发有限公司",6226.66,6839.23,5609.17,18675.06,2148.46,214.85,3276,1157.83,11877.92]
["12",null,"西村",305.5,"5182050964","渑池县扶贫开发有限公司",9834.47,10284.55,7418.18,27537.2,{"v":3168,"d":"3168.00"},{"v":316.8,"d":"316.80"},6415.5,1157.83,16479.07]
["13","洪阳","柳庄",190.5,"5165920226","渑池县扶贫开发有限公司",13592.31,15210.1,11639.32,40441.73,4652.59,465.26,4000.5,1157.83,30165.55,{"$f":"O16+O17+O18","v":82883.89}]
["15",null,"刘村",305.5,"5166039505","渑池县扶贫开发有限公司",13788.44,14883.97,11052.06,39724.47,4570.07,457.01,6415.5,1157.83,27124.06]
["14",null,"石盆",409.5,"5166041094","渑池县扶贫开发有限公司",13833.03,14853.74,11786.7,40473.47,4656.24,465.62,8599.5,1157.83,25594.28]
["16","南村","关底",305.5,"5166092379","渑池县扶贫开发有限公司",13895.01,14919.11,12341.84,41155.96,4734.76,473.48,6415.5,1157.83,28374.39,{"$f":"O19+O20","v":56144.92}]
["17",null,"青山",299,"5181943766","渑池县扶贫开发有限公司",13564.34,14690.86,12053.12,40308.32,4637.24,463.72,6279,1157.83,27770.53]
["18","坡头","坡头",299,"5166093431","渑池县扶贫开发有限公司",13854.95,14933.47,11538.04,40326.46,4639.33,463.93,6279,1157.83,27786.37,{"$f":"O21+O22+O23+O24+O25","v":91867.78}]
["19",null,"东观吊",253.5,"5166095062","渑池县扶贫开发有限公司",11006.34,11865.3,9238.14,32109.78,3694.05,369.41,5323.5,1157.83,21564.99]
["20",null,"不召寨",156,"5182191195","渑池县扶贫开发有限公司",3959.26,5907.33,4911.94,14778.53,1700.18,170.02,3276,1157.83,{"v":8474.5,"d":"8474.50"}]
["21",null,"韶峰",305.5,"5182191339","渑池县扶贫开发有限公司",9303.9,11786.32,9808.02,30898.24,3554.66,355.47,6415.5,1157.83,19414.78]
["22",null,"茹窑",156,"5182191355","渑池县扶贫开发有限公司",6997.95,8080.64,6744,21822.59,2510.56,251.06,3276,1157.83,14627.14]
["23","仁村","雪白",305.5,"5165969562","渑池县扶贫开发有限公司",14207.53,16091.74,12693.28,42992.55,4946.05,494.61,6415.5,1157.83,29978.56,{"$f":"O26+O27+O28+O29","v":97515.47}]
["24",null,"红花窝",305.5,"5181944365","渑池县扶贫开发有限公司",13660.33,15649.97,12500.93,41811.23,4810.14,481.01,6415.5,1157.83,28946.75]
["25",null,"杨河",305.5,"5181944479","渑池县扶贫开发有限公司",14070.73,16263.68,13109.35,43443.76,4997.95,{"v":499.8,"d":"499.80"},6415.5,1157.83,30372.68]
["26",null,"上西",104,"5181944583","渑池县扶贫开发有限公司",4377.22,5014.73,3842.11,13234.06,{"v":1522.5,"d":"1522.50"},152.25,2184,1157.83,8217.48]
["27","天池","藕池",214.5,"5165841606","渑池县扶贫开发有限公司",9189.39,10139.81,6416.36,25745.56,2961.88,296.19,4504.5,1157.83,16825.16,{"$f":"O30+O31+O32+O33+O34","v":100635.48}]
["28",null,"陈沟",305.5,"5181942965","渑池县扶贫开发有限公司",14070.73,16053.19,12809.3,42933.22,4939.22,493.92,6415.5,1157.83,29926.75]
["29",null,"杜村沟",305.5,"5181943115","渑池县扶贫开发有限公司",13243.51,14179.56,11126.89,38549.96,4434.95,{"v":443.5,"d":"443.50"},6415.5,1157.83,26098.18]
["30",null,"南涧",251.5,"5181943245","渑池县扶贫开发有限公司",5030.98,5645.45,4617.18,15293.61,1759.44,175.94,5281.5,1157.83,{"v":6918.9,"d":"6918.90"}]
["31",null,"石泉",292.5,"5181943317","渑池县扶贫开发有限公司",11516.88,12237.16,8493.68,32247.72,3709.91,370.99,6142.5,1157.83,20866.49]
["32","仰韶","后涧",305.5,"5181989292","渑池县扶贫开发有限公司",15014.34,16606.06,13713.24,45333.64,5215.37,521.54,6415.5,1157.83,{"v":32023.4,"d":"32023.40"},{"$f":"O35","v":32023.4}]
["33","英豪","东七里",156,"5181943913","渑池县扶贫开发有限公司",5736.9,5875.59,4760.03,16372.52,1883.56,188.36,3276,1157.83,9866.77,{"$f":"O36+O37+O38","v":55393.95}]
["34",null,"周家山",299,"5181944075","渑池县扶贫开发有限公司",13713.24,14321.65,12109.81,40144.7,4618.42,461.84,6279,1157.83,27627.61]
["35",null,"吴窑头",214.5,"5182184034","渑池县扶贫开发有限公司",9614.15,9584.3,7777.18,26975.63,3103.39,310.34,4504.5,1157.83,17899.57]
["36","张村","高桥",299,"5182181921","渑池县扶贫开发有限公司",9427.47,10470.48,8985.33,28883.28,3322.86,332.29,6279,1157.83,{"v":17791.3,"d":"17791.30"},{"$f":"O39+O40","v":42446.72}]
["37",null,"漏泉",305.5,"5182183709","渑池县扶贫开发有限公司",12545.15,13126.73,11226.28,36898.16,4244.92,424.49,6415.5,1157.83,24655.42]
[{"$nulls":6},{"$f":"SUM(G4:G40)","v":382329.01},398991.7,313995.98,1095316.69,126009.87,12601.01,186606,39366.22,730733.59]