{"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10-12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","10月","11月","12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",5122.29,2962.43,5489.11,{"$f":"F4/1.13*0.13+G4/1.13*0.13+H4/1.13*0.13","v":1561.59},{"$f":"I4*0.1","v":156.16},{"$f":"(SUM(F4:H4)-I4-J4)*0.08","v":948.49},{"$f":"SUM(F4:H4)-I4-J4-K4","v":10907.59},{"$f":"L4","v":10907.59}]
["2","洪阳","刘村","5165920226","渑池县扶贫开发有限公司",11457.39,7211.33,15317.76,3909.95,{"v":391,"d":"391.00"},2374.84,27310.69,{"$f":"L5+L6","v":52166.86}]
["3",null,"柳庄","5166041094","渑池县扶贫开发有限公司",11083.02,6274.21,13574.76,3558.55,355.86,2161.41,24856.17]
["4","南村","关底","5166092379","渑池县扶贫开发有限公司",6593.82,0,10386.67,1953.51,195.35,1186.53,{"v":13645.1,"d":"13645.10"},{"$f":"L7","v":13645.1}]
["5","坡头","坡头","5166093431","渑池县扶贫开发有限公司",10448.05,6162.79,11208.13,3200.41,320.04,1943.88,22354.64,{"$f":"L8+L9","v":39256.61}]
["6",null,"东观吊","5166095062","渑池县扶贫开发有限公司",8365.61,4735.64,7932.22,2419.78,241.98,1469.74,16901.97]
["7","仁村","雪白","5165969562","渑池县扶贫开发有限公司",12173.57,7446.43,15244.58,4010.97,{"v":401.1,"d":"401.10"},{"v":2436.2,"d":"2436.20"},28016.31,28016.31]
["8","天池","藕池","5165841606","渑池县扶贫开发有限公司",4250.79,1172.7,2566.81,919.24,91.92,558.33,6420.81,6420.81]
["合计",{"$nulls":4},{"$f":"SUM(F4:F11)","v":69494.54},35965.53,81720.04,{"v":21534,"d":"21534.00"},2153.41,13079.42,150413.28]