{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["粤财社【2021】245号12.16"],"read":"whole","date_system":"1900"}

{"sheet":"粤财社【2021】245号12.16","index":0,"n_rows":13,"n_cols":18,"rows_kept":13,"merged":[[0,0,0,17],[12,0,12,17]]}
["结算202O年中央财政城乡居民基本医疗保险补助资金情况表"]
[{"$nulls":17},"单位：人、万元"]
["地区","上报2020年6月底参保人数","监管局审定2020年6月底参保人数","全国重复参保（2020年）","全国重复参保（2019年）","中央财政应拨付2020年补助资金","2020年参保人数补助","2020年扣减部分","扣回2020年以前年度中央补助资金",{"$nulls":4},"中央已提前下达","已预清算中央资金（粤财社232号）","正式清算2020年（含扣回以前年度）中央补助资金","其中：本次下达中央资金","下次省级补助资金中扣回"]
[null,1,2,3,4,"5=6-7","6=（2-3）*165","7=（1-2）*165*5%","8=4*156",{"$nulls":4},9,10,"11=5-9-8-10","12=11","13=11"]
["江门市小计",{"v":2469902,"d":"2,469,902"},{"v":2350482,"d":"2,350,482"},{"v":2766,"d":"2,766"},{"v":1967,"d":"1,967"},{"v":38644,"d":"38,644"},{"v":38737,"d":"38,737"},93,31,null,{"$f":"SUM(K6:K12)","v":{"v":39585,"d":"39,585"}},{"$f":"SUM(L6:L12)","v":{"v":1982.9999999999998,"d":"1,983"}},null,{"v":41568,"d":"41,568"},{"v":-1450,"d":"-1,450"},{"v":-1505,"d":"-1,505"},null,{"v":-1505,"d":"-1,505"}]
["台山市",{"v":685365,"d":"685,365"},{"v":649522,"d":"649,522"},593,336,{"v":10679,"d":"10,679"},{"v":10707,"d":"10,707"},28,5,{"$f":"E6*156/10000","v":{"v":5.2416,"d":"5.24"}},{"v":11017.64,"d":"11,017.64"},606.36,{"$f":"L6+K6","v":{"v":11624,"d":"11,624.00"}},{"v":11624,"d":"11,624"},-402,-548,null,{"$f":"P6","v":-548}]
["恩平市",{"v":370330,"d":"370,330"},{"v":349342,"d":"349,342"},221,136,{"v":5744,"d":"5,744"},{"v":5760,"d":"5,760"},16,2,{"$f":"E7*156/10000","v":{"v":2.1216,"d":"2.12"}},{"v":5873.9,"d":"5,873.90"},{"v":197.1,"d":"197.10"},{"$f":"L7+K7","v":{"v":6071,"d":"6,071.00"}},{"v":6071,"d":"6,071"},-217,-112,null,-112]
["开平市",{"v":469157,"d":"469,157"},{"v":451786,"d":"451,786"},359,220,{"v":7435,"d":"7,435"},{"v":7449,"d":"7,449"},14,4,{"v":3.432,"d":"3.43"},{"v":7590.66,"d":"7,590.66"},464.34,{"v":8055,"d":"8,055.00"},{"v":8055,"d":"8,055"},-276,-348,null,-348]
["鹤山市",{"v":233569,"d":"233,569"},{"v":222995,"d":"222,995"},244,179,{"v":3667,"d":"3,667"},{"v":3675,"d":"3,675"},8,3,{"v":2.7924,"d":"2.79"},{"v":3745.2,"d":"3,745.20"},{"v":183.8,"d":"183.80"},{"v":3929,"d":"3,929.00"},{"v":3929,"d":"3,929"},-137,-128,null,-128]
["蓬江区",{"v":208160,"d":"208,160"},{"v":193751,"d":"193,751"},823,711,{"v":3172,"d":"3,172"},{"v":3183,"d":"3,183"},11,11,{"v":11.0916,"d":"11.09"},{"v":3278.92,"d":"3,278.92"},104.08,{"v":3383,"d":"3,383.00"},{"v":3383,"d":"3,383"},-122,-100,null,-100]
["江海区",{"v":74604,"d":"74,604"},{"v":69612,"d":"69,612"},174,133,{"v":1142,"d":"1,142"},{"v":1146,"d":"1,146"},4,2,{"v":2.0748,"d":"2.07"},{"v":1166.89,"d":"1,166.89"},90.11,{"v":1257,"d":"1,257.00"},{"v":1257,"d":"1,257"},-44,-73,null,-73]
["新会区",{"v":428717,"d":"428,717"},{"v":413474,"d":"413,474"},352,252,{"v":6805,"d":"6,805"},{"v":6817,"d":"6,817"},12,4,{"v":3.9312,"d":"3.93"},{"v":6911.79,"d":"6,911.79"},337.21,{"v":7249,"d":"7,249.00"},{"v":7249,"d":"7,249"},-252,-196,null,-196]
["说明：1.第9栏根据《关于下达2020年中央财政城乡居民基本医疗保险补助资金（第二批）以及做好部分补助资金纳入直达资金管理的通知》（江财社[2020]119号）填报；\n2.第10栏根据《广东省财政厅关于下达2021年中央财政城乡居民基本医疗保险补助资金预算（第三批）及预安排2022年省级补助资金的通知》（（粤财社232号）相关规定，结合《江门市2020年度城乡居民基本医疗保险补助资金清算情况的报告》（江财社[2020]267号）上报的2020年6月底参保人数进行分配；"]