成都市松江區國際聊天核心
2018年度目標估算公司估算
目 錄
一、最主要職責范圍
二、培訓機構裝置
san、chengbenyusuanshiyebianzhijieshi
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
dishier、yixieshihoufanying
南京市松江區國.際交談平臺常見職責范圍
𒁏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。
西安市松江區世界討論中間醫院設制
🍰juzuochugangweizhize,zhengzhoushisongjiangquyatailiaotianzhongyangshidongguanshisongjiangqugezushizhengfubumenwaishiqiyehuiyishixiashujiliangdanweigongzuojiliangdanwei。
詞解釋清楚
ꦯ(yi)hexinzijinzhichufeiyongfeiyongbiao:shishilifeiyongbiaolingdaobuweijilishufeiyongbiaoyuanxiaoweibaozhengqipeixunjigoutongchangzhuandong、jinxingshouzegongzuoshangrenheerbianzhichengxudedangnianduhexinzijinzhichufeiyongchouhua,yebaokuoderenyuanzijinhegongyongzijinduotaifen。
♉(er)loupanfeiyongshouzhi yujuesuan:shidishijiyujuesuanzhuyaogebumenjilishuyuyujuesuanyuanxiaoweiyiwanchengzhengfujiguanbumengongzuoshangchengjiu、cangongjingjiweilaifazhanyaoqiuhuozhengfujiguanjingjiweilaifazhanshichangcelve、xiangguanyaoqiu,zaidazhifeiyongshouzhi chucizhiwaibianzhidequannianfeiyongshouzhi jihua。
ꩲ(san)“sangong”shiyefei:shiyudishilicaizhengjingfeikaizhixingyoushiyefeilingboganqingdebumenjianshuyuangongcaizhengyusuanbiaodebumenyingyongdishilicaizhengjingfeikaizhixingfukuanzhidingjihuadeyingongchuguolvyoucaozuo(jing)fei、yingongfuwuchuxingxiaoerzuchegourujiyunzuofei、yingongfuwufuwufei。zhelimian:yingongchuguolvyoucaozuo(jing)feihexinzhidingjihuagongshangdengjijiyuangongcaizhengyusuanbiaodebumenjishurenyuandeyataihezuodelianxihui、zhongdaanquanshigushijianjianshexiangmujinxingqiadan、zaizaiguowaizhidaoyanxundengdeyatailvfei、zaiguowaichengshifazhanjiantieluzuchefei、jisufei、shanshifei、zhidaofei、gongzafeidengjingfeikaizhi;yingongfuwufuwufeihexinzhidingjihuaquanzhongguoxingjishuhuiyitongzhi、zuguozhongdaanquanshigushijianzhengcediaoyanbaogao、zhuanxiangguanchahuozhewaishituanzufuwulianxihuidengzhixingminglingyingongfuwuhuojijijingyingyuanxuyongjisufei、tieluzuchefei、shanshifeidengjingfeikaizhi;yingongfuwuchuxingxiaoerzuchegourujiyunzuofeihexinzhidingjihuabianzhishuneiyingongfuwuqichedezhejiuzuixin,huozhedaitizhidingjihuashineiyingongchuquwan、yingongfuwuwenjianmuluchuandi、richangcaozuocaozuojijidalikaizhandengxuyongyingongfuwuchuxingxiaoerzucheyetiranliaofei、jianxiufei、guozhandianzifei、baoxianxingyefeidengjingfeikaizhi。
♍(si)jiguanbiaozhunqiyongzijin:zhixingzhengsusongbiaozhunhecaozuogongwujiedaiyuanfachulideshiyebiaozhundongyongdabufengonggongxinxijuesuancaizhengfuchufukuanpeibeidejihufuchuzhongderichangrenwugongyongzijinfuchu。
2018年濟南市松江區國際英文互動交流中概算編制管理講解
2018▨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:
1𒉰、“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年企事業單位金融出入估算總表 |
|||||
|
|
|
|
|
|
|
|
bianxiebumen:kunmingshisongjiangquguo.jijiaoliuxinxizhong |
|
||||
|
當年度盈利 |
本年度總支出 |
||||
|
好項目 |
費用數 |
工程 |
概算數 |
||
|
預估合計 |
|||||
|
||||||
|
yi、minzhengbutiekuanshishouru |
722,394.34 |
一、 |
sidegongyongsheshijingzhunfuwushouzhi |
542,463.04 |
|
|
1. pingchanggongyixingxiangmuyusuanbenjin |
722,394.34 |
二、 |
deshehuiyouxiaobaozhanghezizhuchuangyehuafei |
113,215.20 |
|
|
2. xiangguanbumenxinghuobijijin |
|
三、 |
shequyiliaohuanweiyuguihuafayuhuafei |
38,412.30 |
|
|
二、自己事業收益 |
|
四、 |
公房服務支出費用 |
28,303.80 |
|
|
san、shiyeqiyejingyanchuangshou |
|
|
|
|
|
|
四、其他年收入 |
|
|
|
|
|
|
工資收入共計 |
722,394.34 |
教育支出總結 |
722,394.34 |
||
|
|
|
2018年企業會計收入支出決算總表 |
||
|
|
|
|
|
單位名稱:元 |
上年費用 |
||
財政預算數 |
||
通常支出費用 |
好項目撥出 |
|
工作人員資金 |
共公接待費 |
|
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年企業單位年收入工程預算總表 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
yusuanbianzhibuwei:dongguanshisongjiangquguojijijiaoliuhuodongzhongdian |
|
|
部門:元 |
|
|||||
|
大型項目 |
收入水平估算 |
|
|||||||
|
yongtujidaleixiangmushangpinbianhao |
jibengongnengzongleitimumingzi |
總金額 |
財政預算補貼款收益 |
事業上工資 |
企事業廠家 |
其它的薪資 |
|
||
|
類 |
款 |
項 |
操作納入 |
|
|||||
|
201 |
|
|
普通共公工作費用 |
542,463.04 |
542,463.04 |
0.00 |
0.00 |
0.00 |
|
|
201 |
03 |
|
guanyubumenshangwuzhengceyanjiushi(shi)jiguanyupingtaishiwuguanli |
542,463.04 |
542,463.04 |
0.00 |
0.00 |
0.00 |
|
|
201 |
03 |
50 |
事業性行駛 |
542,463.04 |
542,463.04 |
|
|
0.00 |
|
|
208 |
|
|
shenghuoyoubaozhanghejiuyechuangyezhichufeiyong |
113,215.20 |
113,215.20 |
0.00 |
0.00 |
0.00 |
|
|
208 |
05 |
|
xingzhengguanlishiyefazhangongzuodanweilituiti |
113,215.20 |
113,215.20 |
0.00 |
0.00 |
0.00 |
|
|
208 |
05 |
05 |
bumencangonggongzuodanweiyibanyanglaobaofeibaofeijiaofujieyu |
80,868.00 |
80,868.00 |
|
|
0.00 |
|
|
208 |
05 |
06 |
gongshangdengjishiyexingjicengdanweixinzhiyenianjinjiaonafeiyongshouruzhichu |
32,347.20 |
32,347.20 |
|
|
0.00 |
|
|
210 |
|
|
yiliaoanquanweishengyuchouhuashenghaizifeiyong |
38,412.30 |
38,412.30 |
0.00 |
0.00 |
0.00 |
|
|
210 |
11 |
|
zhengfubumenweishengshiyegongsiyiding |
38,412.30 |
38,412.30 |
0.00 |
0.00 |
0.00 |
|
|
210 |
11 |
02 |
工作方醫療衛生 |
38,412.30 |
38,412.30 |
|
|
0.00 |
|
|
221 |
|
|
房屋的保障花費 |
28,303.80 |
28,303.80 |
0.00 |
0.00 |
0.00 |
|
|
221 |
02 |
|
房產改變撥出 |
28,303.80 |
28,303.80 |
0.00 |
0.00 |
0.00 |
|
|
221 |
02 |
01 |
往房公積金 |
28,303.80 |
28,303.80 |
|
|
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
0.00 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年工作單位收支概預算總表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
bianxiedanweibumen:zhongqingshisongjiangquzhanlanqiatanjigou |
政府部門:元 |
|
|||||
|
項目流程 |
撥出預決算 |
|
|||||
|
xiaoguofenleizhenglihuijifenleibianmachaxun |
gongnengmokuaileibiekemubipinpai |
總金額 |
幾乎教育支出 |
工作費用支出 |
|
||
|
類 |
款 |
項 |
|
||||
|
201 |
|
|
zhengchanggongyongsheshichanpinfuchu |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
|
zhengfuxingbangongshiting(shi)jixiangyingzuzhishiqing |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
50 |
行業正常運行 |
542,463.04 |
542,463.04 |
0.00 |
|
|
208 |
|
|
shichangfuwuhejiuyejihuibochu |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
|
xingzhengjiguanshiyeshangdededanweilituijuerxian |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
05 |
guojiajiguanshiyeqiyezuijibenshequyanglaoxianfeiyongshoujijiaofeizhichufeiyong |
80,868.00 |
80,868.00 |
0.00 |
|
|
208 |
05 |
06 |
shizhijiguanshiyeshangjigouzhiyeleixingnianjinnafeizongzhichu |
32,347.20 |
32,347.20 |
0.00 |
|
|
210 |
|
|
yiliaobaozhangweishengjianduyushejishengzhikaizhi |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
|
caizhengjiaoyushiyegongsideyiding |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
02 |
shiyejiliangdanweiyiliaoweisheng |
38,412.30 |
38,412.30 |
0.00 |
|
|
221 |
|
|
wangfangzhiliangbaozhangjingfeizhichu |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
|
juzhufanggaigefanganshouruzhichu |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
01 |
房產個人公積金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年廠家財政局撥付收支明細預決算總表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
bianzhichengxubumenguanli:shenzhenshisongjiangquguojijinliaotianzhong |
|
|
廠家:元 |
|
|||
|
財政局付款創收 |
caizhengqitazhichujuankuanqitazhichu |
|
|||||
|
產品 |
概預算數 |
產品 |
合計數 |
般公用設施概預算 |
dangdizhengfuxingtouzijijingaisuan |
|
|
|
yi、pingchanggongzhongchengbenyusuanzhuanxiangzijin |
722,394.34 |
一、 |
bangongyongjingzhunfuwushouruzhichu |
542,463.04 |
542,463.04 |
0.00 |
|
|
er、zhongyangzhengfuxingguquanjijin |
|
二、 |
shehuicunzaijibenbaozhanghejiuyejihuihuafei |
113,215.20 |
113,215.20 |
0.00 |
|
|
|
|
三、 |
yiyonghuanbaoyujihuafanganshengxiaohaijingfeizhichu |
38,412.30 |
38,412.30 |
0.00 |
|
|
|
|
四、 |
住宅房保險付出 |
28,303.80 |
28,303.80 |
0.00 |
|
|
納入共計 |
722,394.34 |
性支出總額 |
722,394.34 |
722,394.34 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
2018年計量單位一般來說共公估算性支出特點劃分估算表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
bianzhibumen:guangzhoushishisongjiangquguojijiaoliugoutongzhu |
企業單位:元 |
|
|||||
|
的項目 |
changjiangongzhonggaiyusuanzongzhichu |
|
|||||
|
用途類別科目必簡碼 |
jinengfenweijigehuijikemufenlei |
預估合計 |
幾乎性支出 |
投資項目撥出 |
|
||
|
類 |
款 |
項 |
|
||||
|
201 |
|
|
sidetongyonggongnengqitazhichu |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
|
bumengongzuoting(shi)jixiangguanzuzhixingzhengshiwu |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
50 |
企事業執行 |
542,463.04 |
542,463.04 |
0.00 |
|
|
208 |
|
|
deshehuidebaozhanghexueshengjiuyefuchu |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
|
xingzhengjiguanshiyeyouchenggongzuodanweilituixiuzhi |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
05 |
guojiajiguanshiyegongsidejihuguanyuyanglaodichanyanglaowendingnafeizongzhichu |
80,868.00 |
80,868.00 |
0.00 |
|
|
208 |
05 |
06 |
gongshangdengjirenshibumenshiyenianjinjiaonaqitazhichu |
32,347.20 |
32,347.20 |
0.00 |
|
|
210 |
|
|
yizhiganjingyujihuafanganshenghuangqitazhichu |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
|
xingzhengchuzijishiyeqishibianshequyiliao |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
02 |
xingyejicengdanweiyiliaoshebei |
38,412.30 |
38,412.30 |
0.00 |
|
|
221 |
|
|
公寓房得到保障開支 |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
|
房間改革的實質撥出 |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
01 |
房產住房基金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年廠家縣政府性新基金費用成本預算付出的功能分類別費用成本預算表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
yusuanbianzhixingye:shenzhenshisongjiangquguowaihudongjiaoliuzixunzhongxin |
標準:元 |
|
|||||
|
大型項目 |
zhengfubumenxingsimujijinfeiyongyusuanzongzhichu |
|
|||||
|
yongtuleixingkechenghekemubianxiedaima |
技能分級項目種類 |
自動求和 |
通常撥出 |
工作花費 |
|
||
|
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年單位名稱通常情況下公用設施概算一般結余科室概算經濟性分級概算表 |
|
|||||
|
|
|
|
|
|
|
|
|
guihuabumen:hangzhoushisongjiangquguojiajiaohuanzhongxin |
機構:元 |
|
||||
|
項目 |
zhengchangfuwuxinggaisuanjihuxingzhichu |
|
||||
|
shiyonggongnengfenjijigehuijikemujianma |
xiaoguofenleizhenglikemubiaobiaoti |
累計 |
技術人員事業費 |
通用專項資金 |
|
|
|
類 |
款 |
|
||||
|
301 |
|
薪資副利花費 |
643,227.54 |
614,427.54 |
28,800.00 |
|
|
301 |
01 |
根本薪水 |
100,980.00 |
100,980.00 |
0.00 |
|
|
301 |
02 |
津貼費補助費 |
31,656.00 |
31,656.00 |
0.00 |
|
|
301 |
06 |
飯食經濟補貼費 |
28,800.00 |
0.00 |
28,800.00 |
|
|
301 |
07 |
績效考核工資收入 |
287,304.00 |
287,304.00 |
0.00 |
|
|
301 |
08 |
bumenshiyefazhanzhengfubumenzhuyaoshehuiyanglaoshangyexianshangyexianjiaofu |
80,868.00 |
80,868.00 |
0.00 |
|
|
301 |
09 |
的職業年金交費 |
32,347.20 |
32,347.20 |
0.00 |
|
|
301 |
10 |
zhiweitongchangyiliaoshebeibaoxianxingyeshoujijiaofei |
38,412.30 |
38,412.30 |
0.00 |
|
|
301 |
12 |
lingwaishehuixingyoubaozhangwangshangjiaofei |
14,556.24 |
14,556.24 |
0.00 |
|
|
301 |
13 |
房間社保公積金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
302 |
|
shangpinzhongleiheanquanfuwushouzhi |
78,566.80 |
0.00 |
78,566.80 |
|
|
302 |
01 |
辦公區費 |
17,000.00 |
0.00 |
17,000.00 |
|
|
302 |
11 |
出差補貼 |
15,000.00 |
0.00 |
15,000.00 |
|
|
302 |
15 |
電視電話會議費 |
1,000.00 |
0.00 |
1,000.00 |
|
|
302 |
16 |
培訓班費 |
1,000.00 |
0.00 |
1,000.00 |
|
|
302 |
17 |
*因公歡迎費 |
5,000.00 |
0.00 |
5,000.00 |
|
|
302 |
28 |
企業工會費用 |
8,086.80 |
0.00 |
8,086.80 |
|
|
302 |
29 |
會員福利費 |
31,480.00 |
0.00 |
31,480.00 |
|
|
303 |
|
duigeherenjiadezhengfubutie |
600.00 |
600.00 |
0.00 |
|
|
303 |
99 |
qitaduigetihujiatingshidebutiejingfeizhichu |
600.00 |
600.00 |
0.00 |
|
|
he ji |
722,394.34 |
615,027.54 |
107,366.80 |
|
|
|
|
|
|
|
|
|
|
|
2018年計量單位“三公”資金投入和政府機關加載資金投入項目預算表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
shiyebianbufen:dongguanshisongjiangquxianggangguojijiaoliudianzhongxinzhan |
|
的單位:萬是 |
|
||||
|
2018nian“sangong”jingfeizhichuyujuesuanshu |
2018nianzhengfubumenqiyongjiedaifeijuesuanshu |
|
|||||
|
累計數 |
yingongchuguoliuxue(jing)fei |
公務活動接待工作費 |
guojiagongwusijiachezhejiufeijidiannaoyunxingfei |
|
|||
|
小計 |
購入費 |
作業費 |
|
||||
|
0.50 |
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
yi、“sangong”jingfeiyusuanxianzhuang
༒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)、yinhangzhoushisongjiangquguojishanglianluozhongxindianyingonghuiguo(jing)yubeifeiyouquwaiban、qutaibanfuzayaozhiding,bingyizhisangongkaide,benjuesuanbumenbuzaishizixingjuedingquzhongfusangongkaide。
(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%。
🀅zuizhuyaodeguihua:(yi)jiedaiyangtaoshituanxueyeshidikaochabaogao。shiyongzaijiedaibieguo、zhongbeibulaisongshidikaochabaogaosuofashengdehuoshifeifei、ruzhufei、chalvfeifeideng。
💟(er)guanliwaidedanweizhuanyexuexiduofangweikaochadiaoyan。yongdaoyingsongwaishengshiqu、dixionggequxianlaisongduofangweikaochadiaoyansuozaochengdeshitangcaifei、juzhufei、jiaotongwangfei、changzufeidengqitazhichu。
𓃲(san)chengbanfangjinrongyewubuhuiyi、weixiadagongwuzhutihuodonghuodalikaizhanjinrongyewubuzhutihuodongsuoyaohuafeidechangsuozufangfei、liusufei、canfeidengqitazhichu。
er、jigouxingshiyubeifeifeiyongyusuan
🎉dechangjiajiazaizijirenshifeishishuo xingzhengxingdechangjiahegenjugongwuhuodongyuanfazhilidezijirenshidechangjiashiyongpingchangfuwuxinggusuancaizhengtingfukuanjihuadezongtishourushouzhizhongdejibengongyongzijirenshifeishourushouzhi,bendechangjiashuzijirenshidechangjia,guwuedu。
san、zhongyangzhengfuqiyecaigouqianti
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。
預算表業績考核條件
2018quanniandu,benfangwuchanpinfeiyongjuesuan,guwuzhixingjixiaokaopingmengxiangguanligongzuodechanpin。