{"text_format":"3","workbook":"xls","n_sheets":11,"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","财政拨款三公表","政府性基金","国有资本经营","部门整体支出绩效目标表"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":2,"n_cols":1,"rows_kept":2,"merged":[[1,0,25,7]],"flags":["formulas_cached_only"]}
["附件："]
["2024年部门预算公开表"]

{"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],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[213]新余市大数据中心 , [213001]新余市大数据中心",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、财政拨款收入",{"v":444.716848,"d":"444.72"},"一般公共服务支出",{"v":362.193428,"d":"362.19"}]
["    （一）一般公共预算收入",{"v":444.716848,"d":"444.72"},"社会保障和就业支出",{"v":67.37356,"d":"67.37"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":20.14986,"d":"20.15"}]
["    （三）国有资本经营预算收入",null," "," "]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":444.716848,"d":"444.72"},"本年支出合计",{"v":449.716848,"d":"449.72"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":5,"d":"5.00"}]
[]
["收入总计",{"v":449.716848,"d":"449.72"},"支出总计",{"v":449.716848,"d":"449.72"}]

{"sheet":"部门收入总表","index":2,"n_rows":18,"n_cols":15,"rows_kept":18,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[213]新余市大数据中心 , [213001]新余市大数据中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$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","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":449.716848,"d":"449.72"},{"v":5,"d":"5.00"},{"v":444.716848,"d":"444.72"},{"v":444.716848,"d":"444.72"}]
["201","一般公共服务支出",{"v":362.193428,"d":"362.19"},{"v":5,"d":"5.00"},{"v":357.193428,"d":"357.19"},{"v":357.193428,"d":"357.19"}]
["　05","　统计信息事务",{"v":362.193428,"d":"362.19"},{"v":5,"d":"5.00"},{"v":357.193428,"d":"357.19"},{"v":357.193428,"d":"357.19"}]
["　　2010504","　　信息事务",{"v":362.193428,"d":"362.19"},{"v":5,"d":"5.00"},{"v":357.193428,"d":"357.19"},{"v":357.193428,"d":"357.19"}]
["208","社会保障和就业支出",{"v":67.37356,"d":"67.37"},null,{"v":67.37356,"d":"67.37"},{"v":67.37356,"d":"67.37"}]
["　05","　行政事业单位养老支出",{"v":67.37356,"d":"67.37"},null,{"v":67.37356,"d":"67.37"},{"v":67.37356,"d":"67.37"}]
["　　2080501","　　行政单位离退休",{"v":2.3692,"d":"2.37"},null,{"v":2.3692,"d":"2.37"},{"v":2.3692,"d":"2.37"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":43.33624,"d":"43.34"},null,{"v":43.33624,"d":"43.34"},{"v":43.33624,"d":"43.34"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.66812,"d":"21.67"},null,{"v":21.66812,"d":"21.67"},{"v":21.66812,"d":"21.67"}]
["221","住房保障支出",{"v":20.14986,"d":"20.15"},null,{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]
["　02","　住房改革支出",{"v":20.14986,"d":"20.15"},null,{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]
["　　2210201","　　住房公积金",{"v":20.14986,"d":"20.15"},null,{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]

{"sheet":"部门支出总表","index":3,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[213]新余市大数据中心 , [213001]新余市大数据中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
["","合计",{"v":449.716848,"d":"449.72"},{"v":444.716848,"d":"444.72"},{"v":5,"d":"5.00"}]
["201","一般公共服务支出",{"v":362.193428,"d":"362.19"},{"v":357.193428,"d":"357.19"},{"v":5,"d":"5.00"}]
["　05","　统计信息事务",{"v":362.193428,"d":"362.19"},{"v":357.193428,"d":"357.19"},{"v":5,"d":"5.00"}]
["　　2010504","　　信息事务",{"v":362.193428,"d":"362.19"},{"v":357.193428,"d":"357.19"},{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":67.37356,"d":"67.37"},{"v":67.37356,"d":"67.37"}]
["　05","　行政事业单位养老支出",{"v":67.37356,"d":"67.37"},{"v":67.37356,"d":"67.37"}]
["　　2080501","　　行政单位离退休",{"v":2.3692,"d":"2.37"},{"v":2.3692,"d":"2.37"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":43.33624,"d":"43.34"},{"v":43.33624,"d":"43.34"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.66812,"d":"21.67"},{"v":21.66812,"d":"21.67"}]
["221","住房保障支出",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]
["　02","　住房改革支出",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]
["　　2210201","　　住房公积金",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]

{"sheet":"财拨收支总表","index":4,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[213]新余市大数据中心 , [213001]新余市大数据中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":444.716848,"d":"444.72"},"一、本年支出",{"v":444.716848,"d":"444.72"},{"v":444.716848,"d":"444.72"}," "," "]
["  一般公共预算拨款收入",{"v":444.716848,"d":"444.72"},"一般公共服务支出",{"v":357.193428,"d":"357.19"},{"v":357.193428,"d":"357.19"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":67.37356,"d":"67.37"},{"v":67.37356,"d":"67.37"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":444.716848,"d":"444.72"},"支出总计",{"v":444.716848,"d":"444.72"},{"v":444.716848,"d":"444.72"}," "," "]

{"sheet":"一般公共预算支出表","index":5,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[213]新余市大数据中心 , [213001]新余市大数据中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":444.716848,"d":"444.72"},{"v":444.716848,"d":"444.72"}]
["201","一般公共服务支出",{"v":357.193428,"d":"357.19"},{"v":357.193428,"d":"357.19"}]
["　05","　统计信息事务",{"v":357.193428,"d":"357.19"},{"v":357.193428,"d":"357.19"}]
["　　2010504","　　信息事务",{"v":357.193428,"d":"357.19"},{"v":357.193428,"d":"357.19"}]
["208","社会保障和就业支出",{"v":67.37356,"d":"67.37"},{"v":67.37356,"d":"67.37"}]
["　05","　行政事业单位养老支出",{"v":67.37356,"d":"67.37"},{"v":67.37356,"d":"67.37"}]
["　　2080501","　　行政单位离退休",{"v":2.3692,"d":"2.37"},{"v":2.3692,"d":"2.37"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":43.33624,"d":"43.34"},{"v":43.33624,"d":"43.34"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.66812,"d":"21.67"},{"v":21.66812,"d":"21.67"}]
["221","住房保障支出",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]
["　02","　住房改革支出",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]
["　　2210201","　　住房公积金",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":32,"n_cols":5,"rows_kept":32,"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"]
["[213]新余市大数据中心 , [213001]新余市大数据中心",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":444.716848,"d":"444.72"},{"v":408.440848,"d":"408.44"},{"v":36.276,"d":"36.28"}]
["301","工资福利支出",{"v":406.071648,"d":"406.07"},{"v":406.071648,"d":"406.07"}]
["　30101","　基本工资",{"v":98.346,"d":"98.35"},{"v":98.346,"d":"98.35"}]
["　30102","　津贴补贴",{"v":38.0172,"d":"38.02"},{"v":38.0172,"d":"38.02"}]
["　30103","　奖金",{"v":141.0991,"d":"141.10"},{"v":141.0991,"d":"141.10"}]
["　30107","　绩效工资",{"v":25.824,"d":"25.82"},{"v":25.824,"d":"25.82"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":43.33624,"d":"43.34"},{"v":43.33624,"d":"43.34"}]
["　30109","　职业年金缴费",{"v":21.66812,"d":"21.67"},{"v":21.66812,"d":"21.67"}]
["　30110","　职工基本医疗保险缴费",{"v":10.07493,"d":"10.07"},{"v":10.07493,"d":"10.07"}]
["　30111","　公务员医疗补助缴费",{"v":5.877043,"d":"5.88"},{"v":5.877043,"d":"5.88"}]
["　30112","　其他社会保障缴费",{"v":1.679155,"d":"1.68"},{"v":1.679155,"d":"1.68"}]
["　30113","　住房公积金",{"v":20.14986,"d":"20.15"},{"v":20.14986,"d":"20.15"}]
["302","商品和服务支出",{"v":36.276,"d":"36.28"},null,{"v":36.276,"d":"36.28"}]
["　30201","　办公费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30202","　印刷费",1.24,null,1.24]
["　30204","　手续费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30205","　水费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30207","　邮电费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["　30208","　取暖费",{"v":2.352,"d":"2.35"},null,{"v":2.352,"d":"2.35"}]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30212","　因公出国（境）费用",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　30217","　公务接待费",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　30239","　其他交通费用",{"v":15.084,"d":"15.08"},null,{"v":15.084,"d":"15.08"}]
["303","对个人和家庭的补助",{"v":2.3692,"d":"2.37"},{"v":2.3692,"d":"2.37"}]
["　30302","　退休费",{"v":0.9792,"d":"0.98"},{"v":0.9792,"d":"0.98"}]
["　30307","　医疗费补助",1.39,1.39]

{"sheet":"财政拨款三公表","index":7,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[213]新余市大数据中心 , [213001]新余市大数据中心",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["213","新余市大数据中心",{"v":13,"d":"13.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},null,{"v":7,"d":"7.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":9,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[213]新余市大数据中心 , [213001]新余市大数据中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"部门整体支出绩效目标表","index":10,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[0,0,0,6],[1,0,1,6],[2,1,2,6],[3,0,3,6],[4,0,4,2],[4,3,4,6],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,6],[7,0,7,2],[7,3,7,4],[8,0,8,2],[8,3,8,6],[9,0,9,6],[10,0,10,1],[10,2,10,3],[10,4,10,5],[11,0,27,1],[11,2,20,3],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,2,24,3],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,2,25,3],[25,4,25,5],[26,2,27,3],[26,4,26,5],[27,4,27,5],[28,0,29,1],[28,2,28,3],[28,4,28,5],[29,2,29,3],[29,4,29,5],[30,0,30,1],[30,2,30,3],[30,4,30,5]],"flags":["formulas_cached_only"]}
["部门整体支出绩效目标表"]
["（ 2024 年度）"]
["部门名称","新余市大数据中心"]
["当年预算情况（万元）"]
["收入预算合计",null,null,449.72]
["其中：财政拨款",null,null,449.72,null,"其他经费","0"]
["支出预算合计",null,null,449.72]
["其中：基本支出",null,null,"444.72",null,"项目支出",5]
["年度总体目标",null,null,"1.进一步加强数字政府建设工作，提升城市大脑应用效能。一是根据《关于推进新余市数字政府建设的实施意见》等文件精神，推动出台数字政府建设综合方案和2024年数字政府建设工作要点，持续做好我市数字政府建设相关工作。二是利用好“城市大脑”数字底座，挖掘并建设更多服务人民群众、提升监管效能、发展数字经济的应用场景。利用好城市大脑平台发展数字经济的应用场景，通过“天工新余”、预付卡等城市APP实现以商养数，通过政务大数据+普惠金融、数据交易等实现以数养数。2.进一步推动数字产业化、产业数字化。一是推进数字经济产业聚集，落地数字经济重点项目，发展数字经济重点领域，推动加快人工智能、大数据、区块链、云计算、网络安全等新兴数字产业领域发展。二是促进服务行业部门、中小型企业数字化转型。支持工业互联网标识解析二级节点推广应用，开展“产业大脑”建设试点，为制造业企业数字化转型提供集成开放赋能平台。推进“上云用数赋智”行动。支持钢铁、锂电等行业的龙头企业建设企业级工业互联网平台，培育一批数字化转型的标杆。3.进一步深化交流合作，拓展数字经济发展空间。一是深化与头部企业合作。纵深推进我市与京东、阿里巴巴、华为、腾讯、网易、百度、中国电子等战略合作协议落地见效，持续深化与京东集团“1+4+N”的战略合作理念。指导县区利用好头部企业的资源，谋划更多更好的项目落地本地辖区。二是培育壮大平台企业。扶持壮大菜东家、金利达、咕鸽体育等本地农业、药品、文体等平台企业发展。依托京东5G智慧物流产业园，引进京东零售生态链企业，创建一批智慧商圈、智慧商店。积极培育研发设计、供应链物流、供应链金融等领域平台企业。三是加强数字产业招商。将准头部、准独角兽企业总部作为招商重点。发挥市数字经济产业发展专项基金牵引作用，招引一批数字经济特色领域中小企业，全年完成数字经济招商引资达30亿以上。"]
["年度绩效指标"]
["一级指标",null,"二级指标",null,"三级指标",null,"目标值"]
["产出指标",null,"数量指标",null,"OA办公平台收文数",null,"≥340000条"]
[{"$nulls":4},"重大网络安全事件发生数",null,"≤2次"]
[{"$nulls":4},"重大数据安全事件发生数",null,"≤2次"]
[{"$nulls":4},"政府网站巡查次数",null,"4次"]
[{"$nulls":4},"“赣政通”实名注册用户数",null,"≥16000户"]
[{"$nulls":4},"政务外网接入单位数",null,"≥100家"]
[{"$nulls":4},"营业收入超10亿元的数字经济核心企业数",null,"≥10家"]
[{"$nulls":4},"OA办公平台发文数",null,"≥30000条"]
[{"$nulls":4},"京东数字经济产业园零售营业额",null,"≥90亿元"]
[{"$nulls":4},"数字经济核心产业增加值",null,"≥100亿元"]
[null,null,"质量指标",null,"政务外网正常运作率",null,"≥98%"]
[{"$nulls":4},"政务数据共享政府组成部门覆盖率",null,"≥90%"]
[{"$nulls":4},"视频会议系统正常使用率",null,"≥98%"]
[{"$nulls":4},"政务专网正常运作率",null,"≥98%"]
[null,null,"时效指标",null,"数据更新及时率",null,"≥80%"]
[null,null,"成本指标",null,"三公经费控制率",null,"≤100%"]
[{"$nulls":4},"购买第三方政务云服务",null,"≤886万元"]
["效益指标",null,"经济效益指标",null,"数字经济核心产业增加值占GDP比重",null,"≥8%"]
[null,null,"社会效益指标",null,"“赣政通”用户日活率",null,"≥60%"]
["满意度指标",null,"服务对象满意度指标",null,"服务对象满意度",null,"≥90%"]