{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":20,"n_cols":13,"rows_kept":20,"merged":[[1,0,1,12],[2,0,2,1],[2,4,2,8],[2,9,2,12],[3,0,4,0],[3,1,4,1],[3,2,5,2],[3,3,4,3],[3,4,3,8],[3,9,3,11],[3,12,4,12]]}
["附件2"]
["2022年爱民区衔接项目资金进展情况表"]
[{"$nulls":4},"填表日期：2022年12月30日"]
["序号","项目名称","项目县级\n主管部门","项目\n总价\n款","衔接资金来源",{"$nulls":4},"截止12月底 项目资金情况",null,null,"备注"]
[{"$nulls":4},"合计","中央","省级","市级","区级","项目所处阶段\n和形象进度（%）","实际支出\n金额","实际支出\n进度"]
["合计","-",null,{"$f":"SUM(D7:D20)","v":1843.49},{"$f":"SUM(F6:I6)","v":1843.49},{"$f":"SUM(F7:F20)","v":{"v":931,"d":"931.00"}},{"$f":"SUM(G7:G20)","v":{"v":889,"d":"889.00"}},{"v":17,"d":"17.00"},6.49,{"v":0.92,"d":"92%"},1765.27,{"v":0.9202,"d":"92.02%"}]
[1,"丰收村村内道路硬化","农业农村局",310,{"$f":"SUM(F7:I7)","v":{"v":310,"d":"310.00"}},{"v":256,"d":"256.00"},{"v":54,"d":"54.00"},null,null,"项目已开工100%",{"v":310,"d":"310.00"},{"v":1,"d":"100.00%"}]
[2,"八达村绿色蔬菜种植基地项目","农业农村局",260,{"$f":"SUM(F8:I8)","v":{"v":260,"d":"260.00"}},{"v":100,"d":"100.00"},{"v":160,"d":"160.00"},null,null,"项目已开工100%",{"v":260,"d":"260.00"},{"v":1,"d":"100.00%"}]
[3,"八达村鸵鸟园养殖基地二期项目","农业农村局",100,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$nulls":3},"项目已开工100%",{"v":100,"d":"100.00"},{"v":1,"d":"100.00%"}]
[4,"八达村龙猫园二期建设展馆项目","农业农村局",315,{"v":315,"d":"315.00"},{"v":285,"d":"285.00"},{"v":30,"d":"30.00"},null,null,"项目已开工100%",{"v":315,"d":"315.00"},{"v":1,"d":"100.00%"}]
[5,"八达肉牛养殖基地项目","农业农村局",50,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"$nulls":3},"项目已开工100%",{"v":50,"d":"50.00"},{"v":1,"d":"100.00%"}]
[6,"三道关村四组、七组道路硬化","农业农村局",130,{"v":130,"d":"130.00"},{"v":10,"d":"10.00"},{"v":120,"d":"120.00"},null,null,"项目已开工100%",{"v":130,"d":"130.00"},{"v":1,"d":"100.00%"}]
[7,"丰收村绿色种植基地项目","农业农村局",300,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},null,null,"项目已开工100%",{"v":300,"d":"300.00"},{"v":1,"d":"100.00%"}]
[8,"麻花沟农村供水工程","农业农村局",130.37,130.37,null,130.37,null,null,"项目已开工100%",130.37,{"v":1,"d":"100.00%"}]
[9,"2022年雨露计划","农业农村局",1.5,{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"},null,null,"项目已开工100%",1.35,{"v":0.9,"d":"90.00%"}]
[10,"项目管理费","农业农村局",16.13,16.13,null,16.13,null,null,"项目已开工100%",16.13,{"v":1,"d":"100.00%"}]
[11,"大砬子村组桥梁项目","农业农村局",62,{"v":45,"d":"45.00"},null,{"v":45,"d":"45.00"},{"v":17,"d":"17.00"},null,"项目已开工10%",{"v":31,"d":"31.00"},{"v":0.5,"d":"50.00%"}]
[12,"八达村内基础设施建设项目","农业农村局",92,{"v":92,"d":"92.00"},{"v":92,"d":"92.00"},{"$nulls":3},"项目已开工10%",{"v":46,"d":"46.00"},{"v":0.5,"d":"50.00%"}]
[13,"放牛村中心路两侧村貌提升工程","农业农村局",70,{"v":70,"d":"70.00"},{"v":38,"d":"38.00"},{"v":32,"d":"32.00"},null,null,"项目已开工100%",68.93,{"v":0.9847,"d":"98.47%"}]
[14,"项目管理费(区本级）","农业农村局",6.49,{"$nulls":4},6.49,"项目已开工100%",6.49,{"v":1,"d":"100.00%"}]

{"sheet":"Sheet2","index":1,"n_rows":28,"n_cols":10,"rows_kept":28}
{"$rows_empty":14}
[{"$nulls":9},{"v":236,"d":"236.00"}]
[{"$nulls":9},{"v":100,"d":"100.00"}]
[{"$nulls":9},{"v":100,"d":"100.00"}]
[{"$nulls":9},{"v":285,"d":"285.00"}]
[{"$nulls":9},{"v":50,"d":"50.00"}]
[{"$nulls":9},{"v":30,"d":"30.00"}]
[]
[]
[]
[]
[]
[{"$nulls":9},{"v":92,"d":"92.00"}]
[{"$nulls":9},{"v":38,"d":"38.00"}]
[{"$nulls":9},{"$f":"SUM(J15:J27)","v":931}]