{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["表一"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表一","index":0,"n_rows":83,"n_cols":10,"rows_kept":83,"merged":[[0,0,0,9],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,1,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[3,0,3,4],[4,0,4,4],[5,1,30,1],[31,0,31,4],[32,1,55,1],[56,0,56,4],[57,1,62,1],[63,0,63,4],[64,1,67,1],[68,0,68,4],[69,1,70,1],[71,0,71,4],[72,1,81,1],[82,0,82,9]],"flags":["formulas_cached_only"]}
["2026年1月第一批民办幼儿园学前教育免费补贴资金二次分配明细表"]
["序号","镇（街道）","幼儿园名称","保教费收费标准\n（元/人/月）","补贴标准\n（元/人/月）","2026-01-01",null,"市补\n（元）","区补\n（元）","备注"]
[{"$nulls":5},"学前一年幼儿人数（人）","资金需求金额（元）"]
["合计",{"$nulls":4},5670,{"v":4880236.6,"d":"4,880,236.60"},{"v":3187956.6,"d":"3,187,956.60"},{"v":1686480,"d":"1,686,480.00"},"市、区两级本次实际下达4874436.6元"]
["井岸镇 小计",{"$nulls":4},1878,{"v":1662050,"d":"1,662,050.00"},{"v":1085649,"d":"1,085,649.00"},{"v":576401,"d":"576,401.00"}]
[1,"井岸镇","珠海市斗门区井岸镇南潮幼儿园",900,900,83,{"v":74700,"d":"74,700.00"},{"v":48794,"d":"48,794.00"},{"v":25906,"d":"25,906.00"}]
[2,null,"珠海市斗门区启航幼儿园",1170,900,94,{"v":84600,"d":"84,600.00"},{"v":55261,"d":"55,261.00"},{"v":29339,"d":"29,339.00"}]
[3,null,"珠海市斗门区小百合幼儿园",1000,900,168,{"v":151200,"d":"151,200.00"},{"v":98764,"d":"98,764.00"},{"v":52436,"d":"52,436.00"}]
[4,null,"珠海市斗门区井岸镇新徽幼儿园","1280/900",900,96,{"v":86400,"d":"86,400.00"},{"v":56436,"d":"56,436.00"},{"v":29964,"d":"29,964.00"}]
[5,null,"珠海市斗门区井岸镇西埔幼儿园",760,760,140,{"v":106400,"d":"106,400.00"},{"v":69500,"d":"69,500.00"},{"v":36900,"d":"36,900.00"}]
[6,null,"珠海市斗门区新财贸幼儿园",900,900,47,{"v":42300,"d":"42,300.00"},{"v":27630,"d":"27,630.00"},{"v":14670,"d":"14,670.00"}]
[7,null,"珠海市斗门区蓝天幼儿园",900,900,71,{"v":63900,"d":"63,900.00"},{"v":41739,"d":"41,739.00"},{"v":22161,"d":"22,161.00"}]
[8,null,"珠海市斗门区香山安琪儿幼儿园",1170,900,98,{"v":88200,"d":"88,200.00"},{"v":57612,"d":"57,612.00"},{"v":30588,"d":"30,588.00"}]
[9,null,"珠海市斗门区井岸镇晨苗幼儿园",1350,900,40,{"v":36000,"d":"36,000.00"},{"v":23515,"d":"23,515.00"},{"v":12485,"d":"12,485.00"}]
[10,null,"珠海市斗门区博艺幼儿园",1060,900,34,{"v":30600,"d":"30,600.00"},{"v":19988,"d":"19,988.00"},{"v":10612,"d":"10,612.00"}]
[11,null,"珠海市斗门区农委幼儿园","1200/1000",900,30,{"v":27000,"d":"27,000.00"},{"v":17636,"d":"17,636.00"},{"v":9364,"d":"9,364.00"}]
[12,null,"珠海市斗门区井岸镇润达新堂幼儿园",750,750,41,{"v":30750,"d":"30,750.00"},{"v":20086,"d":"20,086.00"},{"v":10664,"d":"10,664.00"}]
[13,null,"珠海市斗门区商业幼稚园",1160,900,47,{"v":42300,"d":"42,300.00"},{"v":27630,"d":"27,630.00"},{"v":14670,"d":"14,670.00"}]
[14,null,"珠海市斗门区小太阳幼儿园",880,880,20,{"v":17600,"d":"17,600.00"},{"v":11496,"d":"11,496.00"},{"v":6104,"d":"6,104.00"}]
[15,null,"珠海市斗门区井岸镇草朗幼儿园","1200/960",900,85,{"v":76500,"d":"76,500.00"},{"v":49970,"d":"49,970.00"},{"v":26530,"d":"26,530.00"}]
[16,null,"珠海斗门万代好亲子园",1060,900,16,{"v":14400,"d":"14,400.00"},{"v":9406,"d":"9,406.00"},{"v":4994,"d":"4,994.00"}]
[17,null,"珠海市斗门区井岸镇龙西村幼儿园",900,900,28,{"v":25200,"d":"25,200.00"},{"v":16461,"d":"16,461.00"},{"v":8739,"d":"8,739.00"}]
[18,null,"珠海市斗门区宝乐幼儿园",1600,900,45,{"v":40500,"d":"40,500.00"},{"v":26455,"d":"26,455.00"},{"v":14045,"d":"14,045.00"}]
[19,null,"珠海市斗门区翠湖幼儿园",1000,900,192,{"v":172800,"d":"172,800.00"},{"v":112873,"d":"112,873.00"},{"v":59927,"d":"59,927.00"}]
[20,null,"珠海市斗门区容闳幼儿园","5000/4500",900,69,{"v":62100,"d":"62,100.00"},{"v":40564,"d":"40,564.00"},{"v":21536,"d":"21,536.00"}]
[21,null,"珠海市斗门区美谷银海幼儿园",1380,900,48,{"v":43200,"d":"43,200.00"},{"v":28218,"d":"28,218.00"},{"v":14982,"d":"14,982.00"}]
[22,null,"珠海市斗门区苹果树幼儿园",1800,900,105,{"v":94500,"d":"94,500.00"},{"v":61727,"d":"61,727.00"},{"v":32773,"d":"32,773.00"}]
[23,null,"珠海市斗门区小灵童幼儿园",1000,900,30,{"v":27000,"d":"27,000.00"},{"v":17636,"d":"17,636.00"},{"v":9364,"d":"9,364.00"}]
[24,null,"珠海市斗门区弘山幼儿园",900,900,160,{"v":144000,"d":"144,000.00"},{"v":94061,"d":"94,061.00"},{"v":49939,"d":"49,939.00"}]
[25,null,"珠海市斗门区井岸镇城区幼儿园",800,800,20,{"v":16000,"d":"16,000.00"},{"v":10452,"d":"10,452.00"},{"v":5548,"d":"5,548.00"}]
[26,null,"珠海市斗门区东方伟才幼儿园",1800,900,71,{"v":63900,"d":"63,900.00"},{"v":41739,"d":"41,739.00"},{"v":22161,"d":"22,161.00"}]
["白蕉镇 小计",{"$nulls":4},2063,{"v":1764618.6,"d":"1,764,618.60"},{"v":1152649.6,"d":"1,152,649.60"},{"v":611969,"d":"611,969.00"}]
[27,"白蕉镇","珠海市斗门区蓓蕾幼儿园","1800/1580/1560/1080",900,70,{"v":63000,"d":"63,000.00"},{"v":41152,"d":"41,152.00"},{"v":21848,"d":"21,848.00"}]
[28,null,"珠海市斗门区宁海世纪幼儿园",900,900,22,{"v":19800,"d":"19,800.00"},{"v":12933,"d":"12,933.00"},{"v":6867,"d":"6,867.00"}]
[29,null,"珠海市斗门区白蕉育苗幼儿园",1140,900,98,{"v":88200,"d":"88,200.00"},{"v":57612,"d":"57,612.00"},{"v":30588,"d":"30,588.00"}]
[30,null,"珠海市斗门区白蕉镇童乐幼儿园","800/500","800/500",57,{"v":37500,"d":"37,500.00"},{"v":24495,"d":"24,495.00"},{"v":13005,"d":"13,005.00"}]
[31,null,"珠海市斗门区时代倾城幼儿园",1000,900,153,{"v":137700,"d":"137,700.00"},{"v":89946,"d":"89,946.00"},{"v":47754,"d":"47,754.00"}]
[32,null,"珠海市斗门区金星幼儿园","960/900",900,57,{"v":51300,"d":"51,300.00"},{"v":33509,"d":"33,509.00"},{"v":17791,"d":"17,791.00"}]
[33,null,"珠海市斗门区新港幼儿园",1160,900,72,{"v":64800,"d":"64,800.00"},{"v":42327,"d":"42,327.00"},{"v":22473,"d":"22,473.00"}]
[34,null,"珠海市斗门区白蕉镇博雅幼儿园",860,860,55,{"v":47300,"d":"47,300.00"},{"v":30896,"d":"30,896.00"},{"v":16404,"d":"16,404.00"}]
[35,null,"珠海市斗门区白蕉镇新城幼儿园",1200,900,67,{"v":60300,"d":"60,300.00"},{"v":39388,"d":"39,388.00"},{"v":20912,"d":"20,912.00"}]
[36,null,"珠海市斗门区白蕉镇灯笼幼儿园","1000/896/866",900,24,{"v":21272,"d":"21,272.00"},{"v":13895,"d":"13,895.00"},{"v":7377,"d":"7,377.00"}]
[37,null,"珠海市斗门区蓝海湾幼儿园",1040,900,112,{"v":100800,"d":"100,800.00"},{"v":65843,"d":"65,843.00"},{"v":34957,"d":"34,957.00"}]
[38,null,"珠海市斗门区白蕉镇南环村启智幼儿园",1000,900,56,{"v":50400,"d":"50,400.00"},{"v":32921,"d":"32,921.00"},{"v":17479,"d":"17,479.00"}]
[39,null,"珠海市斗门区白蕉镇成裕幼儿园","818/409","818/409",109,{"v":83845,"d":"83,845.00"},{"v":54768,"d":"54,768.00"},{"v":29077,"d":"29,077.00"}]
[40,null,"珠海市斗门区白石幼儿园",700,700,63,{"v":44100,"d":"44,100.00"},{"v":28806,"d":"28,806.00"},{"v":15294,"d":"15,294.00"}]
[41,null,"珠海市斗门区六乡新世纪幼儿园",884,884,136,{"v":120224,"d":"120,224.00"},{"v":78530,"d":"78,530.00"},{"v":41694,"d":"41,694.00"}]
[42,null,"珠海市斗门区白蕉镇东湖幼稚园",916,900,45,{"v":40500,"d":"40,500.00"},{"v":26455,"d":"26,455.00"},{"v":14045,"d":"14,045.00"}]
[43,null,"珠海市斗门区白蕉镇爱美乐幼儿园","900/720/700/500","900/720/700/500",205,{"v":137777.6,"d":"137,777.60"},{"v":89997.6,"d":"89,997.60"},{"v":47780,"d":"47,780.00"}]
[44,null,"珠海市斗门区星润馨幼儿园",1200,900,93,{"v":83700,"d":"83,700.00"},{"v":54673,"d":"54,673.00"},{"v":29027,"d":"29,027.00"}]
[45,null,"珠海市斗门区新时光幼儿园",900,900,35,{"v":31500,"d":"31,500.00"},{"v":20576,"d":"20,576.00"},{"v":10924,"d":"10,924.00"}]
[46,null,"珠海市斗门区香海智慧幼儿园",1000,900,71,{"v":63900,"d":"63,900.00"},{"v":41739,"d":"41,739.00"},{"v":22161,"d":"22,161.00"}]
[47,null,"珠海市斗门区刘诗昆孙颖幼儿园",1800,900,73,{"v":65700,"d":"65,700.00"},{"v":42915,"d":"42,915.00"},{"v":22785,"d":"22,785.00"}]
[48,null,"珠海市斗门区弘山格林泊乐幼儿园",900,900,198,{"v":178200,"d":"178,200.00"},{"v":116400,"d":"116,400.00"},{"v":61800,"d":"61,800.00"}]
[49,null,"珠海市斗门区爱迪生幼儿园",1500,900,92,{"v":82800,"d":"82,800.00"},{"v":54085,"d":"54,085.00"},{"v":28715,"d":"28,715.00"}]
[50,null,"珠海市斗门区春天里幼儿园",1580,900,100,{"v":90000,"d":"90,000.00"},{"v":58788,"d":"58,788.00"},{"v":31212,"d":"31,212.00"}]
["乾务镇 小计",{"$nulls":4},416,{"v":332800,"d":"332,800.00"},{"v":217385,"d":"217,385.00"},{"v":115415,"d":"115,415.00"}]
[51,"乾务镇","珠海市斗门区乾务镇东澳幼儿园",980,800,122,{"v":97600,"d":"97,600.00"},{"v":63752,"d":"63,752.00"},{"v":33848,"d":"33,848.00"}]
[52,null,"珠海市斗门区乾务镇富山工业园中心幼儿园",980,800,110,{"v":88000,"d":"88,000.00"},{"v":57482,"d":"57,482.00"},{"v":30518,"d":"30,518.00"}]
[53,null,"珠海市斗门区金华幼儿园",980,800,55,{"v":44000,"d":"44,000.00"},{"v":28741,"d":"28,741.00"},{"v":15259,"d":"15,259.00"}]
[54,null,"珠海市斗门区乾务镇童之梦幼儿园",980,800,81,{"v":64800,"d":"64,800.00"},{"v":42327,"d":"42,327.00"},{"v":22473,"d":"22,473.00"}]
[55,null,"珠海市斗门区西海岸幼儿园",1000,800,23,{"v":18400,"d":"18,400.00"},{"v":12019,"d":"12,019.00"},{"v":6381,"d":"6,381.00"}]
[56,null,"珠海市斗门区凯天幼儿园",920,800,25,{"v":20000,"d":"20,000.00"},{"v":13064,"d":"13,064.00"},{"v":6936,"d":"6,936.00"}]
["斗门镇 小计",{"$nulls":4},458,{"v":366400,"d":"366,400.00"},{"v":239333,"d":"239,333.00"},{"v":127067,"d":"127,067.00"}]
[57,"斗门镇","珠海市斗门区童悦幼儿园",1100,800,111,{"v":88800,"d":"88,800.00"},{"v":58004,"d":"58,004.00"},{"v":30796,"d":"30,796.00"}]
[58,null,"珠海市斗门区御金山幼儿园",900,800,167,{"v":133600,"d":"133,600.00"},{"v":87268,"d":"87,268.00"},{"v":46332,"d":"46,332.00"}]
[59,null,"珠海市斗门区斗门镇博乐幼儿园",900,800,98,{"v":78400,"d":"78,400.00"},{"v":51211,"d":"51,211.00"},{"v":27189,"d":"27,189.00"}]
[60,null,"珠海市斗门区斗门镇花城幼儿园",960,800,82,{"v":65600,"d":"65,600.00"},{"v":42850,"d":"42,850.00"},{"v":22750,"d":"22,750.00"}]
["莲洲镇 小计",{"$nulls":4},111,{"v":84768,"d":"84,768.00"},{"v":55371,"d":"55,371.00"},{"v":29397,"d":"29,397.00"}]
[61,"莲洲镇","珠海市斗门区莲洲镇上横学前教育中心","880/576","800/576",88,{"v":66368,"d":"66,368.00"},{"v":43352,"d":"43,352.00"},{"v":23016,"d":"23,016.00"}]
[62,null,"珠海市斗门区莲洲镇莲溪学前教育中心",800,800,23,{"v":18400,"d":"18,400.00"},{"v":12019,"d":"12,019.00"},{"v":6381,"d":"6,381.00"}]
["白藤街道 小计",{"$nulls":4},744,{"v":669600,"d":"669,600.00"},{"v":437569,"d":"437,569.00"},{"v":226231,"d":"226,231.00"}]
[63,"白藤街道","珠海市斗门区子木乐想幼儿园",1200,900,91,{"v":81900,"d":"81,900.00"},{"v":53497,"d":"53,497.00"},{"v":22603,"d":"22,603.00"},"其中5800元从9-10月余额中支出（已到白藤街道）"]
[64,null,"珠海市斗门区白藤湖幼儿园",1400,900,106,{"v":95400,"d":"95,400.00"},{"v":62315,"d":"62,315.00"},{"v":33085,"d":"33,085.00"}]
[65,null,"珠海市斗门区白藤湖腾飞幼儿园",1000,900,66,{"v":59400,"d":"59,400.00"},{"v":38800,"d":"38,800.00"},{"v":20600,"d":"20,600.00"}]
[66,null,"珠海市斗门区桃李幼儿园",1000,900,35,{"v":31500,"d":"31,500.00"},{"v":20576,"d":"20,576.00"},{"v":10924,"d":"10,924.00"}]
[67,null,"珠海市斗门区美谷幼儿园",1000,900,45,{"v":40500,"d":"40,500.00"},{"v":26455,"d":"26,455.00"},{"v":14045,"d":"14,045.00"}]
[68,null,"珠海市斗门区康裕幼儿园",1170,900,68,{"v":61200,"d":"61,200.00"},{"v":39976,"d":"39,976.00"},{"v":21224,"d":"21,224.00"}]
[69,null,"珠海市斗门区富红幼儿园","1600/1300",900,109,{"v":98100,"d":"98,100.00"},{"v":64079,"d":"64,079.00"},{"v":34021,"d":"34,021.00"}]
[70,null,"珠海市斗门区小天使幼儿园",1200,900,103,{"v":92700,"d":"92,700.00"},{"v":60552,"d":"60,552.00"},{"v":32148,"d":"32,148.00"}]
[71,null,"珠海市斗门区团结幼儿园",980,900,50,{"v":45000,"d":"45,000.00"},{"v":29394,"d":"29,394.00"},{"v":15606,"d":"15,606.00"}]
[72,null,"珠海市斗门区乐思幼儿园",4760,900,71,{"v":63900,"d":"63,900.00"},{"v":41925,"d":"41,925.00"},{"v":21975,"d":"21,975.00"}]
["说明：参照《关于同意我区公办幼儿园收费调整的批复》（斗教〔2018〕53 号）中属地镇街公办幼儿园保教费收费标准，井岸镇、白蕉镇、白藤街道900元/人/月，斗门镇、乾务镇、莲洲镇800元/人/月，2026年1月第一批民办幼儿园补贴金额4880236.6元，其中5800元从9-10月余额中支出，本次实际分配4874436.6元（参照11、12月人数测算，学期结束后再结合实际人数进行清算）。"]