{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["租赁住房保障","棚户区改造"],"not_rendered":{"external_links":37,"defined_names":338,"comments":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"租赁住房保障","index":0,"n_rows":61,"n_cols":9,"rows_kept":61,"merged":[[0,0,0,8],[1,0,2,0],[1,1,2,1],[1,2,1,7],[1,8,2,8],[59,0,59,1],[60,0,60,8]],"flags":["formulas_cached_only"]}
["租赁住房保障补助资金分配方案"]
["序号","城市","租赁住房保障",{"$nulls":5},"本次下达金额\n（万元）"]
[null,null,"公租房筹集计划\n（套）","保障性租赁住房筹集计划\n（套/间）","财政困难程度系数","年度绩效评价调节系数","分配\n比重","分配\n权重"]
[1,"广州市",1900,75000,0.8,0.95,57182.399999999994,{"v":0.423414631256729,"d":"42.34%"},5150.82]
[2,"珠海市",0,10000,0.9,1,9000,{"v":0.06664168837457961,"d":"6.66%"},{"v":810.7,"d":"810.70"}]
[3,"汕头市（不含以下市县）",0,1500,1,1,1500,{"v":0.011106948062429936,"d":"1.11%"},135.12]
[null,"南澳县",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[4,"佛山市（不含以下市县）",0,13804,0.9,1,12423.6,{"v":0.0919921866322697,"d":"9.20%"},1119.08]
[null,"顺德区",0,7196,1,1,7196,{"v":0.05328373217149721,"d":"5.33%"},{"v":648.2,"d":"648.20"}]
[5,"韶关市（不含以下市县）",50,388,1,1,438,{"v":0.0032432288342295413,"d":"0.32%"},39.45]
[null,"南雄市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"仁化县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"翁源县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"乳源瑶族自治县",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[6,"河源市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"龙川县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"紫金县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"连平县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[7,"梅州市（不含以下市县）",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"兴宁市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"大埔县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"丰顺县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"五华县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[8,"惠州市（不含以下市县）",0,8976,0.9,1,8078.400000000001,{"v":0.059817579485022664,"d":"5.98%"},727.68]
[null,"博罗县",0,802,1.1,1,882.2,{"v":0.006532366387117126,"d":"0.65%"},79.47]
[9,"汕尾市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"陆丰市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"海丰县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"陆河县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[10,"东莞市",0,30000,0.9,1,27000,{"v":0.19992506512373884,"d":"19.99%"},2432.09]
[11,"中山市",0,5000,0.9,1,4500,{"v":0.033320844187289804,"d":"3.33%"},405.35]
[12,"江门市",0,4000,1,1,4000,{"v":0.029618528166479828,"d":"2.96%"},360.31]
[13,"阳江市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"阳春市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[14,"湛江市（不含以下市县）",0,1680,1,1,1680,{"v":0.012439781829921528,"d":"1.24%"},151.33]
[null,"雷州市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"廉江市",144,320,1.2,1,556.8,{"v":0.004122899120773992,"d":"0.41%"},50.16]
[null,"徐闻县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[15,"茂名市（不含以下市县）",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"高州市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"化州市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[16,"肇庆市（不含以下市县）",0,522,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"广宁县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"德庆县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"封开县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"怀集县",0,511,1.2,1,613.1999999999999,{"v":0.004540520367921358,"d":"0.45%"},55.24]
[17,"清远市（不含以下市县）",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"英德市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"连山壮族瑶族自治县",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"连南瑶族自治县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[18,"潮州市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"饶平县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[19,"揭阳市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"普宁市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"揭西县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"惠来县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[20,"云浮市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"罗定市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
[null,"新兴县",0,91,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"}]
["合计",null,2094,159790,"–","–",135050.59999999998,{"v":1,"d":"100%"},{"v":12164.999999999998,"d":"12,165.00"}]
["备注：\n1、2023年度中央财政补助资金第二笔下达用于租赁住房保障12,165万元，支出用途包括筹集保障性租赁住房、筹集公租房、发放租赁补贴。\n2、广州市1660套公租房为商品房配建或企业自建项目，肇庆和云浮新兴县保障性租赁住房已建成，本次不下达中央财政补助资金。\n3、因公示计算结果四舍五入影响，从广州市减0.02万元，使得总金额等于12,165万元。"]

{"sheet":"棚户区改造","index":1,"n_rows":61,"n_cols":11,"rows_kept":61,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1],[1,2,1,9],[1,10,2,10],[59,0,59,1],[60,0,60,10]],"flags":["formulas_cached_only"]}
["棚户区改造补助资金分配方案"]
["序号","城市","棚户区改造",{"$nulls":7},"本次下达金额\n（万元）"]
[null,null,"新开工计划\n（套）","基本建成计划\n（套）","财政困难程度系数","年度绩效评价调节系数","分配\n比重","分配\n权重","已提前下达金额\n（万元）","应分配金额\n（万元）"]
[1,"广州市",0,0,0.8,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"珠海市",0,0,0.9,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"汕头市（不含以下市县）",0,5574,1,1,5574,{"v":1,"d":"100%"},{"v":1041,"d":"1041.00"},{"v":189,"d":"189.00"},{"v":-852,"d":"-852.00"}]
[null,"南澳县",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"佛山市（不含以下市县）",0,0,0.9,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"顺德区",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"韶关市（不含以下市县）",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"南雄市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"仁化县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"翁源县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"乳源瑶族自治县",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"河源市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"龙川县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"紫金县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"连平县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"梅州市（不含以下市县）",0,0,1,0.85,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"兴宁市",0,0,1.2,0.85,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"大埔县",0,0,1.2,0.85,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"丰顺县",0,0,1.2,0.85,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"五华县",0,0,1.2,0.85,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"惠州市（不含以下市县）",0,0,0.9,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"博罗县",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"汕尾市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"陆丰市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"海丰县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"陆河县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"东莞市",0,0,0.9,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"中山市",0,0,0.9,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"江门市",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"阳江市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"阳春市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"湛江市（不含以下市县）",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"雷州市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"廉江市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"徐闻县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"茂名市（不含以下市县）",384,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"高州市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"化州市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"肇庆市（不含以下市县）",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"广宁县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"德庆县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"封开县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"怀集县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"清远市（不含以下市县）",0,0,1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"英德市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"连山壮族瑶族自治县",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"连南瑶族自治县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"潮州市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"饶平县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"揭阳市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"普宁市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"揭西县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"惠来县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"云浮市（不含以下市县）",0,0,1.1,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"罗定市",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"新兴县",0,0,1.2,1,0,{"v":0,"d":"0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["合计",null,384,5574,"–","–",5574,{"v":1,"d":"100%"},{"v":1041,"d":"1,041.00"},{"v":189,"d":"189.00"},{"v":-852,"d":"-852.00"}]
["备注：\n1、2023年度中央财政补助资金下达用于棚户区改造189万元，其中提前下达1,041万元、第二笔下达-852万元。\n2、茂名棚改项目（384套）已获得中央预算内投资补助资金，故不重复下达中央财政补助资金。"]