{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["1.部门财务收支总体情况表","2.部门收入总体情况表","3.部门支出总体情况表","4.部门财政拨款收支总体情况表","5.部门一般公共预算本级财力安排支出情况表","6.部门基本支出情况表","7.部门项目支出情况表","8.部门政府性基金预算支出情况表","9.财政拨款支出明细表（按经济科目分类）","10.部门一般公共预算“三公”经费支出情况表","11.省本级项目支出绩效目标表（本次下达）","12.省本级项目支出绩效目标表（另文下达）","13.省对下转移支付预算表","14.省对下转移支付绩效目标表","15.政府采购情况表"],"not_rendered":{"external_links":1,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.部门财务收支总体情况表","index":0,"n_rows":30,"n_cols":4,"rows_kept":30,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
["附件3"]
["1. 部门财务收支总体情况表"]
["单位名称：云南省社会主义学院",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","预算数","项目（按功能分类）","预算数"]
[]
["一.一般公共预算财政拨款",{"v":1273.22,"d":"1,273.22"},"一、一般公共服务支出",11.64]
["二.政府性基金预算财政拨款",null,"二、外交支出"]
["三.国有资本经营预算财政拨款",null,"三、国防支出"]
["四.事业收入",null,"四、公共安全支出"]
["五.事业单位经营收入",null,"五、教育支出",{"v":1111.45,"d":"1,111.45"}]
["六.其他收入",null,"六、科学技术支出"]
["七.上年结转",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",82.25]
[null,null,"九、卫生健康支出"]
[null,null,"十、节能环保支出"]
[null,null,"十一、城乡社区支出"]
[null,null,"十二、农林水支出"]
[null,null,"十三、交通运输支出"]
[null,null,"十四、资源勘探工业信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、自然资源海洋气象等支出"]
[null,null,"十九、住房保障支出",67.88]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、灾害防治及应急管理支出"]
[null,null,"二十二、预备费"]
[null,null,"二十三、其他支出"]
["收 入 总 计",{"v":1273.22,"d":"1,273.22"},"支 出 总 计",{"v":1273.22,"d":"1,273.22"}]

{"sheet":"2.部门收入总体情况表","index":1,"n_rows":14,"n_cols":2,"rows_kept":14,"merged":[[0,0,0,1],[1,0,1,1],[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
[]
["2.部门收入总体情况表"]
["单位名称：云南省社会主义学院","单位：万元"]
["项      目","2020年预算数"]
[]
["一.一般公共预算财政拨款",{"v":1273.22,"d":"1,273.22"}]
["二.政府性基金预算财政拨款"]
["三.国有资本经营预算财政拨款"]
["四.事业收入"]
["五.事业单位经营收入"]
["六.其他收入"]
["七.上年结转"]
[]
["收 入 总 计",{"v":1273.22,"d":"1,273.22"}]

{"sheet":"3.部门支出总体情况表","index":2,"n_rows":29,"n_cols":2,"rows_kept":29,"merged":[[1,0,1,1],[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
[]
["3.部门支出总体情况表"]
["单位名称：云南省社会主义学院","单位:万元"]
["项目（按功能分类）","2020年预算数"]
[]
["一、一般公共服务支出",11.64]
["二、外交支出"]
["三、国防支出"]
["四、公共安全支出"]
["五、教育支出",{"v":1111.45,"d":"1,111.45"}]
["六、科学技术支出"]
["七、文化旅游体育与传媒支出"]
["八、社会保障和就业支出",82.25]
["九、卫生健康支出"]
["十、节能环保支出"]
["十一、城乡社区支出"]
["十二、农林水支出"]
["十三、交通运输支出"]
["十四、资源勘探工业信息等支出"]
["十五、商业服务业等支出"]
["十六、金融支出"]
["十七、援助其他地区支出"]
["十八、自然资源海洋气象等支出"]
["十九、住房保障支出",67.88]
["二十、粮油物资储备支出"]
["二十一、灾害防治及应急管理支出"]
["二十二、预备费"]
["二十三、其他支出"]
["支 出 总 计",{"v":1273.22,"d":"1,273.22"}]

{"sheet":"4.部门财政拨款收支总体情况表","index":3,"n_rows":30,"n_cols":4,"rows_kept":30,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[]
["4.部门财政拨款收支总体情况表"]
["单位名称：云南省社会主义学院",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","预算数","支出功能分类科目","预算数"]
[]
["一.本年收入",{"v":1273.22,"d":"1,273.22"},"一、一般公共服务支出",11.64]
["（一）一般公共预算财政拨款",{"v":1273.22,"d":"1,273.22"},"二、外交支出"]
["  1.本级财力",{"v":1219.59,"d":"1,219.59"},"三、国防支出"]
["  2.专项收入",null,"四、公共安全支出"]
["  3.执法办案补助",null,"五、教育支出",{"v":1111.45,"d":"1,111.45"}]
["  4.收费成本补偿",null,"六、科学技术支出"]
["  5.财政专户管理的收入",null,"七、文化旅游体育与传媒支出"]
["  6.国有资源（资产）有偿使用收入成本补偿",53.63,"八、社会保障和就业支出",82.25]
["（二）政府性基金预算财政拨款",null,"九、卫生健康支出"]
["（三）国有资本经营预算财政拨款",null,"十、节能环保支出"]
["二.上年结转",null,"十一、城乡社区支出"]
[null,null,"十二、农林水支出"]
[null,null,"十三、交通运输支出"]
[null,null,"十四、资源勘探工业信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、自然资源海洋气象等支出"]
[null,null,"十九、住房保障支出",67.88]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、灾害防治及应急管理支出"]
[null,null,"二十二、预备费"]
[null,null,"二十三、其他支出"]
["收 入 总 计",{"v":1273.22,"d":"1,273.22"},"支 出 总 计",{"v":1273.22,"d":"1,273.22"}]

{"sheet":"5.部门一般公共预算本级财力安排支出情况表","index":4,"n_rows":50,"n_cols":43,"rows_kept":50,"merged":[[2,0,2,42],[3,0,3,7],[3,41,3,42],[4,0,7,2],[4,3,9,3],[4,4,4,40],[4,41,6,42],[5,4,5,20],[5,21,9,21],[5,22,9,22],[5,23,5,39],[5,40,6,40],[6,4,9,4],[6,5,6,12],[6,13,6,20],[6,23,9,23],[6,24,6,31],[6,32,6,39],[7,5,7,12],[7,13,7,20],[7,24,7,31],[7,32,7,39],[7,40,9,40],[7,41,9,41],[7,42,9,42],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[8,9,9,9],[8,10,9,10],[8,11,9,11],[8,12,9,12],[8,13,9,13],[8,14,9,14],[8,15,9,15],[8,16,9,16],[8,17,9,17],[8,18,9,18],[8,19,8,20],[8,24,9,24],[8,25,9,25],[8,26,9,26],[8,27,9,27],[8,28,9,28],[8,29,9,29],[8,30,9,30],[8,31,9,31],[8,32,9,32],[8,33,9,33],[8,34,9,34],[8,35,9,35],[8,36,9,36],[8,37,9,37],[8,38,8,39]],"flags":["formulas_cached_only"]}
[]
[]
["5.部门一般公共预算本级财力安排支出情况表"]
["单位名称：云南省社会主义学院",{"$nulls":40},"单位：万元","单位：万元"]
["功能科目编码",null,null,"单位名称（功能科目）","基本支出",{"$nulls":36},"项目支出"]
[{"$nulls":4},"全年数",{"$nulls":16},"已预拨","抵扣上年垫付资金","本次下达",{"$nulls":16},"另文下达"]
[{"$nulls":4},"合计","人员类",{"$nulls":7},"运转类",{"$nulls":9},"合计","人员类",{"$nulls":7},"运转类"]
[{"$nulls":5},"人员支出",{"$nulls":7},"公用经费",{"$nulls":10},"人员支出",{"$nulls":7},"公用经费",{"$nulls":7},"部门预算机动经费","小计","其中：本次下达"]
["类","款","项",null,null,"小计","行政人员支出工资","事业人员支出工资","社会保障缴费","住房公积金","对个人家庭补助支出","其他工资福利支出","其他人员支出","合计","公车购置及运维费","因公出国境经费","公务接待费","行政人员公务交通补贴","工会经费","其他公用支出",{"$nulls":4},"小计","行政人员支出工资","事业人员支出工资","社会保障缴费","住房公积金","对个人家庭补助支出","其他工资福利支出","其他人员支出","合计","公车购置及运维费","因公出国境经费","公务接待费","行政人员公务交通补贴","工会经费","其他公用支出"]
[{"$nulls":19},"小计","其中：转隶人员",{"$nulls":17},"小计","其中：转隶人员"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[{"$nulls":3},"合计",{"v":1001.95,"d":"1,001.95"},817.05,{"v":369,"d":"369.00"},226.35,81.82,67.88,null,{"v":72,"d":"72.00"},null,{"v":184.9,"d":"184.90"},6.36,null,2.91,38.88,{"v":9.6,"d":"9.60"},127.15,null,481.79,null,472.16,404.42,182.65,112.03,{"v":40.5,"d":"40.50"},{"v":33.6,"d":"33.60"},null,35.64,null,67.74,3.15,null,1.44,19.24,4.75,39.16,null,{"v":48,"d":"48.00"},217.64,217.64]
[{"$nulls":3},"云南省社会主义学院",{"v":1001.95,"d":"1,001.95"},817.05,{"v":369,"d":"369.00"},226.35,81.82,67.88,null,{"v":72,"d":"72.00"},null,{"v":184.9,"d":"184.90"},6.36,null,2.91,38.88,{"v":9.6,"d":"9.60"},127.15,null,481.79,null,472.16,404.42,182.65,112.03,{"v":40.5,"d":"40.50"},{"v":33.6,"d":"33.60"},null,35.64,null,67.74,3.15,null,1.44,19.24,4.75,39.16,null,{"v":48,"d":"48.00"},217.64,217.64]
["","","","  云南省社会主义学院",{"v":1001.95,"d":"1,001.95"},817.05,{"v":369,"d":"369.00"},226.35,81.82,67.88,null,{"v":72,"d":"72.00"},null,{"v":184.9,"d":"184.90"},6.36,null,2.91,38.88,{"v":9.6,"d":"9.60"},127.15,null,481.79,null,472.16,404.42,182.65,112.03,{"v":40.5,"d":"40.50"},{"v":33.6,"d":"33.60"},null,35.64,null,67.74,3.15,null,1.44,19.24,4.75,39.16,null,{"v":48,"d":"48.00"},217.64,217.64]
["201","","","    一般公共服务支出",{"$nulls":37},11.64,11.64]
["","99","","      其他一般公共服务支出",{"$nulls":37},11.64,11.64]
["","","99","        其他一般公共服务支出",{"$nulls":37},11.64,11.64]
["205","","","    教育支出",851.82,669.35,{"v":369,"d":"369.00"},226.35,{"v":2,"d":"2.00"},null,null,{"v":72,"d":"72.00"},null,182.47,6.36,null,2.91,38.88,{"v":9.6,"d":"9.60"},124.72,null,405.97,null,397.85,331.31,182.65,112.03,0.99,null,null,35.64,null,66.54,3.15,null,1.44,19.24,4.75,37.96,null,{"v":48,"d":"48.00"},{"v":206,"d":"206.00"},{"v":206,"d":"206.00"}]
["","08","","      进修及培训",851.82,669.35,{"v":369,"d":"369.00"},226.35,{"v":2,"d":"2.00"},null,null,{"v":72,"d":"72.00"},null,182.47,6.36,null,2.91,38.88,{"v":9.6,"d":"9.60"},124.72,null,405.97,null,397.85,331.31,182.65,112.03,0.99,null,null,35.64,null,66.54,3.15,null,1.44,19.24,4.75,37.96,null,{"v":48,"d":"48.00"},{"v":206,"d":"206.00"},{"v":206,"d":"206.00"}]
["","","02","        干部教育",851.82,669.35,{"v":369,"d":"369.00"},226.35,{"v":2,"d":"2.00"},null,null,{"v":72,"d":"72.00"},null,182.47,6.36,null,2.91,38.88,{"v":9.6,"d":"9.60"},124.72,null,405.97,null,397.85,331.31,182.65,112.03,0.99,null,null,35.64,null,66.54,3.15,null,1.44,19.24,4.75,37.96,null,{"v":48,"d":"48.00"},{"v":206,"d":"206.00"},{"v":206,"d":"206.00"}]
["208","","","    社会保障和就业支出",82.25,79.82,null,null,79.82,{"$nulls":4},2.43,{"$nulls":5},2.43,null,41.54,null,40.71,39.51,null,null,39.51,{"$nulls":4},{"v":1.2,"d":"1.20"},{"$nulls":5},{"v":1.2,"d":"1.20"}]
["","05","","      行政事业单位养老支出",82.25,79.82,null,null,79.82,{"$nulls":4},2.43,{"$nulls":5},2.43,null,41.54,null,40.71,39.51,null,null,39.51,{"$nulls":4},{"v":1.2,"d":"1.20"},{"$nulls":5},{"v":1.2,"d":"1.20"}]
["","","01","        行政单位离退休",2.43,{"$nulls":8},2.43,{"$nulls":5},2.43,null,1.23,null,{"v":1.2,"d":"1.20"},{"$nulls":8},{"v":1.2,"d":"1.20"},{"$nulls":5},{"v":1.2,"d":"1.20"}]
["","","05","        机关事业单位基本养老保险缴费支出",79.82,79.82,null,null,79.82,{"$nulls":12},40.31,null,39.51,39.51,null,null,39.51]
["","","06","        机关事业单位职业年金缴费支出"]
["210","","","    卫生健康支出"]
["","11","","      行政事业单位医疗"]
["","","01","        行政单位医疗"]
["","","03","        公务员医疗补助"]
["","","99","        其他行政事业单位医疗支出"]
["221","","","    住房保障支出",67.88,67.88,{"$nulls":3},67.88,{"$nulls":11},34.28,null,{"v":33.6,"d":"33.60"},{"v":33.6,"d":"33.60"},{"$nulls":3},{"v":33.6,"d":"33.60"}]
["","02","","      住房改革支出",67.88,67.88,{"$nulls":3},67.88,{"$nulls":11},34.28,null,{"v":33.6,"d":"33.60"},{"v":33.6,"d":"33.60"},{"$nulls":3},{"v":33.6,"d":"33.60"}]
["","","01","        住房公积金",67.88,67.88,{"$nulls":3},67.88,{"$nulls":11},34.28,null,{"v":33.6,"d":"33.60"},{"v":33.6,"d":"33.60"},{"$nulls":3},{"v":33.6,"d":"33.60"}]
[{"$nulls":3},"  云南省社会主义学院教学服务中心"]
["205","","","    教育支出"]
["","08","","      进修及培训"]
["","","02","        干部教育"]
["208","","","    社会保障和就业支出"]
["","05","","      行政事业单位养老支出"]
["","","02","        事业单位离退休"]
["","","05","        机关事业单位基本养老保险缴费支出"]
["","","06","        机关事业单位职业年金缴费支出"]
["210","","","    卫生健康支出"]
["","11","","      行政事业单位医疗"]
["","","02","        事业单位医疗"]
["","","03","        公务员医疗补助"]
["","","99","        其他行政事业单位医疗支出"]
["221","","","    住房保障支出"]
["","02","","      住房改革支出"]
["","","01","        住房公积金"]

{"sheet":"6.部门基本支出情况表","index":5,"n_rows":109,"n_cols":18,"rows_kept":109,"merged":[[1,0,1,17],[2,0,2,7],[3,0,4,1],[3,2,6,2],[3,3,3,17],[4,3,6,3],[4,4,4,13],[4,14,5,17],[5,0,6,0],[5,1,6,1],[5,4,6,4],[5,5,5,11],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[]
["6.部门基本支出情况表"]
["单位名称：云南省社会主义学院",{"$nulls":16},"单位：万元"]
["部门预算经济科目编码",null,"单位.部门预算经济科目名称","资金来源"]
[{"$nulls":3},"总计","财政拨款",{"$nulls":9},"单位自筹"]
["类","款",null,null,"合计","一般公共预算",{"$nulls":6},"政府性基金预算","国有资本经营预算"]
[{"$nulls":5},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿",null,null,"小计","事业收入","事业单位\n经营收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,"合计",{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"}]
[null,null,"云南省社会主义学院",{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"}]
["","","  云南省社会主义学院",{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"},{"v":1001.95,"d":"1,001.95"}]
["301","","    工资福利支出",817.05,817.05,817.05,817.05]
["","01","      基本工资",225.94,225.94,225.94,225.94]
["","02","      津贴补贴",{"v":207.8,"d":"207.80"},{"v":207.8,"d":"207.80"},{"v":207.8,"d":"207.80"},{"v":207.8,"d":"207.80"}]
["","03","      奖金",90.83,90.83,90.83,90.83]
["","06","      伙食补助费"]
["","07","      绩效工资",142.78,142.78,142.78,142.78]
["","08","      机关事业单位基本养老保险缴费",79.82,79.82,79.82,79.82]
["","09","      职业年金缴费"]
["","12","      其他社会保障缴费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["","13","      住房公积金",67.88,67.88,67.88,67.88]
["","99","      其他工资福利支出"]
["302","","    商品和服务支出",{"v":184.9,"d":"184.90"},{"v":184.9,"d":"184.90"},{"v":184.9,"d":"184.90"},{"v":184.9,"d":"184.90"}]
["","01","      办公费",5.48,5.48,5.48,5.48]
["","02","      印刷费",0.76,0.76,0.76,0.76]
["","03","      咨询费"]
["","04","      手续费"]
["","05","      水费"]
["","06","      电费"]
["","07","      邮电费",3.89,3.89,3.89,3.89]
["","08","      取暖费"]
["","09","      物业管理费"]
["","11","      差旅费",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["","12","      因公出国（境）费用"]
["","13","      维修（护）费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["","14","      租赁费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["","15","      会议费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["","16","      培训费",6.61,6.61,6.61,6.61]
["","17","      公务接待费",2.91,2.91,2.91,2.91]
["","18","      专用材料费"]
["","24","      被装购置费"]
["","25","      专用燃料费"]
["","26","      劳务费"]
["","27","      委托业务费",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["","28","      工会经费",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"}]
["","29","      福利费",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"}]
["","31","      公务用车运行维护费",6.36,6.36,6.36,6.36]
["","39","      其他交通费用",42.77,42.77,42.77,42.77]
["","40","      税金及附加费用"]
["","99","      其他商品和服务支出",56.32,56.32,56.32,56.32]
["303","","    对个人和家庭的补助"]
["","05","      生活补助"]
["","99","      其他对个人和家庭的补助"]
["310","","    资本性支出"]
["","02","      办公设备购置"]
["","03","      专用设备购置"]
["","06","      大型修缮"]
["","07","      信息网络及软件购置更新"]
[null,null,"  云南省社会主义学院教学服务中心"]
["301","","    工资福利支出"]
["","01","      基本工资"]
["","02","      津贴补贴"]
["","03","      奖金"]
["","06","      伙食补助费"]
["","07","      绩效工资"]
["","08","      机关事业单位基本养老保险缴费"]
["","09","      职业年金缴费"]
["","10","      职工基本医疗保险缴费"]
["","11","      公务员医疗补助缴费"]
["","12","      其他社会保障缴费"]
["","13","      住房公积金"]
["","99","      其他工资福利支出"]
["302","","    商品和服务支出"]
["","01","      办公费"]
["","02","      印刷费"]
["","03","      咨询费"]
["","04","      手续费"]
["","05","      水费"]
["","06","      电费"]
["","07","      邮电费"]
["","08","      取暖费"]
["","09","      物业管理费"]
["","11","      差旅费"]
["","12","      因公出国（境）费用"]
["","13","      维修（护）费"]
["","14","      租赁费"]
["","15","      会议费"]
["","16","      培训费"]
["","17","      公务接待费"]
["","18","      专用材料费"]
["","24","      被装购置费"]
["","25","      专用燃料费"]
["","26","      劳务费"]
["","27","      委托业务费"]
["","28","      工会经费"]
["","29","      福利费"]
["","31","      公务用车运行维护费"]
["","39","      其他交通费用"]
["","40","      税金及附加费用"]
["","99","      其他商品和服务支出"]
["303","","    对个人和家庭的补助"]
["","05","      生活补助"]
["","07","      医疗费补助"]
["","99","      其他对个人和家庭的补助"]
["310","","    资本性支出"]
["","02","      办公设备购置"]
["","03","      专用设备购置"]
["","06","      大型修缮"]
["","07","      信息网络及软件购置更新"]

{"sheet":"7.部门项目支出情况表","index":6,"n_rows":46,"n_cols":20,"rows_kept":46,"merged":[[1,0,1,19],[2,0,2,3],[3,0,4,2],[3,3,7,3],[3,4,7,4],[3,5,3,19],[4,5,7,5],[4,6,4,15],[4,16,5,19],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,6,5,13],[5,14,7,14],[5,15,7,15],[6,6,6,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19]],"flags":["formulas_cached_only"]}
[]
["7.部门项目支出情况表"]
["单位名称：云南省社会主义学院",{"$nulls":18},"单位：万元"]
["功能科目编码",null,null,"单位名称（功能科目.项目.经济科目）","是否政府采购","资金来源"]
[{"$nulls":5},"合计","财政拨款",{"$nulls":9},"单位自筹安排"]
["类","款","项",{"$nulls":3},"一般公共预算",{"$nulls":7},"政府性基金预算","国有资本经营预算"]
[{"$nulls":6},"小计",null,"本级财力\n安排","专项收入\n安排","执法办案\n补助","收费成本\n补偿","财政专户管理的收入安排","国有资源（资产）有偿使用成本支出",null,null,"小计","事业收入安排","事业单位经营收入安排","其他收入安排"]
[{"$nulls":6},"小计","其中：本次下达",null,"专项收入\n安排","执法办案\n补助","收费成本\n补偿","财政专户管理的收入安排","国有资源（资产）有偿使用成本支出",{"$nulls":3},"事业收入安排","事业单位经营收入安排","其他收入安排"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20"]
[{"$nulls":3},"合计",null,271.27,271.27,217.64,217.64,{"$nulls":4},53.63]
[{"$nulls":3},"云南省社会主义学院",null,271.27,271.27,217.64,217.64,{"$nulls":4},53.63]
["","","","  云南省社会主义学院",null,271.27,271.27,217.64,217.64,{"$nulls":4},53.63]
["201","","","    一般公共服务支出",null,11.64,11.64,11.64,11.64]
["","99","","      其他一般公共服务支出","",11.64,11.64,11.64,11.64]
["","","99","        其他一般公共服务支出",null,11.64,11.64,11.64,11.64]
[{"$nulls":3},"          云南省社会主义学院教学科研专项经费",null,11.64,11.64,11.64,11.64]
[{"$nulls":3},"            云南省社会主义学院因公出国（境）专项经费","否",11.64,11.64,11.64,11.64]
[{"$nulls":3},"              商品和服务支出",null,11.64,11.64,11.64,11.64]
[{"$nulls":3},"                因公出国（境）费用",null,11.64,11.64,11.64,11.64]
["205","","","    教育支出",null,259.63,259.63,{"v":206,"d":"206.00"},{"v":206,"d":"206.00"},{"$nulls":4},53.63]
["","08","","      进修及培训",null,259.63,259.63,{"v":206,"d":"206.00"},{"v":206,"d":"206.00"},{"$nulls":4},53.63]
["","","02","        干部教育",null,259.63,259.63,{"v":206,"d":"206.00"},{"v":206,"d":"206.00"},{"$nulls":4},53.63]
[{"$nulls":3},"          云南省社会主义学院教学科研专项经费",null,259.63,259.63,{"v":206,"d":"206.00"},{"v":206,"d":"206.00"},{"$nulls":4},53.63]
[{"$nulls":3},"            国有资产有偿使用收益成本性补助经费","否",53.63,53.63,{"$nulls":6},53.63]
[{"$nulls":3},"              商品和服务支出",null,53.63,53.63,{"$nulls":6},53.63]
[{"$nulls":3},"                印刷费",null,6.83,6.83,{"$nulls":6},6.83]
[{"$nulls":3},"                咨询费",null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":6},{"v":4,"d":"4.00"}]
[{"$nulls":3},"                维修（护）费",null,{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"$nulls":6},{"v":24,"d":"24.00"}]
[{"$nulls":3},"                租赁费",null,{"v":9.8,"d":"9.80"},{"v":9.8,"d":"9.80"},{"$nulls":6},{"v":9.8,"d":"9.80"}]
[{"$nulls":3},"                委托业务费",null,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"$nulls":6},{"v":9,"d":"9.00"}]
[{"$nulls":3},"            云南中华文化学院专项经费","否",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[{"$nulls":3},"              商品和服务支出",null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[{"$nulls":3},"                办公费",null,{"v":26.6,"d":"26.60"},{"v":26.6,"d":"26.60"},{"v":26.6,"d":"26.60"},{"v":26.6,"d":"26.60"}]
[{"$nulls":3},"                印刷费",null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[{"$nulls":3},"                因公出国（境）费用",null,{"v":13.4,"d":"13.40"},{"v":13.4,"d":"13.40"},{"v":13.4,"d":"13.40"},{"v":13.4,"d":"13.40"}]
[{"$nulls":3},"                维修（护）费",null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[{"$nulls":3},"            教学科研专项经费","是",{"v":156,"d":"156.00"},{"v":156,"d":"156.00"},{"v":156,"d":"156.00"},{"v":156,"d":"156.00"}]
[{"$nulls":3},"              商品和服务支出",null,{"v":156,"d":"156.00"},{"v":156,"d":"156.00"},{"v":156,"d":"156.00"},{"v":156,"d":"156.00"}]
[{"$nulls":3},"                办公费",null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"                印刷费",null,{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
[{"$nulls":3},"                维修（护）费",null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[{"$nulls":3},"                会议费",null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[{"$nulls":3},"                培训费",null,{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"}]
[{"$nulls":3},"                劳务费",null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"                委托业务费",null,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[{"$nulls":3},"                福利费",null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]

{"sheet":"8.部门政府性基金预算支出情况表","index":7,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[1,0,1,6],[2,0,2,3],[3,0,3,2],[3,3,4,3],[3,4,3,6]],"flags":["formulas_cached_only"]}
[]
["8.部门政府性基金预算支出情况表"]
["单位名称：云南省社会主义学院",{"$nulls":5},"单位：万元"]
["功能科目编码",null,null,"单位名称、功能科目","政府性基金预算支出"]
["类","款","项",null,"小计","基本支出","项目支出"]
["1","2","3","4",5,6,7]
[{"$nulls":3},"合计","","",""]
[{"$nulls":3},"","","",""]
["","","","","","",""]

{"sheet":"9.财政拨款支出明细表（按经济科目分类）","index":8,"n_rows":115,"n_cols":18,"rows_kept":115,"merged":[[1,0,1,17],[2,0,2,2],[3,0,3,8],[3,9,3,17],[4,0,4,2],[4,3,4,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,4,17],[114,0,114,2],[114,9,114,11]],"flags":["formulas_cached_only"]}
[]
["9.财政拨款支出明细表（按经济科目分类）"]
["单位名称：云南省社会主义学院",{"$nulls":16},"单位:万元"]
["支        出",{"$nulls":8},"支        出"]
["政府预算支出经济分类科目",null,null,"一般公共预算",null,null,"政府性基金预算",null,null,"部门预算支出经济分类科目",null,null,"一般公共预算",null,null,"政府性基金预算"]
["类","款","科目名称","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18"]
["501","","机关工资福利支出",817.05,817.05,{"$nulls":4},"301","","工资福利支出",817.05,817.05]
["","01","  工资奖金津补贴",524.57,524.57,{"$nulls":4},"","01","  基本工资",225.94,225.94]
["","02","  社会保障缴费",81.82,81.82,{"$nulls":4},"","02","  津贴补贴",{"v":207.8,"d":"207.80"},{"v":207.8,"d":"207.80"}]
["","03","  住房公积金",67.88,67.88,{"$nulls":4},"","03","  奖金",90.83,90.83]
["","99","  其他工资福利支出",142.78,142.78,{"$nulls":4},"","06","  伙食补助费"]
["502","","机关商品和服务支出",456.17,{"v":184.9,"d":"184.90"},271.27,{"$nulls":3},"","07","  绩效工资",142.78,142.78]
["","01","  办公经费",191.33,{"v":98.1,"d":"98.10"},93.23,{"$nulls":3},"","08","  机关事业单位基本养老保险缴费",79.82,79.82]
["","02","  会议费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":6,"d":"6.00"},{"$nulls":3},"","09","  职业年金缴费"]
["","03","  培训费",51.61,6.61,{"v":45,"d":"45.00"},{"$nulls":3},"","10","  职工基本医疗保险缴费"]
["","04","  专用材料购置费",{"$nulls":6},"","11","  公务员医疗补助缴费"]
["","05","  委托业务费",{"v":71.6,"d":"71.60"},{"v":3.6,"d":"3.60"},{"v":68,"d":"68.00"},{"$nulls":3},"","12","  其他社会保障缴费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["","06","  公务接待费",2.91,2.91,{"$nulls":4},"","13","  住房公积金",67.88,67.88]
["","07","  因公出国（境）费用",25.04,null,25.04,{"$nulls":3},"","14","  医疗费",null,"","",null,"",""]
["","08","  公务用车运行维护费",6.36,6.36,{"$nulls":4},"","99","  其他工资福利支出"]
["","09","  维修（护）费",{"v":35,"d":"35.00"},{"v":1,"d":"1.00"},{"v":34,"d":"34.00"},{"$nulls":3},"302","","商品和服务支出",456.17,{"v":184.9,"d":"184.90"},271.27]
["","99","  其他商品和服务支出",56.32,56.32,{"$nulls":4},"","01","  办公费",52.08,5.48,{"v":46.6,"d":"46.60"}]
["503","","机关资本性支出（一）",{"$nulls":6},"","02","  印刷费",31.59,0.76,30.83]
["","01","  房屋建筑物购建",null,"","",null,"","","","03","  咨询费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["","02","  基础设施建设",null,"","",null,"","","","04","  手续费"]
["","03","  公务用车购置",null,"","",null,"","","","05","  水费"]
["","05","  土地征迁补偿和安置支出",null,"","",null,"","","","06","  电费"]
["","06","  设备购置",{"$nulls":6},"","07","  邮电费",3.89,3.89]
["","07","  大型修缮",{"$nulls":6},"","08","  取暖费"]
["","99","  其他资本性支出",null,"","",null,"","","","09","  物业管理费"]
["504","","机关资本性支出（二）",null,"","",null,"","","","11","  差旅费",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["","01","  房屋建筑物购建",null,"","",null,"","","","12","  因公出国（境）费用",25.04,null,25.04]
["","02","  基础设施建设",null,"","",null,"","","","13","  维修（护）费",{"v":35,"d":"35.00"},{"v":1,"d":"1.00"},{"v":34,"d":"34.00"}]
["","03","  公务用车购置",null,"","",null,"","","","14","  租赁费",{"v":10.8,"d":"10.80"},{"v":1,"d":"1.00"},{"v":9.8,"d":"9.80"}]
["","04","  设备购置",null,"","",null,"","","","15","  会议费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":6,"d":"6.00"}]
["","05","  大型修缮",null,"","",null,"","","","16","  培训费",51.61,6.61,{"v":45,"d":"45.00"}]
["","99","  其他资本性支出",null,"","",null,"","","","17","  公务接待费",2.91,2.91]
["505","","对事业单位经常性补助",{"$nulls":6},"","18","  专用材料费"]
["","01","  工资福利支出",{"$nulls":6},"","24","  被装购置费"]
["","02","  商品和服务支出",{"$nulls":6},"","25","  专用燃料费"]
["","99","  其他对事业单位补助",null,"","",null,"","","","26","  劳务费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["506","","对事业单位资本性补助",{"$nulls":6},"","27","  委托业务费",{"v":47.6,"d":"47.60"},{"v":3.6,"d":"3.60"},{"v":44,"d":"44.00"}]
["","01","  资本性支出（一）",{"$nulls":6},"","28","  工会经费",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"}]
["","02","  资本性支出（二）",null,"","",null,"","","","29","  福利费",{"v":15.6,"d":"15.60"},{"v":9.6,"d":"9.60"},{"v":6,"d":"6.00"}]
["507","","对企业补助",null,"","",null,"","","","31","  公务用车运行维护费",6.36,6.36]
["","01","  费用补贴",null,"","",null,"","","","39","  其他交通费用",42.77,42.77]
["","02","  利息补贴",null,"","",null,"","","","40","  税金及附加费用"]
["","99","  其他对企业补助",null,"","",null,"","","","99","  其他商品和服务支出",56.32,56.32]
["508","","对企业资本性支出",null,"","",null,"","","303","","对个人和家庭的补助"]
["","01","  对企业资本性支出（一）",null,"","",null,"","","","01","  离休费",null,"","",null,"",""]
["","02","  对企业资本性支出（二）",null,"","",null,"","","","02","  退休费",null,"","",null,"",""]
["509","","对个人和家庭的补助",{"$nulls":6},"","03","  退职（役）费",null,"","",null,"",""]
["","01","  社会福利和救助",{"$nulls":6},"","04","  抚恤金",null,"","",null,"",""]
["","02","  助学金",null,"","",null,"","","","05","  生活补助"]
["","03","  个人农业生产补贴",null,"","",null,"","","","06","  救济费",null,"","",null,"",""]
["","05","  离退休费",null,"","",null,"","","","07","  医疗费补助"]
["","99","  其他对个人和家庭补助",{"$nulls":6},"","08","  助学金",null,"","",null,"",""]
["510","","对社会保障基金补助",null,"","",null,"","","","09","  奖励金",null,"","",null,"",""]
["","02","  对社会保险基金补助",null,"","",null,"","","","10","  个人农业生产补贴",null,"","",null,"",""]
["","03","  补充全国社会保障基金",null,"","",null,"","","","11","  代缴社会保险费",null,"","",null,"",""]
["511","","债务利息及费用支出",null,"","",null,"","","","99","  其他对个人和家庭的补助"]
["","01","  国内债务付息",null,"","",null,"","","307","","债务利息及费用支出",null,"","",null,"",""]
["","02","  国外债务付息",null,"","",null,"","","","01","  国内债务付息",null,"","",null,"",""]
["","03","  国内债务发行费用",null,"","",null,"","","","02","  国外债务付息",null,"","",null,"",""]
["","04","  国外债务发行费用",null,"","",null,"","","","03","  国内债务发行费用",null,"","",null,"",""]
["512","","债务还本支出",null,"","",null,"","","","04","  国外债务发行费用",null,"","",null,"",""]
["","01","  国内债务还本",null,"","",null,"","","309","","资本性支出（基本建设）",null,"","",null,"",""]
["","02","  国外债务还本",null,"","",null,"","","","01","  房屋建筑物购建",null,"","",null,"",""]
["513","","转移性支出",null,"","",null,"","","","02","  办公设备购置",null,"","",null,"",""]
["","01","  上下级政府间转移性支出",null,"","",null,"","","","03","  专用设备购置",null,"","",null,"",""]
["","02","  援助其他地区支出",null,"","",null,"","","","05","  基础设施建设",null,"","",null,"",""]
["","03","  债务转贷",null,"","",null,"","","","06","  大型修缮",null,"","",null,"",""]
["","04","  调出资金",null,"","",null,"","","","07","  信息网络及软件购置更新",null,"","",null,"",""]
["","05","  安排预算稳定调节基金",null,"","",null,"","","","08","  物资储备",null,"","",null,"",""]
["","06","  补充预算周转金",null,"","",null,"","","","13","  公务用车购置",null,"","",null,"",""]
["514","","预备费及预留",null,"","",null,"","","","19","  其他交通工具购置",null,"","",null,"",""]
["","01","  预备费",null,"","",null,"","","","21","  文物和陈列品购置",null,"","",null,"",""]
["","02","  预留",null,"","",null,"","","","22","  无形资产购置",null,"","",null,"",""]
["599","","其他支出",null,"","",null,"","","","99","  其他基本建设支出",null,"","",null,"",""]
["","06","  赠与",null,"","",null,"","","310","","资本性支出"]
["","07","  国家赔偿费用支出",null,"","",null,"","","","01","  房屋建筑物购建",null,"","",null,"",""]
["","08","  对民间非营利组织和群众性自治组织补贴",null,"","",null,"","","","02","  办公设备购置"]
["","99","  其他支出",null,"","",null,"","","","03","  专用设备购置"]
[{"$nulls":9},"","05","  基础设施建设",null,"","",null,"",""]
[{"$nulls":9},"","06","  大型修缮"]
[{"$nulls":9},"","07","  信息网络及软件购置更新"]
[{"$nulls":9},"","08","  物资储备",null,"","",null,"",""]
[{"$nulls":9},"","09","  土地补偿",null,"","",null,"",""]
[{"$nulls":9},"","10","  安置补助",null,"","",null,"",""]
[{"$nulls":9},"","11","  地上附着物和青苗补偿",null,"","",null,"",""]
[{"$nulls":9},"","12","  拆迁补偿",null,"","",null,"",""]
[{"$nulls":9},"","13","  公务用车购置",null,"","",null,"",""]
[{"$nulls":9},"","19","  其他交通工具购置",null,"","",null,"",""]
[{"$nulls":9},"","21","  文物和陈列品购置",null,"","",null,"",""]
[{"$nulls":9},"","22","  无形资产购置",null,"","",null,"",""]
[{"$nulls":9},"","99","  其他资本性支出",null,"","",null,"",""]
[{"$nulls":9},"311","","对企业补助（基本建设）",null,"","",null,"",""]
[{"$nulls":9},"","01","  资本金注入",null,"","",null,"",""]
[{"$nulls":9},"","99","  其他对企业补助",null,"","",null,"",""]
[{"$nulls":9},"312","","对企业补助",null,"","",null,"",""]
[{"$nulls":9},"","01","  资本金注入",null,"","",null,"",""]
[{"$nulls":9},"","03","  政府投资基金股权投资",null,"","",null,"",""]
[{"$nulls":9},"","04","  费用补贴",null,"","",null,"",""]
[{"$nulls":9},"","05","  利息补贴",null,"","",null,"",""]
[{"$nulls":9},"","99","  其他对企业补助",null,"","",null,"",""]
[{"$nulls":9},"313","","对社会保障基金补助",null,"","",null,"",""]
[{"$nulls":9},"","02","  对社会保险基金补助",null,"","",null,"",""]
[{"$nulls":9},"","03","  补充全国社会保障基金",null,"","",null,"",""]
[{"$nulls":9},"399","","其他支出",null,"","",null,"",""]
[{"$nulls":9},"","06","  赠与",null,"","",null,"",""]
[{"$nulls":9},"","07","  国家赔偿费用支出",null,"","",null,"",""]
[{"$nulls":9},"","08","  对民间非营利组织和群众性自治组织补贴",null,"","",null,"",""]
[{"$nulls":9},"","99","  其他支出",null,"","",null,"",""]
["支 出 总 计",null,null,{"v":1273.22,"d":"1,273.22"},{"v":1001.95,"d":"1,001.95"},271.27,{"$nulls":3},"支 出 总 计",null,null,{"v":1273.22,"d":"1,273.22"},{"v":1001.95,"d":"1,001.95"},271.27]

{"sheet":"10.部门一般公共预算“三公”经费支出情况表","index":9,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["10.部门一般公共预算“三公”经费支出情况表"]
["单位名称：云南省社会主义学院",{"$nulls":3},"单位：万元"]
["项目","本年年初预算数","上年年初预算数","本年预算比上年增减情况"]
[{"$nulls":3},"增减额","增减幅度"]
["合计",28.13,{"v":29,"d":"29.00"},{"v":-0.870000000000001,"d":"-0.87"},{"v":-0.03,"d":"-3.%"}]
["1.因公出国（境）费",11.64,{"v":12,"d":"12.00"},{"v":-0.359999999999999,"d":"-0.36"},{"v":-0.03,"d":"-3.%"}]
["2.公务接待费",2.91,{"v":3,"d":"3.00"},{"v":-0.0899999999999999,"d":"-0.09"},{"v":-0.03,"d":"-3.%"}]
["3.公务用车购置及运行",13.58,{"v":14,"d":"14.00"},-0.42,{"v":-0.03,"d":"-3.%"}]
["其中：（1）公务用车购置费"]
["      （2）公务用车运行费",13.58,{"v":14,"d":"14.00"},-0.42,{"v":-0.03,"d":"-3.%"}]

{"sheet":"11.省本级项目支出绩效目标表（本次下达）","index":10,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[1,0,1,10],[2,0,2,2],[7,0,10,0],[7,1,10,1],[11,0,17,0],[11,1,17,1],[18,0,23,0],[18,1,23,1]],"flags":["formulas_cached_only"]}
[]
["11.省本级项目支出绩效目标表（本次下达）"]
["单位名称：云南省社会主义学院"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标类型","绩效指标值设定依据及数据来源","说明"]
[1,2,3,4,5,6,7,8,9,10,11]
["云南省社会主义学院"]
["  云南省社会主义学院","","","","","","","","","",""]
["    云南省社会主义学院因公出国（境）专项经费","\n完成对外文化交流3批次（其中：赴港澳交流1次，赴马来西亚-印度尼西亚文化学术交流1次，参加省委统战部出访团组1次）；举办4期中华文化专题培训；与学院相关处室合作，开展文化共识沙龙2次；完成中华文化学术成果转化，并出版；举办4期海外教师培训班；着手文化交流基地建设；做好“云南省统一战线文献中心”建设工作；完成学院各处室、图书馆报刊、杂志、馆藏图书的采购，各类服务平台数据库更新。","产出指标","数量指标","因公出访人数",">=","6","人","定量指标","依据财政部外交部关于印发《因公临时出国经费管理办法》的通知财行〔2013〕516号文件，省财政厅《因公临时出国经费管理办法》及今年中介公司报价，港澳住宿、伙食、公杂费、机票、保险、证照费等：2万元/人\n关因公出国(境)经费管理暂行办法》(云财行〔2011〕443号)      \n\"   \n","通过出访团组与海外华人进行文化交流，宣传中华文化，弘扬爱国主义精神，增进共识。"]
[null,null,"产出指标","数量指标","因公出访完成数量","=","3","次","定量指标","\"依据财政部外交部关于印发《因公临时出国经费管理办法》的通知财行〔2013〕516号文件，省财政厅《因公临时出国经费管理办法》及今年中介公司报价，港澳住宿、伙食、公杂费、机票、保险、证照费等：2万元/人\n关因公出国(境)经费管理暂行办法》(云财行〔2011〕443号)      \n\"   \n","组团3次，参团一次"]
[null,null,"效益指标","经济效益指标","宣传中华文化辐射面",">=","4","处","定性指标","依据财政部外交部关于印发《因公临时出国经费管理办法》的通知财行〔2013〕516号文件，省财政厅《因公临时出国经费管理办法》及今年中介公司报价，港澳住宿、伙食、公杂费、机票、保险、证照费等：2万元/人\n","通过出访团组与海外华人进行文化交流，宣传中华文化，弘扬爱国主义精神，增进共识。"]
[null,null,"满意度指标","服务对象满意度指标","宣传中华文化辐射面",">=","90","%","定性指标","依据财政部外交部关于印发《因公临时出国经费管理办法》的通知财行〔2013〕516号文件，省财政厅《因公临时出国经费管理办法》及今年中介公司报价，港澳住宿、伙食、公杂费、机票、保险、证照费等：2万元/人\n","通过出访团组与海外华人进行文化交流，宣传中华文化，弘扬爱国主义精神，增进共识。"]
["    云南中华文化学院专项经费","                云南中华文化学院要以习近平新时代中国特色社会主义思想为指导，深入学习习近平总书记关于加强和改进统一战线工作的重要思想和致中央社院建院60周年贺信精神，深入贯彻落实《社会主义学院工作条例》及第三次全国社会主义学院工作会议精神，主动服务和融入国家发展战略，紧紧围绕海外统战工作，充分发挥地域资源优势，不断创新交流渠道，着力打造工作品牌，提升中华文化学院的知名度和社会影响力。贯穿争取人心和凝聚力量两条主线，以我省建设中国面向南亚东南亚辐射中心的战略机遇为重点，面向“一带一路”沿线国家和东南亚、南亚地区，开展好以“睦邻友好、和谐周边”为主题的文化交流活动，扩展与周边国家进行文化交流的途径。2020——2022年部门整体支出总目标为：一、继续巩固对外交流工作。一是以云南省建设中国面向南亚东南亚辐射中心的战略定位为契机，在巩固与泰国、缅甸文化交流的基础上，扩展与周边国家及东亚、东南亚其他国家进行文化交流的途径；二是继续开展与港澳文化交流活动。发挥云南民族文化大省的优势，与对方开展平等的交流，着力打开港澳文化统战工作的新局面；三是积极配合“一带一路”建设，扩大与沿线国家的交流。拓展与卡塔尔、俄罗斯等国家的文化交流合作，加强往来，促进民心相通。四是继续做好联谊交友工作。与海外侨领建立联系，为海外统战涵养资源。二、继续推进中华文化的教育研究工作。一是开展好中华文化专题培训，邀请国内外知名专家授课，将中华优秀传统文化讲清楚、讲透彻，打造具有一定影响力的文化品牌；二是组织好文化共识沙龙，探索用文化讲政治，广泛凝聚共识与人心；三是举办好海外培训班，促进中华文化海外传播，提升文化软实力，促进海外侨心凝聚；四是深入调研，在实践中学习、研究、检验、提高，提高工作实效，更好服务基层；五是开展中华文化与海外统战研究，促成研究成果转化，为教学和咨政服务。三、重点做好“云南省统一战线文献中心”工作。有计划地开展重点图书馆藏采购工作，做好信息资料平台服务工作，为全省统一战线理论研究提供有力保障。四、做好重点文化交流项目。以云南民族特色饮食文化为依托，积极融入“一带一路”发展战略，开展“文化中国·味道云南”项目，为中华文化及云南优秀民族文化海外传播开辟渠道。五、开展文化交流基地建设。依托特色文化场所，搭建文化交流平台，打造多元化教学布局。\n\n","产出指标","数量指标","中华文化讲座完成数量","=","4次","次","定性指标","《云南中华文化学院2020年工作实施方案》","每季度开展一次中华文化讲座"]
[null,null,"产出指标","数量指标","征文活动完成情况","=","活动一次，征文20篇","篇","定性指标","《云南中华文化学院2020年工作实施方案》","举办征文活动一次，征文20篇以上"]
[null,null,"产出指标","数量指标","因公出访完成数量",">=","3个","个","定性指标","2020年省外办批复《云南中华文化学院2020年工作实施方案》","反映是否按项目计划完成"]
[null,null,"产出指标","时效指标","因公出访人员数量",">=","6人","人","定性指标","2020年省外办批复《云南中华文化学院2020年工作实施方案》","是否按计划完成"]
[null,null,"效益指标","社会效益指标","宣传中华文化辐射面","=","85%","%","定性指标","《云南中华文化学院2020年工作实施方案》","通过出访团组与海外华人进行文化交流，宣传中华优秀传统文化，弘扬爱国主义精神，增进共识。"]
[null,null,"效益指标","社会效益指标","网站点击率","=","90%","%","定性指标","《云南省社会主义学院网站管理暂行办法》","通过中华文化讲座宣传中华文化，提高社会公众对我院的认知度，问卷调查和访问法。"]
[null,null,"满意度指标","服务对象满意度指标","服务对象满意度","=","90%","%","定性指标","参照财政部门整体支出绩效评价共性指标体系框架","通过问卷调查和访问，反映服务对象满意度"]
["    教学科研专项经费","1.完成学院年度科研课题15个，立项全省社会主义学院系统科研课题40个，扶贫挂钩点洱源县委统战部院部合作课题2个，统一战线智库专项课题10个，并组织评审专家评审，举办学术研讨会2个。2.出版6期学报，每期印制1000册，编印《云南统战理论研究要报》4期，支付印刷费，作者稿件稿酬，编辑审稿费用，邮寄费，信封印制费，建立并按期维护在线编辑系统。3.进一步加强学院网站门户建设，提高学院信息化建设水平，做好云南统一战线宣传工作。4.进一步完善课程体系，立项精品课题5个，支持菜单式课程建设7个，加强与有关高等院校、兄弟社院开展联合办学，建立教学科研基地。5.资助出版学术著作、科研成果集4-5本，编写教材1本。6.发挥科研资政促教功能，加快云南统一战线智库建设；7.加强学院教师队伍建设，提高教师的专业素养和业务水平；8.按照省委统战部“五个一流”机关建设要求，加快推进“书香社院”、“智慧校园”建设，提高学院工作的规范化、科学化水平。9.完善教学设施，加强综合楼运行维护，为统一战线教育培训提供硬件保障。","产出指标","数量指标","课题研究成果完成率","=","95%","%","定性指标","依据《云南省社会主义学院科研工作管理办法》《云南省社会主义学院年度工作调研课题管理办法》《全省社会主义学院（校）科研协作办法》《云南统一战线智库章程》","依据学院已经出台的科研管理制度及学院年度目标任务分解进行考核"]
[null,null,"产出指标","数量指标","学报出刊期数","=","6","期","定性指标","科研处2019年工作总结和2022年工作打算","根据《云南省社会主义学院科研处职责任务》、《<云南社会主义学院学报>编辑部工作暂行规定》和学院年度目标任务分解进行考核。"]
[null,null,"产出指标","质量指标","文章发表数量","=","20篇","篇","定性指标","依据《云南省社会主义学院科研工作管理办法》《云南省社会主义学院科研奖励暂行办法》《云南省社会主义学院学术著作出版资助暂行办法》","学院作为教学科研单位，要求教师每年要有一定数量的科研成果发表"]
[null,null,"产出指标","时效指标","课程采用率","=","80%","%","定性指标","精品课程与菜单式课程在培训班次的开课率","充实课程数量，主体班次可选择课程达30门，新课程被一次选用选择率90%以上，被2次以上选用的选择率不低于80%，三次以上不低于50%，学员测评教学效果良好以上。"]
[null,null,"效益指标","社会效益指标","学报影响因子、科研成果影响力",">=","学报影响因子0.025-0.03；核心期刊2-3篇","篇","定性指标","中国知网年末统计","学报影响因子通过中国知网年度报告；发表文章数量根据科研处年度成果登记情况并进行核实。"]
[null,null,"满意度指标","服务对象满意度指标","教育培训效果评价","=","90%","%","定性指标","培训质量评价系统","根据云南省社会主义学院教学管理制度和教育培训效果评价暂行办法评，培训质量评估一般采取问卷调查的方法进行，学院教务部门根据教育培训情况适时开展教学效果调研"]

{"sheet":"12.省本级项目支出绩效目标表（另文下达）","index":11,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[1,0,1,10],[2,0,2,1],[7,0,11,0],[7,1,11,1]],"flags":["formulas_cached_only"]}
[]
["12.省本级项目支出绩效目标表（另文下达）"]
["单位名称：云南省社会主义学院"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标类型","绩效指标值设定依据及数据来源","说明"]
[1,2,3,4,5,6,7,8,9,10,11]
["云南省社会主义学院"]
["  云南省社会主义学院","","","","","","","","","",""]
["    国有资产有偿使用收益成本性补助经费","2020年教学服务中心工作要紧紧围绕学院整体发展规划和中心工作,做好教学、科研、行政的后勤服务保障工作，为学员和教职工的学习和工作提供优质服务;负责学院消防、治安保卫及公共环境卫生和院内绿化的管理工作;负责对学院出租房的管理，做好房屋修缮及水电正常供给和物业管理工作;积极配合学院各处室，完成统一战线各类培训班及各党派人士的接待服务工作，完成来学院考察访问兄弟社院的接待服务工作;利用学院授权经营管理的资产，依照国家有关政策规定，开展多种经营，拓展新的服务项目，不断提高社会效益和经济效益。   \n  \n\n","产出指标","数量指标","消防设施设备维保次数","=","12","次","定性指标","消防安全责任制实施办法及云南省社会主义学院教学服务中心大楼运行维护费实施工作方案","消防安全责任制实施办法及云南省社会主义学院教学服务中心大楼运行维护费实施工作方案"]
[null,null,"产出指标","数量指标","庭院绿化次数","=","12","次","定性指标","云南省社会主义学院教学服务中心2020年大楼运行维护费实施工作方案","云南省社会主义学院教学服务中心2020年大楼运行维护费实施工作方案"]
[null,null,"产出指标","质量指标","出租商铺及周转房维修次数","=","12","次","定性指标","云南省社会主义学院教学服务中心2020年工作实施方案","云南省社会主义学院教学服务中心2020年工作实施方案"]
[null,null,"效益指标","经济效益指标","电梯维护保养",">=","12","次","定量指标","依据特种设备管理办法及2017年签订乘客电梯维护保养合同， 半保2.1万元，其中杂物电梯6000元。","特种设备管理办法及云南省社会主义学院教学服务中心大楼运行维护费实施工作方案"]
[null,null,"满意度指标","服务对象满意度指标","培训学员或服务对象满意度","=","85","%","定性指标","根据教务处提供的学员满意度调查表及办公室提供的处室满意度调查表测算","根据教务处提供的学员满意度调查表及办公室提供的处室满意度调查表测算"]

{"sheet":"13.省对下转移支付预算表","index":12,"n_rows":9,"n_cols":24,"rows_kept":9,"merged":[[1,0,1,23],[2,0,2,3],[3,0,4,0],[3,1,3,3],[3,4,3,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[]
["13.省对下转移支付预算表"]
["单位名称：云南省社会主义学院",{"$nulls":22},"单位：万元"]
["单位名称（项目）","资金来源",null,null,"地区",{"$nulls":18},"备注"]
[null,"合计","一般公共预算","政府性基金","昆明","昭通","曲靖","玉溪","红河","文山","普洱","西双版纳","楚雄","大理","保山","德宏","丽江","怒江","迪庆","临沧","宣威","腾冲","镇雄"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"14.省对下转移支付绩效目标表","index":13,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[1,0,1,10],[2,0,2,1]],"flags":["formulas_cached_only"]}
[]
["14.省对下转移支付绩效目标表"]
["单位名称：云南省社会主义学院"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标类型","绩效指标值设定依据及数据来源","说明"]
[1,2,3,4,5,6,7,8,9,10,11]
[""]
["","","","","","","","","","",""]

{"sheet":"15.政府采购情况表","index":14,"n_rows":16,"n_cols":22,"rows_kept":16,"merged":[[1,0,1,21],[2,0,2,5],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,3,21],[4,7,6,7],[4,8,4,17],[4,18,5,21],[5,8,5,15],[5,16,6,16],[5,17,6,17]],"flags":["formulas_cached_only"]}
[]
["15.部门政府采购情况表"]
["单位名称：云南省社会主义学院",{"$nulls":20},"单位：万元"]
["预算项目","采购项目","采购目录","计量\n单位","数量","面向中小企业预留资金","基本支出/项目支出","资金来源"]
[{"$nulls":7},"合计","财政拨款",{"$nulls":9},"单位自筹"]
[{"$nulls":8},"一般公共预算",{"$nulls":7},"政府性\n基金预算","国有资本经营预算"]
[{"$nulls":8},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿","上年结转",null,null,"小计","事业收入","事业单位\n经营收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["云南省社会主义学院",{"$nulls":6},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"}]
["  云南省社会主义学院","","","","",null,"",{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"}]
["    教学科研专项经费","课题用办公资料费","A090101 复印纸","批","2",null,"项目支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["    教学科研专项经费","网络维护费","C020699 其他运行维护服务","批","1",null,"项目支出",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["    教学科研专项经费","统一战线智库建设用相机","A02020501 照相机","台","2",null,"项目支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["    教学科研专项经费","咨询费","C0808 社会与管理咨询服务","年","1",null,"项目支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["    教学科研专项经费","相机","A02020502 镜头及器材","台","2",null,"项目支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["    教学科研专项经费","办公设备","A060599 其他柜类","个","10",null,"项目支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]