{"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10-12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","10月份","11月份","12月份","应付总金额","增值税","附加税","运维费","电损","合计"]
["1","陈村","石板沟",312,"5182164579","渑池县扶贫开发有限公司",0,0,1426.57,{"$f":"G4+H4+I4","v":1426.57},{"$f":"J4/1.13*0.13","v":164.12},{"$f":"K4*0.1","v":16.41},0,0,{"$f":"J4-K4-L4-M4-N4","v":1246.04},{"$f":"O4+O5+O6+O7+O8","v":31135.94}]
["2",null,"白浪",312,"5182165660","渑池县扶贫开发有限公司",0,0,1652.56,1652.56,190.12,19.01,0,0,1443.43]
["3",null,"五爱",279,"5182166302","渑池县扶贫开发有限公司",0,0,1669.18,1669.18,192.03,{"v":19.2,"d":"19.20"},0,0,1457.95]
["4",null,"范洼",305.5,"5182198255","渑池县扶贫开发有限公司",8017.9,4745.29,9990.16,22753.35,2617.64,261.76,{"$f":"D7*7*3","v":6415.5},2253.61,11204.84]
["5",null,"苜蓿",305.5,"5182198284","渑池县扶贫开发有限公司",9244.57,6023.73,12727.29,27995.59,3220.73,322.07,6415.5,2253.61,15783.68]
["6","段村","中关",156,"5166087230","渑池县扶贫开发有限公司",4100.22,2371.32,4393.84,10865.38,{"v":1250,"d":"1250.00"},{"v":125,"d":"125.00"},3276,2253.61,3960.77,{"$f":"O9+O10+O11+O12","v":23861.02}]
["7",null,"南岭",305,"5181943506","渑池县扶贫开发有限公司",4419.92,2700.47,5401.32,12521.71,1440.55,144.06,6405,2253.61,2278.49]
["8",null,"赵沟",201.5,"5181943535","渑池县扶贫开发有限公司",4128.18,2747.71,6666.53,13542.42,1557.98,{"v":155.8,"d":"155.80"},4231.5,2253.61,5343.53]
["9",null,"中朝",300,"5181943694","渑池县扶贫开发有限公司",8408.28,5247.14,10194.61,23850.03,2743.81,274.38,6300,2253.61,12278.23]
["10","果园","展庄",201.5,"5182040396","渑池县扶贫开发有限公司",3754.81,2417.43,6301.48,12473.72,1435.03,{"v":143.5,"d":"143.50"},4231.5,2253.61,4410.08,{"$f":"O13+O14+O15","v":15146.39}]
["11",null,"东俺头",156,"5182042480","渑池县扶贫开发有限公司",4037.11,2592.02,5655.65,12284.78,1413.29,141.33,3276,2253.61,5200.55]
["12",null,"西村",305.5,"5182050964","渑池县扶贫开发有限公司",5475.02,3285.46,7502.45,16262.93,1870.96,{"v":187.1,"d":"187.10"},6415.5,2253.61,5535.76]
["13","洪阳","柳庄",190.5,"5165920226","渑池县扶贫开发有限公司",9171.26,5772.42,12261.34,27205.02,3129.78,312.98,4000.5,2253.61,17508.15,{"$f":"O16+O17+O18","v":42295.5}]
["15",null,"刘村",305.5,"5166039505","渑池县扶贫开发有限公司",8922.97,5618.62,11427.7,25969.29,2987.62,298.76,6415.5,2253.61,{"v":14013.8,"d":"14013.80"}]
["14",null,"石盆",409.5,"5166041094","渑池县扶贫开发有限公司",8871.58,5022.29,10866.14,24760.01,{"v":2848.5,"d":"2848.50"},284.85,8599.5,2253.61,10773.55]
["16","南村","关底",305.5,"5166092379","渑池县扶贫开发有限公司",5278.13,0,8314.18,13592.31,1563.72,156.37,6415.5,2253.61,3203.11,{"$f":"O19+O20","v":17813.2}]
["17",null,"青山",299,"5181943766","渑池县扶贫开发有限公司",9409.71,5945.5,11140.49,26495.7,3048.18,304.82,6279,2253.61,14610.09]
["18","坡头","坡头",299,"5166093431","渑池县扶贫开发有限公司",8363.3,4933.11,8971.72,22268.13,2561.82,256.18,6279,2253.61,10917.52,{"$f":"O21+O22+O23+O24+O25","v":36432.02}]
["19",null,"东观吊",253.5,"5166095062","渑池县扶贫开发有限公司",6696.39,3790.71,6349.48,16836.58,1936.95,{"v":193.7,"d":"193.70"},5323.5,2253.61,7128.82]
["20",null,"不召寨",156,"5182191195","渑池县扶贫开发有限公司",3698.89,2238.3,3947.92,9885.11,1137.23,113.72,3276,2253.61,3104.55]
["21",null,"韶峰",305.5,"5182191339","渑池县扶贫开发有限公司",7364.89,4507.21,7302.92,19175.02,2205.98,{"v":220.6,"d":"220.60"},6415.5,2253.61,8079.33]
["22",null,"茹窑",156,"5182191355","渑池县扶贫开发有限公司",5120.92,3101.43,6353.63,14575.98,1676.88,167.69,3276,2253.61,{"v":7201.8,"d":"7201.80"}]
["23","仁村","雪白",305.5,"5165969562","渑池县扶贫开发有限公司",9744.53,5960.62,12202.77,27907.92,3210.65,321.07,6415.5,2253.61,15707.09,{"$f":"O26+O27+O28+O29","v":50709.83}]
["24",null,"红花窝",305.5,"5181944365","渑池县扶贫开发有限公司",9472.82,5784.14,11991.52,27248.48,3134.78,313.48,6415.5,2253.61,15131.11]
["25",null,"杨河",305.5,"5181944479","渑池县扶贫开发有限公司",10208.21,6217.59,12717.85,29143.65,3352.81,335.28,6415.5,2253.61,16786.45]
["26",null,"上西",104,"5181944583","渑池县扶贫开发有限公司",2869.39,1901.59,3841.73,8612.71,990.84,99.08,2184,2253.61,3085.18]
["27","天池","藕池",214.5,"5165841606","渑池县扶贫开发有限公司",3402.61,938.7,2054.64,6395.95,735.82,73.58,4504.5,0,1082.05,{"$f":"O30+O31+O32+O33+O34","v":32146.97}]
["28",null,"陈沟",305.5,"5181942965","渑池县扶贫开发有限公司",9688.22,5639.02,12046.7,27373.94,3149.21,314.92,6415.5,2253.61,{"v":15240.7,"d":"15240.70"}]
["29",null,"杜村沟",305.5,"5181943115","渑池县扶贫开发有限公司",8312.29,4316.37,8754.81,21383.47,2460.05,246.01,6415.5,2253.61,{"v":10008.3,"d":"10008.30"}]
["30",null,"南涧",251.5,"5181943245","渑池县扶贫开发有限公司",3577.2,2019.88,4174.28,9771.36,1124.14,112.41,5281.5,2253.61,{"v":999.7,"d":"999.70"}]
["31",null,"石泉",292.5,"5181943317","渑池县扶贫开发有限公司",5531.7,2863.35,6731.53,15126.58,1740.23,174.02,6142.5,2253.61,4816.22]
["32","仰韶","后涧",305.5,"5181989292","渑池县扶贫开发有限公司",10591.78,7071.64,13505.01,31168.43,3585.75,358.58,6415.5,2253.61,18554.99,{"$f":"O35","v":18554.99}]
["33","英豪","东七里",156,"5181943913","渑池县扶贫开发有限公司",3009.6,826.09,1417.13,5252.82,604.31,60.43,3276,0,1312.08,{"$f":"O36+O37+O38","v":24447.94}]
["34",null,"周家山",299,"5181944075","渑池县扶贫开发有限公司",9421.42,5455.36,11643.85,26520.63,3051.05,305.11,6279,2253.61,14631.86]
["35",null,"吴窑头",214.5,"5182184034","渑池县扶贫开发有限公司",5965.53,3504.64,8003.17,17473.34,2010.21,201.02,4504.5,2253.61,{"v":8504,"d":"8504.00"}]
["36","张村","高桥",299,"5182181921","渑池县扶贫开发有限公司",6013.52,3777.49,7646.43,17437.44,2006.08,200.61,6279,2253.61,6698.14,{"$f":"O39+O40","v":18477.31}]
["37",null,"漏泉",305.5,"5182183709","渑池县扶贫开发有限公司",8003.54,5102.03,10305.33,23410.9,2693.29,269.33,6415.5,2253.61,11779.17]
[{"$nulls":6},{"$f":"SUM(G4:G40)","v":230296.41},134438.67,287553.91,652288.99,75042.14,7504.22,186606,72115.52,311021.11]