{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","1","1-1","1-2","2","2-1 ","3","3-1","3-2","3-3","4","4-1","5","6"],"not_rendered":{"defined_names":38},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":7,"n_cols":1,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
[]
["[107001]中共攀枝花市委组织部"]
["2021年部门预算"]
[]
[]
["报送日期：2021年 2 月 18 日"]

{"sheet":"1","index":1,"n_rows":41,"n_cols":7,"rows_kept":41,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["部门收支总表"]
["单位：中共攀枝花市委组织部",null,null,"单位：元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","2021年预算数"]
["一、一般公共预算拨款收入",{"v":16849459.88,"d":"16,849,460"},"一、一般公共服务支出",{"v":14462978.72,"d":"14,462,979"}]
["二、政府性基金预算拨款收入",0,"二、外交支出",0]
["三、国有资本经营预算拨款收入",0,"三、国防支出",0]
["四、事业收入",0,"四、公共安全支出",0]
["五、事业单位经营收入",0,"五、教育支出",0]
["六、其他收入",0,"六、科学技术支出",0]
[null,null,"七、文化体育与传媒支出",0]
[null,null,"八、社会保障和就业支出",{"v":1368472.16,"d":"1,368,472"}]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、医疗卫生与计划生育支出",0]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",0]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",{"v":1018009,"d":"1,018,009"}]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",0]
[null,null,"二十四、预备费",0]
[null,null,"二十五、其他支出",0]
[null,null,"二十六、转移性支出",0]
[null,null,"二十七、债务还本支出",0]
[null,null,"二十八、债务利息支出",0]
[null,null,"二十九、债务发行费用支出",0]
[]
["本  年  收  入  合  计",{"v":16849459.88,"d":"16,849,460"},"本  年  支  出  合  计",{"v":16849459.880000003,"d":"16,849,460"}]
["七、用事业基金弥补收支差额",null,"二十九、事业单位结余分配 "]
["八、上年结转",0,"    其中：转入事业基金",{"$nulls":3}," "]
[null,null,"三十、结转下年",{"v":0,"d":"0 "}]
[]
["收      入      总      计",{"v":16849459.88,"d":"16,849,460"},"支      出      总      计",{"v":16849459.880000003,"d":"16,849,460"}]

{"sheet":"1-1","index":2,"n_rows":13,"n_cols":20,"rows_kept":13,"merged":[[1,0,1,19],[2,0,2,5],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[3,12,5,12],[3,18,5,18],[3,19,5,19],[4,3,5,3],[4,4,5,4],[4,10,5,10],[4,11,5,11],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表1-1"]
["2021年本年部门收入总表"]
["单位：中共攀枝花市委组织部",{"$nulls":18},"单位：元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","功能科目名称",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":16849459.88,"d":"16,849,460"},0,{"v":16849459.88,"d":"16,849,460"},0,0,0,null,0,{"$nulls":5},0]
["201","32","01","107001","行政运行（组织）",{"v":11086052.96,"d":"11,086,053"},0,{"v":11086052.96,"d":"11,086,053"},0,0,0,null,0,{"$nulls":5},0]
["201","32","02","107001","一般行政管理事务（组织）",{"v":2820000,"d":"2,820,000"},0,{"v":2820000,"d":"2,820,000"},0,0,0,null,0,{"$nulls":5},0]
["201","32","50","107001","事业运行（组织）",{"v":556925.76,"d":"556,926"},0,{"v":556925.76,"d":"556,926"},0,0,0,null,0,{"$nulls":5},0]
["208","05","01","107001","行政单位离退休",{"v":496253.16,"d":"496,253"},0,{"v":496253.16,"d":"496,253"},0,0,0,null,0,{"$nulls":5},0]
["208","05","05","107001","机关事业单位基本养老保险缴费支出",{"v":872219,"d":"872,219"},0,{"v":872219,"d":"872,219"},0,0,0,null,0,{"$nulls":5},0]
["221","02","01","107001","住房公积金",{"v":1018009,"d":"1,018,009"},0,{"v":1018009,"d":"1,018,009"},0,0,0,null,0,{"$nulls":5},0]

{"sheet":"1-2","index":3,"n_rows":13,"n_cols":10,"rows_kept":13,"merged":[[1,0,1,9],[2,0,2,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"表1-2"]
["2021年本年部门支出总表"]
["单位：中共攀枝花市委组织部",{"$nulls":8},"单位：元"]
["项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","功能科目名称"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":16849459.88,"d":"16,849,460"},{"v":14029459.88,"d":"14,029,460"},{"v":2820000,"d":"2,820,000"}]
["201","32","01","107001","行政运行（组织）",{"v":11086052.96,"d":"11,086,053"},{"v":11086052.96,"d":"11,086,053"},0]
["201","32","02","107001","一般行政管理事务（组织）",{"v":2820000,"d":"2,820,000"},0,{"v":2820000,"d":"2,820,000"}]
["201","32","50","107001","事业运行（组织）",{"v":556925.76,"d":"556,926"},{"v":556925.76,"d":"556,926"},0]
["208","05","01","107001","行政单位离退休",{"v":496253.16,"d":"496,253"},{"v":496253.16,"d":"496,253"},0]
["208","05","05","107001","机关事业单位基本养老保险缴费支出",{"v":872219,"d":"872,219"},{"v":872219,"d":"872,219"},0]
["221","02","01","107001","住房公积金",{"v":1018009,"d":"1,018,009"},{"v":1018009,"d":"1,018,009"},0]

{"sheet":"2","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表2"]
["2021年本年财政拨款收支预算总表"]
["单位：中共攀枝花市委组织部",{"$nulls":6},"单位：元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":16849459.88,"d":"16,849,460"},"一、本年支出",{"v":16849459.880000003,"d":"16,849,460"},{"v":16849459.880000003,"d":"16,849,460"},0,0,0]
["  一般公共预算拨款收入",{"v":16849459.88,"d":"16,849,460"},"  一般公共服务支出",{"v":14462978.72,"d":"14,462,979"},{"v":14462978.72,"d":"14,462,979"},0,0]
["  政府性基金预算拨款收入",0,"  外交支出",0,0,0,0]
["  国有资本经营预算拨款收入",0,"  国防支出",0,0,0,0]
["二、上年结转",null,"  公共安全支出",0,0,0,0]
["  一般公共预算拨款收入",null,"  教育支出",0,0,0,0]
["  政府性基金预算拨款收入",null,"  科学技术支出",0,0,0,0]
["  国有资本经营预算拨款收入",null,"  文化体育与传媒支出",0,0,0,0]
["  上年财政拨款资金结转",null,"  社会保障和就业支出",{"v":1368472.16,"d":"1,368,472"},{"v":1368472.16,"d":"1,368,472"},0,0]
[null,null,"  社会保险基金支出",0,0,0,0]
[null,null,"  医疗卫生与计划生育支出",0,0,0,0]
[null,null,"  节能环保支出",0,0,0,0]
[null,null,"  城乡社区支出",0,0,0,0]
[null,null,"  农林水支出",0,0,0,0]
[null,null,"  交通运输支出",0,0,0,0]
[null,null,"  资源勘探信息等支出",0,0,0,0]
[null,null,"  商业服务业等支出",0,0,0,0]
[null,null,"  金融支出",0,0,0,0]
[null,null,"  援助其他地区支出",0,0,0,0]
[null,null,"  国土海洋气象等支出",0,0,0,0]
[null,null,"  住房保障支出",{"v":1018009,"d":"1,018,009"},{"v":1018009,"d":"1,018,009"},0,0]
[null,null,"  粮油物资储备支出",0,0,0,0]
[null,null,"  国有资本经营预算支出",0,0,0,0]
[null,null,"  灾害防治",null,0,0,0]
[null,null,"  预备费",0,0,0,0]
[null,null,"  其他支出",0,0,0,0]
[null,null,"  转移性支出",0,0,0,0]
[null,null,"  债务还本支出",0,0,0,0]
[null,null,"  债务利息支出",0,0,0,0]
[null,null,"  债务发行费用支出",0,0,0,0]
[]
[null,null,"二、结转下年",0]
[]
["收      入      总      计",{"v":16849459.88,"d":"16,849,460"},"支      出      总      计",{"v":16849459.880000003,"d":"16,849,460"},{"v":16849459.880000003,"d":"16,849,460"},0,0,0]

{"sheet":"2-1 ","index":5,"n_rows":31,"n_cols":38,"rows_kept":31,"merged":[[1,0,1,37],[2,0,2,3],[3,4,5,4],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,15,5,15],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":37},"表2-1"]
["2021年本年财政拨款支出预算表（部门预算经济分类科目）"]
["单位：中共攀枝花市委组织部",null,"单位",{"$nulls":34},"单位：元"]
["项    目",{"$nulls":3},"总计","市级当年财政拨款安排",{"$nulls":9},"上级提前通知专项转移支付",{"$nulls":6},"上年结转安排"]
["科目编码",null,"单位代码","政府经济分类科目名称",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度结转",null,null,"上年财政拨款资金结转"]
["类","款",{"$nulls":4},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
[{"$nulls":3},"合计",{"v":16849459.88,"d":"16,849,460"},{"v":16849459.88,"d":"16,849,460"},{"v":16849459.88,"d":"16,849,460"},{"v":14029459.88,"d":"14,029,460"},{"v":2820000,"d":"2,820,000"},0,0,0,0,0,0]
["301","01","107001","基本工资",{"v":2453100,"d":"2,453,100"},{"v":2453100,"d":"2,453,100"},{"v":2453100,"d":"2,453,100"},{"v":2453100,"d":"2,453,100"}]
["301","02","107001","津贴补贴",{"v":4915023,"d":"4,915,023"},{"v":4915023,"d":"4,915,023"},{"v":4915023,"d":"4,915,023"},{"v":4915023,"d":"4,915,023"}]
["301","03","107001","奖金",{"v":194625,"d":"194,625"},{"v":194625,"d":"194,625"},{"v":194625,"d":"194,625"},{"v":194625,"d":"194,625"}]
["301","08","107001","机关事业单位基本养老保险缴费",{"v":822205,"d":"822,205"},{"v":822205,"d":"822,205"},{"v":822205,"d":"822,205"},{"v":822205,"d":"822,205"}]
["301","10","107001","职工基本医疗保险缴费",{"v":581301,"d":"581,301"},{"v":581301,"d":"581,301"},{"v":581301,"d":"581,301"},{"v":581301,"d":"581,301"}]
["301","11","107001","公务员医疗补助缴费",{"v":49600,"d":"49,600"},{"v":49600,"d":"49,600"},{"v":49600,"d":"49,600"},{"v":49600,"d":"49,600"}]
["301","13","107001","住房公积金",{"v":966698,"d":"966,698"},{"v":966698,"d":"966,698"},{"v":966698,"d":"966,698"},{"v":966698,"d":"966,698"}]
["301","99","107001","其他工资福利支出",{"v":939228,"d":"939,228"},{"v":939228,"d":"939,228"},{"v":939228,"d":"939,228"},{"v":939228,"d":"939,228"}]
["302","01","107001","办公费",{"v":186660,"d":"186,660"},{"v":186660,"d":"186,660"},{"v":186660,"d":"186,660"},{"v":186660,"d":"186,660"}]
["302","05","107001","水费",{"v":18666,"d":"18,666"},{"v":18666,"d":"18,666"},{"v":18666,"d":"18,666"},{"v":18666,"d":"18,666"}]
["302","06","107001","电费",{"v":46665,"d":"46,665"},{"v":46665,"d":"46,665"},{"v":46665,"d":"46,665"},{"v":46665,"d":"46,665"}]
["302","07","107001","邮电费",{"v":78344,"d":"78,344"},{"v":78344,"d":"78,344"},{"v":78344,"d":"78,344"},{"v":78344,"d":"78,344"}]
["302","11","107001","差旅费",{"v":559980,"d":"559,980"},{"v":559980,"d":"559,980"},{"v":559980,"d":"559,980"},{"v":559980,"d":"559,980"}]
["302","28","107001","工会经费",{"v":151255,"d":"151,255"},{"v":151255,"d":"151,255"},{"v":151255,"d":"151,255"},{"v":151255,"d":"151,255"}]
["302","29","107001","福利费",{"v":91030,"d":"91,030"},{"v":91030,"d":"91,030"},{"v":91030,"d":"91,030"},{"v":91030,"d":"91,030"}]
["302","39","107001","其他交通费用",{"v":628800,"d":"628,800"},{"v":628800,"d":"628,800"},{"v":628800,"d":"628,800"},{"v":628800,"d":"628,800"}]
["302","17","107001","公务接待费",{"v":18682,"d":"18,682"},{"v":18682,"d":"18,682"},{"v":18682,"d":"18,682"},{"v":18682,"d":"18,682"},0,0,0,0,0,0,0]
["302","31","107001","公务用车运行维护费",{"v":56700,"d":"56,700"},{"v":56700,"d":"56,700"},{"v":56700,"d":"56,700"},{"v":56700,"d":"56,700"},0,0,0,0,0,0,0]
["302","99","107001","其他商品和服务支出",{"v":3004794.16,"d":"3,004,794"},{"v":3004794.16,"d":"3,004,794"},{"v":3004794.16,"d":"3,004,794"},{"v":184794.16,"d":"184,794"},{"v":2820000,"d":"2,820,000"},0,0,0,0,0,0]
["301","00","107001","工资福利支出",{"v":571823,"d":"571,823"},{"v":571823,"d":"571,823"},{"v":571823,"d":"571,823"},{"v":571823,"d":"571,823"},0,0,0,0,0,0,0]
["302","00","107001","商品服务支出",{"v":86427.76,"d":"86,428"},{"v":86427.76,"d":"86,428"},{"v":86427.76,"d":"86,428"},{"v":86427.76,"d":"86,428"},0,0,0,0,0,0,0]
["303","07","107001","医疗费补助",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,0,0,0,0,0,0]
["303","01","107001","离休费",{"v":184889,"d":"184,889"},{"v":184889,"d":"184,889"},{"v":184889,"d":"184,889"},{"v":184889,"d":"184,889"}]
["303","02","107001","退休费",{"v":230964,"d":"230,964"},{"v":230964,"d":"230,964"},{"v":230964,"d":"230,964"},{"v":230964,"d":"230,964"}]

{"sheet":"3","index":6,"n_rows":13,"n_cols":111,"rows_kept":13,"merged":[[1,0,1,110],[2,0,2,3],[3,0,3,3],[3,4,5,4],[3,5,3,18],[3,19,3,46],[3,47,3,58],[3,59,3,63],[3,64,3,76],[3,77,3,93],[3,94,3,96],[3,97,3,102],[3,103,3,105],[3,106,3,110],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,5,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57],[4,58,5,58],[4,59,5,59],[4,60,5,60],[4,61,5,61],[4,62,5,62],[4,63,5,63],[4,64,5,64],[4,65,5,65],[4,66,5,66],[4,67,5,67],[4,68,5,68],[4,69,5,69],[4,70,5,70],[4,71,5,71],[4,72,5,72],[4,73,5,73],[4,74,5,74],[4,75,5,75],[4,76,5,76],[4,77,5,77],[4,78,5,78],[4,79,5,79],[4,80,5,80],[4,81,5,81],[4,82,5,82],[4,83,5,83],[4,84,5,84],[4,85,5,85],[4,86,5,86],[4,87,5,87],[4,88,5,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,5,95],[4,96,5,96],[4,97,5,97],[4,98,5,98],[4,99,5,99],[4,100,5,100],[4,101,5,101],[4,102,5,102],[4,103,5,103],[4,104,5,104],[4,105,5,105],[4,106,5,106],[4,107,5,107],[4,108,5,108],[4,109,5,109],[4,110,5,110]],"flags":["formulas_cached_only"]}
[{"$nulls":110},"表3"]
["一般公共预算支出预算表"]
["单位：中共攀枝花市委组织部",{"$nulls":109},"单位：元"]
["项    目",{"$nulls":3},"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基建）",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["科目编码",null,null,"功能科目名称",null,"工资福利支出","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","商品和服务支出","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）?用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","对个人和家庭的补助","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出","债务利息及费用支出","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","资本性支出（基本建设）","房屋建筑物购建(基建)","办公设备购置(基建)","专用设备购置（基建）","基础设施建设(基建)","大型修缮(基建)","信息网络及软件购置更新(基建)","物资储备(基建)","公务用车购置（基建）","其他交通工具?置（基建）","文物和陈列品购置（基建）","无形资产购置（基建）","其他基本建设支出(基建)","资本性支出","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","对企业补助（基本建设）","资本金注入","其他对企业补助","对企业补助","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","对社会保障基金补助","对社会保险基金补助","补充全国社会保障基金","其他支出","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":16849459.88,"d":"16,849,460"},{"v":11493603,"d":"11,493,603"},{"v":2622060,"d":"2,622,060"},{"v":4939263,"d":"4,939,263"},{"v":194625,"d":"194,625"},0,{"v":234388,"d":"234,388"},{"v":872219,"d":"872,219"},0,{"v":614225,"d":"614,225"},{"v":53600,"d":"53,600"},{"v":5986,"d":"5,986"},{"v":1018009,"d":"1,018,009"},0,{"v":939228,"d":"939,228"},{"v":4928003.88,"d":"4,928,004"},{"v":201960,"d":"201,960"},0,0,0,{"v":20196,"d":"20,196"},{"v":50490,"d":"50,490"},{"v":78344,"d":"78,344"},0,0,{"v":605880,"d":"605,880"},0,0,0,0,0,{"v":18682,"d":"18,682"},0,0,0,0,0,{"v":159806.72,"d":"159,807"},{"v":96099,"d":"96,099"},{"v":56700,"d":"56,700"},{"v":628800,"d":"628,800"},0,{"v":3011046.16,"d":"3,011,046"},{"v":427853,"d":"427,853"},{"v":184889,"d":"184,889"},{"v":230964,"d":"230,964"},0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","32","01","行政运行（组织）",{"v":11086052.96,"d":"11,086,053"},{"v":9132877,"d":"9,132,877"},{"v":2453100,"d":"2,453,100"},{"v":4915023,"d":"4,915,023"},{"v":194625,"d":"194,625"},0,0,0,0,{"v":581301,"d":"581,301"},{"v":49600,"d":"49,600"},0,0,0,{"v":939228,"d":"939,228"},{"v":1953175.96,"d":"1,953,176"},{"v":186660,"d":"186,660"},0,0,0,{"v":18666,"d":"18,666"},{"v":46665,"d":"46,665"},{"v":78344,"d":"78,344"},0,0,{"v":559980,"d":"559,980"},0,0,0,0,0,{"v":18682,"d":"18,682"},0,0,0,0,0,{"v":151254.96,"d":"151,255"},{"v":73593,"d":"73,593"},{"v":56700,"d":"56,700"},{"v":628800,"d":"628,800"},0,{"v":133831,"d":"133,831"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","32","02","一般行政管理事务（组织）",{"v":2820000,"d":"2,820,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2820000,"d":"2,820,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2820000,"d":"2,820,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","32","50","事业运行（组织）",{"v":556925.76,"d":"556,926"},{"v":470498,"d":"470,498"},{"v":168960,"d":"168,960"},{"v":24240,"d":"24,240"},0,0,{"v":234388,"d":"234,388"},0,0,{"v":32924,"d":"32,924"},{"v":4000,"d":"4,000"},{"v":5986,"d":"5,986"},0,0,0,{"v":86427.76,"d":"86,428"},{"v":15300,"d":"15,300"},0,0,0,{"v":1530,"d":"1,530"},{"v":3825,"d":"3,825"},0,0,0,{"v":45900,"d":"45,900"},0,0,0,0,0,0,0,0,0,0,0,{"v":8551.76,"d":"8,552"},{"v":5069,"d":"5,069"},0,0,0,{"v":6252,"d":"6,252"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","行政单位离退休",{"v":496253.16,"d":"496,253"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":68400.16,"d":"68,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":17437,"d":"17,437"},0,0,0,{"v":50963.16,"d":"50,963"},{"v":427853,"d":"427,853"},{"v":184889,"d":"184,889"},{"v":230964,"d":"230,964"},0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":872219,"d":"872,219"},{"v":872219,"d":"872,219"},0,0,0,0,0,{"v":872219,"d":"872,219"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","住房公积金",{"v":1018009,"d":"1,018,009"},{"v":1018009,"d":"1,018,009"},0,0,0,0,0,0,0,0,0,0,{"v":1018009,"d":"1,018,009"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3-1","index":7,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[1,0,1,5],[2,0,2,2],[3,3,3,5],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-1"]
["2021年本年一般公共预算基本支出预算表"]
["单位：中共攀枝花市委组织部","单位",{"$nulls":3},"单位：元"]
["经济分类科目",null,null,"基本支出"]
["科目编码",null,"科目名称","合计","人员经费","公用经费"]
["类","款"]
[null,null,"合计",{"v":14029459.88,"d":"14,029,460"},{"v":11921456,"d":"11,921,456"},{"v":2108003.88,"d":"2,108,004"}]
["301","01","基本工资",{"v":2622060,"d":"2,622,060"},{"v":2622060,"d":"2,622,060"},0]
["301","02","津贴补贴",{"v":4939263,"d":"4,939,263"},{"v":4939263,"d":"4,939,263"},0]
["301","03","奖金",{"v":194625,"d":"194,625"},{"v":194625,"d":"194,625"},0]
["301","07","绩效工资",{"v":234388,"d":"234,388"},{"v":234388,"d":"234,388"},0]
["301","08","机关事业单位基本养老保险缴费",{"v":872219,"d":"872,219"},{"v":872219,"d":"872,219"},0]
["301","10","职工基本医疗保险缴费",{"v":614225,"d":"614,225"},{"v":614225,"d":"614,225"},0]
["301","11","公务员医疗补助缴费",{"v":53600,"d":"53,600"},{"v":53600,"d":"53,600"},0]
["301","12","其他社会保障缴费",{"v":5986,"d":"5,986"},{"v":5986,"d":"5,986"},0]
["301","13","住房公积金",{"v":1018009,"d":"1,018,009"},{"v":1018009,"d":"1,018,009"},0]
["301","99","其他工资福利支出",{"v":939228,"d":"939,228"},{"v":939228,"d":"939,228"},0]
["302","01","办公费",{"v":201960,"d":"201,960"},0,{"v":201960,"d":"201,960"}]
["302","05","水费",{"v":20196,"d":"20,196"},0,{"v":20196,"d":"20,196"}]
["302","06","电费",{"v":50490,"d":"50,490"},0,{"v":50490,"d":"50,490"}]
["302","07","邮电费",{"v":78344,"d":"78,344"},0,{"v":78344,"d":"78,344"}]
["302","11","差旅费",{"v":605880,"d":"605,880"},0,{"v":605880,"d":"605,880"}]
["302","17","公务接待费",{"v":18682,"d":"18,682"},0,{"v":18682,"d":"18,682"}]
["302","28","工会经费",{"v":159806.72,"d":"159,807"},0,{"v":159806.72,"d":"159,807"}]
["302","29","福利费",{"v":96099,"d":"96,099"},0,{"v":96099,"d":"96,099"}]
["302","31","公务用车运行维护费",{"v":56700,"d":"56,700"},0,{"v":56700,"d":"56,700"}]
["302","39","其他交通费用",{"v":628800,"d":"628,800"},0,{"v":628800,"d":"628,800"}]
["302","99","其他商品和服务支出",{"v":191046.16,"d":"191,046"},0,{"v":191046.16,"d":"191,046"}]
["303","01","离休费",{"v":184889,"d":"184,889"},{"v":184889,"d":"184,889"},0]
["303","02","退休费",{"v":230964,"d":"230,964"},{"v":230964,"d":"230,964"},0]
["303","07","医疗费补助",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0]

{"sheet":"3-2","index":8,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[1,0,1,5],[2,0,2,3],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-2"]
["2021年本年一般公共预算项目支出预算表"]
["单位：中共攀枝花市委组织部",{"$nulls":4},"单位：元"]
["科目编码",null,null,"单位代码","项目名称","金额"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":2820000,"d":"2,820,000"}]
["201","32","02","107001","换届专项经费",{"v":1440000,"d":"1,440,000"}]
["201","32","02","107001","组织工作业务运行费",{"v":570000,"d":"570,000"}]
["201","32","02","107001","党员帮扶资金",{"v":60000,"d":"60,000"}]
["201","32","02","107001","非公组织党建培训费",{"v":150000,"d":"150,000"}]
["201","32","02","107001","干部人才培训经费",{"v":500000,"d":"500,000"}]
["201","32","02","107001","援藏专项经费",{"v":100000,"d":"100,000"}]

{"sheet":"3-3","index":9,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3-3"]
["2021年本年一般公共预算“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）?用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",{"v":75382,"d":"75,382"},0,{"v":56700,"d":"56,700"},0,{"v":56700,"d":"56,700"},{"v":18682,"d":"18,682"}]
["107001","中共攀枝花市委组织部",{"v":75382,"d":"75,382"},0,{"v":56700,"d":"56,700"},0,{"v":56700,"d":"56,700"},{"v":18682,"d":"18,682"}]

{"sheet":"4","index":10,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[2,0,2,4],[3,5,3,7],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["2021年本年政府性基金支出预算表"]
["单位：中共攀枝花市委组织部",null,"单位",{"$nulls":4},"单位：元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","功能科目名称","合计","基本支出","项目支出"]
["类","款","项"]

{"sheet":"4-1","index":11,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4-1"]
["2021年本年政府性基金预算“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）?用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]

{"sheet":"5","index":12,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,5,3,7],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表5"]
["2021年本年国有资本经营预算支出预算表"]
[{"$nulls":7},"单位：元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","功能科目名称","合计","基本支出","项目支出"]
["类","款","项"]

{"sheet":"6","index":13,"n_rows":160,"n_cols":6,"rows_kept":160,"merged":[[1,0,1,8],[2,0,2,8],[3,1,3,8],[4,1,4,8],[5,0,7,0],[5,1,5,3],[5,4,5,8],[6,1,6,3],[6,4,6,8],[7,1,7,3],[7,4,7,8],[8,0,9,0],[8,1,9,8],[10,0,25,0],[10,3,10,4],[10,5,10,8],[11,1,20,1],[11,2,13,2],[11,3,11,4],[11,5,11,8],[12,3,12,4],[12,5,12,8],[13,3,13,4],[13,5,13,8],[14,2,16,2],[14,3,14,4],[14,5,14,8],[15,3,15,4],[15,5,15,8],[16,3,16,4],[16,5,16,8],[17,3,17,4],[17,5,17,8],[18,2,20,2],[18,3,18,4],[18,5,18,8],[19,3,19,4],[19,5,19,8],[20,3,20,4],[20,5,20,8],[21,1,23,1],[21,2,23,2],[21,3,21,4],[21,5,21,8],[22,3,22,4],[22,5,22,8],[23,3,23,4],[23,5,23,8],[24,1,25,1],[24,2,25,2],[24,3,24,4],[24,5,24,8],[25,3,25,4],[25,5,25,8],[27,0,27,8],[28,0,28,8],[29,1,29,8],[30,1,30,8],[31,0,33,0],[31,1,31,3],[31,4,31,8],[32,1,32,3],[32,4,32,8],[33,1,33,3],[33,4,33,8],[34,0,35,0],[34,1,35,8],[36,0,44,0],[36,3,36,4],[36,5,36,8],[37,1,42,1],[37,2,38,2],[37,3,37,4],[37,5,37,8],[38,3,38,4],[39,3,39,4],[39,5,39,8],[40,3,40,4],[40,5,40,8],[41,2,42,2],[41,3,41,4],[41,5,41,8],[42,3,42,4],[42,5,42,8],[43,3,43,4],[43,5,43,8],[44,3,44,4],[44,5,44,8],[47,0,47,8],[48,0,48,8],[49,1,49,8],[50,1,50,8],[51,0,53,0],[51,1,51,3],[51,4,51,8],[52,1,52,3],[52,4,52,8],[53,1,53,3],[53,4,53,8],[54,0,55,0],[54,1,55,8],[56,0,66,0],[56,3,56,4],[56,5,56,8],[57,1,62,1],[57,3,57,4],[57,5,57,8],[58,3,58,4],[58,5,58,8],[59,2,60,2],[59,3,59,4],[59,5,59,8],[60,3,60,4],[60,5,60,8],[61,2,62,2],[61,3,61,4],[61,5,61,8],[62,3,62,4],[62,5,62,8],[63,1,65,1],[63,3,63,4],[63,5,63,8],[64,3,64,4],[64,5,64,8],[65,3,65,4],[65,5,65,8],[66,3,66,4],[66,5,66,8],[69,0,69,8],[70,0,70,8],[71,1,71,8],[72,1,72,8],[73,0,75,0],[73,1,73,3],[73,4,73,8],[74,1,74,3],[74,4,74,8],[75,1,75,3],[75,4,75,8],[76,0,77,0],[76,1,77,8],[78,0,98,0],[78,3,78,4],[78,5,78,8],[79,1,92,1],[79,2,82,2],[79,3,79,4],[79,5,79,8],[80,3,80,4],[80,5,80,8],[81,3,81,4],[81,5,81,8],[82,3,82,4],[82,5,82,8],[83,2,85,2],[83,3,83,4],[83,5,83,8],[84,3,84,4],[84,5,84,8],[85,3,85,4],[85,5,85,8],[86,2,89,2],[86,3,86,4],[86,5,86,8],[87,3,87,4],[87,5,87,8],[88,3,88,4],[88,5,88,8],[89,3,89,4],[89,5,89,8],[90,2,92,2],[90,3,90,4],[90,5,90,8],[91,3,91,4],[91,5,91,8],[92,3,92,4],[92,5,92,8],[93,1,95,1],[93,2,95,2],[93,3,93,4],[93,5,93,8],[94,3,94,4],[94,5,94,8],[95,3,95,4],[95,5,95,8],[96,1,98,1],[96,2,98,2],[96,3,96,4],[96,5,96,8],[97,3,97,4],[97,5,97,8],[98,3,98,4],[98,5,98,8],[101,0,101,8],[102,0,102,8],[103,1,103,8],[104,1,104,8],[105,0,107,0],[105,1,105,3],[105,4,105,8],[106,1,106,3],[106,4,106,8],[107,1,107,3],[107,4,107,8],[108,0,109,0],[108,1,109,8],[110,0,129,0],[110,3,110,4],[110,5,110,8],[111,1,125,1],[111,2,115,2],[111,3,111,4],[111,5,111,8],[112,3,112,4],[112,5,112,8],[113,3,113,4],[113,5,113,8],[114,3,114,4],[114,5,114,8],[115,3,115,4],[115,5,115,8],[116,2,117,2],[116,3,116,4],[116,5,116,8],[117,3,117,4],[117,5,117,8],[118,2,120,2],[118,3,118,4],[118,5,118,8],[119,3,119,4],[119,5,119,8],[120,3,120,4],[120,5,120,8],[121,2,125,2],[121,3,121,4],[121,5,121,8],[122,3,122,4],[122,5,122,8],[123,3,123,4],[123,5,123,8],[124,3,124,4],[124,5,124,8],[125,3,125,4],[125,5,125,8],[126,1,127,1],[126,3,126,4],[126,5,126,8],[127,3,127,4],[127,5,127,8],[128,1,129,1],[128,2,129,2],[128,3,128,4],[128,5,128,8],[129,3,129,4],[129,5,129,8],[132,0,132,8],[133,0,133,8],[134,1,134,8],[135,1,135,8],[136,0,138,0],[136,1,136,3],[136,4,136,8],[137,1,137,3],[137,4,137,8],[138,1,138,3],[138,4,138,8],[139,0,140,0],[139,1,140,8],[141,0,159,0],[141,3,141,4],[141,5,141,8],[142,1,153,1],[142,2,144,2],[142,3,142,4],[142,5,142,8],[143,3,143,4],[143,5,143,8],[144,3,144,4],[144,5,144,8],[145,2,147,2],[145,3,145,4],[145,5,145,8],[146,3,146,4],[146,5,146,8],[147,3,147,4],[147,5,147,8],[148,2,150,2],[148,3,148,4],[148,5,148,8],[149,3,149,4],[149,5,149,8],[150,3,150,4],[150,5,150,8],[151,2,153,2],[151,3,151,4],[151,5,151,8],[152,3,152,4],[152,5,152,8],[153,3,153,4],[153,5,153,8],[154,1,157,1],[154,3,154,4],[154,5,154,8],[155,3,155,4],[155,5,155,8],[156,3,156,4],[156,5,156,8],[157,3,157,4],[157,5,157,8],[158,1,159,1],[158,2,159,2],[158,3,158,4],[158,5,158,8],[159,3,159,4],[159,5,159,8]],"flags":["formulas_cached_only"]}
[]
["部门（单位）预算项目支出绩效目标表"]
["(2021年度)"]
["项目名称：","组织工作业务运行费"]
["部门（单位）：","中共攀枝花市委组织部"]
["项目资金（元）","年度资金总额",null,null,{"v":570000,"d":"570,000"}]
[null,"财政拨款",null,null,{"v":570000,"d":"570,000"}]
[null,"其他资金"]
["总体目标","围绕中心，服务大局，聚焦主业，精准施策，为推动攀枝花市高质量发展和高效能治理提供坚强组织保证。"]
[]
["绩效指标","一级指标","二级指标","三级指标",null,"指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标","召开会议",null,"≥10次"]
[{"$nulls":3},"省市内调研",null,"2次"]
[{"$nulls":3},"干部人才培训",null,"1期"]
[null,null,"质量指标","基层党建工作建设",null,"推动“四大特色党建”取得更大成效"]
[{"$nulls":3},"干部队伍建设",null,"选优配强领导干部助推攀枝花市高质量发展"]
[{"$nulls":3},"人才队伍建设",null,"人才基数不断增大、人才结构不断优化、人才贡献率不断提升"]
[null,null,"时效指标","完成时限",null,"2021年9月底前"]
[null,null,"成本指标","会议费",null,"17.19万元"]
[{"$nulls":3},"省市内调研",null,"31.20万元"]
[{"$nulls":3},"培训费",null,"8.61万元"]
[null,"项目效益","社会效益指标","社会稳定",null,"努力营造公正、公平的干部选任及工作大环境，进一步促进社会和谐稳定"]
[{"$nulls":3},"选人用人",null,"营造良好选人用人环境，提升透明度"]
[{"$nulls":3},"人才创新创业活力",null,"人才引领创新、服务发展的效能和贡献率不断提升"]
[null,"满意度指标","服务对象满意度指标","党员干部人才满意度",null,"≥90%"]
[{"$nulls":3},"群众满意度",null,"≥85%"]
[]
["部门（单位）预算项目支出绩效目标表"]
["(2021年度)"]
["项目名称：","党员帮扶资金"]
["部门（单位）：","中共攀枝花市委组织部"]
["项目资金（元）","年度资金总额",null,null,{"v":60000,"d":"60,000"}]
[null,"财政拨款",null,null,{"v":60000,"d":"60,000"}]
[null,"其他资金"]
["总体目标","关爱帮扶困难党员、老党员，建立健全党内关怀帮扶长效机制。"]
[]
["绩效指标","一级指标","二级指标","三级指标",null,"指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标","关爱老干部等生活困难党员",null,"5名"]
[{"$nulls":3},"帮助因重大疾病、重大意外事故等导致生活特别困难的党员",null,"9名"]
[null,null,"质量指标","关爱帮扶困难党员",null,"帮助生活困难党员、老党员"]
[null,null,"时效指标","关爱帮扶困难党员",null,"2021年3月底前"]
[null,null,"成本指标","重大疾病、重大意外事故等导致生活特别困难的党员",null,"5000元/名*9名=4.5万元"]
[{"$nulls":3}," 老干部等生活困难党员",null,"3000元/名*5名=1.5万元"]
[null,"项目效益","社会效益指标","关怀帮扶机制",null,"建立健全帮扶机制，激励广大党员始终不忘初心牢记使命，充分发挥各级党组织战斗堡垒作用，不断提升党内关爱帮扶工作质效"]
[null,"满意度指标","服务对象满意度指标","党员满意度",null,"≥95%"]
[]
[]
["部门（单位）预算项目支出绩效目标表"]
["(2021年度)"]
["项目名称：","非公组织党建培训费"]
["部门（单位）：","中共攀枝花市委组织部"]
["项目资金（元）","年度资金总额",null,null,{"v":150000,"d":"150,000"}]
[null,"财政拨款",null,null,{"v":150000,"d":"150,000"}]
[null,"其他资金"]
["总体目标","推进两新党建各项工作任务，提高党在两新组织的工作覆盖和组织覆盖质量，巩固党在两新组织领域的执政基础。"]
[]
["总体绩效目标","一级指标","二级指标","三级指标",null,"指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标","培训次数",null,"举办1期为期5天的两新党组织书记、企业出资人、党务工作者示范培训"]
[null,null,"质量指标","培训质量",null,"提高两新党组织的党员能力"]
[null,null,"时效指标","按时拨付党建工作经费补助",null,"2021年5月底"]
[{"$nulls":3},"开展两新党组织书记示范培训",null,"2021年7月底"]
[null,null,"成本指标","支持两新党组织加强党建工作",null,"党委5000元/年，党总支3000元/年，党支部1000元/年，共8个党委，13个党总支，30个党支部，共计10.9万元"]
[{"$nulls":3},"开展两新党组织书记示范培训",null,"4.1万元"]
[null,"项目绩效","经济效益指标","企业生产经营活动",null,"通过党建引领促进两新组织健康发展，促进两新组织创造更大的经济效益"]
[null,null,"社会效益指标","履行社会职责",null,"激励两新组织加强党的建设，实现促发展、保稳定、构和谐的目标"]
[null,null,"可持续影响指标","两新党建工作质量",null,"加强两新组织工作经费保障，激励非公经济和社会组织加强党的建设，不断提高全市两新组织党建工作质量"]
[null,"满意度指标","服务对象满意度指标","两新组织满意度",null,"≥90%"]
[]
[]
["部门（单位）预算项目支出绩效目标表"]
["(2021年度)"]
["项目名称：","干部人才培训费"]
["部门（单位）：","中共攀枝花市委组织部"]
["项目资金（元）","年度资金总额",null,null,{"v":500000,"d":"500,000"}]
[null,"财政拨款",null,null,{"v":500000,"d":"500,000"}]
[null,"其他资金"]
["总体目标","完成“十四五”人才发展规划编制和市级部门遴选（公开考调）公务员工作，引进2021届急需紧缺专业选调生。"]
[]
["总体绩效目标","一级指标","二级指标","三级指标",null,"指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标","市直部门公开考调公务员,统筹遴选基层公务员相关工作人员数量",null,"租考室50间、监考工作人员80人、试卷评阅24人、面试评委30人巡考、考务工作人员40人、面试工作餐70人"]
[{"$nulls":3},"完成规划编制数量",null,"完成十四五人才发展规划编制工作1篇"]
[{"$nulls":3},"2021届急需紧缺专业来攀选调生人数",null,"47人左右"]
[{"$nulls":3},"国内重点高校应届毕业生来攀暑期实践人数",null,"12人左右"]
[null,null,"质量指标","公务员工作",null,"推动公务员有序流动，促进人才合理分配、人岗相适"]
[{"$nulls":3},"人才工作",null,"人才基数不断增大、人才结构不断优化、人才贡献率不断提升"]
[{"$nulls":3},"高层次人才工作",null,"加大人才引进工作力度，优化人才结构"]
[null,null,"时效指标","市直部门公开考调公务员,统筹遴选基层公务员时间",null,"分别在6月、10月开展"]
[{"$nulls":3},"完成规划编制时间",null,"2021年5月底前"]
[{"$nulls":3},"招录2021届急需紧缺专业选调生",null,"2021年4月底前"]
[{"$nulls":3},"国内重点高校应届毕业生来攀暑期实践时间",null,"2021年7月底前"]
[null,null,"成本指标","市直部门公开考调公务员,统筹遴选基层公务员经费",null,"笔试面试试卷费、租考室、考务费、阅卷费、面试工作餐、市直部门公开考调公务员17.56万元"]
[{"$nulls":3},"规划编制费用",null,"18.5万元，支付第三方机构规划编制费用"]
[{"$nulls":3},"暑期实践费用",null,"13.94万元"]
[null,"项目效益","社会效益指标","干部队伍活力",null,"干部效能和贡献率不断提升"]
[{"$nulls":3},"人才创新创业活力",null,"人才引领创新、服务发展的效能和贡献率不断提升"]
[{"$nulls":3},"加大人才引进力度",null,"宣传我市人才政策，加大我市高层次人才引进力度"]
[null,"满意度指标","服务对象满意度指标","公务员满意度",null,"广大公务员对公务员工作满意度不断提升"]
[{"$nulls":3},"人才满意度",null,"广大人才对人才工作满意度不断提升"]
[{"$nulls":3},"重点高校应届毕业生满意度",null,"宣传我市人才政策，加大人才引进力度"]
[]
[]
["部门（单位）预算项目支出绩效目标表"]
["(2021年度)"]
["项目名称：","换届工作经费"]
["部门（单位）：","中共攀枝花市委组织部"]
["项目资金（元）","年度资金总额",null,null,{"v":1440000,"d":"1,440,000"}]
[null,"财政拨款",null,null,{"v":1440000,"d":"1,440,000"}]
[null,"其他资金"]
["总体目标","选优配强市县（区）领导班子，优化领导班子年龄、经历、专业等结构，激发活力推动发展。"]
[]
["绩效指标","一级指标","二级指标","三级指标",null,"指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标","到省市县沟通考察换届情况次数",null,"≥10次"]
[{"$nulls":3},"租赁办公房间数",null,"10间"]
[{"$nulls":3},"召开会议次数",null,"≥8次"]
[{"$nulls":3},"服务党代表数",null,"450名"]
[{"$nulls":3},"换届培训资料",null,"≥900册"]
[null,null,"质量指标","党代表选举工作",null,"高质量高标准完成党代表选举工作"]
[{"$nulls":3},"换届工作",null,"高质量完成全市换届工作"]
[null,null,"时效指标","赴省委组织部沟通换届相关事宜、换届办集中办公",null,"2021年3-12月"]
[{"$nulls":3},"召开换届各类工作会",null,"2021年3-9月"]
[{"$nulls":3},"举办党代会代表履职培训",null,"2021年12月"]
[null,null,"成本指标","办公房租赁费",null,"11万元"]
[{"$nulls":3},"赴省委组织部沟通换届工作相关事宜差旅费",null,"14万元"]
[{"$nulls":3},"换届会议费",null,"19万元"]
[{"$nulls":3},"集中办公租用办公设备、办公耗材、加班餐费",null,"80万元"]
[{"$nulls":3},"换届工作培训及资料费",null,"20万元"]
[null,"项目效益","社会效益指标","党代表选举换届",null,"进一步建强市、县（区）党组织战斗堡垒，推动攀枝花高质量发展和高效能建设"]
[null,null,"可持续影响指标","新一届党代表服务年限",null,"≥5年"]
[null,"满意度指标","服务对象满意度指标","党代表满意度",null,"≥95%"]
[{"$nulls":3},"人民群众满意度",null,"满意及以上"]
[]
[]
["部门（单位）预算项目支出绩效目标表"]
["(2021年度)"]
["项目名称：","援藏工作经费"]
["部门（单位）：","中共攀枝花市委组织部"]
["项目资金（元）","年度资金总额",null,null,{"v":100000,"d":"100,000"}]
[null,"财政拨款",null,null,{"v":100000,"d":"100,000"}]
[null,"其他资金"]
["总体目标","保障我市对口援藏各项工作顺利开展，各对口援藏项目按计划推进运行。"]
[]
["绩效指标","一级指标","二级指标","三级指标",null,"指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标","援藏工作会议",null,"召开2020年对口援藏工作总结暨2021年工作安排会1次、援藏工作领导小组联席会议4次、全市援藏援彝干部人才座谈会1次"]
[{"$nulls":3},"攀枝花—木里县对口援藏工作交流",null,"赴木里对接工作1次，木里县赴攀枝花对接工作2次"]
[{"$nulls":3},"援藏干部人才健康体检",null,"全面体检1次，人数40人"]
[null,null,"质量指标","援藏工作会议",null,"及时解决援藏工作存在问题，激发援藏干部人才干事活力"]
[{"$nulls":3},"攀枝花—木里县对口援藏工作交流",null,"攀枝花市和木里县形成帮扶合力"]
[{"$nulls":3},"援藏干部人才健康体检 ",null,"保障援藏干部人才身体健康"]
[null,null,"时效指标","援藏工作会议",null,"2021年12月底前"]
[{"$nulls":3},"攀枝花—木里县对口援藏工作交流",null,"2021年12月底前"]
[{"$nulls":3},"援藏干部人才健康体检",null,"2021年11月底前"]
[null,null,"成本指标","援藏工作会议",null,"5000元/次×6次=3万元，共计3万元"]
[{"$nulls":3},"攀枝花—木里县对口援藏工作交流",null,"2万元"]
[{"$nulls":3},"体检费及其他费用",null,"体检费1000元/人×40人=4万元，其他费用1万元"]
[null,"项目效益","经济效益指标","木里县经济社会发展水平",null,"积极帮扶木里县引进企业、发展项目、助建立特色产业基地，帮助就业增加群众收入"]
[null,null,"社会效益指标","援藏援彝各项工作",null,"加强援藏援彝服务保障"]
[null,null,"生态效益指标","保护木里县良好生态环境",null,"因地制宜帮助木里县发展特色种植业、养殖业、乡村旅游业，保持生态系统良性、高效循环"]
[null,null,"可持续影响指标","帮扶影响",null,"为木里县提供教育、医疗、文化、产业、智力等方面的帮扶，巩固木里县脱贫成效"]
[null,"满意度指标","服务对象满意度指标","上级主管部门满意度",null,"基本满意及以上"]
[{"$nulls":3},"援藏援彝干部人才满意度",null,"基本满意及以上"]