{"text_format":"2","workbook":"xls","n_sheets":13,"sheets":["1","1-1","1-2","2","2-1","3","3-1","3-2","3-3","4","4-1","5","6"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":15,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1","index":0,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["附件2",null,null,"表1"]
["部门收支总表"]
["四川省社会科学院",null,null,"单位：万元"]
["收          入",null,"支             出"]
["项              目","2019年预算数","项              目","2019年预算数"]
["一、一般公共预算拨款收入",10560,"一、一般公共服务支出",38.4]
["二、政府性基金预算拨款收入",0,"二、外交支出",0]
["三、国有资本经营预算拨款收入",0,"三、国防支出",0]
["四、事业收入",2665,"四、公共安全支出",0]
["五、事业单位经营收入",0,"五、教育支出",220]
["六、其他收入",243.14,"六、科学技术支出",16718.17]
[null,null,"七、文化旅游体育与传媒支出",0]
[null,null,"八、社会保障和就业支出",1338]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、卫生健康支出",490]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",0]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",1053.14]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
["",null,"二十三、灾害防治及应急管理支出",0]
[null,null,"二十四、预备费",0]
[null,null,"二十五、其他支出",0]
[null,null,"二十六、转移性支出",0]
[null,null,"二十七、债务还本支出",0]
[null,null,"二十八、债务利息支出",0]
[null,null,"二十九、债务发行费用支出",0]
[]
["本  年  收  入  合  计",13468.14,"本  年  支  出  合  计",19857.71]
["七、用事业基金弥补收支差额",0,"三十、事业单位结余分配 ",0]
["八、上年结转",6389.57,"    其中：转入事业基金",0]
[null,null,"三十、结转下年",0]
[]
["收      入      总      计",19857.71,"支      出      总      计",19857.71]

{"sheet":"1-1","index":1,"n_rows":24,"n_cols":20,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,0,1,19],[3,0,3,4],[3,10,3,11],[3,13,3,17],[4,0,4,2],[4,3,5,3],[4,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,10,5,10],[4,11,5,11],[3,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[3,18,5,18],[3,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表1-1"]
["部门收入总表"]
["四川省社会科学院",{"$nulls":18},"单位：万元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称  （科目）",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
["","","","","合计",19857.71,6389.57,10560,0,0,2665,260,0,0,0,0,0,0,243.14,0]
["","","","","全额事业单位（在蓉）",19857.71,6389.57,10560,0,0,2665,260,0,0,0,0,0,0,243.14,0]
["","","","","  四川省社科院机关",19857.71,6389.57,10560,0,0,2665,260,0,0,0,0,0,0,243.14,0]
["201","04","07","611901","    经济体制改革研究",37,37,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","04","99","611901","    其他发展与改革事务支出",1.4,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0]
["205","02","05","611901","    高等教育",220,0,220,0,0,0,0,0,0,0,0,0,0,0,0]
["206","03","02","611901","    社会公益研究",9.4,9.4,0,0,0,0,0,0,0,0,0,0,0,0,0]
["206","04","02","611901","    应用技术研究与开发",69.6,69.6,0,0,0,0,0,0,0,0,0,0,0,0,0]
["206","06","01","611901","    社会科学研究机构",4760,66,4190.86,0,0,260,260,0,0,0,0,0,0,243.14,0]
["206","06","02","611901","    社会科学研究",8099.66,5054.66,845,0,0,2200,0,0,0,0,0,0,0,0,0]
["206","06","99","611901","    其他社会科学支出",3674.51,1151.51,2318,0,0,205,0,0,0,0,0,0,0,0,0]
["206","99","99","611901","    其他科学技术支出",105,0,105,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","611901","    事业单位离退休",233,0,233,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","611901","    机关事业单位基本养老保险缴费支出",790,0,790,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","611901","    机关事业单位职业年金缴费支出",315,0,315,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","611901","    事业单位医疗",490,0,490,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","611901","    住房公积金",655,0,655,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","03","611901","    购房补贴",398.14,0,398.14,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"1-2","index":2,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,0,1,9],[3,0,3,4],[4,0,4,2],[4,3,5,3],[4,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"表1-2"]
["部门支出总表"]
["四川省社会科学院",{"$nulls":8},"单位：万元"]
["项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["","","","","合计",19857.71,7385.14,12472.57,0,0]
["","","","","全额事业单位（在蓉）",19857.71,7385.14,12472.57,0,0]
["","","","","  四川省社科院机关",19857.71,7385.14,12472.57,0,0]
["201","04","07","611901","    经济体制改革研究",37,0,37,0,0]
["201","04","99","611901","    其他发展与改革事务支出",1.4,0,1.4,0,0]
["205","02","05","611901","    高等教育",220,0,220,0,0]
["206","03","02","611901","    社会公益研究",9.4,0,9.4,0,0]
["206","04","02","611901","    应用技术研究与开发",69.6,0,69.6,0,0]
["206","06","01","611901","    社会科学研究机构",4760,4504,256,0,0]
["206","06","02","611901","    社会科学研究",8099.66,0,8099.66,0,0]
["206","06","99","611901","    其他社会科学支出",3674.51,0,3674.51,0,0]
["206","99","99","611901","    其他科学技术支出",105,0,105,0,0]
["208","05","02","611901","    事业单位离退休",233,233,0,0,0]
["208","05","05","611901","    机关事业单位基本养老保险缴费支出",790,790,0,0,0]
["208","05","06","611901","    机关事业单位职业年金缴费支出",315,315,0,0,0]
["210","11","02","611901","    事业单位医疗",490,490,0,0,0]
["221","02","01","611901","    住房公积金",655,655,0,0,0]
["221","02","03","611901","    购房补贴",398.14,398.14,0,0,0]

{"sheet":"2","index":3,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表2"]
["财政拨款收支总表"]
["四川省社会科学院",{"$nulls":6},"单位：万元"]
["收          入",null,"支             出"]
["项              目","2019年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",10560,"一、本年支出",11877.38,11877.38,0,0,0]
["   一般公共预算拨款收入",10560,"   一般公共服务支出",38.4,38.4,0,0,0]
["   政府性基金预算拨款收入",0,"   外交支出",0,0,0,0,0]
["   国有资本经营预算拨款收入",0,"   国防支出",0,0,0,0,0]
["二、上年结转",1317.38,"   公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",1317.38,"   教育支出",220,220,0,0,0]
["   政府性基金预算拨款收入",0,"   科学技术支出",8737.84,8737.84,0,0,0]
["   国有资本经营预算拨款收入",0,"   文化旅游体育与传媒支出",0,0,0,0,0]
["   上年财政拨款资金结转",0,"   社会保障和就业支出",1338,1338,0,0,0]
[null,null,"   社会保险基金支出",0,0,0,0,0]
[null,null,"   卫生健康支出",490,490,0,0,0]
[null,null,"   节能环保支出",0,0,0,0,0]
[null,null,"   城乡社区支出",0,0,0,0,0]
[null,null,"   农林水支出",0,0,0,0,0]
[null,null,"   交通运输支出",0,0,0,0,0]
[null,null,"   资源勘探信息等支出",0,0,0,0,0]
[null,null,"   商业服务业等支出",0,0,0,0,0]
[null,null,"   金融支出",0,0,0,0,0]
[null,null,"   援助其他地区支出",0,0,0,0,0]
[null,null,"   国土海洋气象等支出",0,0,0,0,0]
[null,null,"   住房保障支出",1053.14,1053.14,0,0,0]
[null,null,"   粮油物资储备支出",0,0,0,0,0]
[null,null,"   国有资本经营预算支出",0,0,0,0,0]
[null,null,"   灾害防治及应急管理支出",0,0,0,0,0]
[null,null,"   预备费",0,0,0,0,0]
[null,null,"   其他支出",0,0,0,0,0]
[null,null,"   转移性支出",0,0,0,0,0]
[null,null,"   债务还本支出",0,0,0,0,0]
[null,null,"   债务利息支出",0,0,0,0,0]
[null,null,"   债务发行费用支出",0,0,0,0,0]
[{"$nulls":6},""]
[null,null,"二、结转下年",0,0,0,0,0]
[]
["收      入      总      计",11877.380000000001,"支      出      总      计",11877.38,11877.38,0,0,0]

{"sheet":"2-1","index":4,"n_rows":21,"n_cols":41,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,0,1,40],[3,0,3,3],[3,5,3,14],[3,15,3,24],[3,25,3,40],[4,0,4,1],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,16,4,18],[4,19,4,21],[4,22,4,24],[4,26,4,28],[4,29,4,31],[4,32,4,34],[4,35,4,37],[4,38,4,40],[4,2,5,2],[4,3,5,3],[3,4,5,4],[4,5,5,5],[4,15,5,15],[4,25,5,25]],"flags":["formulas_cached_only"]}
[{"$nulls":40},"表2-1"]
["财政拨款支出预算表（政府经济分类科目）"]
["四川省社会科学院",{"$nulls":39},"单位：万元"]
["项    目",null,null,null,"总计","省级当年财政拨款安排",{"$nulls":9},"中央提前通知专项转移支付",{"$nulls":9},"上年结转安排"]
["科目编码",null,"单位代码","单位名称（科目）",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,"上年应返还额度结转",null,null,"上年财政拨款资金结转"]
["类","款",{"$nulls":4},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["","","","合计",11877.380000000001,10560,10560,6882,3678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1317.38,1317.38,0,1317.38,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","全额事业单位（在蓉）",11877.380000000001,10560,10560,6882,3678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1317.38,1317.38,0,1317.38,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","  四川省社科院机关",11877.380000000001,10560,10560,6882,3678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1317.38,1317.38,0,1317.38,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","    对事业单位经常性补助",11087.67,9878.09,9878.09,6649,3229.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209.58,1209.58,0,1209.58,0,0,0,0,0,0,0,0,0,0,0,0]
["505","01","611901","      工资福利支出",6138.86,6138.86,6138.86,6138.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["505","02","611901","      商品和服务支出",4948.8099999999995,3739.23,3739.23,510.14,3229.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209.58,1209.58,0,1209.58,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","    对事业单位资本性补助",327.31,228.91,228.91,0,228.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98.4,98.4,0,98.4,0,0,0,0,0,0,0,0,0,0,0,0]
["506","01","611901","      资本性支出（一）",288.90999999999997,228.91,228.91,0,228.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60,60,0,60,0,0,0,0,0,0,0,0,0,0,0,0]
["506","02","611901","      资本性支出（二）",38.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.4,38.4,0,38.4,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","    对个人和家庭的补助",453,453,453,233,220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["509","02","611901","      助学金",220,220,220,0,220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["509","05","611901","      离退休费",226.3,226.3,226.3,226.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["509","99","611901","      其他对个人和家庭补助",6.7,6.7,6.7,6.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","    其他支出",9.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4,9.4,0,9.4,0,0,0,0,0,0,0,0,0,0,0,0]
["599","99","611901","      其他支出",9.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4,9.4,0,9.4,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3","index":5,"n_rows":20,"n_cols":114,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,0,1,113],[3,0,3,4],[3,6,3,19],[3,20,3,47],[3,48,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,95],[3,96,3,98],[3,99,3,104],[3,105,3,107],[3,108,3,113],[4,0,4,2],[4,3,5,3],[4,4,5,4],[3,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,5,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57],[4,58,5,58],[4,59,5,59],[4,60,5,60],[4,61,5,61],[4,62,5,62],[4,63,5,63],[4,64,5,64],[4,65,5,65],[4,66,5,66],[4,67,5,67],[4,68,5,68],[4,69,5,69],[4,70,5,70],[4,71,5,71],[4,72,5,72],[4,73,5,73],[4,74,5,74],[4,75,5,75],[4,76,5,76],[4,77,5,77],[4,78,5,78],[4,79,5,79],[4,80,5,80],[4,81,5,81],[4,82,5,82],[4,83,5,83],[4,84,5,84],[4,85,5,85],[4,86,5,86],[4,87,5,87],[4,88,5,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,5,95],[4,96,5,96],[4,97,5,97],[4,98,5,98],[4,99,5,99],[4,100,5,100],[4,101,5,101],[4,102,5,102],[4,103,5,103],[4,104,5,104],[4,105,5,105],[4,106,5,106],[4,107,5,107],[4,108,5,108],[4,109,5,109],[4,110,5,110],[4,111,5,111],[4,112,5,112],[4,113,5,113]],"flags":["formulas_cached_only"]}
[{"$nulls":113},"表3"]
["一般公共预算支出总表"]
["四川省社会科学院",{"$nulls":112},"单位：万元"]
["项    目",{"$nulls":4},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":17},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["科目编码",null,null,"单位代码","单位名称  （科目）",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","产权参股","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保障基金补助","补充全国社会保障基金","小计","预备费","国家赔偿费用支出","补充全国社会保障基金","脱贫攻坚对口帮扶","其他支出"]
["类","款","项"]
["","","","","合计",10560,6138.86,2238,444.14,0,0,1164.72,790,315,490,0,42,655,0,0,3739.23,165,106.57,5,0,81.66,112,116,0,125,740,0,140,32,146,95,3,0,0,0,384,0,79,67.14,28,22,0,1291.86,453,226.3,0,0,0,0,0,0,220,0,0,6.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228.91,0,59.15,0,0,0,90,0,0,0,0,0,0,0,0,0,0,79.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","全额事业单位（在蓉）",10560,6138.86,2238,444.14,0,0,1164.72,790,315,490,0,42,655,0,0,3739.23,165,106.57,5,0,81.66,112,116,0,125,740,0,140,32,146,95,3,0,0,0,384,0,79,67.14,28,22,0,1291.86,453,226.3,0,0,0,0,0,0,220,0,0,6.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228.91,0,59.15,0,0,0,90,0,0,0,0,0,0,0,0,0,0,79.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","  四川省社科院机关",10560,6138.86,2238,444.14,0,0,1164.72,790,315,490,0,42,655,0,0,3739.23,165,106.57,5,0,81.66,112,116,0,125,740,0,140,32,146,95,3,0,0,0,384,0,79,67.14,28,22,0,1291.86,453,226.3,0,0,0,0,0,0,220,0,0,6.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228.91,0,59.15,0,0,0,90,0,0,0,0,0,0,0,0,0,0,79.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["205","02","05","611901","    高等教育",220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220,0,0,0,0,0,0,0,220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["206","06","01","611901","    社会科学研究机构",4190.86,3490.72,2238,46,0,0,1164.72,0,0,0,0,42,0,0,0,550.14,0,0,0,0,30,60,0,0,125,18,0,120,20,0,0,3,0,0,0,0,0,79,67.14,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150,0,30.24,0,0,0,90,0,0,0,0,0,0,0,0,0,0,29.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["206","06","02","611901","    社会科学研究",845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,844.26,40,8,5,0,0,0,30,0,0,205,0,0,0,45,5,0,0,0,0,50,0,0,0,0,10,0,446.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.74,0,0.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["206","06","99","611901","    其他社会科学支出",2318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2239.83,125,98.57,0,0,51.66,52,86,0,0,517,0,20,12,101,90,0,0,0,0,334,0,0,0,0,12,0,740.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78.17,0,28.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["206","99","99","611901","    其他科学技术支出",105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","611901","    事业单位离退休",233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233,226.3,0,0,0,0,0,0,0,0,0,6.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","611901","    机关事业单位基本养老保险缴费支出",790,790,0,0,0,0,0,790,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","611901","    机关事业单位职业年金缴费支出",315,315,0,0,0,0,0,0,315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","611901","    事业单位医疗",490,490,0,0,0,0,0,0,0,490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","611901","    住房公积金",655,655,0,0,0,0,0,0,0,0,0,0,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","03","611901","    购房补贴",398.14,398.14,0,398.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3-1","index":6,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"表3-2"]
["一般公共预算基本支出预算表"]
["四川省社会科学院",{"$nulls":5},"单位：万元"]
["经济分类科目",null,null,null,"基本支出"]
["科目编码",null,"单位代码","科目名称","合计","人员经费","公用经费"]
["类","款"]
["","","","合计",6882,6371.86,510.14]
["","","","全额事业单位（在蓉）",6882,6371.86,510.14]
["","","","  四川省社科院机关",6882,6371.86,510.14]
["","","","    工资福利支出",6138.86,6138.86,0]
["301","01","611901","      基本工资",2238,2238,0]
["301","02","611901","      津贴补贴",444.14,444.14,0]
["301","07","611901","      绩效工资",1164.72,1164.72,0]
["301","08","611901","      机关事业单位基本养老保险缴费",790,790,0]
["301","09","611901","      职业年金缴费",315,315,0]
["301","10","611901","      职工基本医疗保险缴费",490,490,0]
["301","12","611901","      其他社会保障缴费",42,42,0]
["301","13","611901","      住房公积金",655,655,0]
["","","","    商品和服务支出",510.14,0,510.14]
["302","05","611901","      水费",30,0,30]
["302","06","611901","      电费",60,0,60]
["302","09","611901","      物业管理费",125,0,125]
["302","11","611901","      差旅费",18,0,18]
["302","13","611901","      维修(护)费",100,0,100]
["302","17","611901","      公务接待费",3,0,3]
["302","28","611901","      工会经费",79,0,79]
["302","29","611901","      福利费",67.14,0,67.14]
["302","31","611901","      公务用车运行维护费",28,0,28]
["","","","    对个人和家庭的补助",233,233,0]
["303","01","611901","      离休费",226.3,226.3,0]
["303","99","611901","      其他对个人和家庭的补助支出",6.7,6.7,0]

{"sheet":"3-2","index":7,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-3"]
["一般公共预算项目支出预算表"]
["四川省社会科学院",{"$nulls":4},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（项目）","金额"]
["类","款","项"]
["","","","","合计",3678]
["","","","","全额事业单位（在蓉）",3678]
["","","","","  四川省社科院机关",3678]
["","","","","    高等教育",220]
["205","02","05","611901","      社会科学研究生教学及人才培养经费",220]
["","","","","    社会科学研究机构",190]
["206","06","01","611901","      设备购置经费",60]
["206","06","01","611901","      信息化建设及运行维护费",130]
["","","","","    社会科学研究",845]
["206","06","02","611901","      社会科学研究经费",845]
["","","","","    其他社会科学支出",2318]
["206","06","99","611901","      社会科学天府智库及社科调研基地和科研环境建设经费",716]
["206","06","99","611901","      社会科学学术交流及理论宣传专项经费",190]
["206","06","99","611901","      社会科学学术期刊建设及图书资料购置",450]
["206","06","99","611901","      社会科学研究生教学及人才培养经费",962]
["","","","","    其他科学技术支出",105]
["206","99","99","611901","      2019年第一批科技计划项目",105]

{"sheet":"3-3","index":8,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[[1,0,1,7],[3,2,3,7],[4,4,4,6],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3-4"]
["一般公共预算“三公”经费支出表"]
["四川省社会科学院",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","合计",31,0,28,0,28,3]
["","全额事业单位（在蓉）",31,0,28,0,28,3]
["611901","  四川省社科院机关",31,0,28,0,28,3]

{"sheet":"4","index":9,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,0,1,7],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["政府性基金支出预算表"]
["",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]

{"sheet":"4-1","index":10,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,0,1,7],[3,2,3,7],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4-1"]
["政府性基金预算“三公”经费支出表"]
["四川省社会科学院",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]
["","",0,"",0,"","",""]

{"sheet":"5","index":11,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,0,1,7],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表5"]
["国有资本经营支出预算表"]
["",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]
["","","","","",0,"",""]

{"sheet":"6","index":12,"n_rows":51,"n_cols":13,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,0,2,12],[3,1,3,12],[4,7,4,12],[5,7,5,8],[5,9,5,10],[5,11,5,12],[6,0,6,2],[7,0,7,2],[8,1,8,2],[9,3,16,3],[17,3,24,3],[25,3,29,3],[30,3,35,3],[36,3,40,3],[41,3,45,3],[46,3,50,3],[9,4,16,4],[17,4,24,4],[25,4,29,4],[30,4,35,4],[36,4,40,4],[41,4,45,4],[46,4,50,4],[9,5,16,5],[17,5,24,5],[25,5,29,5],[30,5,35,5],[36,5,40,5],[41,5,45,5],[46,5,50,5],[4,6,5,6],[9,6,16,6],[17,6,24,6],[25,6,29,6],[30,6,35,6],[36,6,40,6],[41,6,45,6],[46,6,50,6],[9,9,16,9],[17,9,24,9],[25,9,29,9],[30,9,35,9],[41,9,45,9],[46,9,50,9],[9,10,16,10],[17,10,24,10],[25,10,29,10],[30,10,35,10],[41,10,45,10],[46,10,50,10],[9,11,16,11],[17,11,24,11],[25,11,29,11],[30,11,35,11],[36,11,40,11],[41,11,45,11],[46,11,50,11],[9,12,16,12],[17,12,24,12],[25,12,29,12],[30,12,35,12],[36,12,40,12],[41,12,45,12],[46,12,50,12],[4,0,5,2],[4,3,5,5],[9,0,16,2],[17,0,24,2],[25,0,29,2],[30,0,35,2],[36,0,40,2],[41,0,45,2],[46,0,50,2]],"flags":["formulas_cached_only"]}
[]
[null,"表6"]
["2019年省级部门预算项目绩效目标（部门预算）"]
[null,"单位：万元"]
["项目单位\r\n(项目名称)",null,null,"项目资金",null,null,"年度目标","绩效指标"]
[{"$nulls":7},"项目完成指标",null,"效益指标",null,"满意度指标"]
[null,null,null,"资金总额","财政拨款","其他资金",null,"三级指标","指标值","三级指标","指标值","三级指标","指标值"]
["611-四川省社会科学院",null,null,11095.19,3618,7477.19]
[null,"611901-四川省社科院机关",null,11095.19,3618,7477.19]
["社会科学研究生教学及人才培养经费",null,null,1342.78,1182,160.78,"1.培养哲学社会科学研究专门人才和按国家计划招生培养硕士研究生。本年度计划招收国家计划内硕士研究生133人左右，培养在校生395人左右，向社会输送哲学社会科学类硕士毕业生132人左右；2.招收在站博士后10人左右，资助在站博士后科研项目、工作经费等，致力于学科建设和专门研究；3.按计划进行研究生教学新区搬迁工作；4.完成2019年度科研教学骨干国外培训2-3人次，国内培训4-5人次；5.完成2019年度各级党校调训4-5人次；6.下派贫困地区乡镇挂职干部和第一书记各1人；7.组织干部培训约60人次；8.资助符合条件的在读博士5人左右；9.完成2019年度职称评定及专家推荐工作。","毕业率（%）","100%","用人单位的综合评价","优良","用人单位满意度（%）","98%及以上"]
[{"$nulls":7},"毕业生就业率（%）","99%以上"]
[{"$nulls":7},"毕业学生人数（人）","132人左右"]
[{"$nulls":7},"培训（养）科研教学骨干","8人左右"]
[{"$nulls":7},"培训干部（人）","60人左右"]
[{"$nulls":7},"研究生教学新区面积（平方米）","29148"]
[{"$nulls":7},"招收学生人数（人）","133人左右"]
[{"$nulls":7},"资助在读博士（人）","5人左右"]
["社会科学研究经费",null,null,7905.16,845,7060.16,"1.计划为申报立项国家社科基金和省规划项目提供配套资助；2.资助优秀学术论文发表、高质量学术著作出版，围绕省委省政府中心工作，研究重大理论和现实问题，提交对策建议和决策咨询报告；3.资助2019年度院级课题（含分院分所）、临时委托课题、省情调研课题、青年课题等；4.资助10个重点学科建设；5.对省哲学社会科学评奖获奖进行配套后期资助；6.资助出版并发布四川省情系列蓝皮书6本；7.资助省级、院级重点专项课题；8.组织并资助完成省重点研究基地项目课题申报、成果宣传推介；9.编纂出版《四川读本》（第二批）等系列丛书；10.资助四川优秀传统文化传承发展研究；11.资助评选科研英才和资深研究员项目；12.资助学术文库及余热工程项目；13.完成其他专项科研任务及省委省政府临时交办的重大科研任务；14.开展科研与学术管理和精准脱贫等专项调研。","发表论文（篇）","600篇左右"]
[{"$nulls":7},"国家社科基金课题申报通过率（%）","15%及以上"]
[{"$nulls":7},"后期资助项目数（项）","150项左右"]
[{"$nulls":7},"获领导批示（件次）","60件次左右"]
[{"$nulls":7},"科研课题按时结题率（%）","70%及以上"]
[{"$nulls":7},"科研课题验收合格率（%）","90%及以上"]
[{"$nulls":7},"立项课题数量（项）","145项左右"]
[{"$nulls":7},"著作出版（部）","35部左右"]
["信息化建设及运行维护费",null,null,130,130,0,"1.保证局域网的正常使用，部分设备维护更新及网站运维；2.开展网络信息安全工作，评定VPN远程访问系统、图书管理系统、2个网站系统安全等级；3.按照财政部、省财政厅关于政府会计制度改革和单位内控信息化建设等要求，完成1个财务信息系统综合管理平台建设，保障财务管理系统安全和正常运行。","VPN远程访问（个）","1","职工及研究生阅读覆盖率","100%","职工及研究生使用满意度","90%及以上"]
[{"$nulls":7},"财务信息系统建设（个）","1"]
[{"$nulls":7},"图书管理系统（个）","1"]
[{"$nulls":7},"维护局域网（个）","1"]
[{"$nulls":7},"维护网站系统（个）","2"]
["社会科学天府智库及社科调研基地和科研环境建设经费",null,null,716,716,0,"以习近平新时代中国特色社会主义思想为指导，深入贯彻党的十九大及十九届三中全会、四中全会精神和省委十一届三次、四次全会精神，深入贯彻落实习近平总书记在全国哲学社会科学座谈会上的讲话精神和来川视察重要指示精神，本本年度重点完成的任务：1.加强本单位27个所、处、室文化建设，为新型智库建设打基础； 2.创建省级新型智库3-5个；3.继续实施名所战略，创建地方社科院知名研究所3-5个，达到相应研究领域国内领先水平；4.继续改善科研教学环境，确保科研教学等工作正常开展；5.建设扶贫调研基地，深入开展精准扶贫精准脱贫研究及脱贫任务相关工作，对对口扶贫村进行项目资助；6.充分发挥老专家优势，继续实施百岁健康老人计划和余热工程、贴心工程，资助离退休老专家开展各项科研教学活动。","参与名所建设数量（个）","15个","知名或先进研究所保持研究水平领先的时间（年）","3年及以上"]
[{"$nulls":7},"建设省级智库数量（个）","3-5个"]
[{"$nulls":7},"评选先进研究所（个）","3-5个"]
[{"$nulls":7},"天府智库所处室建设数量（个）","27个"]
[{"$nulls":7},"先进基层党组织（个）","3-5个"]
[{"$nulls":7},"优秀个人（人）","60人左右"]
["社会科学学术期刊建设及图书资料购置",null,null,706.25,450,256.25,"1.资助《社会科学研究》、《毛泽东思想研究》、《经济体制改革》、《农村经济》、《邓小平研究》、《当代社会科学（英文）》、《中华文化论坛》、《国学研究》、《中国西部》等学术期刊本年度正常出版发行；2.购置图书资料和电子资源，包括纸质图书、期刊杂志和电子资源数据库等图书报刊资料；3.完成《社会科学研究参考资料》12期，《参阅资料》12期，《廉政专报》24期》、《藏羌彝走廊研究辑刊》、《区域经济研究》、《现代人才》、《国内外绿色经济》等内刊编辑；4.完成2019年度《当代史资料》（代管项目）编辑；5.继续搜集“5.12”汶川地震、“4.20”芦山地震及国内外其他地区各类灾难相关文献、音像、图片等资料。","编辑内刊数量（个）","9个","持续时间","3年及以上","科研人员和学生对购置的图书资料、电子资源的可利用满意度（%）","100%"]
[{"$nulls":7},"公开发行学术期刊数量（个）","9个","核心期刊","提高国内学术影响力"]
[{"$nulls":7},"购置纸质图书数量（册）","4000册左右"]
[{"$nulls":7},"续订电子数据资料库（个）","13个左右"]
[{"$nulls":7},"中外期刊订阅（种）","1000种左右"]
["社会科学学术交流及理论宣传专项经费",null,null,190,190,0,"1.开展新中国建国70周年系列学术活动：组织举办第八届“中印论坛”、全国社科青年论坛（2019）、中国社会科学名家论坛（2019）、中国西部城市可持续发展论坛，与国家体育总局等单位合作举办2019“一带一路”成都国际乒乓球公开赛暨体育经济与区域合作高峰论坛等重大学术会议，举办中国日本经济学会2019年年会，大禹研究中心、诸葛亮研究中心系列学术会议等。2.对外学术交流：出国（境）进行学术交流约10批次，共计约60人次；接待来访外宾约10批次等。","对外学术交流(批次)","10批次60人次左右","学术影响力","在国外学术界和国内实务部门产生一定知名度和影响力"]
[{"$nulls":7},"接待来访外宾（批次）","10批次左右"]
[{"$nulls":7},"开展学术活动及对外学术交流","产生良好的学术影响力，提升学术知名度和竞争力"]
[{"$nulls":7},"项目按期完成率（%）","100%"]
[{"$nulls":7},"组织召开重大学术会议(次)","15次左右"]
["2019年第一批科技计划项目",null,null,105,105,"0","按要求研究相关理论和现实问题，提交研究报告，发表相关优秀学术论文，按时完成项目并形成研究成果。","按时结题率（%）","95%及以上",null,null,"委托单位满意度（%）","100%"]
[{"$nulls":7},"按时完成项目（个）","14"]
[{"$nulls":7},"发表学术论文（篇）","2-4"]
[{"$nulls":7},"科研课题结题质量评定等级","合格及以上"]
[{"$nulls":7},"提交研究报告（个）","10-14"]