{"text_format":"3","workbook":"xls","n_sheets":19,"sheets":["封面","1","1-1","1-2","2","2-1","3","3-1","3-2","3-3","4","4-1","5","6-1","6-2","6-3","6-4","6-5","6-6"],"not_rendered":{"external_links":14,"defined_names":82},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"flags":["formulas_cached_only"]}
["单位名称：四川省攀枝花市人民检察院"]

{"sheet":"1","index":1,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[1,1,1,4],[3,1,3,2],[3,3,3,4],[5,0,34,0]],"flags":["formulas_cached_only"]}
[null,"样表1",null,null,"\n表1"," "]
[null,"单位收支总表"]
[null,"单位：四川省攀枝花市人民检察院",null,null,"金额单位：万元"]
[null,"收    入",null,"支    出"]
[null,"项    目","预算数","项    目","预算数"]
[null,"一、一般公共预算拨款收入 ",{"v":2384.43,"d":"2,384.43"},"一、一般公共服务支出",{"v":2,"d":"2.00"}]
[null,"二、政府性基金预算拨款收入 ",null,"二、外交支出"]
[null,"三、国有资本经营预算拨款收入 ",null,"三、国防支出"]
[null,"四、事业收入 ",null,"四、公共安全支出",{"v":1899.74,"d":"1,899.74"}]
[null,"五、事业单位经营收入 ",null,"五、教育支出"]
[null,"六、其他收入 ",null,"六、科学技术支出"]
[null,"",null,"七、文化旅游体育与传媒支出"]
[null,"",null,"八、社会保障和就业支出",317.69]
[null,"",null,"九、社会保险基金支出"]
[null,"",null,"十、卫生健康支出"]
[null,"",null,"十一、节能环保支出"]
[null,"",null,"十二、城乡社区支出"]
[null,"",null,"十三、农林水支出"]
[null,"",null,"十四、交通运输支出"]
[null,"",null,"十五、资源勘探工业信息等支出"]
[null,"",null,"十六、商业服务业等支出"]
[null,"",null,"十七、金融支出"]
[null,"",null,"十八、援助其他地区支出"]
[null,"",null,"十九、自然资源海洋气象等支出"]
[null,"",null,"二十、住房保障支出",{"v":165,"d":"165.00"}]
[null,"",null,"二十一、粮油物资储备支出"]
[null,"",null,"二十二、国有资本经营预算支出"]
[null,"",null,"二十三、灾害防治及应急管理支出"]
[null,"",null,"二十四、预备费"]
[null,"",null,"二十五、其他支出"]
[null,"",null,"二十六、转移性支出"]
[null,"",null,"二十七、债务还本支出"]
[null,"",null,"二十八、债务付息支出"]
[null,"",null,"二十九、债务发行费用支出"]
[null,"",null,"三十、抗疫特别国债安排的支出"]
[null,"本 年 收 入 合 计",{"v":2384.43,"d":"2,384.43"},"本 年 支 出 合 计",{"v":2384.43,"d":"2,384.43"}]
[null,"七、用事业基金弥补收支差额",null,"三十一、事业单位结余分配 "]
[null,"八、上年结转",null,"    其中：转入事业基金"]
[{"$nulls":3},"三十二、结转下年"]
[null,"收  入  总  计",{"v":2384.43,"d":"2,384.43"},"支  出  总  计",{"v":2384.43,"d":"2,384.43"}]

{"sheet":"1-1","index":2,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[1,1,1,11],[2,1,2,2],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11]],"flags":["formulas_cached_only"]}
[null,"样表2",{"$nulls":9},"表1-1"]
[null,"单位收入总表",{"$nulls":10}," "]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":9},"金额单位：万元"]
[null,"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","事业单位经营收入 ","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
[]
[]
[null,{"v":2384.43,"d":"2,384.43"},null,{"v":2384.43,"d":"2,384.43"}]

{"sheet":"1-2","index":3,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[1,1,1,9],[2,1,2,4],[3,1,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,1,4,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[null,"样表3",{"$nulls":7},"表1-2"]
[null,"单位支出总表",{"$nulls":8}," "]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":7},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助\n支出"]
[null,"科目编码",null,null,"科目名称"]
[null,"类","款","项"]
[{"$nulls":4},"合    计",2384.43,2351.93,{"v":32.5,"d":"32.50"}]
[null,"201","32","99","其他组织事务支出",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[null,"204","04","01","行政运行（检察）",1869.24,1869.24,{"v":0,"d":"0.00"}]
[null,"204","04","02","一般行政管理事务（检察）",{"v":17.5,"d":"17.50"},{"v":0,"d":"0.00"},{"v":17.5,"d":"17.50"}]
[null,"204","04","10","检察监督",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[null,"204","04","99","其他检察支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[null,"208","05","01","行政单位离退休",162.53,162.53,{"v":0,"d":"0.00"}]
[null,"208","05","05","机关事业单位基本养老保险缴费支出",155.16,155.16,{"v":0,"d":"0.00"}]
[null,"221","02","01","住房公积金",{"v":165,"d":"165.00"},{"v":165,"d":"165.00"},{"v":0,"d":"0.00"}]

{"sheet":"2","index":4,"n_rows":33,"n_cols":9,"rows_kept":33,"merged":[[1,1,1,7],[2,1,2,2],[3,1,3,2],[3,3,3,7],[6,0,8,0],[10,0,32,0]],"flags":["formulas_cached_only"]}
[null,"样表4",{"$nulls":5},"\n表2"," "]
[null,"财政拨款收支预算总表"]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":5},"金额单位：万元"]
[null,"收    入",null,"支    出"]
[null,"项    目","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"]
[null,"一、本年收入",{"v":2384.43,"d":"2,384.43"},"一、本年支出",{"v":2384.43,"d":"2,384.43"},{"v":2384.43,"d":"2,384.43"}]
[null," 一般公共预算拨款收入",{"v":2384.43,"d":"2,384.43"}," 一般公共服务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null," 政府性基金预算拨款收入",null," 外交支出"]
[null," 国有资本经营预算拨款收入",null," 国防支出"]
[null,"一、上年结转",null," 公共安全支出",{"v":1899.74,"d":"1,899.74"},{"v":1899.74,"d":"1,899.74"}]
[null," 一般公共预算拨款收入",null," 教育支出"]
[null," 政府性基金预算拨款收入",null," 科学技术支出"]
[null," 国有资本经营预算拨款收入",null," 文化旅游体育与传媒支出"]
[null," ",null," 社会保障和就业支出",317.69,317.69]
[null," ",null," 社会保险基金支出"]
[null," ",null," 卫生健康支出"]
[null," ",null," 节能环保支出"]
[null," ",null," 城乡社区支出"]
[null," ",null," 农林水支出"]
[null," ",null," 交通运输支出"]
[null," ",null," 资源勘探工业信息等支出"]
[null," ",null," 商业服务业等支出"]
[null," ",null," 金融支出"]
[null," ",null," 援助其他地区支出"]
[null," ",null," 自然资源海洋气象等支出"]
[null," ",null," 住房保障支出",{"v":165,"d":"165.00"},{"v":165,"d":"165.00"}]
[null," ",null," 粮油物资储备支出"]
[null," ",null," 国有资本经营预算支出"]
[null," ",null," 灾害防治及应急管理支出"]
[null," ",null," 其他支出"]
[null," ",null," 债务付息支出"]
[null," ",null," 债务发行费用支出"]
[null," ",null," 抗疫特别国债安排的支出"]

{"sheet":"2-1","index":5,"n_rows":30,"n_cols":38,"rows_kept":30,"merged":[[1,1,1,37],[2,2,2,3],[2,35,2,37],[3,1,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,24],[3,25,3,37],[4,1,4,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,5,15],[4,16,4,18],[4,19,4,21],[4,22,4,24],[4,25,5,25],[4,26,4,28],[4,29,4,31],[4,32,4,34],[4,35,4,37]],"flags":["formulas_cached_only"]}
[null,"样表5",{"$nulls":35},"表2-1"]
[null,"财政拨款支出预算表（部门经济分类科目）"]
[null,"单位：","四川省攀枝花市人民检察院",{"$nulls":32},"金额单位：万元"]
[{"$nulls":4},"总计","市级当年财政拨款安排",{"$nulls":9},"上级提前通知专项转移支付等",{"$nulls":9},"上年结转安排"]
[null,"科目编码",null,"科目名称",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度\n结转"]
[null,"类","款",{"$nulls":3},"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","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"]
[{"$nulls":3},"合    计",{"v":2384.43,"d":"2,384.43"},{"v":2384.43,"d":"2,384.43"},{"v":2384.43,"d":"2,384.43"},{"v":2351.93,"d":"2,351.93"},{"v":32.5,"d":"32.50"}]
[null,"301","01","基本工资",427.86,427.86,427.86,427.86]
[null,"301","02","津贴补贴",886.35,886.35,886.35,886.35]
[null,"301","03","奖金",34.33,34.33,34.33,34.33]
[null,"301","08","机关事业单位基本养老保险缴费",155.16,155.16,155.16,155.16]
[null,"301","10","职工基本医疗保险缴费",103.49,103.49,103.49,103.49]
[null,"301","11","公务员医疗补助缴费",7.04,7.04,7.04,7.04]
[null,"301","13","住房公积金",{"v":165,"d":"165.00"},{"v":165,"d":"165.00"},{"v":165,"d":"165.00"},{"v":165,"d":"165.00"}]
[null,"301","99","其他工资福利支出",{"v":84.8,"d":"84.80"},{"v":84.8,"d":"84.80"},{"v":84.8,"d":"84.80"},{"v":84.8,"d":"84.80"}]
[null,"302","01","办公费",26.93,26.93,26.93,26.93]
[null,"302","05","水费",2.69,2.69,2.69,2.69]
[null,"302","06","电费",6.73,6.73,6.73,6.73]
[null,"302","07","邮电费",13.95,13.95,13.95,13.95]
[null,"302","11","差旅费",80.78,80.78,80.78,80.78]
[null,"302","17","公务接待费",5.28,5.28,5.28,5.28]
[null,"302","28","工会经费",26.97,26.97,26.97,26.97]
[null,"302","29","福利费",17.68,17.68,17.68,17.68]
[null,"302","31","公务用车运行维护费",34.83,34.83,34.83,34.83]
[null,"302","39","其他交通费用",87.84,87.84,87.84,87.84]
[null,"302","99","其他商品和服务支出",74.68,74.68,74.68,42.18,32.5]
[null,"303","01","离休费",16.79,16.79,16.79,16.79]
[null,"303","02","退休费",115.53,115.53,115.53,115.53]
[null,"303","05","生活补助",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
[null,"303","07","医疗费补助",5.52,5.52,5.52,5.52]

{"sheet":"3","index":6,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[0,5,0,7],[1,1,1,7],[2,1,2,4],[3,1,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,1,4,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[null,"样表6",{"$nulls":3},"表3"]
[null,"一般公共预算支出预算表"]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":5},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"合计","当年财政拨款安排","上年结转安排"]
[null,"科目编码",null,null,"科目名称"]
[null,"类","款","项"]
[{"$nulls":4},"合    计",{"v":2384.43,"d":"2,384.43"},{"v":2384.43,"d":"2,384.43"}]
[null,"201","32","99","其他组织事务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null,"204","04","01","行政运行（检察）",{"v":1869.24,"d":"1,869.24"},{"v":1869.24,"d":"1,869.24"}]
[null,"204","04","02","一般行政管理事务（检察）",{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
[null,"204","04","10","检察监督",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[null,"204","04","99","其他检察支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[null,"208","05","01","行政单位离退休",162.53,162.53]
[null,"208","05","05","机关事业单位基本养老保险缴费支出",155.16,155.16]
[null,"221","02","01","住房公积金",{"v":165,"d":"165.00"},{"v":165,"d":"165.00"}]

{"sheet":"3-1","index":7,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[1,1,1,6],[2,1,2,3],[3,1,3,3],[3,4,3,6],[4,1,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[null,"样表7",{"$nulls":4},"表3-1"]
[null,"一般公共预算基本支出预算表"]
[null,"单位：",{"$nulls":4},"金额单位：万元"]
[null,"项    目",null,null,"基本支出"]
[null,"科目编码",null,"科目名称","合计","人员经费","公用经费"]
[null,"类","款"]
[{"$nulls":3},"合    计",{"v":2351.93,"d":"2,351.93"},{"v":2006.07,"d":"2,006.07"},345.86]
[null,"301","01","基本工资",427.86,427.86,{"v":0,"d":"0.00"}]
[null,"301","02","津贴补贴",886.35,886.35,{"v":0,"d":"0.00"}]
[null,"301","03","奖金",34.33,34.33,{"v":0,"d":"0.00"}]
[null,"301","08","机关事业单位基本养老保险缴费",155.16,155.16,{"v":0,"d":"0.00"}]
[null,"301","10","职工基本医疗保险缴费",103.49,103.49,{"v":0,"d":"0.00"}]
[null,"301","11","公务员医疗补助缴费",7.04,7.04,{"v":0,"d":"0.00"}]
[null,"301","13","住房公积金",{"v":165,"d":"165.00"},{"v":165,"d":"165.00"},{"v":0,"d":"0.00"}]
[null,"301","99","其他工资福利支出",{"v":84.8,"d":"84.80"},{"v":84.8,"d":"84.80"},{"v":0,"d":"0.00"}]
[null,"302","01","办公费",26.93,{"v":0,"d":"0.00"},26.93]
[null,"302","05","水费",2.69,{"v":0,"d":"0.00"},2.69]
[null,"302","06","电费",6.73,{"v":0,"d":"0.00"},6.73]
[null,"302","07","邮电费",13.95,{"v":0,"d":"0.00"},13.95]
[null,"302","11","差旅费",80.78,{"v":0,"d":"0.00"},80.78]
[null,"302","17","公务接待费",5.28,{"v":0,"d":"0.00"},5.28]
[null,"302","28","工会经费",26.97,{"v":0,"d":"0.00"},26.97]
[null,"302","29","福利费",17.68,{"v":0,"d":"0.00"},17.68]
[null,"302","31","公务用车运行维护费",34.83,{"v":0,"d":"0.00"},34.83]
[null,"302","39","其他交通费用",87.84,{"v":0,"d":"0.00"},87.84]
[null,"302","99","其他商品和服务支出",42.18,{"v":0,"d":"0.00"},42.18]
[null,"303","01","离休费",16.79,16.79,{"v":0,"d":"0.00"}]
[null,"303","02","退休费",115.53,115.53,{"v":0,"d":"0.00"}]
[null,"303","05","生活补助",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"},{"v":0,"d":"0.00"}]
[null,"303","07","医疗费补助",5.52,5.52,{"v":0,"d":"0.00"}]

{"sheet":"3-2","index":8,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,1,1,6],[2,1,2,5],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[null,"样表8",{"$nulls":4},"表3-2"]
[null,"一般公共预算项目支出预算表",{"$nulls":5}," "]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":4},"金额单位：万元"]
[null,"科目编码",null,null,"科目名称","项目名称","金额"]
[null,"类","款","项"]
[{"$nulls":5},"合    计",{"v":32.5,"d":"32.50"}]
[null,"201","32","99","其他组织事务支出","援藏援彝干部补助",{"v":2,"d":"2.00"}]
[null,"204","04","02","一般行政管理事务（检察）","扫黑除恶及禁毒专项经费",{"v":4,"d":"4.00"}]
[null,"204","04","02","一般行政管理事务（检察）","检察业务宣传培训费",{"v":5,"d":"5.00"}]
[null,"204","04","02","一般行政管理事务（检察）","业务运行费",{"v":8.5,"d":"8.50"}]
[null,"204","04","10","检察监督","公益诉讼专案费",{"v":3,"d":"3.00"}]
[null,"204","04","99","其他检察支出","司法救助金",{"v":10,"d":"10.00"}]

{"sheet":"3-3","index":9,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,1,1,6],[2,1,2,2],[3,1,3,6],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[null,"样表9",{"$nulls":4},"表3-3"]
[null,"一般公共预算“三公”经费支出预算表",{"$nulls":5}," "]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":4},"金额单位：万元"]
[null,"当年财政拨款预算安排"]
[null,"合计","因公出国（境）\n费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
[null,40.11,null,34.83,null,34.83,5.28]

{"sheet":"4","index":10,"n_rows":15,"n_cols":9,"rows_kept":15,"merged":[[1,1,1,7],[2,1,2,4],[3,1,3,4],[3,5,3,7],[4,1,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[null,"样表10",{"$nulls":5},"表4"]
[null,"政府性基金支出预算表",{"$nulls":6}," "]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":5},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"本年政府性基金预算支出"]
[null,"科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
[null,"类","款","项"]
[{"$nulls":4},"合    计"]
[{"$nulls":4},"此表无数据"]
[]
[]
[]
[]
[]
[]
[{"$nulls":4},""]

{"sheet":"4-1","index":11,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,1,1,6],[2,1,2,2],[3,1,3,6],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[null,"样表11",{"$nulls":4},"表4-1"]
[null,"政府性基金预算“三公”经费支出预算表",{"$nulls":5}," "]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":4},"金额单位：万元"]
[null,"当年财政拨款预算安排"]
[null,"合计","因公出国（境）\n费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
[null,null,"此表无数据"]

{"sheet":"5","index":12,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,1,1,7],[2,1,2,4],[3,1,3,4],[3,5,3,7],[4,1,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[null,"样表12",{"$nulls":5},"表5"]
[null,"国有资本经营预算支出预算表",{"$nulls":6}," "]
[null,"单位：四川省攀枝花市人民检察院",{"$nulls":5},"金额单位：万元"]
[null,"项    目",{"$nulls":3},"本年国有资本经营预算支出"]
[null,"科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
[null,"类","款","项"]
[{"$nulls":4},"合    计"]
[{"$nulls":4},"此表无数据"]

{"sheet":"6-1","index":13,"n_rows":18,"n_cols":6,"rows_kept":18,"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],[8,1,8,8],[9,0,17,0],[9,3,9,4],[9,5,9,8],[10,1,13,1],[10,3,10,4],[10,5,10,8],[11,3,11,4],[11,5,11,8],[12,3,12,4],[12,5,12,8],[13,3,13,4],[13,5,13,8],[14,1,15,1],[14,3,14,4],[14,5,14,8],[15,3,15,4],[15,5,15,8],[16,1,17,1],[16,2,17,2],[16,3,16,4],[16,5,16,8],[17,3,17,4],[17,5,17,8]],"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：","援藏援彝干部经费"]
["部门（单位）：","四川省攀枝花市人民检察院"]
["项目资金（元）","年度资金总额",null,null,{"v":20000,"d":"20,000"}]
[null,"财政拨款",null,null,{"v":20000,"d":"20,000"}]
[null,"其他资金"]
["总体目标","保障援藏干部何富生的补助经费及时发放，助力木里县经济社会发展。 "]
["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","保障援藏援彝干部数量",null,"1人"]
[null,null,"质量指标","援藏援彝工作",null,"有序、稳步开展"]
[null,null,"时效指标","保障时限",null,"2021年全年"]
[null,null,"成本指标","补助经费",null,"2万元"]
[null,"项目效益","社会效益指标","援藏工作有序开展",null,"助力木里县经济社会发展"]
[null,null,"可持续影响指标","个人援藏工作影响年限",null,"≥5年"]
[null,"满意度指标","服务对象满意度指标","援助单位满意度",null,"≥95%"]
[{"$nulls":3},"木里群众满意度",null,"≥95%"]

{"sheet":"6-2","index":14,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[1,0,1,8],[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],[8,1,8,8],[9,0,15,0],[9,3,9,4],[9,5,9,8],[10,1,13,1],[10,3,10,4],[10,5,10,8],[11,3,11,4],[11,5,11,8],[12,3,12,4],[12,5,12,8],[13,3,13,4],[13,5,13,8],[14,3,14,4],[14,5,14,8],[15,3,15,4],[15,5,15,8]],"flags":["formulas_cached_only"]}
[]
["部门预算项目支出申报表"]
[{"$nulls":4},"(2021年)"]
["项目名称：","公益诉讼专案费"]
["部门（单位）：","四川省攀枝花市人民检察院"]
["项目资金（元）","年度资金总额",null,null,{"v":30000,"d":"30,000"}]
[null,"财政拨款",null,null,{"v":30000,"d":"30,000"}]
[null,"其他资金"]
["总体目标","保障各项公益诉讼工作的开展，维护国家、人民权益"]
["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","公益诉讼案件数量",null,"3件"]
[null,null,"质量指标","公益诉讼开展情况",null,"及时开展"]
[null,null,"时效指标","完成时限",null,"2021年底前"]
[null,null,"成本指标","成本控制",null,"≤3万元"]
[null,"项目效益","社会效益指标","保障公益诉讼及时开展",null,"维护国家、人民权益"]
[null,"满意度指标","服务对象满意度指标","人民群众满意度",null,"≥95%"]

{"sheet":"6-3","index":15,"n_rows":18,"n_cols":6,"rows_kept":18,"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],[8,1,8,8],[9,0,17,0],[9,3,9,4],[9,5,9,8],[10,1,15,1],[10,2,11,2],[10,3,10,4],[10,5,10,8],[11,3,11,4],[11,5,11,8],[12,3,12,4],[12,5,12,8],[13,3,13,4],[13,5,13,8],[14,2,15,2],[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]],"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：","检察业务宣传培训费"]
["部门（单位）：","四川省攀枝花市人民检察院"]
["项目资金（元）","年度资金总额",null,null,{"v":50000,"d":"50,000"}]
[null,"财政拨款",null,null,{"v":50000,"d":"50,000"}]
[null,"其他资金",null,null," "]
["总体目标","加大宣传培训力度，提高检察干警综合业务素能，提高检察业务素质。"]
["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","检校合作素能提升培训",null,"1期"]
[{"$nulls":3},"氛围营造专项法治宣传",null,"5次"]
[null,null,"质量指标","检察干警综合业务素能",null,"提高检察机关形象，干警业务素质，更好服务检察业务工作"]
[null,null,"时效指标","完成时限",null,"2021年底前"]
[null,null,"成本指标","检校合作素能提升培训费、氛围营造专项法治宣传经费",null,"5万"]
[]
[null,"项目效益","社会效益指标","培训宣传效果",null,"提升办案业务质量，打击犯罪、维护公平正义，维护社会稳定"]
[null,"满意度指标","服务对象满意度指标","参训人员及社会群众满意度",null,"≥80%"]

{"sheet":"6-4","index":16,"n_rows":23,"n_cols":6,"rows_kept":23,"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],[10,0,22,0],[10,3,10,4],[10,5,10,8],[11,1,19,1],[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],[18,2,19,2],[18,3,18,4],[18,5,18,8],[19,3,19,4],[19,5,19,8],[20,1,21,1],[20,2,21,2],[20,3,20,4],[20,5,20,8],[21,3,21,4],[21,5,21,8],[22,3,22,4],[22,5,22,8]],"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：","扫黑除恶及禁毒专项工作经费"]
["部门（单位）：","四川省攀枝花市人民检察院"]
["项目资金（元）","年度资金总额",null,null,{"v":40000,"d":"40,000"}]
[null,"财政拨款",null,null,{"v":40000,"d":"40,000"}]
[null,"其他资金"]
["总体目标","按照中央统一部署和工作要求，建立领导体制和工作机制，制定工作方案，启动扫黑除恶专项斗争，确保基层党组织建设、深化反腐败斗争、铲除黑恶势力滋生土壤等工作取得长足进展，黑恶势力违法犯罪突出问题得到有效遏制。"]
[]
["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","宣传次数",null,"2次"]
[{"$nulls":3},"联席会议次数",null,"≥1次"]
[{"$nulls":3},"定点包片开展禁毒工作",null,"4次"]
[null,null,"质量指标","公众知晓率",null,"有所提升"]
[{"$nulls":3},"公众参与率",null,"有所提升"]
[{"$nulls":3},"协同工作能力",null,"有所提升"]
[null,null,"时效指标","完成时效",null,"全年"]
[null,null,"成本指标","宣传费用",null,"2万元"]
[{"$nulls":3},"办公耗材",null,"2万元"]
[null,"项目效益","社会效益指标","提升服务能力",null,"提供良好履职基础，服务社会发展能力"]
[{"$nulls":3},"增强司法公信力",null,"人民法院执行权威有效树立、司法公信力"]
[null,"满意度指标","服务对象满意度指标","公众满意度",null,"≥85%"]

{"sheet":"6-5","index":17,"n_rows":17,"n_cols":6,"rows_kept":17,"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],[8,1,8,8],[9,0,16,0],[9,3,9,4],[9,5,9,8],[10,1,14,1],[10,2,11,2],[10,3,10,4],[10,5,10,8],[11,3,11,4],[11,5,11,8],[12,3,12,4],[12,5,12,8],[13,3,13,4],[13,5,13,8],[14,3,14,4],[14,5,14,8],[15,3,15,4],[15,5,15,8],[16,3,16,4],[16,5,16,8]],"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：","业务运行费"]
["部门（单位）：","四川省攀枝花市人民检察院"]
["项目资金（元）","年度资金总额",null,null,{"v":85000,"d":"85,000"}]
[null,"财政拨款",null,null,{"v":85000,"d":"85,000"}]
[null,"其他资金"]
["总体目标","保障检察业务正常开展，促进公平正义，维护社会和谐稳定。"]
["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","网络租赁",null,"1批"]
[{"$nulls":3},"大楼维修费",null,"1批"]
[null,null,"质量指标","保障单位运行",null,"正常、有序开展"]
[null,null,"时效指标","保障时限",null,"2021年全年"]
[null,null,"成本指标","成本控制",null,"≤8.5万元"]
[null,"项目效益","社会效益指标","保障检察工作顺利开展",null,"有力打击违法犯罪活动，促进公平正义，维护社会稳定"]
[null,"满意度指标","服务对象满意度指标","社会群众满意度",null,"≥85%"]

{"sheet":"6-6","index":18,"n_rows":16,"n_cols":6,"rows_kept":16,"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],[8,1,8,8],[9,0,15,0],[9,3,9,4],[9,5,9,8],[10,1,13,1],[10,3,10,4],[10,5,10,8],[11,3,11,4],[11,5,11,8],[12,3,12,4],[12,5,12,8],[13,3,13,4],[13,5,13,8],[14,3,14,4],[14,5,14,8],[15,3,15,4],[15,5,15,8]],"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：","司法救助金"]
["部门（单位）：","四川省攀枝花市人民检察院"]
["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",null,null," "]
["总体目标","彰显司法温情、维护社会稳定。"]
["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","司法救助预计人次",null,"2人次"]
[null,null,"质量指标","救助质量",null,"要求救助对象程序合理合法，救助金及时到位"]
[null,null,"时效指标","完成时限",null,"2021年底前"]
[null,null,"成本指标","司法救助金",null,"10万元"]
[null,"项目效益","社会效益指标",null,null,"体现公平正义、彰显司法温情，维护社会稳定"]
[null,"满意度指标","服务对象满意度指标","救助对象",null,"≥80%"]