{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["附件2--公建民营幼儿园","学位数差额分析表（"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"附件2--公建民营幼儿园","index":0,"n_rows":49,"n_cols":12,"rows_kept":49,"merged":[[1,0,2,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,4,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11]]}
[null,"附件2"]
["柳城县公建民营幼儿园统计表"]
[]
["序号","幼儿园名称","幼儿园所在地","园舍性质","校园面积（平方米）",null,"开园招生时间","学校\n所数\n（所）","现状在园幼儿数（个）","规划\n班级数\n（个）","规划\n学位数\n（个）","回收\n时间"]
[]
[{"$nulls":4},"占地面积","建筑面积"]
[null,"小计",{"$nulls":6},2861,156,4680]
[1,"柳城县社冲乡中心幼儿园","乡镇","国有",{"$nulls":3},1,68,3,90,"2020年"]
[2,"柳城县古砦仫佬族乡龙美幼儿园","乡镇","国有",{"$nulls":3},1,180,8,240,"2020年"]
[3,"柳城县大埔镇乐寨幼儿园","村屯","国有",{"$nulls":3},1,73,3,90,"2021年"]
[4,"柳城县东泉镇碑塘小学幼儿园","村屯","国有",{"$nulls":3},1,93,4,120,"2021年"]
[5,"柳城县东泉镇古六幼儿园","村屯","国有",{"$nulls":3},1,43,3,90,"2021年"]
[6,"柳城县东泉镇雷塘小学幼儿园","村屯","国有",{"$nulls":3},1,188,5,150,"2021年"]
[7,"柳城县东泉镇莫道幼儿园","村屯","国有",{"$nulls":3},1,69,4,120,"2021年"]
[8,"柳城县东泉镇西安中段幼儿园","村屯","国有",{"$nulls":3},1,56,4,120,"2021年"]
[9,"柳城县东泉镇西安走马小学幼儿园","村屯","国有",{"$nulls":3},1,113,4,120,"2021年"]
[10,"柳城县古砦仫佬族乡大户小学幼儿园","村屯","国有",{"$nulls":3},1,67,3,90,"2021年"]
[11,"柳城县古砦乡岭头小学幼儿园","村屯","国有",{"$nulls":3},1,40,2,60,"2021年"]
[12,"柳城县古砦乡上富小学幼儿园幼儿园","村屯","国有",{"$nulls":3},1,44,3,90,"2021年"]
[13,"柳城县六塘镇黄冲小学幼儿园","村屯","国有",{"$nulls":3},1,19,3,90,"2021年"]
[14,"柳城县六塘镇肯社小学幼儿园","村屯","国有",{"$nulls":3},1,57,4,120,"2021年"]
[15,"柳城县六塘镇拉燕小学幼儿园","村屯","国有",{"$nulls":3},1,43,4,120,"2021年"]
[16,"柳城县六塘镇三界小学幼儿园","村屯","国有",{"$nulls":3},1,63,4,120,"2021年"]
[17,"柳城县六塘镇油兰小学幼儿园","村屯","国有",{"$nulls":3},1,33,4,120,"2021年"]
[18,"柳城县六塘镇中团小学幼儿园","村屯","国有",{"$nulls":3},1,44,3,90,"2021年"]
[19,"柳城县龙头镇伏虎幼儿园","村屯","国有",{"$nulls":3},1,84,8,240,"2021年"]
[20,"柳城县龙头镇佳用小学幼儿园","村屯","国有",{"$nulls":3},1,42,3,90,"2021年"]
[21,"柳城县龙头镇隆水小学幼儿园","村屯","国有",{"$nulls":3},1,44,2,60,"2021年"]
[22,"柳城县龙头镇旗山幼儿园","村屯","国有",{"$nulls":3},1,44,3,90,"2021年"]
[23,"柳城县龙头镇顺天小学幼儿园","村屯","国有",{"$nulls":3},1,55,3,90,"2021年"]
[24,"柳城县龙头镇瓦窑小学幼儿园","村屯","国有",{"$nulls":3},1,57,3,90,"2021年"]
[25,"柳城县沙埔镇碑田小学幼儿园","村屯","国有",{"$nulls":3},1,44,3,90,"2021年"]
[26,"柳城县沙埔镇长隆小学幼儿园","村屯","国有",{"$nulls":3},1,68,4,120,"2021年"]
[27,"柳城县太平镇木界小学幼儿园","村屯","国有",{"$nulls":3},1,72,3,90,"2021年"]
[28,"柳城县东泉华侨农场幼儿园","乡镇 ","国有",{"$nulls":3},1,216,12,360,"2022年"]
[29,"柳城县大埔镇勤俭幼儿园","村屯","国有",{"$nulls":3},1,61,3,90,"2022年"]
[30,"柳城县大埔镇三塘小学幼儿园","村屯","国有",{"$nulls":3},1,80,3,90,"2022年"]
[31,"柳城县东泉镇西安黄塘小学幼儿园","村屯","国有",{"$nulls":3},1,40,2,60,"2022年"]
[32,"柳城县东泉镇西安凉亭小学幼儿园","村屯","国有",{"$nulls":3},1,86,4,120,"2022年"]
[33,"柳城县马山镇大龙幼儿园","村屯","国有",{"$nulls":3},1,30,3,90,"2022年"]
[34,"柳城县沙埔镇古仁幼儿园","村屯","国有",{"$nulls":3},1,60,3,90,"2022年"]
[35,"柳城县沙埔镇上雷幼儿园","村屯","国有",{"$nulls":3},1,77,4,120,"2022年"]
[36,"柳城县冲脉镇米村小学幼儿园","村屯","国有",{"$nulls":3},1,88,4,120,"2022年"]
[37,"柳城县古砦仫佬族乡泗巷幼儿园","村屯","国有",{"$nulls":3},1,58,3,90,"2022年"]
[38,"柳城县太平镇板贡幼儿园","村屯","国有",{"$nulls":3},1,89,3,90,"2022年"]
[39,"柳城县太平镇山咀小学幼儿园","村屯","国有",{"$nulls":3},1,43,3,90,"2022年"]
[40,"柳城县东泉镇大樟小学幼儿园","村屯","国有",{"$nulls":3},1,18,4,120,"2022年"]
[41,"柳城县古砦乡独山小学幼儿园","村屯","国有",{"$nulls":3},1,42,2,60,"2022年"]
[42,"柳城县社冲乡仓贝小学幼儿园","村屯","国有",{"$nulls":3},1,70,3,90,"2022年"]

{"sheet":"学位数差额分析表（","index":1,"n_rows":23,"n_cols":60,"rows_kept":23,"hidden":true,"merged":[[1,1,1,56],[2,1,4,1],[2,2,4,2],[2,3,2,8],[2,9,2,11],[2,12,2,26],[2,27,2,41],[2,42,2,56],[2,57,3,59],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,4,9],[3,10,3,11],[3,12,3,14],[3,15,3,17],[3,18,3,20],[3,21,3,23],[3,24,3,26],[3,27,3,29],[3,30,3,32],[3,33,3,35],[3,36,3,38],[3,39,3,41],[3,42,3,44],[3,45,3,47],[3,48,3,50],[3,51,3,53],[3,54,3,56],[22,3,22,59]]}
[null,"附件1"]
[null,"到2022年柳州市公办幼儿园在园人数占比50%差额分析表"]
[null,"序号","城区","规划情况（户籍人口，公安局提供）",{"$nulls":5},"现状",null,null,"到2020为提高公办园在园人数占比所采取的5步措施",{"$nulls":14},"到2021年为提高公办园在园人数占比所采取的5步措施",{"$nulls":14},"到2022年为提高公办园在园人数占比所采取的5步措施",{"$nulls":14},"公办园在园幼儿占比差额分析"]
[{"$nulls":3},"到2020年",null,"到2021年",null,"到2022年",null,"总在园人数（含公办、公建民营和民办）","公办幼儿园及小学附设幼儿班",null,"措施1：收回公建民营幼儿园纳入公办幼儿园后在园人数占比",null,null,"措施2：完成新建、改扩建公办幼儿园后在园幼儿人数占比",null,null,"措施3：市属国有企业投资建设的小区配套幼儿园移交教育部门后在园人数占比",null,null,"措施4：市(县)直部门、单位建设配套幼儿园移交教育部门后在园人数占比",null,null,"措施5：民营企业建设小区配套幼儿园移交教育部门后在园人数占比",null,null,"措施1：收回公建民营幼儿园纳入公办幼儿园后在园人数占比",null,null,"措施2：完成新建、改扩建公办幼儿园后在园幼儿人数占比",null,null,"措施3：市属国有企业投资建设的小区配套幼儿园移交教育部门后在园人数占比",null,null,"措施4：市(县)直部门、单位建设配套幼儿园移交教育部门后在园人数占比",null,null,"措施5：民营企业建设小区配套幼儿园移交教育部门后在园人数占比",null,null,"措施1：收回公建民营幼儿园纳入公办幼儿园后在园人数占比",null,null,"措施2：完成新建、改扩建公办幼儿园后在园幼儿人数占比",null,null,"措施3：市属国有企业投资建设的小区配套幼儿园移交教育部门后在园人数占比",null,null,"措施4：市(县)直部门、单位建设配套幼儿园移交教育部门后在园人数占比",null,null,"措施5：民营企业建设小区配套幼儿园移交教育部门后在园人数占比"]
[{"$nulls":3},"在园人数","完成50%公办园在园人数","在园人数","完成50%公办园在园人数","在园人数","完成50%公办园在园人数",null,"在园人数","在园人数占比（%）","所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"所数","增加公办在园人数",null,"距离50%的目标差额（%）","为弥补差额需增加学位数（个）","为弥补差额需增加班级数（个）"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,null,"柳州市合计",{"$f":"SUM(D8,D16)","v":157764},{"$f":"ROUND(D7/2,0)","v":78882},153640,{"$f":"ROUND(F7/2,0)","v":76820},153954,{"$f":"ROUND(H7/2,0)","v":76977},144388,31422,{"$f":"K7/J7","v":{"v":0.2176219630440203,"d":"21.76%"}},{"$f":"SUM(M8,M16)","v":130},{"$f":"SUM(N8,N16)","v":15223},{"$f":"(K7+N7)/D7","v":{"v":0.29566314241525316,"d":"29.57%"}},{"$f":"SUM(P8,P16)","v":38},{"$f":"SUM(Q8,Q16)","v":11420},{"$f":"(K7+N7+Q7)/D7","v":{"v":0.3680497451890165,"d":"36.80%"}},{"$f":"SUM(S8,S16)","v":16},{"$f":"SUM(T8,T16)","v":3900},{"$f":"(K7+N7+Q7+T7)/D7","v":{"v":0.39277021373697424,"d":"39.28%"}},1,300,{"$f":"(K7+N7+Q7+T7+W7)/D7","v":{"v":0.3946717882406633,"d":"39.47%"}},4,720,{"$f":"(K7+N7+Q7+T7+W7+Z7)/D7","v":{"v":0.399235567049517,"d":"39.92%"}},{"$f":"SUM(AB8,AB16)","v":27},{"$f":"SUM(AC8,AC16)","v":3480},{"$f":"(K7+N7+Q7+T7+W7+Z7+AC7)/F7","v":{"v":0.43260218693048685,"d":"43.26%"}},{"$f":"SUM(AE8,AE16)","v":42},{"$f":"SUM(AF8,AF16)","v":7740},{"$f":"(K7+N7+Q7+T7+W7+Z7+AC7+AF7)/F7","v":{"v":0.48297969278833636,"d":"48.30%"}},3,510,{"$f":"(K7+N7+Q7+T7+W7+Z7+AC7+AF7+AI7)/F7","v":{"v":0.4862991408487373,"d":"48.63%"}},0,0,{"$f":"(K7+N7+Q7+T7+W7+Z7+AC7+AF7+AI7+AL7)/F7","v":{"v":0.4862991408487373,"d":"48.63%"}},{"$f":"SUM(AN8,AN16)","v":0},{"$f":"SUM(AO8,AO16)","v":0},{"$f":"(K7+N7+Q7+T7+W7+Z7+AC7+AF7+AI7+AL7+AO7)/F7","v":{"v":0.4862991408487373,"d":"48.63%"}},{"$f":"SUM(AQ8,AQ16)","v":32},{"$f":"SUM(AR8,AR16)","v":3612},{"$f":"(K7+N7+Q7+T7+W7+AC7+AL7+Z7+AF7+AI7+AO7+AR7)/H7","v":{"v":0.5087688530340232,"d":"50.88%"}},{"$f":"SUM(AT8,AT16)","v":8},{"$f":"SUM(AU8,AU16)","v":3870},{"$f":"(K7+N7+Q7+T7+W7+AC7+AL7+Z7+AF7+AI7+AO7+AR7+AU7)/H7","v":{"v":0.5339062317315562,"d":"53.39%"}},26,6712,{"$f":"(K7+N7+Q7+T7+W7+AC7+AL7+Z7+AF7+AI7+AO7+AR7+AU7+AX7)/H7","v":{"v":0.5775036699273809,"d":"57.75%"}},16,3303,{"$f":"(K7+N7+Q7+T7+W7+AC7+AL7+Z7+AF7+AI7+AO7+AR7+AU7+AX7+BA7)/H7","v":{"v":0.5989581303506242,"d":"59.90%"}},{"$f":"SUM(BC8,BC16)","v":0},{"$f":"SUM(BD8,BD16)","v":0},{"$f":"(K7+N7+Q7+T7+W7+AC7+AL7+Z7+AF7+AI7+AO7+AR7+AU7+AX7+BA7+BD7)/H7","v":{"v":0.5989581303506242,"d":"59.90%"}},{"$f":"50%-BE7","v":{"v":-0.09895813035062417,"d":"-9.90%"}}]
[null,"一","市区小计",{"$f":"SUM(D9:D15)","v":76816},{"$f":"ROUND(D8/2,0)","v":38408},76720,{"$f":"ROUND(F8/2,0)","v":38360},76933,{"$f":"ROUND(H8/2,0)","v":38467},83625,16386,{"v":0.19594618834080718,"d":"19.59%"},{"$f":"SUM(M9:M15)","v":52},{"$f":"SUM(N9:N15)","v":7073},{"$f":"(K8+N8)/D8","v":{"v":0.30539210581128934,"d":"30.54%"}},{"$f":"SUM(P9:P15)","v":11},{"$f":"SUM(Q9:Q15)","v":5820},{"$f":"(K8+N8+Q8)/D8","v":{"v":0.38115757133930434,"d":"38.12%"}},{"$f":"SUM(S9:S15)","v":11},{"$f":"SUM(T9:T15)","v":2340},{"$f":"(K8+N8+Q8+T8)/D8","v":{"v":0.41161997500520725,"d":"41.16%"}},1,300,{"$f":"(K8+N8+Q8+T8+W8)/D8","v":{"v":0.4155254113726307,"d":"41.55%"}},4,720,{"$f":"(K8+N8+Q8+T8+W8+Z8)/D8","v":{"v":0.424898458654447,"d":"42.49%"}},{"$f":"SUM(AB9:AB15)","v":2},{"$f":"SUM(AC9:AC15)","v":810},{"$f":"(K8+N8+Q8+T8+W8+Z8+AC8)/F8","v":{"v":0.43598800834202295,"d":"43.60%"}},{"$f":"SUM(AE9:AE15)","v":8},{"$f":"SUM(AF9:AF15)","v":3690},{"$f":"(K8+N8+Q8+T8+W8+Z8+AC8+AF8)/F8","v":{"v":0.484084984358707,"d":"48.41%"}},3,510,{"$f":"(K8+N8+Q8+T8+W8+Z8+AC8+AF8+AI8)/F8","v":{"v":0.4907325338894682,"d":"49.07%"}},0,0,{"$f":"(K8+N8+Q8+T8+W8+Z8+AC8+AF8+AI8+AL8)/F8","v":{"v":0.4907325338894682,"d":"49.07%"}},{"$f":"SUM(AN9:AN15)","v":0},{"$f":"SUM(AO9:AO15)","v":0},{"$f":"(K8+N8+Q8+T8+W8+Z8+AC8+AF8+AI8+AL8+AO8)/F8","v":{"v":0.4907325338894682,"d":"49.07%"}},{"$f":"SUM(AQ9:AQ15)","v":1},{"$f":"SUM(AR9:AR15)","v":402},{"$f":"(K8+N8+Q8+T8+W8+AC8+AL8+Z8+AF8+AI8+AO8+AR8)/H8","v":{"v":0.49459919670362523,"d":"49.46%"}},{"$f":"SUM(AT9:AT15)","v":2},{"$f":"SUM(AU9:AU15)","v":990},{"$f":"(K8+N8+Q8+T8+W8+AC8+AL8+Z8+AF8+AI8+AO8+AR8+AU8)/H8","v":{"v":0.5074675366877672,"d":"50.75%"}},24,6420,{"$f":"(K8+N8+Q8+T8+W8+AC8+AL8+Z8+AF8+AI8+AO8+AR8+AU8+AX8)/H8","v":{"v":0.590916771736446,"d":"59.09%"}},10,2430,{"$f":"(K8+N8+Q8+T8+W8+AC8+AL8+Z8+AF8+AI8+AO8+AR8+AU8+AX8+BA8)/H8","v":{"v":0.6225026971520674,"d":"62.25%"}},{"$f":"SUM(BC9:BC15)","v":0},{"$f":"SUM(BD9:BD15)","v":0},{"$f":"(K8+N8+Q8+T8+W8+AC8+AL8+Z8+AF8+AI8+AO8+AR8+AU8+AX8+BA8+BD8)/H8","v":{"v":0.6225026971520674,"d":"62.25%"}},{"$f":"50%-BE8","v":{"v":-0.12250269715206741,"d":"-12.25%"}}]
[null,1,"城中区",8408,{"$f":"ROUND(D9/2,0)","v":4204},8467,{"$f":"ROUND(F9/2,0)","v":4234},8575,{"$f":"ROUND(H9/2,0)","v":4288},6839,2765,{"v":0.40429887410440124,"d":"40.43%"},null,null,{"v":0.3288534728829686,"d":"32.89%"},2,1710,{"v":0.5322312083729781,"d":"53.22%"},2,390,{"v":0.578615604186489,"d":"57.86%"},null,null,{"$f":"(K9+N9+Q9+T9+W9)/D9","v":{"v":0.578615604186489,"d":"57.86%"}},null,null,{"$f":"(K9+N9+Q9+T9+W9+Z9)/D9","v":{"v":0.578615604186489,"d":"57.86%"}},null,null,{"v":0.5745836778079603,"d":"57.46%"},0,0,{"v":0.5745836778079603,"d":"57.46%"},1,120,{"v":0.5887563481752687,"d":"58.88%"},null,null,{"v":0.5887563481752687,"d":"58.88%"},null,null,{"v":0.5887563481752687,"d":"58.88%"},null,null,{"$f":"(K9+N9+Q9+T9+W9+AC9+AL9+Z9+AF9+AI9+AO9+AR9)/H9","v":{"v":0.5813411078717201,"d":"58.13%"}},0,0,{"v":0.5813411078717201,"d":"58.13%"},4,1110,{"v":0.7107871720116619,"d":"71.08%"},2,480,{"v":0.7667638483965015,"d":"76.68%"},null,null,{"v":0.7667638483965015,"d":"76.68%"},{"v":-0.26676384839650147,"d":"-26.68%"},"——","——"]
[null,2,"柳江区",20984,{"$f":"ROUND(D10/2,0)","v":10492},20706,{"$f":"ROUND(F10/2,0)","v":10353},20681,{"$f":"ROUND(H10/2,0)","v":10341},18647,5633,{"v":0.3020861264546576,"d":"30.21%"},44,4950,{"v":0.504336637438048,"d":"50.43%"},2,450,{"v":0.5257815478459779,"d":"52.58%"},null,null,{"v":0.5257815478459779,"d":"52.58%"},null,null,{"$f":"(K10+N10+Q10+T10+W10)/D10","v":{"v":0.5257815478459779,"d":"52.58%"}},2,450,{"v":0.5472264582539077,"d":"54.72%"},null,null,{"v":0.5545735535593548,"d":"55.46%"},3,270,{"v":0.5676132521974308,"d":"56.76%"},null,null,{"v":0.5676132521974308,"d":"56.76%"},null,null,{"v":0.5676132521974308,"d":"56.76%"},null,null,{"v":0.5676132521974308,"d":"56.76%"},null,null,{"v":0.5682994052511967,"d":"56.83%"},0,0,{"v":0.5682994052511967,"d":"56.83%"},2,600,{"v":0.597311541995068,"d":"59.73%"},null,null,{"$f":"(K10+N10+Q10+T10+W10+AC10+AL10+Z10+AF10+AI10+AO10+AR10+AU10+AX10+BA13)/H10","v":{"v":0.6205212513901649,"d":"62.05%"}},null,null,{"$f":"(K10+N10+Q10+T10+W10+AC10+AL10+Z10+AF10+AI10+AO10+AR10+AU10+AX10+BA13+BD10)/H10","v":{"v":0.6205212513901649,"d":"62.05%"}},{"v":-0.1205212513901649,"d":"-12.05%"}]
[null,3,"柳南区",16329,8165,16374,8187,16383,8192,20895,4613,{"v":0.22077051926298158,"d":"22.08%"},1,300,{"v":0.30087574254394023,"d":"30.09%"},1,270,{"v":0.3174107416253292,"d":"31.74%"},null,null,{"v":0.3174107416253292,"d":"31.74%"},null,null,{"v":0.3174107416253292,"d":"31.74%"},null,null,{"v":0.3174107416253292,"d":"31.74%"},1,180,{"v":0.3275314523024307,"d":"32.75%"},1,1080,{"v":0.3934896787590082,"d":"39.35%"},null,null,{"v":0.3934896787590082,"d":"39.35%"},null,null,{"v":0.3934896787590082,"d":"39.35%"},null,null,{"v":0.3934896787590082,"d":"39.35%"},null,null,{"v":0.393273515229201,"d":"39.33%"},0,0,{"v":0.393273515229201,"d":"39.33%"},5,1080,{"v":0.4591955075383019,"d":"45.92%"},4,960,{"v":0.5177928340352804,"d":"51.78%"},null,null,{"v":0.5177928340352804,"d":"51.78%"},{"v":-0.017792834035280425,"d":"-1.78%"},"——","——"]
[null,4,"北部生态新区",2156,1078,2179,1090,2062,1031,5208,760,{"v":0.14592933947772657,"d":"14.59%"},null,null,{"v":0.3525046382189239,"d":"35.25%"},1,630,{"v":0.6447124304267161,"d":"64.47%"},null,null,{"v":0.6447124304267161,"d":"64.47%"},null,null,{"v":0.6447124304267161,"d":"64.47%"},2,270,{"v":0.7699443413729128,"d":"76.99%"},null,null,{"v":0.7618173474070674,"d":"76.18%"},2,1620,{"v":1.505277650298302,"d":"150.53%"},null,null,{"v":1.505277650298302,"d":"150.53%"},null,null,{"v":1.505277650298302,"d":"150.53%"},null,null,{"v":1.505277650298302,"d":"150.53%"},null,null,{"v":1.5906886517943744,"d":"159.07%"},0,0,{"v":1.5906886517943744,"d":"159.07%"},1,180,{"v":1.6779825412221145,"d":"167.80%"},1,270,{"v":1.8089233753637246,"d":"180.89%"},null,null,{"v":1.8089233753637246,"d":"180.89%"},{"v":-1.3089233753637246,"d":"-130.89%"},"——","——"]
[null,5,"鱼峰区",9121,4561,9067,4534,9205,4603,12638,1560,{"v":0.12343725272986232,"d":"12.34%"},5,810,{"v":0.25983992983225523,"d":"25.98%"},2,780,{"v":0.34535686876438987,"d":"34.54%"},3,630,{"v":0.41442824251726784,"d":"41.44%"},null,null,{"v":0.41442824251726784,"d":"41.44%"},null,null,{"v":0.41442824251726784,"d":"41.44%"},1,630,{"v":0.486379177236131,"d":"48.64%"},1,180,{"v":0.5062313885518914,"d":"50.62%"},1,270,{"v":0.5360097055255322,"d":"53.60%"},null,null,{"v":0.5360097055255322,"d":"53.60%"},null,null,{"v":0.5360097055255322,"d":"53.60%"},null,null,{"v":0.5279739272134709,"d":"52.80%"},1,540,{"v":0.5866376969038566,"d":"58.66%"},5,1620,{"v":0.7626290059750136,"d":"76.26%"},2,480,{"v":0.8147745790331342,"d":"81.48%"},null,null,{"v":0.8147745790331342,"d":"81.48%"},{"v":-0.3147745790331342,"d":"-31.48%"},"——","——"]
[null,6,"柳北区",12849,6425,13019,6510,13238,6619,15260,910,{"v":0.05963302752293578,"d":"5.96%"},1,473,{"v":0.10763483539575064,"d":"10.76%"},2,1080,{"v":0.19168806911043662,"d":"19.17%"},4,960,{"v":0.2664020546346019,"d":"26.64%"},1,300,{"v":0.28975017511090356,"d":"28.98%"},null,null,{"v":0.28975017511090356,"d":"28.98%"},null,null,{"v":0.28596666410630617,"d":"28.60%"},0,0,{"v":0.28596666410630617,"d":"28.60%"},1,120,{"v":0.29518396190183577,"d":"29.52%"},null,null,{"v":0.29518396190183577,"d":"29.52%"},null,null,{"v":0.29518396190183577,"d":"29.52%"},1,402,{"v":0.32066777458830636,"d":"32.07%"},0,0,{"v":0.32066777458830636,"d":"32.07%"},3,690,{"v":0.3727904517298686,"d":"37.28%"},1,240,{"v":0.3909200785617163,"d":"39.09%"},null,null,{"v":0.3909200785617163,"d":"39.09%"},{"v":0.10907992143828371,"d":"10.91%"},{"$f":"ROUND(H14*BF14,0)","v":1444},{"$f":"BG14/30","v":{"v":48.13333333333333,"d":"48"}}]
[null,7,"柳东新区",6969,3485,6908,3454,6789,3395,4138,145,{"v":0.035041082648622525,"d":"3.50%"},1,540,{"v":0.09829243793944611,"d":"9.83%"},1,900,{"v":0.22743578705696657,"d":"22.74%"},2,360,{"v":0.27909312670397474,"d":"27.91%"},null,null,{"v":0.27909312670397474,"d":"27.91%"},null,null,{"v":0.27909312670397474,"d":"27.91%"},null,null,{"v":0.28155761436016213,"d":"28.16%"},1,540,{"v":0.3597278517660683,"d":"35.97%"},null,null,{"v":0.3597278517660683,"d":"35.97%"},null,null,{"v":0.3597278517660683,"d":"35.97%"},null,null,{"v":0.3597278517660683,"d":"35.97%"},null,null,{"v":0.36603328914420385,"d":"36.60%"},1,450,{"v":0.4323169833554279,"d":"43.23%"},4,1140,{"v":0.6002356753571955,"d":"60.02%"},null,null,{"v":0.6002356753571955,"d":"60.02%"},null,null,{"v":0.6002356753571955,"d":"60.02%"},{"v":-0.10023567535719546,"d":"-10.02%"},"——","——"]
[null,"二","各县小计",{"$f":"SUM(D17:D21)","v":80948},40474,76920,38460,77021,38511,60763,15036,{"v":0.24745321988710234,"d":"24.75%"},{"$f":"SUM(M17:M21)","v":78},{"$f":"SUM(N17:N21)","v":8150},{"v":0.28643079507832186,"d":"28.64%"},{"$f":"SUM(P17:P21)","v":27},{"$f":"SUM(Q17:Q21)","v":5600},{"v":0.3556110095369867,"d":"35.56%"},{"$f":"SUM(S17:S21)","v":5},{"$f":"SUM(T17:T21)","v":1560},{"v":0.3748826407076148,"d":"37.49%"},{"$f":"SUM(V17:V21)","v":0},{"$f":"SUM(W17:W21)","v":0},{"v":0.3748826407076148,"d":"37.49%"},{"$f":"SUM(Y17:Y21)","v":0},{"$f":"SUM(Z17:Z21)","v":0},{"v":0.3748826407076148,"d":"37.49%"},{"$f":"SUM(AB17:AB21)","v":25},{"$f":"SUM(AC17:AC21)","v":2670},{"v":0.4292251690067603,"d":"42.92%"},{"$f":"SUM(AE17:AE21)","v":34},{"$f":"SUM(AF17:AF21)","v":4050},{"v":0.48187727509100364,"d":"48.19%"},{"$f":"SUM(AH17:AH21)","v":0},{"$f":"SUM(AI17:AI21)","v":0},{"v":0.48187727509100364,"d":"48.19%"},{"$f":"SUM(AK17:AK21)","v":0},{"$f":"SUM(AL17:AL21)","v":0},{"v":0.48187727509100364,"d":"48.19%"},{"$f":"SUM(AN17:AN21)","v":0},{"$f":"SUM(AO17:AO21)","v":0},{"v":0.48187727509100364,"d":"48.19%"},{"$f":"SUM(AQ17:AQ21)","v":31},{"$f":"SUM(AR17:AR21)","v":3210},{"v":0.5229223198867842,"d":"52.29%"},{"$f":"SUM(AT17:AT21)","v":6},{"$f":"SUM(AU17:AU21)","v":2880},{"v":0.5603147193622519,"d":"56.03%"},{"$f":"SUM(AW17:AW21)","v":2},{"$f":"SUM(AX17:AX21)","v":292},{"v":0.564105893197959,"d":"56.41%"},{"$f":"SUM(AZ17:AZ21)","v":6},{"$f":"SUM(BA17:BA21)","v":873},{"v":0.5754404642889601,"d":"57.54%"},{"$f":"SUM(BC17:BC21)","v":0},{"$f":"SUM(BD17:BD21)","v":0},{"v":0.5754404642889601,"d":"57.54%"},{"v":-0.07544046428896012,"d":"-7.54%"}]
[null,1,"三江县",16552,8276,15246,7623,15202,7601,9747,3562,{"v":0.3654457781881605,"d":"36.54%"},27,2180,{"v":0.346906718221363,"d":"34.69%"},13,1740,{"v":0.45202996616723057,"d":"45.20%"},4,720,{"v":0.4955292411793137,"d":"49.55%"},null,null,{"v":0.4955292411793137,"d":"49.55%"},null,null,{"v":0.4955292411793137,"d":"49.55%"},null,null,{"v":0.5379771743408107,"d":"53.80%"},0,0,{"v":0.5379771743408107,"d":"53.80%"},null,null,{"v":0.5379771743408107,"d":"53.80%"},null,null,{"v":0.5379771743408107,"d":"53.80%"},null,null,{"v":0.5379771743408107,"d":"53.80%"},null,null,{"v":0.5395342718063413,"d":"53.95%"},2,1080,{"v":0.6105775555847914,"d":"61.06%"},null,null,{"v":0.6105775555847914,"d":"61.06%"},null,null,{"v":0.6105775555847914,"d":"61.06%"},null,null,{"v":0.6105775555847914,"d":"61.06%"},{"v":-0.11057755558479143,"d":"-11.06%"}]
[null,2,"鹿寨县",16318,8159,15659,7830,15724,7862,13572,4075,{"v":0.30025051576775713,"d":"30.03%"},1,270,{"v":0.26627037627160194,"d":"26.63%"},3,720,{"v":0.3103934305674715,"d":"31.04%"},null,null,{"v":0.3103934305674715,"d":"31.04%"},null,null,{"v":0.3103934305674715,"d":"31.04%"},null,null,{"v":0.3103934305674715,"d":"31.04%"},null,null,{"v":0.3234561593971518,"d":"32.35%"},1,360,{"v":0.34644613321412604,"d":"34.64%"},null,null,{"v":0.34644613321412604,"d":"34.64%"},null,null,{"v":0.34644613321412604,"d":"34.64%"},null,null,{"v":0.34644613321412604,"d":"34.64%"},16,1530,{"v":0.4423174764690918,"d":"44.23%"},4,1800,{"v":0.5567921648435512,"d":"55.68%"},1,182,{"v":0.568366827779191,"d":"56.84%"},null,null,{"v":0.568366827779191,"d":"56.84%"},null,null,{"v":0.568366827779191,"d":"56.84%"},{"v":-0.06836682777919101,"d":"-6.84%"}]
[null,3,"柳城县",15858,7929,15578,7789,15795,7898,12076,3344,{"v":0.2769128850612786,"d":"27.69%"},2,330,{"v":0.23168117038718627,"d":"23.17%"},7,1730,{"v":0.3407743725564384,"d":"34.08%"},null,null,{"v":0.3407743725564384,"d":"34.08%"},null,null,{"v":0.3407743725564384,"d":"34.08%"},null,null,{"v":0.3407743725564384,"d":"34.08%"},25,2670,{"v":0.5182950314546155,"d":"51.83%"},32,3330,{"v":0.7320580305559122,"d":"73.21%"},null,null,{"v":0.7320580305559122,"d":"73.21%"},null,null,{"v":0.7320580305559122,"d":"73.21%"},null,null,{"v":0.7320580305559122,"d":"73.21%"},15,1680,{"v":0.8283634061411839,"d":"82.84%"},0,0,{"v":0.8283634061411839,"d":"82.84%"},null,null,{"v":0.8283634061411839,"d":"82.84%"},null,null,{"v":0.8283634061411839,"d":"82.84%"},null,null,{"v":0.8283634061411839,"d":"82.84%"},{"v":-0.32836340614118387,"d":"-32.84%"}]
[null,4,"融安县",11587,5794,11325,5663,11266,5633,9291,2511,{"v":0.27026154342912495,"d":"27.03%"},35,2790,{"v":0.45749546906015365,"d":"45.75%"},3,1260,{"v":0.5662380253732632,"d":"56.62%"},1,840,{"v":0.6387330629153362,"d":"63.87%"},null,null,{"v":0.6387330629153362,"d":"63.87%"},null,null,{"v":0.6387330629153362,"d":"63.87%"},null,null,{"v":0.6535099337748345,"d":"65.35%"},0,0,{"v":0.6535099337748345,"d":"65.35%"},null,null,{"v":0.6535099337748345,"d":"65.35%"},null,null,{"v":0.6535099337748345,"d":"65.35%"},null,null,{"v":0.6535099337748345,"d":"65.35%"},null,null,{"v":0.6569323628617078,"d":"65.69%"},0,0,{"v":0.6569323628617078,"d":"65.69%"},null,null,{"v":0.6569323628617078,"d":"65.69%"},null,null,{"v":0.6569323628617078,"d":"65.69%"},null,null,{"v":0.6569323628617078,"d":"65.69%"},{"v":-0.15693236286170775,"d":"-15.69%"}]
[null,5,"融水县",20633,10317,19112,9556,19034,9517,16077,1544,{"v":0.09603781800087081,"d":"9.60%"},13,2580,{"v":0.19987398827121602,"d":"19.99%"},1,150,{"v":0.2071438957010614,"d":"20.71%"},null,null,{"v":0.2071438957010614,"d":"20.71%"},null,null,{"v":0.2071438957010614,"d":"20.71%"},null,null,{"v":0.2071438957010614,"d":"20.71%"},null,null,{"v":0.22362913352867309,"d":"22.36%"},1,360,{"v":0.242465466722478,"d":"24.25%"},null,null,{"v":0.242465466722478,"d":"24.25%"},null,null,{"v":0.242465466722478,"d":"24.25%"},null,null,{"v":0.242465466722478,"d":"24.25%"},null,null,{"v":0.2434590732373647,"d":"24.35%"},0,0,{"v":0.2434590732373647,"d":"24.35%"},1,110,{"v":0.24923820531680152,"d":"24.92%"},6,873,{"v":0.2951034990017863,"d":"29.51%"},null,null,{"v":0.2951034990017863,"d":"29.51%"},{"v":0.20489650099821372,"d":"20.49%"},{"$f":"ROUND(H21*BF21,0)","v":3900},{"$f":"BG21/30","v":130}]
[]
[null,null,"说明：","根据规划部门通过卫健部门的数据测算，我市市区2020年规划人口244万人，按照近期万人口指标450生/万人计算，则学前三年适龄儿童为9.76万人，超过公安部门提供的常住人口统计数据7.53万人约2.23万人，而且规划数据中鱼峰区的人口数无法将柳东新区、阳和工业新区从其中分出来，柳北区也无法将北部生态新区也存在同样的情况。因此，本次分析，我局采用由公安部门提供的我市常住人口统计数据作为测算依据。"]