{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["附件2"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"附件2","index":0,"n_rows":16,"n_cols":20,"rows_kept":16,"merged":[[1,0,1,19],[2,18,2,19],[3,1,3,13],[3,14,3,16],[3,17,6,17],[3,18,6,18],[3,19,6,19],[4,0,6,0],[4,1,4,9],[4,10,4,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[5,1,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[17,0,17,19]]}
["附件2"]
["结算2022年度中央补助资金及预安排2023年中央财政城乡居民基本医疗保险补助资金明细表"]
[{"$nulls":18},"单位：人、元"]
[null,"结算2022年中央补助资金",{"$nulls":12},"预拨2023年中央补助资金",null,null,"应下达数合计 \n","此次下达数","纳入2024年中央提前下达中考虑"]
["地区","一般居民",{"$nulls":8},"中央所属高校大学生",null,"奖励补助资金","小计 "," 应预拨","已预拨(粤财社〔2022〕321号）","\n此次下达"]
[null,"参保人数",{"$nulls":3},"实际应拨付","应拨付","其中：扣减部分","已预拨(含粤财社〔2021 〕305号、粤财社〔2022〕147号和粤财社〔2022〕330号）","此次结算","参保人数","此次结算"]
[null,"监管局审定2022年6月底参保人数","中央核减省内参保人数\n","中央核减跨省重复参保人数","实际参保人数"]
["栏次","1栏 ","2栏","3栏","4栏=1栏-2栏-3栏","5栏=6栏-7栏","6栏","7栏","8栏","9栏=5栏-8栏","10栏","11栏","12栏","13栏=9栏+11栏+12栏","14栏","15栏","16栏=14栏-15栏","17栏=13栏+16栏","18栏","19栏"]
["江门市小计",2343611,0,650,2342961,428761863,428761863,0,434432484,{"$f":"F9-I9","v":-5670621},{"$nulls":3},{"$f":"J9+L9+M9","v":-5670621},449848512,404760000,{"$f":"O9-P9","v":45088512},{"$f":"N9+Q9","v":39417891},30417891,9000000]
["蓬江区",211986,0,73,211913,38780079,38780079,0,37145706,{"$f":"F10-I10","v":1634373},{"$nulls":3},{"$f":"J10+L10+M10","v":1634373},40687296,33280000,{"$f":"O10-P10","v":7407296},{"$f":"N10+Q10","v":9041669},{"$f":"R10/39417891*30417891-1","v":{"v":6977249.56117485,"d":"6977250"}},{"$f":"R10/39417891*9000000+1","v":{"v":2064419.43882515,"d":"2064419"}}]
["江海区",73956,0,32,73924,13528092,13528092,0,13330452,197640,{"$nulls":3},197640,14193408,11980000,{"$f":"O11-P11","v":2213408},{"$f":"N11+Q11","v":2411048},{"$f":"R11/39417891*30417891","v":{"v":1860550.96808117,"d":"1860551"}},{"$f":"R11/39417891*9000000","v":{"v":550497.031918831,"d":"550497"}}]
["新会区",403967,0,104,403863,73906929,73906929,0,75132480,-1225551,{"$nulls":3},-1225551,77541696,71210000,6331696,5106145,{"v":3940296.09651605,"d":"3940296"},{"v":1165848.90348395,"d":"1165849"}]
["台山市",637338,0,173,637165,116601195,116601195,0,119416650,-2815455,{"$nulls":3},-2815455,122335680,111870000,10465680,7650225,{"v":5903504.83681319,"d":"5903505"},{"v":1746720.16318681,"d":"1746720"}]
["开平市",436997,0,160,436837,79941171,79941171,0,82347438,-2406267,{"$nulls":3},-2406267,83872704,77820000,6052704,3646437,{"v":2813872.59415698,"d":"2813873"},{"v":832564.405843022,"d":"832564"}]
["鹤山市 ",225748,0,47,225701,41303283,41303283,0,41262108,41175,{"$nulls":3},41175,43334592,38400000,4934592,4975767,{"v":3839686.35580724,"d":"3839686"},{"v":1136080.64419276,"d":"1136081"}]
["恩平市",353619,0,61,353558,64701114,64701114,0,65797650,-1096536,{"$nulls":3},-1096536,67883136,60200000,7683136,6586600,{"v":5082729.58745053,"d":"5082730"},{"v":1503870.41254947,"d":"1503870"}]