{"text_format":"3","workbook":"xlsx","n_sheets":12,"sheets":["收支预算总表","收入预算总表","支出预算总表","财政拨款收支预算总表","一般公共预算支出预算表","一般公共预算基本支出预算表","一般公共预算“三公”经费支出预算表","政府性基金预算支出预算表","项目支出预算表","本年国有资本经营预算支出预算表","项目支出绩效目标表","部门整体支出绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"收支预算总表","index":0,"n_rows":45,"n_cols":4,"rows_kept":45,"merged":[[1,0,1,3],[2,0,2,3],[4,0,4,1],[4,2,4,3]]}
["公开01表"]
["收支预算总表"]
["部门：517004_怀化市荣军褒扬服务所"]
[{"$nulls":3},"单位：万元"]
["收      入",null,"支      出"]
["项    目","预算数","项    目","预算数"]
["一、财政拨款",{"v":304.213936,"d":"304.21"},"一、[201]一般公共服务支出"]
["二、财政专户管理资金收入",null,"二、[202]外交支出"]
["三、事业收入",null,"三、[203]国防支出"]
["四、上级补助收入",null,"四、[204]公共安全支出"]
["五、事业单位经营收入",null,"五、[205]教育支出"]
["六、附属单位上缴收入",null,"六、[206]科学技术支出"]
["七、其他收入",null,"七、[207]文化旅游体育与传媒支出"]
[null,null,"八、[208]社会保障和就业支出",{"v":297.173936,"d":"297.17"}]
[null,null,"九、[209]社会保险基金支出"]
[null,null,"十、[210]卫生健康支出",7.04]
[null,null,"十一、[211]节能环保支出"]
[null,null,"十二、[212]城乡社区支出"]
[null,null,"十三、[213]农林水支出"]
[null,null,"十四、[214]交通运输支出"]
[null,null,"十五、[215]资源勘探工业信息等支出"]
[null,null,"十六、[216]商业服务业等支出"]
[null,null,"十七、[217]金融支出"]
[null,null,"十八、[219]援助其他地区支出"]
[null,null,"十九、[220]自然资源海洋气象等支出"]
[null,null,"二十、[221]住房保障支出"]
[null,null,"二十一、[222]粮油物资储备支出"]
[null,null,"二十二、[223]国有资本经营预算支出"]
[null,null,"二十三、[224]灾害防治及应急管理支出"]
[null,null,"二十四、[227]预备费"]
[null,null,"二十五、[229]其他支出"]
[null,null,"二十六、[230]转移性支出"]
[null,null,"二十七、[231]债务还本支出"]
[null,null,"二十八、[232]债务付息支出"]
[null,null,"二十九、[233]债务发行费用支出"]
[null,null,"三十、[234]抗疫特别国债安排的支出"]
[]
[]
["本年收入合计",{"v":304.213936,"d":"304.21"},"本年支出合计",{"v":304.213936,"d":"304.21"}]
["财政拨款结余结转",null,"结转下年"]
["  财政拨款结转"]
["  财政拨款结余"]
["财政专户结余结转"]
["单位资金结余结转"]
["收入总计",{"v":304.213936,"d":"304.21"},"支出总计",{"v":304.213936,"d":"304.21"}]

{"sheet":"收入预算总表","index":1,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[1,0,1,16],[2,0,2,16],[3,0,3,16],[4,0,4,1],[4,2,6,2],[4,3,4,10],[4,11,4,16],[5,0,6,0],[5,1,6,1],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,5,14],[5,15,6,15],[5,16,6,16],[7,0,7,1],[8,0,8,1]]}
["公开02表"]
["收入预算总表"]
["部门：517004_怀化市荣军褒扬服务所"]
["单位：万元"]
["单位",null,"总计","本年收入",{"$nulls":7},"上年结转"]
["编码","名称",null,"合计","财政拨款","财政专户管理资金收入","事业收入","上级补助收入","事业单位经营收入","附属单位上缴收入","其他收入","合计","财政拨款结余结转",null,null,"财政专户结转结余","单位资金结余结转"]
[{"$nulls":12},"小计"," 财政拨款结转","财政拨款结余"]
["总计：",null,{"v":304.213936,"d":"304.21"},{"v":304.213936,"d":"304.21"},{"v":304.213936,"d":"304.21"}]
["部门：517_怀化市退役军人事务局",null,{"v":304.213936,"d":"304.21"},{"v":304.213936,"d":"304.21"},{"v":304.213936,"d":"304.21"}]
["  517004","怀化市荣军褒扬服务所",{"v":304.213936,"d":"304.21"},{"v":304.213936,"d":"304.21"},{"v":304.213936,"d":"304.21"}]

{"sheet":"支出预算总表","index":2,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,1],[4,2,5,2],[4,3,4,5],[4,6,4,8],[6,0,6,1],[7,0,7,1]]}
["公开03表"]
["支出预算总表"]
["部门：517004_怀化市荣军褒扬服务所"]
["单位：万元"]
["单位",null,"总计","基本支出",null,null,"项目支出"]
["编码","名称",null,"合计","人员类","公用经费（含工会经费、福利费、离退休人员公用经费、车补）","合计","其他运转类","特定目标类"]
["总计:",null,{"v":304.213936,"d":"304.21"},{"v":204.213936,"d":"204.21"},{"v":184.696768,"d":"184.70"},{"v":19.517168,"d":"19.52"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["517_怀化市退役军人事务局",null,{"v":304.213936,"d":"304.21"},{"v":204.213936,"d":"204.21"},{"v":184.696768,"d":"184.70"},{"v":19.517168,"d":"19.52"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["  517004","  怀化市荣军褒扬服务所",{"v":304.213936,"d":"304.21"},{"v":204.213936,"d":"204.21"},{"v":184.696768,"d":"184.70"},{"v":19.517168,"d":"19.52"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]

{"sheet":"财政拨款收支预算总表","index":3,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,1],[4,2,4,3]]}
["公开04表"]
["财政拨款收支预算总表"]
["部门：517004_怀化市荣军褒扬服务所"]
["单位：万元"]
["收      入",null,"支      出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":304.213936,"d":"304.21"},"一、本年支出",{"v":304.213936,"d":"304.21"}]
["（一）一般公共预算拨款",{"v":304.213936,"d":"304.21"},"一、[201]一般公共服务支出"]
["（二）政府性基金预算拨款",null,"二、[202]外交支出"]
["（三）国有资本经营预算拨款",null,"三、[203]国防支出"]
["二、上年结转",null,"四、[204]公共安全支出"]
["（一）一般公共预算拨款",null,"五、[205]教育支出"]
["（二）政府性基金预算拨款",null,"六、[206]科学技术支出"]
["（三）国有资本经营预算拨款",null,"七、[207]文化旅游体育与传媒支出"]
[null,null,"八、[208]社会保障和就业支出",{"v":297.173936,"d":"297.17"}]
[null,null,"九、[209]社会保险基金支出"]
[null,null,"十、[210]卫生健康支出",7.04]
[null,null,"十一、[211]节能环保支出"]
[null,null,"十二、[212]城乡社区支出"]
[null,null,"十三、[213]农林水支出"]
[null,null,"十四、[214]交通运输支出"]
[null,null,"十五、[215]资源勘探工业信息等支出"]
[null,null,"十六、[216]商业服务业等支出"]
[null,null,"十七、[217]金融支出"]
[null,null,"十八、[219]援助其他地区支出"]
[null,null,"十九、[220]自然资源海洋气象等支出"]
[null,null,"二十、[221]住房保障支出"]
[null,null,"二十一、[222]粮油物资储备支出"]
[null,null,"二十二、[223]国有资本经营预算支出"]
[null,null,"二十三、[224]灾害防治及应急管理支出"]
[null,null,"二十四、[227]预备费"]
[null,null,"二十五、[229]其他支出"]
[null,null,"二十六、[230]转移性支出"]
[null,null,"二十七、[231]债务还本支出"]
[null,null,"二十八、[232]债务付息支出"]
[null,null,"二十九、[233]债务发行费用支出"]
[null,null,"三十、[234]抗疫特别国债安排的支出"]
[]
[]
[null,null,"二、结转下年"]
[]
["收入总计",{"v":304.213936,"d":"304.21"},"支出总计",{"v":304.213936,"d":"304.21"}]

{"sheet":"一般公共预算支出预算表","index":4,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,3,4,5],[18,0,18,1]]}
["公开05表"]
["一般公共预算支出预算表"]
["部门：517004_怀化市荣军褒扬服务所"]
["单位：万元"]
["科目编码","科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员类","公用经费（含工会经费、福利费、离退休人员公用经费、车补）"]
["208","社会保障和就业支出",{"v":297.173936,"d":"297.17"},{"v":197.173936,"d":"197.17"},{"v":177.656768,"d":"177.66"},{"v":19.517168,"d":"19.52"},{"v":100,"d":"100.00"}]
["  20802","  民政管理事务",{"v":160.87184,"d":"160.87"},{"v":160.87184,"d":"160.87"},{"v":142.004672,"d":"142.00"},{"v":18.867168,"d":"18.87"}]
["   2080201","   行政运行",{"v":160.87184,"d":"160.87"},{"v":160.87184,"d":"160.87"},{"v":142.004672,"d":"142.00"},{"v":18.867168,"d":"18.87"}]
["  20805","  行政事业单位养老支出",{"v":36.302096,"d":"36.30"},{"v":36.302096,"d":"36.30"},{"v":35.652096,"d":"35.65"},0.65]
["   2080502","   事业单位离退休",18.65,18.65,{"v":18,"d":"18.00"},0.65]
["   2080505","   机关事业单位基本养老保险缴费支出",{"v":17.652096,"d":"17.65"},{"v":17.652096,"d":"17.65"},{"v":17.652096,"d":"17.65"}]
["  20828","  退役军人管理事务",{"v":100,"d":"100.00"},{"$nulls":3},{"v":100,"d":"100.00"}]
["   2082899","   其他退役军人事务管理支出",{"v":100,"d":"100.00"},{"$nulls":3},{"v":100,"d":"100.00"}]
["210","卫生健康支出",7.04,7.04,7.04]
["  21011","  行政事业单位医疗",7.04,7.04,7.04]
["   2101102","   事业单位医疗",7.04,7.04,7.04]
[]
["合计：",null,{"v":304.213936,"d":"304.21"},{"v":204.213936,"d":"204.21"},{"v":184.696768,"d":"184.70"},{"v":19.517168,"d":"19.52"},{"v":100,"d":"100.00"}]

{"sheet":"一般公共预算基本支出预算表","index":5,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[1,0,1,6],[2,0,2,6],[3,2,3,6],[4,0,4,1],[4,2,4,3],[4,4,4,6],[27,0,27,3]]}
["公开06表"]
["一般公共预算基本支出预算表"]
["部门：517004_怀化市荣军褒扬服务所"]
[null,null,"单位：万元"]
["部门预算支出政府经济分类科目",null,"部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","科目编码","科目名称","合计","人员类","公用经费公用经费（含工会经费、福利费、离退休人员公用经费、车补）"]
["505","对事业单位经常性补助","301","工资福利支出",{"v":166.696768,"d":"166.70"},{"v":166.696768,"d":"166.70"}]
["  50501","  工资福利支出","  30101","  基本工资",{"v":54.1728,"d":"54.17"},{"v":54.1728,"d":"54.17"}]
[null,"  工资福利支出","  30112","  其他社会保障缴费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[null,"  工资福利支出","  30107","  绩效工资",{"v":33.6096,"d":"33.61"},{"v":33.6096,"d":"33.61"}]
[null,"  工资福利支出","  30102","  津贴补贴",{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"}]
[null,"  工资福利支出","  30113","  住房公积金",{"v":14.679072,"d":"14.68"},{"v":14.679072,"d":"14.68"}]
[null,"  工资福利支出","  30103","  奖金",{"v":34.3992,"d":"34.40"},{"v":34.3992,"d":"34.40"}]
[null,"  工资福利支出","  30108","  机关事业单位基本养老保险缴费",{"v":17.652096,"d":"17.65"},{"v":17.652096,"d":"17.65"}]
[null,"  工资福利支出","  30110","  职工基本医疗保险缴费",7.04,7.04]
[null,"对事业单位经常性补助","302","商品和服务支出",{"v":19.517168,"d":"19.52"},null,{"v":19.517168,"d":"19.52"}]
["  50502","  商品和服务支出","  30229","  福利费",{"v":2.70864,"d":"2.71"},null,{"v":2.70864,"d":"2.71"}]
[null,"  商品和服务支出","  30228","  工会经费",{"v":6.758528,"d":"6.76"},null,{"v":6.758528,"d":"6.76"}]
[null,"  商品和服务支出","  30299","  其他商品和服务支出",3.65,null,3.65]
[null,"  商品和服务支出","  30216","  培训费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
[null,"  商品和服务支出","  30231","  公务用车运行维护费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[null,"  商品和服务支出","  30201","  办公费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
[null,"  商品和服务支出","  30202","  印刷费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
[null,"  商品和服务支出","  30217","  公务接待费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
[null,"  商品和服务支出","  30211","  差旅费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["509","对个人和家庭的补助","303","对个人和家庭的补助",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["  50999","  其他对个人和家庭的补助","  30399","  其他对个人和家庭的补助",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["合  计",{"$nulls":3},{"v":204.213936,"d":"204.21"},{"v":184.696768,"d":"184.70"},{"v":19.517168,"d":"19.52"}]

{"sheet":"一般公共预算“三公”经费支出预算表","index":6,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
["公开07表"]
[" 一般公共预算“三公”经费支出预算表"]
[{"$nulls":7},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",{"v":2.5,"d":"2.50"},null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"}]
["517","怀化市退役军人事务局",{"v":2.5,"d":"2.50"},null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"}]
["  517004","  怀化市荣军褒扬服务所",{"v":2.5,"d":"2.50"},null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"}]

{"sheet":"政府性基金预算支出预算表","index":7,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,5,0],[4,1,5,1],[4,2,4,4],[9,0,9,1],[10,0,10,4]]}
["公开08表"]
["政府性基金预算支出预算表"]
["部门：517004_怀化市荣军褒扬服务所"]
["单位：万元"]
["科目编码","科目名称","本年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
[]
[]
[]
["合计："]
["注：本表反映部门本年度政府性基金预算财政拨款收入、支出及结转和结余情况。"]
["注：当此表数据为0或空时，即本部门无此项支出，因此表中无数据。"]

{"sheet":"项目支出预算表","index":8,"n_rows":14,"n_cols":20,"rows_kept":14,"merged":[[1,0,1,19],[2,0,2,19],[3,0,3,19],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,4,11],[4,12,4,19],[5,4,6,4],[5,5,5,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,13,0]]}
["公开09表"]
["项目支出预算表"]
["部门：517004_怀化市荣军褒扬服务所"]
["单位：万元"]
["类型","项目名称","项目单位(部门)","合计","本年拨款",{"$nulls":7},"财政拨款结转"]
[{"$nulls":4},"小计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户预算","单位资金预算","小计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户预算","单位资金预算"]
[{"$nulls":5},"小计","经费拨款","纳入一般公共预算管理的非税收入拨款",{"$nulls":5},"小计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
["总计：",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["517_怀化市退役军人事务局",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["  517004_怀化市荣军褒扬服务所",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["   其他运转类",null,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["其他运转类","事业单位运行费.","怀化市荣军褒扬服务所",{"v":25,"d":"25.00"},25,{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
[null,"烈士陵园管理所日常维修.","怀化市荣军褒扬服务所",{"v":25,"d":"25.00"},25,{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
[null,"优抚对象生活补助资金.","怀化市荣军褒扬服务所",{"v":50,"d":"50.00"},50,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]

{"sheet":"本年国有资本经营预算支出预算表","index":9,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,0,1,6],[4,0,4,3],[4,4,4,6],[5,0,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[8,0,8,3],[9,0,9,3],[10,0,10,6]]}
["公开10表"]
["本年国有资本经营预算支出预算表"]
[]
["部门：517004_怀化市荣军褒扬服务所",{"$nulls":5},"金额单位：万元"]
["项目",{"$nulls":3},"本年支出"]
["功能分类科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
[]
[]
["栏次",{"$nulls":3},"1","2","3"]
["合计",{"$nulls":3},0,0,0]
["注：当此表数据为0或空时，即本部门无此项支出，因此表中无数据。"]

{"sheet":"项目支出绩效目标表","index":10,"n_rows":39,"n_cols":13,"rows_kept":39,"merged":[[1,0,1,12],[2,0,2,12],[3,11,3,12],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,12],[6,0,16,0],[6,1,16,1],[6,2,16,2],[6,3,16,3],[6,4,8,4],[9,4,11,4],[12,4,15,4],[17,0,27,0],[17,1,27,1],[17,2,27,2],[17,3,27,3],[17,4,19,4],[20,4,22,4],[23,4,26,4],[28,0,38,0],[28,1,38,1],[28,2,38,2],[28,3,38,3],[28,4,30,4],[31,4,33,4],[34,4,37,4]]}
["公开11表"]
["项目支出绩效目标表"]
["部门：517004_怀化市荣军褒扬服务所"]
[{"$nulls":11},"金额单位：万元"]
["单位代码","单位（专项）名称","预算金额","项目目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）","度量单位","指标值类型","备注"]
[517004,"事业单位运行费",{"v":25,"d":"25.00"},"2025年市褒扬服务所日常运行和烈士纪念设施管理维护。","成本指标","经济成本指标","项目成本控制率",25,"考核项目成本控制情况","项目成本控制在总成本范围内，得10分，每超过1%，扣0.5%，扣完为止。","万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本节约率",0,"社会成本指标节约率=（计划成本-实际成本）/计划成本*100%","项目成本控制在总成本范围内，得5分，每超过1%，扣0.5%，扣完为止。","%","≥"]
[{"$nulls":5},"生态环境成本指标","生态环境成本节约率",0,"生态环境成本指标节约率=（计划成本-实际成本）/计划成本*100%","项目成本控制在总成本范围内，得5分，每超过1%，扣0.5%，扣完为止。","%","≥"]
[{"$nulls":4},"产出指标","数量指标","开展清明烈士纪念日等重要节日烈士纪念活动",1,"考核开展清明烈士纪念日等重要节日烈士纪念活动情况","大于等于1次得15分，否则不得分。","次","≥"]
[{"$nulls":5},"质量指标","做好市褒扬服务所管理和维护工作","达到要求","考核市褒扬服务所管理和维护情况","达到要求，效果明显15分，效果一般8分，效果不明显不得分。","无","定性"]
[{"$nulls":5},"时效指标","完成及时率","2025年12月之前完成","考核项目时效性","项目均在2025年12月前完成，得10分，超过1个月内完成得8分，超过6个月后不得分。","年","定性"]
[{"$nulls":4},"效益指标","经济效益指标"]
[{"$nulls":5},"社会效益指标","服务质量有所提高，社会形成崇尚英雄烈士风尚","效果明显","考核服务质量及社会风尚情况","效果明显得10分，效果一般10分，否则不得分。","无","定性"]
[{"$nulls":5},"生态效益指标"]
[{"$nulls":5},"可持续影响指标","可持续影响情况","效果明显","考核项目实施对可持续发展所带来的直接或间接的影响情况。","可持续影响效果明显得10分，效果一般5分，效果不明显不得分。","无","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","使用人员满意度",90,"考核服务对象满意度","服务对象满意度90%以上得10分，每下降1%扣0.5分，扣完为止。","%","≥"]
[517004,"优抚对象生活补助资金",{"v":50,"d":"50.00"},"使光荣院优抚对象老有所依、老有所乐。","成本指标","经济成本指标","项目成本控制率",50,"考核项目成本控制情况","项目成本控制在总成本范围内，得10分，每超过1%，扣0.5%，扣完为止。","万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本节约率",0,"社会成本指标节约率=（计划成本-实际成本）/计划成本*100%","项目成本控制在总成本范围内，得5分，每超过1%，扣0.5%，扣完为止。","%","≥"]
[{"$nulls":5},"生态环境成本指标","生态环境成本节约率",0,"生态环境成本指标节约率=（计划成本-实际成本）/计划成本*100%","项目成本控制在总成本范围内，得5分，每超过1%，扣0.5%，扣完为止。","%","≥"]
[{"$nulls":4},"产出指标","数量指标","优抚对象工作完成率",100,"考核优抚对象生活补助资金完成情况","项目按计划完成得15分，每下降1%扣0.5分，扣完为止。","%","="]
[{"$nulls":5},"质量指标","保障老人生活、医疗及其他待遇","达到要求","保障老人生活、医疗及其他待遇情况","效果明显15分，效果一般8分，效果不明显不得分。","%","定性"]
[{"$nulls":5},"时效指标","完成及时率","2025年12月之前完成","考核项目时效性","项目均在2025年12月前完成，得10分，超过1个月内完成得8分，超过6个月后不得分。","年","定性"]
[{"$nulls":4},"效益指标","经济效益指标"]
[{"$nulls":5},"社会效益指标","老有所依，老有所乐","发挥作用","使单位优抚对象老有所依，老有所乐","效果明显得10分，效果一般10分，否则不得分。","无","定性"]
[{"$nulls":5},"生态效益指标"]
[{"$nulls":5},"可持续影响指标","可持续影响情况","效果明显","考核项目实施对可持续发展所带来的直接或间接的影响情况。","可持续影响效果明显得10分，效果一般5分，效果不明显不得分。","无","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","优抚对象满意度",90,"考核服务对象满意度","服务对象满意度90%以上得10分，每下降1%扣0.5分，扣完为止。","%","≥"]
[517004,"烈士陵园管理所日常维修",{"v":25,"d":"25.00"},"维护烈士纪念设施完好整洁，确保烈士纪念活动有序开展。","成本指标","经济成本指标","项目成本控制率",25,"考核项目成本控制情况","项目成本控制在总成本范围内，得10分，每超过1%，扣0.5%，扣完为止。","万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本节约率",0,"社会成本指标节约率=（计划成本-实际成本）/计划成本*100%","项目成本控制在总成本范围内，得5分，每超过1%，扣0.5%，扣完为止。","%","≥"]
[{"$nulls":5},"生态环境成本指标","生态环境成本节约率",0,"生态环境成本指标节约率=（计划成本-实际成本）/计划成本*100%","项目成本控制在总成本范围内，得5分，每超过1%，扣0.5%，扣完为止。","%","≥"]
[{"$nulls":4},"产出指标","数量指标","设施维修工作完成率",100,"考核设施维修工作完成情况","项目按计划完成得15分，每下降1%扣0.5分，扣完为止。","%","="]
[{"$nulls":5},"质量指标","各项设施是否达到要求","达到要求","保障各项设施情况","效果明显15分，效果一般8分，效果不明显不得分。","%","定性"]
[{"$nulls":5},"时效指标","完成及时率","2025年12月之前完成","考核项目时效性","项目均在2025年12月前完成，得10分，超过1个月内完成得8分，超过6个月后不得分。","年","定性"]
[{"$nulls":4},"效益指标","经济效益指标"]
[{"$nulls":5},"社会效益指标","确保烈士纪念活动有序开展，所内基础设施得到保障","效果明显","考核各项设施及活动开展情况","效果明显得10分，效果一般10分，否则不得分。","无","定性"]
[{"$nulls":5},"生态效益指标"]
[{"$nulls":5},"可持续影响指标","可持续影响情况","效果明显","考核项目实施对可持续发展所带来的直接或间接的影响情况。","可持续影响效果明显得10分，效果一般5分，效果不明显不得分。","无","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","使用人员满意度",90,"考核服务对象满意度","服务对象满意度90%以上得10分，每下降1%扣0.5分，扣完为止。","%","≥"]

{"sheet":"部门整体支出绩效目标表","index":11,"n_rows":19,"n_cols":20,"rows_kept":19,"merged":[[1,0,1,19],[2,0,2,19],[3,17,3,19],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,6,10],[4,11,5,19],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,18,0],[7,1,18,1],[7,2,18,2],[7,3,18,3],[7,4,18,4],[7,5,18,5],[7,6,18,6],[7,7,18,7],[7,8,18,8],[7,9,18,9],[7,10,18,10],[7,11,9,11],[10,11,13,11],[10,12,11,12],[14,11,17,11]]}
["公开12表"]
["部门整体支出绩效目标表"]
["部门：517004_怀化市荣军褒扬服务所"]
[{"$nulls":17},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$nulls":6},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","单位资金","基本支出","项目支出",null,null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
[517004,"怀化市荣军褒扬服务所",{"v":304.213936,"d":"304.21"},{"v":304.213936,"d":"304.21"},{"$nulls":3},{"v":204.213936,"d":"204.21"},{"v":100,"d":"100.00"},"1.为机关提供支持保障的职能\n（1）服务国防和军队建设，集中供养孤老和生活不能自理的抚恤优待对象，并对其实行特殊保障。\n（2）纪念先烈，教育人民，烈士纪念建筑物建设和环境美化，烈士骨灰保存，烈士遗物和革命史料陈列，革命史料搜集编写，烈士文物档案建立与文物保管。\n（3）规划、建设、管理、维护好军人公墓。\n2.面向社会提供公益服务的职能\n（1）利用空余床位为其他抚恤优待对象提供优惠优待服务，组织接待精神文明共建活动。\n（2）组织接待革命烈士纪念活动及开展褒扬相关的社会服务。\n（3）组织接待对军人墓地的相关悼念祭奠活动。\n3.完成怀化市退役军人事务局交办的其他任务。","1.落实“五化”党建，健全监督机制。要加强习近平新时代中国特色社会主义思想和党的二十大精神的学习，坚持干部职工大会和民主生活会制度，充分发挥党员先锋模范作用。\n2.完善机构职能，加强人员培养。逐步完善好我所的岗位设置、器材配备、业务功能及专业人才，鼓励在职员工考取各种专业资格证书。\n3.加强纪律领导，促进工作落实。领导班子要以身作则，以上率下，聚焦主业，把专项活动与中心工作、重点工作同安排、同布置、同检查、同考核，并带头履行承诺。\n4.提高服务质量，拓宽宣传渠道。要组织好荣军褒扬纪念活动和文明共建，做好老人护理服务，确保精神物质生活双提高，做好烈士史料收集整理，并继续同各界新闻媒体合作，宣传所内各种文明创建、祭奠先烈等活动。","成本指标","经济成本指标","经济成本控制率","≤",304.21,"万元","考核成本控制情况","成本不超过304.21万元"]
[{"$nulls":12},"社会成本指标","社会成本节约率","≥",0,"%","社会成本节约率=（计划成本-实际成本）/计划成本*100%","社会成本控制在总成本范围内"]
[{"$nulls":12},"生态环境成本指标","生态环境成本节约率","≥",0,"%","生态环境成本节约率=（计划成本-实际成本）/计划成本*100%","生态环境成本控制在总成本范围内"]
[{"$nulls":11},"产出指标","数量指标","清明祭扫","≥",1,"次","考核清明祭扫次数","清明祭扫次数至少1次"]
[{"$nulls":13},"主题党日学习","≥",10,"次","考核主题党日学习次数","主题党日学习次数至少10次"]
[{"$nulls":12},"质量指标","服务保质保量","=",100,"%","完成服务质量考核","质量验收合格率达到100%"]
[{"$nulls":12},"时效指标","完成及时率","定性","2025年12月之前完成","年","考核项目时效性","在规定时间内按时完成"]
[{"$nulls":11},"效益指标","经济效益指标"]
[{"$nulls":12},"社会效益指标","优抚对象的基本生活保障","定性","得到保障","无","考核优抚对象的基本生活情况","根据优抚对象的基本生活情况"]
[{"$nulls":12},"生态效益指标"]
[{"$nulls":12},"可持续影响指标","可持续影响情况","定性","效果明显","无","考核项目实施对可持续发展所带来的直接或间接影响情况","可持续影响情况效果"]
[{"$nulls":11},"满意度指标","服务对象满意度指标","服务对象满意度","≥",90,"%","考核服务对象满意度","按服务对象满意度考核"]