{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["融水苗族自治县工业集中区—康田香杉科技产业园项目","融水苗族自治县农村现代物流（流通）体系综合体项目（一期）","Sheet3"],"read":"whole","date_system":"1900"}

{"sheet":"融水苗族自治县工业集中区—康田香杉科技产业园项目","index":0,"n_rows":28,"n_cols":11,"rows_kept":28,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,4],[1,6,1,10],[2,0,2,1],[2,2,2,4],[2,6,2,10],[3,0,9,1],[3,2,3,3],[3,4,3,5],[3,9,3,10],[4,2,4,3],[4,4,4,5],[4,9,4,10],[5,2,6,2],[5,4,5,5],[5,9,5,10],[6,4,6,5],[6,9,6,10],[7,4,7,5],[7,9,7,10],[8,4,8,5],[8,9,8,10],[9,4,9,5],[9,9,9,10],[10,0,10,1],[10,2,10,3],[10,4,10,5],[10,6,10,10],[11,0,11,1],[11,2,11,10],[12,0,12,1],[12,2,12,4],[12,6,12,10],[13,0,13,1],[13,2,13,10],[14,0,14,1],[14,2,14,10],[15,0,15,2],[15,3,15,4],[15,6,15,10],[16,0,27,0],[16,3,16,4],[17,1,23,1],[17,2,18,2],[17,3,17,4],[18,3,18,4],[19,2,20,2],[19,3,19,4],[20,3,20,4],[21,2,22,2],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,1,26,1],[24,2,26,2],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4]]}
["2023年度预算项目绩效自评表"]
["项目名称",null,"融水苗族自治县工业集中区—康田香杉科技产业园项目",null,null,"项目编码","450225230413400081772"]
["项目实施单位",null,"融水县融创产业投资发展有限责任公司",null,null,"主管部门","134-融水苗族自治县工业集中区管理委员会服务中心"]
["预算执行情况\n(万元)",null,"资金来源",null,"年初预算数",null,"年中预算调整数","调整后预算数","实际支出数","预算执行率(%)"]
[null,null,"合计",null,{"$f":"E6+E7+E8+E9+E10","v":0},null,8200,8200,4000,{"$f":"I5/H5","v":{"v":0.48780487804878,"d":"48.78%"}}]
[null,null,"其中：一般公共预算拨款","其中: 上级","0.0",null,"1200.0","1200.0","0.0","0"]
[{"$nulls":3},"      本级","0.0",null,"0.0","0.0","0.0","0"]
[null,null,"政府性基金"," ——","0.0",null,"7000.0","7000.0","4000.0",{"$f":"I8/H8","v":{"v":0.571428571428571,"d":"57.14%"}}]
[null,null,"  国有资本经营预算"," ——","0.0",null,"0.0","0.0","0.0","0"]
[null,null,"      其他资金"," ——","0.0",null,"0.0","0.0","0.0","0"]
["财政拨款预算调整率（%）",null,{"v":1,"d":"100.00%"},null,"调整原因说明",null,""]
["项目概况（包括项目立项依据、可行性和必要性、支持范围、实施内容等）",null,"建设1-7#标准厂房约87,000平方米，园区配套次干路丹江桥两侧道路衔接工程、天狮岭路、芦笛路B段，泄洪工程及配套基础设施。"]
["项目起始时间",null,"2022年11月",null,null,"项目终止时间","2024年12月"]
["项目实施进度安排",null,"项目计划建设周期为24月，已于2022年11月开工建设，预计于2024年12月年底竣工"]
["年度绩效目标",null,"本项目是融水苗族自治县工业集中区重点建设项目，项目实施对融水苗族自治县工业集中区若干个同类项目可起到典型示范作用，可有效满足中小企业对工业标准厂房的需求，利于融水县优化生产力布局和融水苗族自治县工业集中区吸引更多企业入驻，培育园区经济增长点，对加快融水县工业转型升级，培育乡镇农业农村发展新动能，做大做强香杉产业具有积极意义。"]
["自评得分（满分100分）",null,null,92.88,null,"预算执行（10分）",{"$f":"IF(J5*10>10,10,J5*10)","v":{"v":4.8780487804878,"d":"4.88"}}]
["项目绩效目标衡量指标","一级指标","二级指标","指标内容",null,"指标值","分值","实际完成值","指标得分","完成情况简要描述","偏差原因及改进措施"]
[null,"产出指标","数量指标","建设(改造、修缮)工程数量",null,"≥6个","10",7,"10","达成预期目标",""]
[{"$nulls":3},"建设(改造、修缮)工程量",null,"≥87000平方米、公里等","10","87000","10","达成预期目标",""]
[null,null,"质量指标","竣工验收合格率",null,"≥100%","5","100","5","达成预期目标",""]
[{"$nulls":3},"项目设计变更率",null,"＜10%","5",2,"5","达成预期目标",""]
[null,null,"时效指标","项目按计划完工率",null,"≥100%","5","100","5","达成预期目标",""]
[{"$nulls":3},"项目按计划开工率",null,"≥100%","5","100","5","达成预期目标",""]
[null,null,"成本指标","超概算项目比例",null,"＜5%","10",0,"10","达成预期目标",""]
[null,"效益指标","社会效益","项目受益人数",null,"≥600人","10","600","10","达成预期目标",""]
[{"$nulls":3},"建筑（工程）综合利用率",null,"≥100%","10",80,8,"达成预期目标",""]
[{"$nulls":3},"设施正常运转率",null,"≥100%","10","100","10","达成预期目标",""]
[null,"满意度指标","服务对象满意度","受益群体满意度",null,"≥95%","10","95","10","达成预期目标",""]

{"sheet":"融水苗族自治县农村现代物流（流通）体系综合体项目（一期）","index":1,"n_rows":26,"n_cols":11,"rows_kept":26,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,4],[1,6,1,10],[2,0,2,1],[2,2,2,4],[2,6,2,10],[3,0,9,1],[3,2,3,3],[3,4,3,5],[3,9,3,10],[4,2,4,3],[4,4,4,5],[4,9,4,10],[5,2,6,2],[5,4,5,5],[5,9,5,10],[6,4,6,5],[6,9,6,10],[7,4,7,5],[7,9,7,10],[8,4,8,5],[8,9,8,10],[9,4,9,5],[9,9,9,10],[10,0,10,1],[10,2,10,3],[10,4,10,5],[10,6,10,10],[11,0,11,1],[11,2,11,10],[12,0,12,1],[12,2,12,4],[12,6,12,10],[13,0,13,1],[13,2,13,10],[14,0,14,1],[14,2,14,10],[15,0,15,2],[15,3,15,4],[15,6,15,10],[16,0,25,0],[16,3,16,4],[17,1,20,1],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,1,24,1],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4]]}
["2023年度预算项目绩效自评表"]
["项目名称",null,"融水苗族自治县农村现代物流（流通）体系综合体项目（一期）",null,null,"项目编码","450225230413400081858"]
["项目实施单位",null,"融水县融创产业投资发展有限责任公司",null,null,"主管部门","134-融水苗族自治县工业集中区管理委员会服务中心"]
["预算执行情况\n(万元)",null,"资金来源",null,"年初预算数",null,"年中预算调整数","调整后预算数","实际支出数","预算执行率(%)"]
[null,null,"合计",null,{"$f":"E6+E7+E8+E9+E10","v":0},null,6000,6000,1000,{"$f":"I5/H5","v":{"v":0.166666666666667,"d":"16.67%"}}]
[null,null,"其中：一般公共预算拨款","其中: 上级","0.0",null,"0.0","0.0","0.0","0"]
[{"$nulls":3},"      本级","0.0",null,"0.0","0.0","0.0","0"]
[null,null,"政府性基金"," ——","0.0",null,"6000.0","6000.0","1000.0",{"v":0.1667,"d":"16.67%"}]
[null,null,"  国有资本经营预算"," ——","0.0",null,"0.0","0.0","0.0","0"]
[null,null,"      其他资金"," ——","0.0",null,"0.0","0.0","0.0","0"]
["财政拨款预算调整率（%）",null,{"v":1,"d":"100.00%"},null,"调整原因说明",null,""]
["项目概况（包括项目立项依据、可行性和必要性、支持范围、实施内容等）",null,"地块1建设1栋多层的交易中心(1#楼)约9000㎡、仓储物流及商贸物流厂房（5-9#楼）约17928㎡及辅助用房，新建商贸物流厂房6480㎡（2-4#）及物流园场内道路、配电、消防等配套设施。地块2主要建设2栋3层商混框架厂房和2栋单层钢构标准厂房（10-13#）及室外给排水、道路等配套工程，建筑总面积15200平方米。"]
["项目起始时间",null,"2021年11月",null,null,"项目终止时间","2024年6月"]
["项目实施进度安排",null,"项目计划建设周期为30月，已于2021年11月开工建设，预计于2024年6月底竣工."]
["年度绩效目标",null,"目充分利用康田工业园区在资金、技术、人才、市场等各方面的优势，按照“大市场，大贸易，大流通”的思路，加快繁荣城乡经济，加快商贸物流和现代服务业，建设以生产、加工、仓储、销售、转运、停车场及信息服务为一体的的现代化物流园。本项目建设，对于健全和完善以市场为导向、规范交易、公平竞争的物资流通体制具有积极的促进作用。1、项目建设是符合国家大力推进现代物流业发展、物流振兴规划、乡村振兴的要求；2、项目建设是引导和转化融水县潜在物流需求的需要；3、项目的建设是优化融水县经济结构，促进和社会经济发展的需要；4、项目建设是提高企业效益促进其自身发展的需要.　"]
["自评得分（满分100分）",null,null,91.67,null,"预算执行（10分）",{"$f":"IF(J5*10>10,10,J5*10)","v":{"v":1.66666666666667,"d":"1.67"}}]
["项目绩效目标衡量指标","一级指标","二级指标","指标内容",null,"指标值","分值","实际完成值","指标得分","完成情况简要描述","偏差原因及改进措施"]
[null,"产出指标","数量指标","建筑面积",null,"＝48608平方米","20","48608","20","达成预期目标",""]
[null,null,"质量指标","项目竣工验收合格率",null,"≥98%","10",100,"10","达成预期目标",""]
[null,null,"时效指标","项目建设完工率",null,"≥98%","10",100,"10","达成预期目标",""]
[null,null,"成本指标","标准厂房施工成本",null,"≤1650平方米/元","10","1650","10","达成预期目标",""]
[null,"效益指标","经济效益","新增厂房面积数量",null,"＝48608平方米","5","48608","5","达成预期目标",""]
[null,null,"社会效益","解决劳动就业人口",null,"≥200人","5","200","5","达成预期目标",""]
[null,null,"生态效益","基础设施道路环境",null,"干净整洁","10","达成预期指标","10","达成预期目标",""]
[null,null,"可持续影响","项目形成资产使用年限",null,"≥50年","10","50","10","达成预期目标",""]
[null,"满意度指标","服务对象满意度","收益人口满意度",null,"≥95%","10","95","10","达成预期目标",""]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}