北京市松江区世界交流活动重点
2018年估算企业估算
目 录
一、首要行政职能
二、组织机构配置
三、概算编制管理说
四、2018年预算单位财务收支预算总表
五、2018年预算单位收入预算总表
六、2018年预算单位支出预算总表
七、2018年预算单位财政拨款收支预算总表
八、2018年预算单位一般公共预算支出功能分类预算表
九、2018年预算单位政府性基金预算支出功能分类预算表
十、2018年预算单位一般公共预算基本支出经济分类预算表
十一、2018年预算单位“三公”经费和机关运行经费预算情况表
dishier、guanyuqingkuangxiajiushuoming
西安市松江区国际金互动咨询中心首要职能作用
上海市松江区国际交流中心其主要职责:(🎐1)协助区外办办理本区人员的因公出国(境)工作的审批;(2)配合区外办做好本区内的外宾接待工作;(3)协助区外办及有关部门做好本区常住外国人🌄的管理;(4)配合组外办做好对本区基层外事干部和涉外人员的政策和业务培训。
苏州市松江区展览交流沟通中央组织 布置
zhi🧔nenggenjushangmiandegongzuozhize,jinanshisongjiangquguojijijiaoliugoutongzhongxinshiwuhanshisongjiangqudajiazhengfujiguanwaishibangongshishuxiashiyeshangdebiaozhun。
专有名词表达
(yi)zuiguanjianjiaoyubochugongchenggusuan:shishiligongchenggusuanzhuyaobujilishuguanxigongchenggusuanbiaozhunweibaoxianqizhuangzhishunliyunxing、wanquanchangguigangweimubiaorenwuer🎃shiyebiandeyinianduzuiguanjianjiaoyubochujihua,zhuyaobaokuoshijiedaifeihegonggongjiedaifeiduobufen。
(er)loupanjingfeishouౠruzhichufeiyongcaizhenggaicaizhengyusuan:shidishijicaizhenggaicaizhengyusuancaozuoyuantuanduijisuoshudecaizhenggaicaizhengyusuangongsiweijinxingxingzhengxingyunzhuangongzuojindu、shiyeshangdejinzhanfangxianghuoxiangguanbumenjinzhanzhanlverenwu、qitafangxiang,zaidaduojingfeishouruzhichufeiyongyiwaishiyebianzhidebanniandujingfeishouruzhichufeiyongniandujihua。
(san)“sangong”jiedaifei:shiyudishiliguokuqitashouzhiyoujiedaifeilingboxiangguandetuanduixialieguanyuzhishugusuanyuanxiaoshiyongdishiliguokuqitashouzhibutiekuanzuzhideyingongchuguoliuxuebenzhigongzuo(jing)fei、geguoyingonghuodongjiedaimaichezulinfeijizidongxingshifei、geguoyingonghuodongjiedaijiedaifei。qizhongde:yingongchuguoliuxuebenzhigongzuo(jing)feizhongdianzuzhixingzhengjiguanjizhishugusuanyuanxiaoyuangongdeguojixianghuhezuojiaotan、dadechuangyexiangmujieqia、haiwaipeishunkechengyanxiubandengdeguojilvfei、zaimeiguochengshijianjiaotongyunshuguanlifei、wangsufei、fanshifei、peishunkechengfei、gongzafeidengqitashouzhi;geguoyingonghuodongjiedaijiedaifeizhongdianzuzhiquanguogedixingxingyehuiyiqueding、geguodadefangandiaoyanbaogao、zichabaogaochajianbingqiewaishituanzujiedaijiaotandengshishigeguoyingonghuodongjiedaihuozuzhishishijinrongyewuxuqiuwangsufei、jiaotongyunshuguanlifei、fanshifeidengqitashouzhi;geguoyingonghuodongjiedaimaichezulinfeijizidongxingshifeizhongdianzuzhishiyebianneigeguoyingonghuodongjiedailaiwangcheliangdebaosunbanbengengxin,bingqieyonglaizuzhishizhongxinyingongchalv、geguoyingonghuodongjiedaiwenjianxia꧋zaijiaoyi、pingribenzhigongzuozuzhishishidengxuqiugeguoyingonghuodongjiedaimaicheguoluranliaofei、shouhoujianxiufei、zaijieshangguoludedianzifei、baoxiangongsifeidengqitashouzhi。
(si)qiqiyeqiqiyegongzuodanweizhengchangyunxingzijintouru:zhizhengfubumenqiqiyegongzuodanweihejizhungongwujiedaiyuanfafangfadeqiyeqiqiyegongzuodanweianquanshiyongyiyanggonggongxinxiyujuesuanguokushen🀅pipeibeideyibanjiaoyujingfeizhichuzhongdepingrigonggongzijintourujiaoyujingfeizhichu。
2018年重庆市松江区全国座谈会心中财政预算编制管理代表
2018年,本单位预算支🎶出总额为72.24万元,其中:一般公共预算拨款支出预算72.24万元,一般公共预算拨款支出预算中,基本支出72.24万元;项目支出无。一般公共预算拨款支出主要内容如下:
1、“事业运行”54.25万元,主要用于:在职职工工资福利支出、福利🦹费、其他社会保险缴费、对个人和家庭的补助支出及办公设备购置等。
2、“机关事业单位基本养老保险缴费支出”8.09万元,主要用于:在职职工基本养老保险缴费的支出。
3、“机关事业单位职业年金缴费支出”3.23万元,主要用于:在职职工职业年金缴费的支出。
4、“事业单位医疗”3.84万元,主要用于:按照国家政策规定为在职人员缴纳基本保险费的支出。
5、“住房公积金”2.83万元,主要用于:按照国家政策规定为在职人员缴纳住房公积金的支出。
|
|
|
|
|
|
|
|
2018年政府部门钱财收入支出费用预算总表 |
|||||
|
|
|
|
|
|
|
|
dingbiandanwei:xianshisongjiangququanguogoutongguanlizhongxin |
|
||||
|
年初薪资收入 |
上年总支出 |
||||
|
的项目 |
项目预算数 |
新项目 |
预决算数 |
||
|
预估合计 |
|||||
|
||||||
|
一、国库捐款营收 |
722,394.34 |
一、 |
yibangongtongjingzhunfuwuqitazhichu |
542,463.04 |
|
|
1. dabufengongyongsheshicaizhengyusuanxindaizijin |
722,394.34 |
二、 |
deshehuianquanbaozhanghebiyeshengjiuyejiaoyuzhichu |
113,215.20 |
|
|
2. xianzhengfuxingzhaijuan |
|
三、 |
zhiliaoanquanweishengyujihuazenmexieshenghuangkaizhi |
38,412.30 |
|
|
二、事业有成盈利 |
|
四、 |
自建房保护费用支出 |
28,303.80 |
|
|
san、gongzuojiliangdanweicaozuojingshouru |
|
|
|
|
|
|
四、一些工资 |
|
|
|
|
|
|
纳入共计 |
722,394.34 |
费用合计 |
722,394.34 |
||
|
|
|
2018年政府部门出纳收入支出决算总表 |
||
|
|
|
|
|
行业:元 |
上年付出 |
||
财政预算数 |
||
核心开支 |
内容拨出 |
|
人士金费 |
通用费用 |
|
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年企事业单位收入水平预决算总表 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
bianzhigongzuozhinengbumen:guangzhoushisongjiangquzhanlanhudongjigou |
|
|
机构:元 |
|
|||||
|
好项目 |
效益项目预算 |
|
|||||||
|
nenglileixinghuijikemudama |
zuoyongleibiehuijifenleigecheng |
累计 |
财务审批效益 |
事业上盈利 |
视野企业 |
另外创收 |
|
||
|
类 |
款 |
项 |
企业经营薪资 |
|
|||||
|
201 |
|
|
bangongyongdefuwuzhichufeiyong |
542,463.04 |
542,463.04 |
0.00 |
0.00 |
0.00 |
|
|
201 |
03 |
|
zhengfujiguanbangongshiting(shi)jishejidanweishiwuxing |
542,463.04 |
542,463.04 |
0.00 |
0.00 |
0.00 |
|
|
201 |
03 |
50 |
企业开机运行 |
542,463.04 |
542,463.04 |
|
|
0.00 |
|
|
208 |
|
|
shehuigejiefuwubaozhangheqiuyezongzhichu |
113,215.20 |
113,215.20 |
0.00 |
0.00 |
0.00 |
|
|
208 |
05 |
|
xingzhengbumenshiyeshangdechangjialituixiuzhi |
113,215.20 |
113,215.20 |
0.00 |
0.00 |
0.00 |
|
|
208 |
05 |
05 |
zhengfubumenqishiyezhengfubumenguanjianyanglaoshangyebaoxianshangyebaoxianjiaokuanhuafei |
80,868.00 |
80,868.00 |
|
|
0.00 |
|
|
208 |
05 |
06 |
xingyeshiyeshangxingyexingyenianjinjiaofeishouzhi |
32,347.20 |
32,347.20 |
|
|
0.00 |
|
|
210 |
|
|
yiliaoshebeiweishengjianduyuxiangmushenghaibochu |
38,412.30 |
38,412.30 |
0.00 |
0.00 |
0.00 |
|
|
210 |
11 |
|
xingzhengguanlishiyexinzuzhizhenliao |
38,412.30 |
38,412.30 |
0.00 |
0.00 |
0.00 |
|
|
210 |
11 |
02 |
chuangyeqiyedanweiyiliaoguanli |
38,412.30 |
38,412.30 |
|
|
0.00 |
|
|
221 |
|
|
fangjianfuwubaozhangshouruzhichu |
28,303.80 |
28,303.80 |
0.00 |
0.00 |
0.00 |
|
|
221 |
02 |
|
居住房改善费用 |
28,303.80 |
28,303.80 |
0.00 |
0.00 |
0.00 |
|
|
221 |
02 |
01 |
房屋个人公积金 |
28,303.80 |
28,303.80 |
|
|
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
0.00 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年计量单位费用项目预算总表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
zaibianbumen:nanjingshisongjiangquguo.jijiaoliugoutongxuexiao |
标准:元 |
|
|||||
|
新项目 |
花费工程预算 |
|
|||||
|
gongnengjianleixingjigehuijikemubiaoshihao |
yongtuxifenkaoshikemuchengwei |
加总 |
大体经费支出 |
创业项目其他支出 |
|
||
|
类 |
款 |
项 |
|
||||
|
201 |
|
|
jibenshanggonggongfuwutixizhiliangfuwuzhiliangjiaoyuzhichu |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
|
yizhengfuqiyeshengweibangongting(shi)jiguanlianjiegoushiwuguanli |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
50 |
创业操作 |
542,463.04 |
542,463.04 |
0.00 |
|
|
208 |
|
|
deshehuiyoubaozhanghedaxueshengjiuyefeiyong |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
|
xingzhengguanliqiyezhengfubumenlituizhi |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
05 |
gongsidezijishiyegongsidezuijibenyanglaoanquananquanjiaonafeiyongbochu |
80,868.00 |
80,868.00 |
0.00 |
|
|
208 |
05 |
06 |
qizijishiyexingyezijishiyexingyegongzuonianjinshoujijiaofeijingfeizhichu |
32,347.20 |
32,347.20 |
0.00 |
|
|
210 |
|
|
yizhiganjingweishengyufanganerhaijiaoyuzhichu |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
|
xingzhengguanlishiyegongzuodanweiyiliaoguanli |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
02 |
事业上的部门诊疗 |
38,412.30 |
38,412.30 |
0.00 |
|
|
221 |
|
|
租赁房保驾护航拨出 |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
|
gongfangshourufenpeigaigejiaoyuzhichu |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
01 |
个人住房住房基金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年基层单位财政成本预算补贴款收入支出表成本预算总表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
bianzhichengxubumen:xianshisongjiangquguowaijiaohuanxinzhong |
|
|
的单位:元 |
|
|||
|
财政局拨付年收入 |
民政拨付费用支出 |
|
|||||
|
项目流程 |
项目预算数 |
的项目 |
合计数 |
一样公开概算 |
zhenzhengfuxinggupiaojijingongchengyusuan |
|
|
|
yi、pubiangonggongfuwugongchengyusuancaizhengzijin |
722,394.34 |
一、 |
jibenshanggongyongsheshitiexinfuwufuchu |
542,463.04 |
542,463.04 |
0.00 |
|
|
er、zhengfubangongshixingtouzijijin |
|
二、 |
shijieyouxiaobaozhanglehejiuyexingshishouruzhichu |
113,215.20 |
113,215.20 |
0.00 |
|
|
|
|
三、 |
yiliaobaojianweishengjianduyufanganfayushouzhi |
38,412.30 |
38,412.30 |
0.00 |
|
|
|
|
四、 |
fangchananquanbaozhangshouruzhichu |
28,303.80 |
28,303.80 |
0.00 |
|
|
利润总金额 |
722,394.34 |
支出费用累计 |
722,394.34 |
722,394.34 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
2018年的单位一样 通用预决算花费技能定义预决算表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
shiyedanweibianzhijianguanbumen:shenzhenshisongjiangququanguolianxihuifuwuzhongxin |
行业:元 |
|
|||||
|
工作 |
yibandegongyixinggongchengyusuanqitazhichu |
|
|||||
|
gongnengbiaojidaleijigehuijikemubianxiedaima |
zhinengqufenguanlifeiyongmingzi |
总金额 |
基本性收支 |
的项目性支出 |
|
||
|
类 |
款 |
项 |
|
||||
|
201 |
|
|
般公共性业务花费 |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
|
zhengfuzhuangzhibangongting(shi)jiyouguanzhuangzhixingzhengjiancha |
542,463.04 |
542,463.04 |
0.00 |
|
|
201 |
03 |
50 |
创业运营 |
542,463.04 |
542,463.04 |
0.00 |
|
|
208 |
|
|
fazhanbaozhangjizhihejiuyejihuizongzhichu |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
|
xingzhengjiguanqishiyeqidanweilituiti |
113,215.20 |
113,215.20 |
0.00 |
|
|
208 |
05 |
05 |
jiguanzijishiyechangjiazijishiyechangjiazhuyaoyanglaoyuanbaoxianxingyewangshangjiaofeishouruzhichu |
80,868.00 |
80,868.00 |
0.00 |
|
|
208 |
05 |
06 |
zhengfubumenshiyegongzuodanweigongzuodanweixingyenianjinjiaofuqitazhichu |
32,347.20 |
32,347.20 |
0.00 |
|
|
210 |
|
|
yiliaobaozhangweishengjianduyujihuafanganfayuzongzhichu |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
|
xingzhengsusongshiyefazhanchangjiazhenliao |
38,412.30 |
38,412.30 |
0.00 |
|
|
210 |
11 |
02 |
教育事业公司医治 |
38,412.30 |
38,412.30 |
0.00 |
|
|
221 |
|
|
zulinfangyouxiaobaozhanglezhichufeiyong |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
|
居住房改革创新花费 |
28,303.80 |
28,303.80 |
0.00 |
|
|
221 |
02 |
01 |
住宅房北京公积金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
he ji |
722,394.34 |
722,394.34 |
0.00 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018年机关单位政府部性股权基金工程费用结余模块类型工程费用表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
yaozhidingbufen:foshanshishisongjiangquxinguojitaolunhuizhongjian |
企业单位:元 |
|
|||||
|
活动 |
guojiaxinglicaichanpingongchengyusuanjiaoyuzhichu |
|
|||||
|
nenglidefenleikemushangpinbianma |
gongnengxingleibiexiangmumingzidaquan |
总计 |
基本性拨出 |
活动费用 |
|
||
|
类 |
款 |
项 |
|
||||
|
|
|
|
|
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年部门管理一样公开概成本预算表总体支出费用部门管理概成本预算表区域经济各类概成本预算表表 |
|
|||||
|
|
|
|
|
|
|
|
|
bianzhishuzhinengbumen:zhengzhoushisongjiangqushidaiguojilianluozhongxinde |
机构:元 |
|
||||
|
品牌 |
yiyangfuwuxingxiangmuyusuandaduohuafei |
|
||||
|
gongnengxingjinxingfenleihuijikemubianhaoguize |
gongnengbiaofenweizhuanyekemuminghao |
总金额 |
的人员金费 |
通用专项资金 |
|
|
|
类 |
款 |
|
||||
|
301 |
|
年薪福利性收入支出 |
643,227.54 |
614,427.54 |
28,800.00 |
|
|
301 |
01 |
常规工薪 |
100,980.00 |
100,980.00 |
0.00 |
|
|
301 |
02 |
津贴补助补助 |
31,656.00 |
31,656.00 |
0.00 |
|
|
301 |
06 |
工作餐补帖费 |
28,800.00 |
0.00 |
28,800.00 |
|
|
301 |
07 |
业绩考核月工资 |
287,304.00 |
287,304.00 |
0.00 |
|
|
301 |
08 |
xingzhengjiguangongzuodanweimingchengchangjianyiyangtiannianbaoxianfuwuwangshangjiaofei |
80,868.00 |
80,868.00 |
0.00 |
|
|
301 |
09 |
岗位年金手机缴费 |
32,347.20 |
32,347.20 |
0.00 |
|
|
301 |
10 |
zhiyehuadaduoyiliaobaozhanganquanjiaonafeiyong |
38,412.30 |
38,412.30 |
0.00 |
|
|
301 |
12 |
mougeshehuishenghuobaozhangcuoshijiaokuan |
14,556.24 |
14,556.24 |
0.00 |
|
|
301 |
13 |
房屋社保公积金 |
28,303.80 |
28,303.80 |
0.00 |
|
|
302 |
|
jinkoushangpinhefuwuzhiliangkaizhi |
78,566.80 |
0.00 |
78,566.80 |
|
|
302 |
01 |
办公场所费 |
17,000.00 |
0.00 |
17,000.00 |
|
|
302 |
11 |
出差补贴 |
15,000.00 |
0.00 |
15,000.00 |
|
|
302 |
15 |
商务会议费 |
1,000.00 |
0.00 |
1,000.00 |
|
|
302 |
16 |
教学费 |
1,000.00 |
0.00 |
1,000.00 |
|
|
302 |
17 |
*guojiagongwujiedaikerenfei |
5,000.00 |
0.00 |
5,000.00 |
|
|
302 |
28 |
商会事业费 |
8,086.80 |
0.00 |
8,086.80 |
|
|
302 |
29 |
福利福利费 |
31,480.00 |
0.00 |
31,480.00 |
|
|
303 |
|
duizijidehejiazhangdebutiejin |
600.00 |
600.00 |
0.00 |
|
|
303 |
99 |
lingyigeduizijihedejiatingdejintiefeiyong |
600.00 |
600.00 |
0.00 |
|
|
he ji |
722,394.34 |
615,027.54 |
107,366.80 |
|
|
|
|
|
|
|
|
|
|
|
2018年行业“三公”预备费和国家机关进行预备费费用预算表 |
|
||||||
|
|
|
|
|
|
|
|
|
|
bianxiezhinengbumen:xianshisongjiangquyataihudongzhu |
|
机构:万块 |
|
||||
|
2018nian“sangong”zijintourugaiyusuanshu |
2018nianbumenyundongyubeifeigaisuanshu |
|
|||||
|
合计数 |
因公出境(境)费 |
公务接受接受费 |
gongwujiedaicheliangshiyongzhejiufeijizhixingfei |
|
|||
|
小计 |
购入费 |
操作费 |
|
||||
|
0.50 |
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
yi、“sangong”jingfeiyusuanzhuangkuang
一、上海市松江区国际交流中心2018年“三公经费”财政ꦚ拨款预算合计0.5万元,包括2018年使用区级财政拨款预算安排的因公出国(境)费、公务用车购置及运行费和公务接待费,2017年“三公经费”财政拨款预算无,2018年“三公”经费比ꦗ2017年“三公”经费预算数上升0.5万元。
(yi)、yinnanjingshisongjiangquguo.jijiaoliuhuizhongdianyingongchuguoliu𝓰xue(jing)zhuanxiangjingfeiyouquwaiban、qutaibanfuzerenyaozhiding,bingzhongyangjiquankaifang,benjuesuanjiguandanweibuyaojushizhongdiekaifang。
(二)、因上海市松江区国际交流中心已进行公务用车改革,2018年公务用车购置及运行费未安排。
(三)、2018年公务接待经费预算0.5万元,比2017年预算上升0.5万元,主要原因预计2018年接待任务比上年增加100%。
zhuyaopei🌞bei:(yi)huanyinggongzuoyingguoxiangzhengtuanxuexipeixuncanguankaochadiaoyan。yongyihuanyinggongzuoxiangguanshengshi、shengshilaisong༒canguankaochadiaoyansuozaicifashengdefanshifei、juzhufei、luwangfeideng。
(er)chenglanwaigongsixuehuikaoliang。yongyijiechiwaishengfenshi💛、xiongdimenxianqulaisongkaoliangsuochuxiandehuoshifeifei、liusufei、jiao༒tongyunshufei、changzufeidengzhichufeiyong。
(san)choubeijinrongchanpinyuannianhui、🌠weizhixinggongzuogongwujiedaihuozuohaojinrongchanpinyuanyundongdexuqiukaixiaodechangdiqichezuyongfei、juzhufei、canfeidengfei🐬yong。
er、bumenyunzhuanshiyefeigaisuan
renshibumenzuzhicaozuoyubeifeiyisishirenshibumenzuzhihetuantianchongguojiaguojiagongwuyuanfabiaozhunhuaguanlideqiyezuzhianquanshiyongyiyanggonggongxingjuesuancaizhengtingjuankuanhelianpaidedaduo🐎xingqitazhichuzhongdepingrigongyongyubeifeixingqitazhichu,benzuzhishuqiyezuzhi,gu🙈wuedu。
三、部门的采购条件
2018年度本单位政府采购预算0.5万元,其中:政🐼府采🧸购货物预算0.5万元、政府采购服务预算无、政府采购工程预算无。
2018年度本单位面向中小企业预留政府采购项目预算金额0万元,面向💎小微企业预留政府采购项目预算金额0.5万ꩵ元。
费用预算考核状态
2018caizhengniandu,benjiguandanweiwudegongzuokaizhigongzuoyusuan,guwushishiyunxingxiaojimengxianggongzuoguanlidedegongzuo。