{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["机构金额统计"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"机构金额统计","index":0,"n_rows":39,"n_cols":10,"rows_kept":39,"merged":[[0,0,0,9],[1,0,1,9],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,3,3,4],[3,5,3,6],[10,0,11,0],[10,1,11,1],[10,9,11,9]],"flags":["formulas_cached_only"]}
["栖霞区养老机构运营补贴核算汇总表"]
["所属时间：2025年第一季度"]
["序号","机构名称","机构等级","运营补贴",{"$nulls":3},"基准补贴总金额（元）","等级系数","补贴总金额（元）"]
[{"$nulls":3},"半失能",null,"失能"]
[{"$nulls":3},"人数","金额（元）","人数","金额（元）"]
[1,"南京市栖霞区载德园老年照料中心","二级",0,{"v":0,"d":"0.00"},135,{"v":40500,"d":"40,500.00"},{"v":40500,"d":"40,500.00"},0.9,{"v":36450,"d":"36,450.00"}]
[2,"南京市栖霞区协和老年人服务中心","三级",13,{"v":3120,"d":"3,120.00"},206,{"v":61800,"d":"61,800.00"},{"v":64920,"d":"64,920.00"},1,{"v":64920,"d":"64,920.00"}]
[3,"南京市栖霞区福泰老年公寓","二级",3,{"v":720,"d":"720.00"},55,{"v":16500,"d":"16,500.00"},{"v":17220,"d":"17,220.00"},0.9,{"v":15498,"d":"15,498.00"}]
[4,"南京颐和老年康复护理中心","四级",14,{"v":3360,"d":"3,360.00"},668,{"v":200400,"d":"200,400.00"},{"v":203760,"d":"203,760.00"},1.1,{"v":224136.00000000003,"d":"224,136.00"}]
[5,"南京市栖霞区尧石托老中心","二级",4,{"v":960,"d":"960.00"},145,{"v":43500,"d":"43,500.00"},{"v":44460,"d":"44,460.00"},0.9,{"v":40014,"d":"40,014.00"}]
[6,"南京国悦养老服务有限公司","三级",6,{"v":1440,"d":"1,440.00"},64,{"v":19200,"d":"19,200.00"},{"v":20640,"d":"20,640.00"},1,{"v":50880,"d":"50,880.00"}]
[null,null,"无",10,{"v":2400,"d":"2,400.00"},136,{"v":40800,"d":"40,800.00"},{"v":43200,"d":"43,200.00"},0.7]
[7,"欧葆庭（南京）养老服务有限公司","五级",102,{"v":24480,"d":"24,480.00"},268,{"v":80400,"d":"80,400.00"},{"v":104880,"d":"104,880.00"},1.2,{"v":125856,"d":"125,856.00"}]
[8,"南京市栖霞区乐成贤老年公寓","无",22,{"v":5280,"d":"5,280.00"},100,{"v":30000,"d":"30,000.00"},{"v":35280,"d":"35,280.00"},0.7,{"v":24696,"d":"24,696.00"}]
[9,"南京市栖霞区金色阳光老年公寓","二级",9,{"v":2160,"d":"2,160.00"},178,{"v":53400,"d":"53,400.00"},{"v":55560,"d":"55,560.00"},0.9,{"v":50004,"d":"50,004.00"}]
[10,"南京市栖霞区旭日养老院","一级",3,{"v":720,"d":"720.00"},42,{"v":12600,"d":"12,600.00"},{"v":13320,"d":"13,320.00"},0.8,{"v":10656,"d":"10,656.00"}]
[11,"南京慧享福养老服务有限公司栖霞兴卫分公司","二级",3,{"v":720,"d":"720.00"},97,{"v":29100,"d":"29,100.00"},{"v":29820,"d":"29,820.00"},0.9,{"v":26838,"d":"26,838.00"}]
[12,"南京市栖霞区八卦洲街道敬老院","三级",28,{"v":6720,"d":"6,720.00"},225,{"v":67500,"d":"67,500.00"},{"v":74220,"d":"74,220.00"},1,{"v":74220,"d":"74,220.00"}]
[13,"南京市槐之心养老服务有限公司","三级",42,{"v":10080,"d":"10,080.00"},123,{"v":36900,"d":"36,900.00"},{"v":46980,"d":"46,980.00"},1,{"v":46980,"d":"46,980.00"}]
[14,"太保家园（南京）养老服务有限公司","四级",143,{"v":34320,"d":"34,320.00"},133,{"v":39900,"d":"39,900.00"},{"v":74220,"d":"74,220.00"},1.1,{"v":81642,"d":"81,642.00"}]
[15,"泰康之家苏园（南京）养老服务有限公司","四级",84,{"v":20160,"d":"20,160.00"},56,{"v":16800,"d":"16,800.00"},{"v":36960,"d":"36,960.00"},1.1,{"v":40656,"d":"40,656.00"}]
[16,"泰康之家苏园（南京）养老护理管理有限公司","无",48,{"v":11520,"d":"11,520.00"},42,{"v":12600,"d":"12,600.00"},{"v":24120,"d":"24,120.00"},0.7,{"v":16884,"d":"16,884.00"}]
[17,"南京瑞龙老人护理院","二级",9,{"v":2160,"d":"2,160.00"},74,{"v":22200,"d":"22,200.00"},{"v":24360,"d":"24,360.00"},0.9,{"v":21924,"d":"21,924.00"}]
[18,"南京市朗诗常青藤养老服务有限公司钟山绿郡店（江苏悦心养老产业有限公司南京栖霞养老服务分公司）","无",3,{"v":720,"d":"720.00"},44,{"v":13200,"d":"13,200.00"},{"v":13920,"d":"13,920.00"},0.7,{"v":9744,"d":"9,744.00"}]
[19,"南京市栖霞区颐养院","四级",45,{"v":10800,"d":"10,800.00"},141,{"v":42300,"d":"42,300.00"},{"v":53100,"d":"53,100.00"},1.1,{"v":58410.00000000001,"d":"58,410.00"}]
[20,"南京市栖霞区万寿护养院","二级",0,{"v":0,"d":"0.00"},63,{"v":18900,"d":"18,900.00"},{"v":18900,"d":"18,900.00"},0.9,{"v":17010,"d":"17,010.00"}]
[21,"南京悦园老年公寓","四级",62,{"v":14880,"d":"14,880.00"},276,{"v":82800,"d":"82,800.00"},{"v":97680,"d":"97,680.00"},1.1,{"v":107448.00000000001,"d":"107,448.00"}]
[22,"南京银城颐畅养老服务有限公司马群分公司","五级",327,{"v":78480,"d":"78,480.00"},450,{"v":135000,"d":"135,000.00"},{"v":213480,"d":"213,480.00"},1.2,{"v":256176,"d":"256,176.00"}]
[23,"南京常春藤养老服务有限公司","二级",1,{"v":240,"d":"240.00"},40,{"v":12000,"d":"12,000.00"},{"v":12240,"d":"12,240.00"},0.9,{"v":11016,"d":"11,016.00"}]
[24,"南京金煦福养老服务有限公司","二级",41,{"v":9840,"d":"9,840.00"},143,{"v":42900,"d":"42,900.00"},{"v":52740,"d":"52,740.00"},0.9,{"v":47466,"d":"47,466.00"}]
[25,"南京常春藤养老服务有限公司（下庙店）","二级",11,{"v":2640,"d":"2,640.00"},104,{"v":31200,"d":"31,200.00"},{"v":33840,"d":"33,840.00"},0.9,{"v":30456,"d":"30,456.00"}]
[26,"江苏杰豪健康养老产业发展有限公司","无",33,{"v":7920,"d":"7,920.00"},31,{"v":9300,"d":"9,300.00"},{"v":17220,"d":"17,220.00"},0.7,{"v":12054,"d":"12,054.00"}]
[27,"南京市栖霞区三槐长者照护中心","一级",7,{"v":1680,"d":"1,680.00"},51,{"v":15300,"d":"15,300.00"},{"v":16980,"d":"16,980.00"},0.8,{"v":13584,"d":"13,584.00"}]
[28,"南京钟山颐养园老年公寓","三级",61,{"v":14640,"d":"14,640.00"},110,{"v":33000,"d":"33,000.00"},{"v":47640,"d":"47,640.00"},1,{"v":47640,"d":"47,640.00"}]
[29,"南京市栖霞区龙潭街道敬老院（南京市栖霞区常春藤老年服务中心）","二级",3,{"v":720,"d":"720.00"},32,{"v":9600,"d":"9,600.00"},{"v":10320,"d":"10,320.00"},0.9,{"v":9288,"d":"9,288.00"}]
[30,"南京济德护理院有限公司","三级",24,{"v":5760,"d":"5,760.00"},126,{"v":37800,"d":"37,800.00"},{"v":43560,"d":"43,560.00"},1,{"v":43560,"d":"43,560.00"}]
[31,"南京瑞芝康健枫馨护理院有限公司","四级",47,{"v":11280,"d":"11,280.00"},149,{"v":44700,"d":"44,700.00"},{"v":55980,"d":"55,980.00"},1.1,{"v":61578.00000000001,"d":"61,578.00"}]
[32,"鸿燕（南京）养老服务有限公司","无",6,{"v":1440,"d":"1,440.00"},26,{"v":7800,"d":"7,800.00"},{"v":9240,"d":"9,240.00"},0.7,{"v":6468,"d":"6,468.00"}]
[33,"合计","/",1214,{"v":291360,"d":"291,360.00"},4533,{"v":1359900,"d":"1,359,900.00"},{"v":1651260,"d":"1,651,260.00"},"/",{"v":1684152,"d":"1,684,152.00"}]