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

{"sheet":"补贴","index":0,"n_rows":12,"n_cols":13,"rows_kept":12,"merged":[[0,0,0,2],[1,0,1,12],[4,1,5,1],[4,12,5,12],[7,1,8,1],[7,12,8,12]]}
["附件"]
["2025年7-9月渑池县光伏电站财政补贴收益分配表"]
["序号","乡镇","电站","户号","户名","7月","8月","9月","增值税","附加税","管理费","合计"]
["1","段村","中关","5166087230","渑池县扶贫开发有限公司",8666.81,9162.52,7022.96,{"$f":"F4/1.13*0.13+G4/1.13*0.13+H4/1.13*0.13","v":2859.11},{"$f":"I4*0.1","v":285.91},{"$f":"(SUM(F4:H4)-I4-J4)*0.08","v":1736.58},{"$f":"SUM(F4:H4)-I4-J4-K4","v":19970.69},{"$f":"L4","v":19970.69}]
["2","洪阳","刘村","5165920226","渑池县扶贫开发有限公司",16980.49,19001.55,14540.68,5812.35,581.24,3530.33,{"v":40598.8,"d":"40598.80"},{"$f":"L5+L6","v":81229.48}]
["3",null,"柳庄","5166041094","渑池县扶贫开发有限公司",17281.22,18556.36,14724.8,5816.91,581.69,{"v":3533.1,"d":"3533.10"},40630.68]
["4","南村","关底","5166092379","渑池县扶贫开发有限公司",17358.64,18638.04,15418.31,{"v":5915,"d":"5915.00"},{"v":591.5,"d":"591.50"},3592.68,41315.81,{"$f":"L7","v":41315.81}]
["5","坡头","坡头","5166093431","渑池县扶贫开发有限公司",17308.6,18655.98,14414.16,5795.78,579.58,3520.27,40483.11,{"$f":"L8+L9","v":72717.62}]
["6",null,"东观吊","5166095062","渑池县扶贫开发有限公司",13749.91,14823,11540.96,4614.87,461.49,{"v":2803,"d":"2803.00"},32234.51]
["7","仁村","雪白","5165969562","渑池县扶贫开发有限公司",17749.07,20102.96,15857.37,6178.96,{"v":617.9,"d":"617.90"},{"v":3753,"d":"3753.00"},43159.54,43159.54]
["8","天池","藕池","5165841606","渑池县扶贫开发有限公司",11480.06,12667.39,8015.79,{"v":3700.2,"d":"3700.20"},370.02,2247.44,25845.58,25845.58]
["合计",{"$nulls":4},{"$f":"SUM(F4:F11)","v":120574.8},131607.8,101535.03,40693.18,4069.33,{"v":24716.4,"d":"24716.40"},284238.72]