{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["加权平均汇总表"],"read":"whole","date_system":"1900"}

{"sheet":"加权平均汇总表","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,0,0,6],[1,0,3,2],[1,3,1,5],[2,3,2,5],[4,0,4,2],[5,0,5,2],[7,0,7,6],[8,0,8,2],[9,0,14,0],[9,1,10,1],[11,1,12,1],[13,1,14,1],[15,0,19,0],[15,1,17,1],[18,1,19,1],[20,0,24,0],[20,1,21,1],[25,0,30,0],[25,1,27,1],[28,1,29,1],[31,0,31,2],[32,0,32,2]]}
[" 质量与标准化发展项目加权平均汇总表"]
["专项资金三级项目名称",null,null,"市场监督管理局",null,null,"总预算"]
[{"$nulls":3},2800,null,null,{"v":2800,"d":"2800.00"}]
[{"$nulls":3},"标准化资助奖励项目","产品质量计量监督抽查项目","质量发展项目"]
["预算金额（万元）",null,null,1800,840,160,{"$f":"SUM(D5:F5)","v":2800}]
["占比",null,null,{"$f":"ROUND(D5/2800.4,4)","v":{"v":0.6428,"d":"64.28%"}},{"$f":"ROUND(E5/2800.4,4)","v":{"v":0.3,"d":"30.00%"}},{"$f":"ROUND(F5/2800.4,4)","v":{"v":0.0571,"d":"5.71%"}},{"$f":"SUM(D6:F6)","v":{"v":0.9999,"d":"100%"}}]
[]
["质量与标准化发展专项资金项目得分表"]
["专项资金",null,null,"标准化资助奖励项目","产品质量计量监督抽查项目","质量发展项目","加权得分"]
["决策","项目立项","立项依据充分性",3,3,3,{"$f":"ROUND(D6*D10+E6*E10+F6*F10,2)","v":{"v":3,"d":"3.00"}}]
[null,null,"立项程序\n规范性",3,3,3,{"$f":"ROUND(D6*D11+E6*E11+F6*F11,2)","v":{"v":3,"d":"3.00"}}]
[null,"绩效目标","绩效目标\n合理性",2.25,2,2.2,{"$f":"ROUND(D6*D12+E6*E12+F6*F12,2)","v":2.17}]
[null,null,"绩效指标\n明确性",2,2,2,{"$f":"ROUND(D6*D13+E6*E13+F6*F13,2)","v":{"v":2,"d":"2.00"}}]
[null,"资金投入","预算编制\n科学性",3,4,4,{"$f":"ROUND(SUMPRODUCT(D14:F14,D6:F6),2)","v":3.36}]
[null,null,"资金分配\n合理性",3,2,3,{"$f":"ROUND(D6*D15+E6*E15+F6*F15,2)","v":2.7}]
["过程","资金管理","资金到位率",2,2,2,{"$f":"ROUND(D6*D16+E6*E16+F6*F16,2)","v":{"v":2,"d":"2.00"}}]
[null,null,"预算执行率",2,2,2,{"$f":"ROUND(D6*D17+E6*E17+F6*F17,2)","v":2}]
[null,null,"资金使用\n合规性",4,4,4,{"$f":"ROUND(D6*D18+E6*E18+F6*F18,2)","v":{"v":4,"d":"4.00"}}]
[null,"组织实施"," 管理制度\n健全性",4.8,4,3.6,{"$f":"ROUND(D6*D19+E6*E19+F6*F19,2)","v":4.49}]
[null,null,"制度执行\n有效性",5,4,3.6,{"$f":"ROUND(D6*D20+E6*E20+F6*F20,2)","v":4.62}]
["产出","产出数量","实际完成率",5,5,5,{"$f":"ROUND(D21*D6+E21*E6+F21*F6,2)","v":5}]
[null,null,"数量变动率",5,5,5,{"$f":"ROUND(D22*D6+E22*E6+F22*F6,2)","v":5}]
[null,"产出质量","质量达标率",5,5,5,{"$f":"ROUND(D23*D6+E23*E6+F23*F6,2)","v":5}]
[null,"产出时效","完成及时率",5,5,5,{"$f":"ROUND(D24*D6+E24*E6+F24*F6,2)","v":5}]
[null,"产出成本","成本节约率",5,5,5,{"$f":"ROUND(D25*D6+E25*E6+F25*F6,2)","v":5}]
["效益","项目效益","经济效益",0,0,5,{"$f":"ROUND(D26*D6+E26*E6+F26*F6,2)","v":0.29}]
[null,null,"社会效益",25,25,20,{"$f":"ROUND(D27*D6+E27*E6+F27*F6,2)","v":24.71}]
[null,null,"生态效益",0,0,0,{"$f":"ROUND(D28*D6+E28*E6+F28*F6,2)","v":0}]
[null,"可持续性影响","政策\n可持续性",1,1,1,{"$f":"ROUND(D29*D6+E29*E6+F29*F6,2)","v":{"v":1,"d":"1.00"}}]
[null,null,"项目发展机制可持续性",1,1,1,{"$f":"ROUND(D30*D6+E30*E6+F30*F6,2)","v":1}]
[null,"满意度","满意度",8,8,8,{"$f":"ROUND(D31*D6+E31*E6+F31*F6,2)","v":8}]
["合计",null,null,{"$f":"SUM(D10:D31)","v":94.05},{"$f":"SUM(E10:E31)","v":92},{"$f":"SUM(F10:F31)","v":92.4},{"$f":"SUM(G10:G31)","v":93.34}]
["得分",null,null,{"$f":"ROUND(D32*D6,2)","v":60.46},{"$f":"ROUND(E32*E6,2)","v":27.6},{"$f":"ROUND(F32*F6,2)","v":5.28},{"$f":"SUM(D33:F33)","v":93.34}]