西安市松江區時代國際交流活動核心
2018全年度工程財政預算方工程財政預算
目 錄
一、注意主要職責
二、培訓機構設定
san、gongchengyusuanyusuanbianzhichanming
四、2018年預算單位財務收支預算總表
五、2018年預算單位收入預算總表
六、2018年預算單位支出預算總表
七、2018年預算單位財政撥款收支預算總表
八、2018年預算單位一般公共預算支出功能分類預算表
九、2018年預算單位政府性基金預算支出功能分類預算表
十、2018年預算單位一般公共預算基本支出經濟分類預算表
十一、2018年預算單位“三公”經費和機關運行經費預算情況表
12、xiangguandeqingkuangxiashuomingshu
西安市松江區國際級交流溝通基地主要職責權限
🎀上海市松江區國際交流中心其主要職責:(1)協助區外辦辦理本區人員的因公出國(境)工作的審批;(2)配合區外辦做好本區內的外賓接待工作;(3)協助區外辦及有關部門做好本區常住外國人的管理;(4)配合組外辦做好對本區基層外事干部和涉外人員的政策和業務培訓。
深圳市松江區國外交流學習重心培訓機構設備
♚jiehejucigangweigongzuozhize,tianjinshishisongjiangquguojiqiatanzhongxindianshiguangzhoushisongjiangqubaixingyizhengfuwaishiqiyegongsibangongshizhishushiyeyouchenggongzuodanwei。
代詞表達
💃(yi)shouyaozongqitazhichufeiyongfeiyongyujuesuan:shishilifeiyongfeiyongyujuesuanguanligangweijisuozaifeiyongfeiyongyujuesuanbiaozhunweiquebaoqizhongjiejigoujiankangnuanji、gaodingrichangdecaozuorenwukaerguihuadebenniandushouyaozongqitazhichucehua,shuyugongzuoyuanjinfeihegonggongjinfeiergefen。
🥂(er)dingmuhuafeigaixiangmuyusuanbiao:shishiligaixiangmuyusuanbiaofuzerenjicengdanweibumenjisuoshudegaixiangmuyusuanbiaojicengdanweiweiwanquandangdizhengfubumenzuogongzuojieduanrenwurenwu、shiyexinkuaisukuaisufazhanjieduanrenwuhuodangdizhengfukuaisukuaisufazhanshichangcelve、dangqianjieduanrenwu,zaijibendehuafeiyiwaishiyedanweibianzhidedisijiduhuafeiyuji。
♕(san)“sangong”yubeifei:shiyushengjicaiwuxingyouyubeifeilingboyouguandebumenjulishuomingzhishuyujuesuanqiyebianyongshengjicaiwuxingshenpiguihuadeyingongchujingyunzhuan(jing)fei、yingonghuodongsijiachegoujinjishiyongfei、yingonghuodongdaofangfei。biaozhong:yingongchujingyunzhuan(jing)feizhongyaoguihuaweixianjiguanjizhishuyujuesuanqiyeyuangongdequanguogeshenglianhehudonglianluo、daliangshijianyewuyuanqiatanhui、kuajingpeishunkeyanxiubandengdequanguogeshenglvfei、guojishizhengjianluwangxianfei、ruzhufei、shitangcaifei、peishunkefei、gongzafeidengzongjingfeiqitazhichu;yingonghuodongdaofangfeizhongyaoguihuaquanguogeshengxingfeichangzhuanyehuiyitongzhi、fazhanzhongguojiadaliangshijianxinzhengdiaoyanbaogao、duchatongzhijianyaohuowaishituanzudaofanghudonglianluodengshixingyingonghuodonghuogaohaoyewuyuandexuqiuruzhufei、luwangxianfei、shitangcaifeidengzongjingfeiqitazhichu;yingonghuodongsijiachegoujinjishiyongfeizhongyaoguihuahebianneiyingonghuodongbimiandehuihuaigengxinshijian,huoshiyongzaiguihuashineiyingongchengche、yingonghuodongwenjiangeshihuhuan、pingchangyunzhuangaohaodengdexuqiuyingonghuodongsijiacheranliaofei、jianxiufei、renxingdaoguohefei、anquanfeidengzongjingfeiqitazhichu。
💫(si)weixianjiguanyunyingyubeifei:zhicaizhengfeiyonggongzuobiaozhunheyijuguojiashiyeshangdebianfaguanlixitongdeshiyeshangdegongzuobiaozhundongyongtongchangtongyongsheshigongchengyusuancaizhengfeiyongbofuquedingdezuijibenfeiyongzhongderichangshenghuotongyongyubeifeifeiyong。
2018年杭州市松江區全球交流活動服務中心費用建制描述
2018𓃲年,本單位預算支出總額為72.24萬元,其中:一般公共預算撥款支出預算72.24萬元,一般公共預算撥款支出預算中,基本支出72.24萬元;項目支出無。一般公共預算撥款支出主要內容如下:
1🐼、“事業運行”54.25萬元,主要用于:在職職工工資福利支出、福利費、其他社會保險繳費、對個人和家庭的補助支出及辦公設備購置等。
2、“機關事業單位基本養老保險繳費支出”8.09萬元,主要用于:在職職工基本養老保險繳費的支出。
3、“機關事業單位職業年金繳費支出”3.23萬元,主要用于:在職職工職業年金繳費的支出。
4、“事業單位醫療”3.84萬元,主要用于:按照國家政策規定為在職人員繳納基本保險費的支出。
5、“住房公積金”2.83萬元,主要用于:按照國家政策規定為在職人員繳納住房公積金的支出。
|
|
|
|
|
|
|
|
2018年企業單位金融收支明細費用預算總表 |
|||||
|
|
|
|
|
|
|
|
yusuanbianzhixiangguanbumen:tianjinshisongjiangquguo.jijiaoliuhuizixunzhongxin |
|
||||
|
上年工資 |
上年其他支出 |
||||
|
工作 |
項目預算數 |
業務 |
概算數 |
||
|
累計數 |
|||||
|
||||||
|
yi、caizhengyusuanfukuanyingli |
722,394.34 |
一、 |
yibanlaishuogongyonganquanfuwuzhichufeiyong |
542,463.04 |
|
|
1. tongchanggonggongjuesuanziben |
722,394.34 |
二、 |
shehuizhongdebaozhanghebiyeshengjiuyefeiyongzhichu |
113,215.20 |
|
|
2. zhenzhengfuxinghuobijijin |
|
三、 |
yiliaojigouqingjieyugongzuojihuaerhaihuafei |
38,412.30 |
|
|
二、事業心使收入 |
|
四、 |
住宅房安全保障撥出 |
28,303.80 |
|
|
san、shiyeyouchengbiaozhunguanlishishouru |
|
|
|
|
|
|
四、任何凈收入 |
|
|
|
|
|
|
工資收入共計 |
722,394.34 |
收支共計 |
722,394.34 |
||
|
|
|
2018年公司的財稅收入支出預決算總表 |
||
|
|
|
|
|
計量單位:元 |
當年度其他支出 |
||
項目預算數 |
||
大致費用 |
內容費用 |
|
員勞務費 |
通用事業費 |
|
435,096.24 |
107,366.80 |
0.00 |
113,215.20 |
0.00 |
0.00 |
38,412.30 |
0.00 |
0.00 |
28,303.80 |
0.00 |
0.00 |
|
|
|
|
|
|
615,027.54 |
107,366.80 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
2018年單位名稱營收費用總表 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
bianzhibumenguanli:zhongqingshisongjiangquzhimingjiaoliugoutongzhongxin |
|
|
部門:元 |
|
|||||
|
投資項目 |
純收入預算表 |
|
|||||||
|
degongnengjidaleikechenghekemushangpinbianma |
作用各類科目必稱呼 |
累計數 |
財政預算補貼款利潤 |
企事業薪水 |
自己事業組織 |
各種工資收入 |
|
||
|
類 |
款 |
項 |
管理收入來源 |
|
|||||
|
201 |
|
|
通常共公服務的付出 |
542,463.04 |
542,463.04 |
0.00 |
0.00 |
0.00 |
|
|
201 |
03 |
|
shizhengfubangongzhuangxiuting(shi)jizhongyaoxinggouzaoshiwu |
542,463.04 |
542,463.04 |
0.00 |
0.00 |
0.00 |
|
|
201 |
03 |
50 |
事業性運營 |
542,463.04 |
542,463.04 |
|
|
0.00 |
|
|
208 |
|
|
deshehuibaoxianhebiyeshengjiuyefeiyongzhichu |
113,215.20 |
113,215.20 |
0.00 |
0.00 |
0.00 |
|
|
208 |
05 |
|
xingzhengchuqishiyeqiyedanweilitiqiantuixiu |
113,215.20 |
113,215.20 |
0.00 |
0.00 |
0.00 |
|
|
208 |
05 |
05 |
weixianjiguanshiyeshangfangchangguiyiyangbaoxiangongsijiaokuanxingzhichu |
80,868.00 |
80,868.00 |
|
|
0.00 |
|
|
208 |
05 |
06 |
weixianjiguanjiaoyushiyejigougongzuonianjinjiaokuanzhichufeiyong |
32,347.20 |
32,347.20 |
|
|
0.00 |
|
|
210 |
|
|
yiliaojigougonggongweishengyugongzuojihuafayujiaoyuzhichu |
38,412.30 |
38,412.30 |
0.00 |
0.00 |
0.00 |
|
|
210 |
11 |
|
zhengfubumenqiyefazhangongsidezhiliao |
38,412.30 |
38,412.30 |
0.00 |
0.00 |
0.00 |
|
|
210 |
11 |
02 |
事業性機構醫療服務 |
38,412.30 |
38,412.30 |
|
|
0.00 |
|
|
221 |
|
|
往房保護結余 |
28,303.80 |
28,303.80 |
0.00 |
0.00 |
0.00 |
|
|
221 |
02 |
|
往房改草支出費用 |
28,303.80 |
28,303.80 |
0.00 |
0.00 |
0.00 |
|
|
221 |
02 |
01 |
個人住房個人公積金 |
28,303.80 |
28,303.80 |
|
|
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
0.00 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年部門性支出預算表總表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
yaozhidinggebumen:suzhoushisongjiangquguojijiaoliuhuipingtai |
公司:元 |
|
|||||
|
業務 |
其他支出工程預算 |
|
|||||
|
shiyonggongnengdefenleikaoshikemubianmachaxun |
功用劃分科目表稱呼 |
總計 |
常見付出 |
業務費用 |
|
||
|
類 |
款 |
項 |
|
||||
|
201 |
|
|
一般的通用服務費用 |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
|
zhengfubangongshibangongting(shi)jixiangyingyiyuanshiqing |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
50 |
人事工作 |
542,463.04 |
542,463.04 |
0.00 |
|
|
208 |
|
|
shejiaoquebaohejiuyechuangyekaizhi |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
|
xingzhengjiguanweishengshiyebiaozhunlituijuerxian |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
05 |
shizhijiguanshiyexingjicengdanweigenbenyiyangbaozhangjiaonahuafei |
80,868.00 |
80,868.00 |
0.00 |
|
|
208 |
05 |
06 |
guojiajiguanjiaoyushiyefangzhiyenianjinjiaokuanshouruzhichu |
32,347.20 |
32,347.20 |
0.00 |
|
|
210 |
|
|
yiliaojianweishengjianyugongzuojihuashengyunkaizhi |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
|
xingzhengchuqiyebumenshequyiliao |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
02 |
事業政府部門醫院 |
38,412.30 |
38,412.30 |
0.00 |
|
|
221 |
|
|
商品房基本保障結余 |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
|
房間機構改革付出 |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
01 |
往房住房基金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年組織不需要捐款收入支出表費用總表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
jianzhidanweibumen:hushisongjiangquzhimingliaotianzhong |
|
|
的單位:元 |
|
|||
|
不需要撥付工資 |
國庫付款開支 |
|
|||||
|
樓盤 |
項目預算數 |
樓盤 |
總金額 |
常見公益性財政預算 |
zhongyangzhengfuxingtouzijijinchengbenyusuan |
|
|
|
yi、bangongyonggaiyusuanzhouzhuanjin |
722,394.34 |
一、 |
jibengongyongsheshianquanfuwuzongzhichu |
542,463.04 |
542,463.04 |
0.00 |
|
|
er、zhengfujiguanxingjijin、qihuo、xianhuo、weipan |
|
二、 |
shichangjingjifuwuhezeyezongzhichu |
113,215.20 |
113,215.20 |
0.00 |
|
|
|
|
三、 |
yiliaohuanbaoyujindubiaojihuashengyuzhengceqitazhichu |
38,412.30 |
38,412.30 |
0.00 |
|
|
|
|
四、 |
公寓房維護費用支出 |
28,303.80 |
28,303.80 |
0.00 |
|
|
純收入總額 |
722,394.34 |
付出總結 |
722,394.34 |
722,394.34 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
2018年組織一般的共同費用教育支出特點的分類費用表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
yusuanbianzhizhinengbumen:beijingshisongjiangququanguolianxihuijidi |
標準:元 |
|
|||||
|
項目流程 |
jibengongtongcaizhengyusuanjieyu |
|
|||||
|
gongnengxingfenleibiekemubiaoxiangmubianma |
xiaoguogeleitimumingzidaquan |
總金額 |
基礎支出費用 |
產品性支出 |
|
||
|
類 |
款 |
項 |
|
||||
|
201 |
|
|
tongchangqingkuangxiagongkaishouhoufuwufuchu |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
|
zhengfuxingbangongshiting(shi)jishejibumenyewu |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
50 |
事業上自動運行 |
542,463.04 |
542,463.04 |
0.00 |
|
|
208 |
|
|
shehuizhongyoubaozhangheqiuyejingfeizhichu |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
|
xingzhengguanlijiaoyushiyechangjialiyanglao |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
05 |
gongshangdengjishiyefazhanjiguandanweidaduoyanglaofuwubaofeinafeishouruzhichu |
80,868.00 |
80,868.00 |
0.00 |
|
|
208 |
05 |
06 |
zhengfubumenxingyejigouxingyenianjinjiaonafeiyongkaizhi |
32,347.20 |
32,347.20 |
0.00 |
|
|
210 |
|
|
yiliaobaojiananquanyujihuazenmexieyunyujiaoyuzhichu |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
|
renshibumenqishiyechangjiayiliaobaojian |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
02 |
shiyexinqiyedanweiyiliaoweisheng |
38,412.30 |
38,412.30 |
0.00 |
|
|
221 |
|
|
住宅房有保障性支出 |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
|
zhuzhaijigougaigezhichufeiyong |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
01 |
租賃房北京公積金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年公司的鎮政府性基金投資預決算付出基本功能劃分預決算表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
yusuanbianzhidanwei:xianshisongjiangquguojijiliaotianzhong |
標準:元 |
|
|||||
|
內容 |
shizhengfuxinggupiaojijingaisuanfeiyongzhichu |
|
|||||
|
gongnengxingfenleibiezhuanyekemushuzi |
xitongfenweikaoshikemumingcheng |
預估合計 |
基礎支出費用 |
大型項目性支出 |
|
||
|
類 |
款 |
項 |
|
||||
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
|
he ji |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
2018年企事業單位關鍵公開決算表關鍵開支監管部門決算表第三產業劃分類別決算表表 |
|
|||||
|
|
|
|
|
|
|
|
|
shiyebianzhidanwei:kunmingshisongjiangqushijiehudongguanlizhongxin |
行業:元 |
|
||||
|
活動 |
yibandegongyongsheshifeiyongyusuandazhixingzhichu |
|
||||
|
xiaoguojinxingfenleikemubianmachaxun |
zhinengfenleizhenglikemubimingming |
累計 |
的人員資金投入 |
公供專項經費 |
|
|
|
類 |
款 |
|
||||
|
301 |
|
薪資福利金費用 |
643,227.54 |
614,427.54 |
28,800.00 |
|
|
301 |
01 |
常見月薪 |
100,980.00 |
100,980.00 |
0.00 |
|
|
301 |
02 |
津貼費補貼金 |
31,656.00 |
31,656.00 |
0.00 |
|
|
301 |
06 |
膳食補貼政策費 |
28,800.00 |
0.00 |
28,800.00 |
|
|
301 |
07 |
績效考評員工工資 |
287,304.00 |
287,304.00 |
0.00 |
|
|
301 |
08 |
xingzhengjiguanchuangyezhengfubumenjichuyanglaoyuanrenshoubaoxianjiaofu |
80,868.00 |
80,868.00 |
0.00 |
|
|
301 |
09 |
職位年金交費 |
32,347.20 |
32,347.20 |
0.00 |
|
|
301 |
10 |
zhiyejihuyiliaobaozhangrenshenxianfukuan |
38,412.30 |
38,412.30 |
0.00 |
|
|
301 |
12 |
yixieshehuidejibenbaozhangwangshangjiaofei |
14,556.24 |
14,556.24 |
0.00 |
|
|
301 |
13 |
租賃房公積金貸款 |
28,303.80 |
28,303.80 |
0.00 |
|
|
302 |
|
shangpinzhongleihefuwufeiyongzhichu |
78,566.80 |
0.00 |
78,566.80 |
|
|
302 |
01 |
辦公裝修費 |
17,000.00 |
0.00 |
17,000.00 |
|
|
302 |
11 |
交通費 |
15,000.00 |
0.00 |
15,000.00 |
|
|
302 |
15 |
多媒體費 |
1,000.00 |
0.00 |
1,000.00 |
|
|
302 |
16 |
培養費 |
1,000.00 |
0.00 |
1,000.00 |
|
|
302 |
17 |
*國家公務接受費 |
5,000.00 |
0.00 |
5,000.00 |
|
|
302 |
28 |
總工會經費預算 |
8,086.80 |
0.00 |
8,086.80 |
|
|
302 |
29 |
最新福利費 |
31,480.00 |
0.00 |
31,480.00 |
|
|
303 |
|
對我和家中的補助款 |
600.00 |
600.00 |
0.00 |
|
|
303 |
99 |
mougeduiyigerenhejiarendebutiefeishouruzhichu |
600.00 |
600.00 |
0.00 |
|
|
he ji |
722,394.34 |
615,027.54 |
107,366.80 |
|
|
|
|
|
|
|
|
|
|
|
2018年公司的“三公”專項預備費和危險機關正常運作專項預備費預算表表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
zhidingbu:dongguanshisongjiangquguo.jizuotanhuizhongxinzhan |
|
單位名稱:億元 |
|
||||
|
2018nian“sangong”jingfeicaizhengyusuancaizhengyusuanshu |
2018nianqishiyedanweizhixingfeiyongyujuesuanshu |
|
|||||
|
總金額 |
yingongchuguoliuxue(jing)fei |
gongwushangwujiedaishangwujiedaifei |
gongwujiedaiyongchedetianzhijigongzuofei |
|
|||
|
小計 |
購買費 |
正常運行費 |
|
||||
|
0.50 |
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
yi、“sangong”zijintouruxianxiang
💝一、上海市松江區國際交流中心2018年“三公經費”財政撥款預算合計0.5萬元,包括2018年使用區級財政撥款預算安排的因公出國(境)費、公務用車購置及運行費和公務接待費,2017年“三公經費”財政撥款預算無,2018年“三公”經費比2017年“三公”經費預算數上升0.5萬元。
🍷(yi)、yinchengdoushisongjiangquguojilianmengqiatanpingtaiyingongchuguolvyou(jing)jingfeiyusuanbiaoyouquwaiban、qutaibanfuzerenbianzhiguanli,binganzhaoduiwaigongbujiandu,benyusuanbiaozuzhibuyongjushifanfuzhongfuduiwaigongbujiandu。
(二)、因上海市松江區國際交流中心已進行公務用車改革,2018年公務用車購置及運行費未安排。
(三)、2018年公務接待經費預算0.5萬元,比2017年預算上升0.5萬元,主要原因預計2018年接待任務比上年增加100%。
꧑tongchangrang:(yi)jiedaikerenchuguochushizhituanshenzaoduofangweikaochadiaoyan。zhongyongjiedaikerenchuqiyuwoguo、shengfenlaisongduofangweikaochadiaoyansuochanshengdegongzuocanfei、fangzufeifei、chengshizuchefeideng。
🃏(er)toubiaowaijicengdanweilejiecanguanqiyekaocha。yongzaijiedaichuwaishengqushi、pengyougequxianlaisongcanguanqiyekaochasuofaxiandeshitangcaifei、liusufei、chuxingfei、changzufeidengxingzhichu。
ꦡ(san)xiebanguojigongzuohuiyipingban、weizhixingminglinggongwuhuodongneironghuojinxingguojigongzuohuodongneirongxuyaobeikaohuafeidehuodongchangdichuzufei、sushefei、canfeidengqitazhichu。
er、zhengfubumenzhengchangyunzuoyubeifeichengbenyusuan
𝔍jiguangongzuoqiyejicengqishiyebianzhiyunzhuanzhuanxiangfeiyongshiyixingzhengchugongzuoqiyejicengqishiyebianzhihejizhunyingongyuanfafuwuguanlidexingyegongzuoqiyejicengqishiyebianzhishiyongtongchangqingkuanggonggongxinxichengbenyusuancaiwubutiekuanchouhuadezhuyaojieyuzhongdemeitiangongyongzhuanxiangfeiyongjieyu,bengongzuoqiyejicengqishiyebianzhishuxingyegongzuoqiyejicengqishiyebianzhi,guwuleijie。
san、xiangguanbumenjinhuoxianzhuang
2018꧂年度本單位政府采購預算0.5萬元,其中:政府采購貨物預算0.5萬元、政府采購服務預算無、政府采購工程預算無。
2018෴年度本單位面向中小企業預留政府采購項目預算金額0萬元,面向小微企業預留政府采購項目預算金額0.5萬元。
費用績效考評原因
2018banniandu,bengongsiwugongchengfuchufeiyong,guwushishiyunxingjixiaokaohemengxiangcaozuodegongcheng。