{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）","部门整体支出绩效目标表","项目支出绩效目标申报表"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15],[9,7,9,9]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,null,"兴国县人民法院"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,"2021-02-19"]
[]
[]
[{"$nulls":5},"编制单位：",null,null,"兴国县人民法院"]
[]
[]
[]
["单位负责人签章：",null,null,"兰业福",null,null,"财务负责人签章：",null,null,"钟国庆",null,null,"制表人签章：",null,"康银川"]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",null,null,"单位：万元"]
["收      入",null,"支       出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":1523.5,"d":"1,523.50"},"公共安全支出",{"v":1262.69,"d":"1,262.69"}]
["    一般公共预算拨款收入",{"v":1523.5,"d":"1,523.50"},"社会保障和就业支出",114.73]
["    专项收入",null,"卫生健康支出",70.08]
["    政府性基金预算拨款收入",null,"住房保障支出",{"v":76,"d":"76.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":1523.5,"d":"1,523.50"},"本年支出合计",{"v":1523.5,"d":"1,523.50"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":1523.5,"d":"1,523.50"},"支出总计",{"v":1523.5,"d":"1,523.50"}]

{"sheet":"部门收入总表","index":2,"n_rows":21,"n_cols":15,"rows_kept":21,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":1523.5,"d":"1,523.50"},null,{"v":1523.5,"d":"1,523.50"},{"v":1523.5,"d":"1,523.50"}]
["204","公共安全支出",{"v":1262.69,"d":"1,262.69"},null,{"v":1262.69,"d":"1,262.69"},{"v":1262.69,"d":"1,262.69"}]
["　05","　法院",{"v":1262.69,"d":"1,262.69"},null,{"v":1262.69,"d":"1,262.69"},{"v":1262.69,"d":"1,262.69"}]
["　　2040501","　　行政运行",{"v":1262.69,"d":"1,262.69"},null,{"v":1262.69,"d":"1,262.69"},{"v":1262.69,"d":"1,262.69"}]
["208","社会保障和就业支出",114.73,null,114.73,114.73]
["　05","　行政事业单位养老支出",114.73,null,114.73,114.73]
["　　2080505","　　机关事业单位基本养老保险缴费支出",106.73,null,106.73,106.73]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["210","卫生健康支出",70.08,null,70.08,70.08]
["　11","　行政事业单位医疗",70.08,null,70.08,70.08]
["　　2101101","　　行政单位医疗",42.05,null,42.05,42.05]
["　　2101103","　　公务员医疗补助",28.03,null,28.03,28.03]
["221","住房保障支出",{"v":76,"d":"76.00"},null,{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]
["　02","　住房改革支出",{"v":76,"d":"76.00"},null,{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]
["　　2210201","　　住房公积金",{"v":76,"d":"76.00"},null,{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":1523.5,"d":"1,523.50"},{"v":1257.3,"d":"1,257.30"},{"v":266.2,"d":"266.20"}]
["204","公共安全支出",{"v":1262.69,"d":"1,262.69"},996.49,{"v":266.2,"d":"266.20"}]
["　05","　法院",{"v":1262.69,"d":"1,262.69"},996.49,{"v":266.2,"d":"266.20"}]
["　　2040501","　　行政运行",{"v":1262.69,"d":"1,262.69"},996.49,{"v":266.2,"d":"266.20"}]
["208","社会保障和就业支出",114.73,114.73]
["　05","　行政事业单位养老支出",114.73,114.73]
["　　2080505","　　机关事业单位基本养老保险缴费支出",106.73,106.73]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["210","卫生健康支出",70.08,70.08]
["　11","　行政事业单位医疗",70.08,70.08]
["　　2101101","　　行政单位医疗",42.05,42.05]
["　　2101103","　　公务员医疗补助",28.03,28.03]
["221","住房保障支出",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]
["　02","　住房改革支出",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]
["　　2210201","　　住房公积金",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":1523.5,"d":"1,523.50"},"一、本年支出",{"v":1523.5,"d":"1,523.50"},{"v":1523.5,"d":"1,523.50"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":1523.5,"d":"1,523.50"},"公共安全支出",{"v":1262.69,"d":"1,262.69"},{"v":1262.69,"d":"1,262.69"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",114.73,114.73,{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",70.08,70.08,{"v":0,"d":"0.00"}]
["  预算内投资收入",null,"住房保障支出",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":1523.5,"d":"1,523.50"},"支出总计",{"v":1523.5,"d":"1,523.50"},{"v":1523.5,"d":"1,523.50"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":1523.5,"d":"1,523.50"},{"v":1257.3,"d":"1,257.30"},{"v":266.2,"d":"266.20"}]
["204","公共安全支出",{"v":1262.69,"d":"1,262.69"},996.49,{"v":266.2,"d":"266.20"}]
["　05","　法院",{"v":1262.69,"d":"1,262.69"},996.49,{"v":266.2,"d":"266.20"}]
["　　2040501","　　行政运行",{"v":1262.69,"d":"1,262.69"},996.49,{"v":266.2,"d":"266.20"}]
["208","社会保障和就业支出",114.73,114.73]
["　05","　行政事业单位养老支出",114.73,114.73]
["　　2080505","　　机关事业单位基本养老保险缴费支出",106.73,106.73]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["210","卫生健康支出",70.08,70.08]
["　11","　行政事业单位医疗",70.08,70.08]
["　　2101101","　　行政单位医疗",42.05,42.05]
["　　2101103","　　公务员医疗补助",28.03,28.03]
["221","住房保障支出",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]
["　02","　住房改革支出",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]
["　　2210201","　　住房公积金",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":36,"n_cols":5,"rows_kept":36,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":1257.3,"d":"1,257.30"},978.91,278.39]
[null,"工资福利支出",972.09,972.09]
["30101","　基本工资",404.87,404.87]
["3010201","　行政单位津补贴",242.26,242.26]
["30103","　奖金",33.74,33.74]
["30106","　伙食补助费",30.41,30.41]
["30108","　机关事业单位基本养老保险缴费",106.73,106.73]
["30109","　职业年金缴费",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["30110","　职工基本医疗保险缴费",42.05,42.05]
["30111","　公务员医疗补助缴费",28.03,28.03]
["30113","　住房公积金",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]
[null,"商品和服务支出",278.39,null,278.39]
["30201","　办公费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["30202","　印刷费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["30205","　水费",{"v":2.1,"d":"2.10"},null,{"v":2.1,"d":"2.10"}]
["30206","　电费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["30207","　邮电费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["30211","　差旅费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["30213","　维修（护）费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["30215","　会议费",3.02,null,3.02]
["30216","　培训费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["30217","　公务接待费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["30226","　劳务费",13.68,null,13.68]
["30228","　工会经费",{"v":24.8,"d":"24.80"},null,{"v":24.8,"d":"24.80"}]
["30229","　福利费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["30231","　公务用车运行维护费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["3023901","　公务交通补贴",52.79,null,52.79]
["3029999","　其他其他商品和服务支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
[null,"对个人和家庭的补助",6.82,6.82]
["3030501","　遗嘱补助",6.82,6.82]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["'三公'经费支出表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["","",{"v":20,"d":"20.00"},null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["157","兴国县人民法院（部门）",{"v":20,"d":"20.00"},null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:157兴国县人民法院（部门） , 157001兴国县人民法院",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":1523.5,"d":"1,523.50"}]
["公共安全支出",{"v":1262.69,"d":"1,262.69"}]
["社会保障和就业支出",114.73]
["卫生健康支出",70.08]
["住房保障支出",{"v":76,"d":"76.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["",{"v":1523.5,"d":"1,523.50"},{"v":1523.5,"d":"1,523.50"}]
["公共安全支出",{"v":1262.69,"d":"1,262.69"},{"v":1262.69,"d":"1,262.69"}]
["社会保障和就业支出",114.73,114.73]
["卫生健康支出",70.08,70.08]
["住房保障支出",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"}]

{"sheet":"部门整体支出绩效目标表","index":11,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,1],[2,2,2,3],[3,0,3,5],[4,0,4,1],[4,2,4,3],[5,0,5,1],[5,2,5,3],[6,0,6,1],[6,2,6,3],[7,0,7,1],[7,2,7,3],[8,0,8,5],[9,0,9,1],[9,2,9,3],[10,0,10,1],[10,2,10,3],[11,0,11,1],[11,2,11,3],[12,0,12,1],[12,2,12,3],[13,0,13,5],[14,1,14,2],[14,4,14,5],[15,0,20,0],[15,1,17,2],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,1,20,2],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,0,23,0],[21,1,21,2],[21,4,21,5],[22,1,23,2],[22,4,22,5],[23,4,23,5],[24,0,29,0],[24,1,25,2],[24,4,24,5],[25,4,25,5],[26,1,27,2],[26,4,26,5],[27,4,27,5],[28,1,29,2],[28,4,28,5],[29,4,29,5],[30,0,31,0],[30,1,31,2],[30,4,30,5],[31,4,31,5]],"flags":["formulas_cached_only"]}
["2021年部门整体支出绩效目标表"]
["部门名称:兴国县人民法院"]
["联系人",null,"康银川",null,"联系电话",15779702266]
["部门基本情况"]
["部门所属领域",null,"法院",null,"直属单位包括","兴国县人民法院"]
["内设职能部门",null,"政治部、执行局、办公室、审管办、工会、立案庭、刑事庭、民事庭、行政庭、法警大队；下设古龙岗、永丰、城岗、社富 4 个\n中心法庭",null,"编制控制数",101]
["在职人员总数",null,92,null,"其中：行政编制人数",77]
["事业编制人数",null,15,null,"编外人数"]
["当年预算情况（万元）"]
["收入预算合计",null,{"v":1523.5,"d":"1523.50"},null,"其中：上级财政拨款",0]
["本级财政安排",null,{"v":1523.5,"d":"1523.50"},null,"其他资金",0]
["支出预算合计",null,{"v":1523.5,"d":"1523.50"},null,"其中：人员经费",978.91]
["公用经费",null,{"v":278.39,"d":"278.4"},null,"项目经费",266.2]
["年度绩效指标"]
["一级指标","二级指标",null,"三级指标","目标值"]
["产出指标","数量指标",null,"结案数",">=7800 件"]
[{"$nulls":3},"资金到位率","<=100%"]
[{"$nulls":3},"收案数",">=7800件"]
[null,"质量指标",null,"生效裁判服判息诉率",">=96%"]
[{"$nulls":3},"再审审查询问率","<=60%"]
[{"$nulls":3},"执行案件实际结案率",">=90%"]
[null,"时效指标",null,"资金使用率","<=100%"]
[null,"成本指标",null,"人均培训成本","<=2000 元"]
[{"$nulls":3},"办理案件的平均成本","<=540元"]
["效益指标","经济效益指标",null,"维护市场经济秩序","效果较好"]
[{"$nulls":3},"保障经济健康发展","效果较好"]
[null,"社会效益指标",null,"保障群众合法权益","效果较好"]
[{"$nulls":3},"维护社会安定稳定","效果较好"]
[null,"可持续影响指标",null,"司法公信建设情况","良好"]
[{"$nulls":3},"深化司法信息公开","效果较好"]
["满意度指标","满意度指标",null,"司法便民服务情况","比较完善"]
[{"$nulls":3},"群众满意度","满意度高"]

{"sheet":"项目支出绩效目标申报表","index":12,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,2],[2,3,2,7],[3,0,3,2],[3,3,3,4],[3,6,3,7],[4,0,4,2],[4,3,4,4],[4,6,4,7],[5,0,7,2],[5,3,5,4],[5,5,5,7],[6,3,6,4],[6,5,6,7],[7,3,7,4],[7,5,7,7],[8,0,9,2],[8,3,9,7],[10,0,27,2],[10,8,15,8],[10,9,12,9],[11,3,17,3],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[14,4,15,4],[16,4,17,4],[16,8,22,8],[16,9,17,9],[18,3,24,3],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,7,20,7],[18,9,19,9],[20,9,22,9],[21,4,22,4],[23,4,24,4],[23,8,24,8],[23,9,24,9],[25,3,27,3],[25,4,27,4],[25,5,27,5],[25,6,27,6],[25,7,27,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表"]
["（2021年度）"]
["项目名称",null,null,"员额绩效考核奖金"]
["主管部门及代码",null,null,"兴国县人民法院",null,"实施单位","兴国县人民法院"]
["项目属性",{"$nulls":4},"项目期","2021年"]
["项目资金\n（万元）",null,null," 年度资金总额：",null,173.04]
[{"$nulls":3},"  其中：财政拨款",null,173.04]
[{"$nulls":3},"        其他资金"]
["总\n体\n目\n标",null,null,"根据员额法官及司法辅助人员全年审理案件的数量和质量进行考核奖励"]
[]
["绩\n效\n指\n标",null,null,"一级\n指标","二级指标","三级指标","指标值","备注"]
[{"$nulls":3},"产         出\n指\n标","数量指标","员额法官及司法辅助人员年审理及执行案件7800件，结案7800件（含旧存）","员额法官及司法辅助人员年审理及执行案件7800件，结案7800件（含旧存）"]
[]
[]
[{"$nulls":4},"质量指标","指标1：生效裁判服判息诉率",{"v":0.96,"d":"96%"}]
[{"$nulls":5},"指标2：再审审查询问率",{"v":0.6,"d":"60%"}]
[{"$nulls":4},"成本指标","指标1：管理制度健全性","健全"]
[{"$nulls":5},"指标2：办理案件的平均单位成本","540元"]
[{"$nulls":3},"效\n益\n指\n标","经济效益\n指标","保持经济健康发展，维护市场经济秩序","效果较好"]
[]
[]
[{"$nulls":4},"社会效益\n指标","指标1：保障群众合法权益","效果较好"]
[{"$nulls":5},"指标2：维护社会安定稳定","效果较好"]
[{"$nulls":4},"可持续影响\n指标","指标1：司法公信建设情况","良好"]
[{"$nulls":5},"指标2：深化司法信息公开","效果较好"]
[{"$nulls":3},"满意度指标","服务对象\n满意度指标","建设良好的司法保障环境，让每一位群众在司法案件中感受到公平正义，切实提高群众满意度","满意度高"]