{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":47,"n_cols":20,"rows_kept":47,"merged":[[0,0,1,19],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,2,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19],[4,19,11,19],[12,19,21,19],[22,19,45,19],[46,0,46,6]],"flags":["formulas_cached_only"]}
["西安市阎良区2024年巩固脱贫攻坚与乡村振兴衔接资金年度拟实施项目计划明细表"]
[]
["序号","项目类型（产业、建设等）","项目名称\n（自定义名称）","项目摘要\n（建设内容及规模）","项目实施地点",null,"建设\n年度","主管\n单位","项目\n联系\n人","联系电话","项目预算总投资（元）",null,null,"受益户数","受益总人数","是否固定资产","是否增加村集体收入","联农带农机制","绩效目标","备注"]
[{"$nulls":4},"街道","村",{"$nulls":4},"合计","财政衔接资金","自筹资金"]
[1,"产业类","栎阳村现代农业产业园建设项目","新建新型钢架大棚300亩。","武屯街道","栎阳村",2024,"武屯街道办事处","李鹏军",15991856007,1500000,1500000,0,1447,4672,"是","否","通过采取“村股份经济合作社+第三方”的模式，与村民建立利益联结机制，充分发挥村股份经济合作社在村内带头企业与村民之间的桥梁和纽带作用，带动村民就业。","实现群众增收，也壮大了村集体经济收益.","衔接资金项目"]
[2,"产业类","御宝村新建普通钢架大棚","新建普通钢架大棚300亩","武屯街道","御宝村",2024,"武屯街道办事处","王宝明",13572131444,1500000,1500000,0,838,2768,"是","是 ","促进村集体经济发展和农民增收，该项目可提供就业岗位，提高村民收入","实现群众增收，也壮大了村集体经济收益."]
[3,"产业类","付马村股份经济合作社农业合作社甜瓜加工分选包装及冷库设施设备配套项目","购置甜瓜加工分选包装全自动生产线1条；建设冷库5500立方米，并完善冷库内所需设施设备配套。","关山街道","付马村",2024,"付马村","周胜利",13110447111,3800000,3800000,0,780,2742,"是","是","解决部分贫困家庭就业，形成规模化、现代化，以规模种植基地带动产业的良性发展，带动周边农户提高生产经营水平，带动农户增收。","实现群众增收，也壮大了村集体经济收益."]
[4,"产业类","苏赵村300亩钢架大棚建设项目","新建蔬菜、甜瓜钢架大棚300亩","关山街道","苏赵村",2024,"苏赵村","苏朝娃",18202964666,1500000,1500000,0,560,2150,"是","是","立足本村资源条件，统筹经济进展基础，带动农业发展、增加农民收入。","增强村民收入，提高村民生活的幸福指数。"]
[5,"产业类","井家村果蔬仓库","项目位于井家村郭家组，库房及冷库占地1458平方米（81米*18米），投资190万元，围墙210米（90米+90米+30米）投资16.8万元，排污菅道220米投资4.4万元，冷库设备（气调库2套）投资88万元","新兴街道","井家村",2024,"阎良区新兴街道办事处","郭卫国",13709120593,2990000,2990000,0,426,1684,"是","是","壮大集体经济，实现村民分红","增强村民收入，提高村民生活的幸福指数。"]
[6,"产业类","御东村冷库建设工程","建设3000立方米冷库，300平方米交易棚（地面硬化、立柱、彩钢封顶）\n","武屯街道","御东村",2024,"武屯街道办事处","潘小峰",15109222345,1500000,1500000,0,442,987,"是","是","御东村冷库建设完后，主要经营方式为承包给有意向的民或者以村委会主体对外经营，预计每年增加15万元的经济收入。","预计每年增加15万元的经济收入。"]
[7,"产业类","李桥村酥梨交易储存基地项目","总面积18500平方米，围墙600米，绿化400平方米，硬化8000平方米，常温仓库600平方米，冷藏仓库400平方米，包装车间200平方米，路灯50盏。","北屯街道","李桥村",2024,{"$nulls":3},2990000,2990000,0,1400,5600,"是","是","壮大集体经济，实现村民分红","增强村民收入，提高村民生活的幸福指数。"]
[8,"产业类","栎阳村经营性设施建设项目","栎阳村现有约2300平方米建设用地，拟建设1600平方米钢构库。","武屯街道","栎阳村",2024,"武屯街道办事处","李鹏军",15991856007,2320000,2320000,0,1447,4672,"是","是","壮大集体经济，实现村民分红","增加集体收入10-15万"]
[9,"产业类","邰家村产业道路建设项目","改造硬化农业生产道路共计820米，3.5米宽","新兴街道","邰家村",2024,{"$nulls":3},700000,700000,0,300,1200,"是","是","壮大集体经济，实现村民分红","改善群众生产环境，为周边约300户菜农提供便利条件。","十镇百村项目"]
[10,"产业类","屈家村产业道路建设项目","改造硬化农业生产道路共计1040米，3.5米宽","新兴街道","屈家村",2024,{"$nulls":3},850000,850000,0,270,1100,"是","是","壮大集体经济，实现村民分红","改善群众生产环境，为周边约270户菜农提供便利条件。"]
[11,"产业类","咀子村产业道路建设项目","改造硬化农业生产道路共计500米，3.5米宽","新兴街道","咀子村",2024,{"$nulls":3},450000,450000,0,150,600,"是","是","壮大集体经济，实现村民分红","改善群众生产环境，为周边约150户菜农提供便利条件。"]
[12,"基础设施类","污水管网工程项目","新修北樊组污水管道1250米，每米400元。共计50万元。","关山街道","北樊村",2024,{"$nulls":3},500000,500000,0,125,512,"是","是","该项目完成后，使北樊村道路提升，方便了资源车的运输，道路直达的优势将全面带动多村合作效益。方便了资源车的运输，降低了车辆的运营成本，从而使得资源的价格优势得到了充分发挥，使以前没有便利交通的地方得到了开放。进一步改善区域农村经济的布局与发展。","完成新修北樊组污水管道1250米，"]
[13,"基础设施类","村内主街道明渠改造项目","村内主街道1390米建设明渠加盖板，每米360元，共计50.04万元。","关山街道","刘家村",2024,{"$nulls":3},500000,500000,0,523,1920,"是","是","该项目完成后，将改善农村的生活条件，提高农民的生活质量，方便农民的出行，提高劳动效率，","完成刘家村村内主街道1390米建设明渠加盖板。"]
[14,"基础设施类","马东、马西北街道路硬化项目","马东、马西北街道长478米，宽5.5米，共计2629平方米，每平方米165元，总计金额433785元。道沿956米，每米80元，总计金额76480元。两项合计金额510265元。","关山街道","新马村",2024,{"$nulls":3},500000,500000,0,603,2245,"是","是","改善运输条件：村内道路硬化可以改善交通条件，方便农民进行出行，\n增加农民收入：道路硬化可以缩短农产品运输的时间和成本，提高农产品的附加值和市场竞争力，从而增加农民的收入。\n促进农村经济发展：村内道路硬化可以促进农村经济的发展，吸引更多的投资和产业入驻农村，提高农村的就业机会和居民的生活水平。\n","完成修建马东、马西北街道道路一条长478米，宽5.5米。"]
[15,"基础设施类","御宝村内道路硬化","御宝村内道路硬化4000平方米，长800米宽5米","武屯街道","御宝村",2024,50,50,0,500000,500000,0,90,280,"是","是","为本村各项基础设施建设和产业发展打下坚实基础，创造有利条件，促进居民收入的增加和生产生活质量的提高。","带动村中经济发展，为村民出行带来便捷。"]
[16,"基础设施类","仁官村唐庄组组内道路硬化及拓宽","长350米，宽2.5米道路拓宽至至6米，总计2100平方米，铺设雨水管网600米，并对破损路面进行修复。","武屯街道","仁官村",2024,54,50,4,540000,500000,40000,661,2041,"是","是","该项目改善了农业生产环境，提高了群众的居住环境，保障了群众出行安全，增加了农民收入，推动了农业的发展。","增强我村农业农村基础设施建设，改善农民群众生产生活条件和居住条件，促进乡风文明逐步形成，有力地促进农村产业结构调整，增加农民经济收入"]
[17,"基础设施类","西相村相北组道路排水","相北组主街道双向排水工程，排水管网500米，街道拓宽5米，收水井25个","武屯街道","西相村",2024,50,50,0,500000,500000,0,52,150,"是","否","方便群众出行，整体提高群众居住环境，带动村民的生活质量。","改善人居环境，提高村民收入。"]
[18,"基础设施类","御东村新修混凝土路面","新修混凝土道路4条，①长125米*宽4.5米；②长185.5米*宽6米；③长124.8米*宽5.5米；④长125米*宽5米；道:2800.9平方米，入户水坡对接199.1平方米，合计：2996.3平方米","武屯街道","御东村",2024,52.5,50,2.5,525000,500000,25000,77,308,"是","否","方便了群众的出行，改善交通状况，为群众出行安全得到保证，为本村经济发展奠定基础。","通过项目的实施，提升了御东村的基础设施，方便了村民出行，提高了御东村的人居环境，为御东村产业振兴奠定了坚实的基础。"]
[19,"基础设施类","村庄道路硬化项目","水泥硬化破损村庄道路900米，约4500平米，栽设路缘石2000米。","新兴街道办","咀子村",2024,{"$nulls":3},1100000,950000,150000,480,1800,"是","否","壮大集体经济，实现村民分红","方便群众生产生活，改善村庄基础设施水平。","示范村项目合计资金：2145万元"]
[20,"基础设施类","村庄绿化提升项目","村庄道路及宅前栽植行道100棵，整理宅前菜园8000平米。新栽设路灯200盏。","新兴街道办","咀子村",2024,{"$nulls":3},980000,830000,150000,480,1800,"是","否","壮大集体经济，实现村民分红","提升村庄绿化水平，美化村庄环境。"]
[21,"基础设施类","公厕建设项目","建设60平米公厕2座。","新兴街道办","咀子村",2024,{"$nulls":3},500000,500000,0,480,1800,"是","否","壮大集体经济，实现村民分红","达到旅游公厕标准，方便群众及周边游玩群众如厕。"]
[22,"基础设施类","村庄沿线整治提升项目","安全人行步道1200米，栽设路缘石2200米，加宽道路1800平米。","新兴街道办","咀子村",2024,{"$nulls":3},1150000,1050000,100000,480,1800,"是","否","壮大集体经济，实现村民分红","方便群众出行安全，提升村容村貌"]
[23,"产业类","大田托管项目","村集体经济合作社托管农田150亩","新兴街道办","咀子村",2024,{"$nulls":3},300000,300000,0,480,1800,"是","否","壮大集体经济，实现村民分红","通过集体经济合作统一流转经营，增加群众及集体收入"]
[24,"产业类","生产路硬化","硬化生产道路900米，路宽3-4米","新兴街道办","咀子村",2024,{"$nulls":3},620000,570000,50000,480,1800,"是","否","壮大集体经济，实现村民分红","通过集体经济合作统一流转经营，增加群众及集体收入"]
[25,"产业类","生产路硬化","生产路硬化，2段总长度1050m，宽度5m，合计5250㎡，单价200元/平方米；3段长度1250m，宽度1.6m，合计2000㎡，单价270元/平方米，合计经费159万元。","关山街道","北冯村",2024,{"$nulls":3},1590000,1590000,0,517,1856,"是","否","壮大集体经济，实现村民分红","实现“四好”中的产业基础好，便利农业生产。"]
[26,"基础设施类","提升村容容貌","铺设北冯村雨水管网，支管网长度1500m，单价500元/米，主管网长度600m，单价750元/米，经费120万元；北冯村提升雨水井70个，单价1000元，经费7万元；冯北组街道1段长度250m，宽度6m，总面积1500㎡，单价200元/平方米，经费30万元；","关山街道","北冯村",2024,{"$nulls":3},1570000,1570000,0,517,1856,"是","否","壮大集体经济，实现村民分红","实现“四好”中的村容村貌好，提升村容村貌、方便村民出行。"]
[27,"基础设施类","编制村庄实用性规划","编制北冯村“多规合一”实用性村庄规划","关山街道","北冯村",2024,{"$nulls":3},250000,250000,0,517,1856,"是","否","壮大集体经济，实现村民分红","实现“十有”中有村庄实用性规划，为打造示范村提供核心支撑。"]
[28,"产业类","打造现代化醋坊产业","建设醋坊300㎡，单价1500元/平方米，发酵及晾晒场地300㎡，单价200元/平方米，酿造设备及配套设施28万元，合计经费79万元.","关山街道","北冯村",2024,{"$nulls":3},790000,790000,0,517,1856,"是","否","壮大集体经济，实现村民分红","实现“六高”中的集体经济收入高，联农带农收入高"]
[29,"基础设施类","致富路全段生产路硬化","创业路长1.2公里，宽4米，4800平方米，每平方米160元，共计：768000元。","关山街道","康桥村",2024,{"$nulls":3},768000,768000,0,743,2291,"是","否","壮大集体经济，实现村民分红","实现“四好”中的产业基础好，便利农业生产。"]
[30,"基础设施类","致富路全段生产路硬化","致富路2.8公里，宽4米，11200平方米，每平米160元，共计：1792000元","关山街道","康桥村",2024,{"$nulls":3},1792000,1792000,0,743,2291,"是","否","壮大集体经济，实现村民分红","实现“四好”中的产业基础好，便利农业生产。"]
[31,"基础设施类","新建部分污水管网设施","康桥村污水管网铺设改造，主管网长度600m，单价500元/米，经费30万元；支管网长度500m，单价400元/米，经费20万元；提升污水井55个，单价1000元，经费5.5万。","关山街道","康桥村",2024,{"$nulls":3},555000,555000,0,743,2291,"是","否","壮大集体经济，实现村民分红","实现“四好”中的村容村貌好，提升村容村貌、方便村民出行。"]
[32,"基础设施类","老街道人行道提升","康桥村老街道人行道改造提升长度1005m，宽度6m，合计6028㎡，单价180元，经费108.5万元。","关山街道","康桥村",2024,{"$nulls":3},1085000,1085000,0,743,2291,"是","否","壮大集体经济，实现村民分红","实现“四好”中的村容村貌好，提升村容村貌、方便村民出行。"]
[33,"产业类","老寨村门球场地综合服务提升项目","1、门球场新建更衣、淋浴室150㎡，单价2500元/㎡，经费37.5万；2、硬化面积150㎡，单价2000元/㎡，经费30.0万元","武屯街道办","老寨村西组",2024,{"$nulls":3},675000,675000,0,526,1630,"是","否","壮大集体经济，实现村民分红","完善产业基础设施，壮大集体经济"]
[34,"基础设施类","老寨村生产路改造项目","1、北组生产路改造600*4=2400㎡，混凝土路面;2、西组生产路改造500*4=2000㎡；3、东组生产路改造500*4=2000㎡；4、新义组生产路改造300*4=1200㎡，混凝土路面；5、芦庄、芦堡生产路改造500*4=2000㎡。总计9800平方米，每平米120元。","武屯街道办","老寨村",2024,{"$nulls":3},1169000,1169000,0,526,1630,"是","否","壮大集体经济，实现村民分红","完善农业生产设施，深化农业产业发展"]
[35,"基础设施类","老寨村道路改造项目","1、北组村庄道路改造660*5=3300㎡，单价200元/㎡，经费66万元；新建雨水管道250米，单价600元/m,经费15.0万元。2.芦庄、芦堡道路改造2860㎡，单价150元/㎡，经费42.9万元。3.东组混凝土道路改造80*4=320㎡，单价200元/㎡，经费6.4万元。","武屯街道办","老寨村",2024,{"$nulls":3},1303000,1303000,0,526,1630,"是","否","壮大集体经济，实现村民分红","完善基础设施，提升公共服务能力"]
[36,"基础设施类","老寨村房前改造项目","1、北组房前改造4600㎡，单价80元/㎡，经费36.8万元：2、东组房前改造2300㎡，单价80元/㎡，经费18.4万元。","武屯街道办","老寨村",2024,{"$nulls":3},552000,552000,0,526,1630,"是","否","壮大集体经济，实现村民分红","提升村庄风貌，改善居民生活环境"]
[37,"基础设施类","老寨村农业设施提升项目","农灌渠（管道）1670m,单价300元/m,经费50.1万元","武屯街道办","老寨村",2024,{"$nulls":3},501000,501000,0,526,1630,"是","否","壮大集体经济，实现村民分红","完善农业生产设施，深化农业产业发展"]
[38,"基础设施类","慕郑村郭家陈家组美村容村貌提升工程","1郭家陈家组路面提升（5cm细粒式改性沥青混凝土） 道路长度289m，宽度4.0m，面积1156㎡；道路长度288m，宽度5.3m面积1526.4 ㎡；道路长度 173米，宽度6.0 面积1038 ㎡，合计面积3720.4㎡，造价167元/平方米，经费621307元;水泥道路硬化（18cm水泥混凝土+16cm级配砂石），100米，宽6米，面积600㎡，造价222.5元/平方米，经费133500元。合计道路硬化经费754807元。\n2.安砌平石(材料：C30混凝土，尺寸：20cm*30cm*10cm)总长度1500m，造价65元/m，经费97500元。","振兴街道","郭家陈家组",2024,{"$nulls":3},852307,852307,0,692,2188,"是","否","壮大集体经济，实现村民分红","实现“四好”中的村容村貌好，提升村容村貌、改善人居环境方便村民出行。"]
[39,"基础设施类","慕郑村邓家组村容村貌提升工程","1.邓家组路面提升（5cm细粒式改性沥青混凝土）道路长度990m，宽度4.0m，面积3960㎡;道路长度245m，宽度3.0m，面积735㎡，合计面积4695㎡，造价167元/平方米，经费784065元。\n2.沥青灌缝长度300米，造价23.5元/米，经费7050元。\n3..安砌平石（材料：C30混凝土，尺寸：20cm*30cm*10cm）总长度2470m，造价65元/m，经费160550元。","振兴街道","邓家组",2024,{"$nulls":3},951665,951665,0,692,2188,"是","否","壮大集体经济，实现村民分红","实现“四好”中的产业基础好，便利农业生产。"]
[40,"基础设施类","慕郑村永西永东组村容村貌提升工程","1.永东永西组路面提升（5cm细粒式改性沥青混凝土）道路长度1443m，宽度4.0m总面积5772㎡，造价167元/平方米，经费963924元；\n2.沥青灌缝：总长度520米，造价23.5元/m,经费12220元。\n3.破损路面处理（10厚C30路面水泥混凝土），面积1100㎡，造价135元/㎡，经费148500元。\n4.安砌平石(材料：C30混凝土，尺寸：20cm*30cm*10cm)总长度2886m，造价65元/m，经费187590元。","振兴街道","永东永西组",2024,{"$nulls":3},1155011.5,1155011.5,0,692,2188,"是","否","壮大集体经济，实现村民分红","实现“四好”中的村容村貌好，提升村容村貌、方便村民出行。"]
[41,"基础设施类","慕郑村慕郑组村容村貌提升工程","1.慕郑组路面提升（5cm细粒式改性沥青混凝土）道路长度508m，宽度4.0m，面积2032㎡，道路长度343m，宽度 3.5米，面积1200.5㎡，道路长度375m，宽度3.0m，面积1125㎡，总面积4357.5㎡，造价167元/平方米，经费727702.5元；\n2.破损路面处理（10厚C30路面水泥混凝土），长度 85㎡，造价135元/㎡，经费11475元。\n3.安砌平石(材料：C30混凝土，尺寸：20cm*30cm*10cm）总长度2452m，造价65元/m，经费159380元。","振兴街道","慕郑组",2024,{"$nulls":3},898557.5,898557.5,0,692,2188,"是","否","壮大集体经济，实现村民分红","实现“四好”中的村容村貌好，提升村容村貌、方便村民出行。"]
[42,"产业类","慕郑村数字乡村平台","5G数字乡村大数据云平台：（平台功能开发（租赁）服务费130000元、人脸识别摄像头2台，单价1031元/台，经费2062元、车牌识别摄像头2台，单价2528元/台，经费5056元、热成像火灾防控摄像头2台，单价3500元/台，经费7000元、普通监控摄像头32台，560元/台，经费17920元、NVR硬盘录像机1台，单价68000元/台经费68000元、NVR硬盘录像机1台，单价44695元/台，经费44695元、智能语音控制台+配套软件系统1套，5500元/套，经费5500元、小米液晶显屏1台，单价3500元/台，经费3500元。UPS1台，单价58726元/台，经费58726元。经费342459元。","振兴街道","慕郑村",2024,{"$nulls":3},342459,342459,0,692,2188,"是","否","壮大集体经济，实现村民分红","实现让数字说话、决策、管理的基层治理机制"]
["合计",{"$nulls":9},45115000,44600000,515000]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}