| 2025年部门综合预算编制情况表 |
| 填报单位:上土市镇人民政府 |
|
|
|
|
|
单位:人、元 |
| 人员基数 |
总人数 |
财 政 供 给 人数 |
非 财 政 供 给 人 数 |
| 小计 |
在职 |
离休 |
退休 |
退职 |
遗补 |
其他 |
小计 |
在职 |
离休 |
退休 |
退职 |
遗补 |
其他 |
| 行政 |
43 |
28 |
|
12 |
|
3 |
|
0 |
|
|
|
|
|
|
| 事业 |
40 |
33 |
|
7 |
|
|
|
0 |
|
|
|
|
|
|
| 合计 |
83 |
61 |
0 |
19 |
0 |
3 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 支出项目 |
单 位 自 编 预 算 |
财 政 审 核 预 算 |
| 合计 |
公共财政预算 |
非 税 |
政府性基金安排 |
其他收入 |
合计 |
公共财政预算 |
非 税 |
政府性基金安排 |
其他收入 |
| 支出项目类别 |
经济科目 |
10463281 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 一、工资福利支出 |
合 计 |
8652127 |
8652127 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 1、基本工资 |
小 计 |
2375424 |
2375424 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
职务(岗位)工资 |
381120 |
381120 |
|
|
|
0 |
|
|
|
|
|
级别(技术等级、薪金)工资 |
700392 |
700392 |
|
|
|
0 |
|
|
|
|
|
试用期工资 |
0 |
|
|
|
|
0 |
|
|
|
|
|
技术等级(职务)工资 |
0 |
|
|
|
|
0 |
|
|
|
|
|
岗位工资 |
704760 |
704760 |
|
|
|
0 |
|
|
|
|
|
薪级工资 |
589152 |
589152 |
|
|
|
0 |
|
|
|
|
|
教护10%工资 |
0 |
|
|
|
|
0 |
|
|
|
|
| 2、津贴补贴 |
小 计 |
568440 |
568440 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
生活性补贴 |
383520 |
383520 |
|
|
|
0 |
|
|
|
|
|
工作性津贴 |
171180 |
171180 |
|
|
|
0 |
|
|
|
|
|
特殊岗位津贴 |
13740 |
13740 |
|
|
|
0 |
|
|
|
|
|
国家规定的津补贴 |
0 |
|
|
|
|
0 |
|
|
|
|
|
其他津补贴 |
0 |
|
|
|
|
0 |
|
|
|
|
| 3、奖金 |
小 计 |
2344214 |
2344214 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
年终一次性奖金 |
90126 |
90126 |
|
|
|
0 |
|
|
|
|
|
基础绩效奖 |
1491588 |
1491588 |
|
|
|
0 |
|
|
|
|
|
年度考核奖 |
762500 |
762500 |
|
|
|
|
|
|
|
|
| 4、绩效工资 |
小 计 |
663049 |
663049 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
基础性绩效工资 |
401184 |
401184 |
|
|
|
0 |
|
|
|
|
|
奖励性绩效工资 |
261865 |
261865 |
|
|
|
0 |
|
|
|
|
| 5、基本养老保险缴费 |
小 计 |
827982 |
827982 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
基本养老保险 |
827982 |
827982 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 6、职业年金缴费 |
小 计 |
413991 |
413991 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
职业年金 |
413991 |
413991 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 7、职工基本医疗保险缴费 |
小 计 |
220998 |
220998 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
基本医疗保险 |
220998 |
220998 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 8、公务员医疗补助缴费 |
小 计 |
97607 |
97607 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
医疗补助费 |
97607 |
97607 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 9、其他社会保障缴费 |
小 计 |
17151 |
17151 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
参保事业单位失业保险 |
9785 |
9785 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
工伤保险 |
7367 |
7367 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
....... |
0 |
|
|
|
|
0 |
|
|
|
|
| 10、住房公积金 |
小 计 |
712486 |
712486 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
住房公积金 |
712486 |
712486 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 11、医疗费 |
小计 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
医疗费 |
0 |
|
|
|
|
0 |
|
|
|
|
| 12、其他工资福利支出 |
小 计 |
410784 |
410784 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
其他工资福利支出 |
0 |
|
|
|
|
0 |
|
|
|
|
|
其他津补贴 |
410784 |
410784 |
|
|
|
0 |
|
|
|
|
|
其他 |
0 |
|
|
|
|
0 |
|
|
|
|
| 二、对个人和家庭的补助 |
合 计 |
440674 |
440674 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 1、 离休人员支出 |
小 计 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
离休费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
离休人员补贴 |
0 |
|
|
|
|
0 |
|
|
|
|
|
护理费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
特需费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
增发2个月生活补贴 |
0 |
|
|
|
|
0 |
|
|
|
|
|
交通费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
一次性生活补贴 |
0 |
|
|
|
|
0 |
|
|
|
|
|
离休增加补贴 |
0 |
|
|
|
|
0 |
|
|
|
|
| 2、 退休人员支出 |
小 计 |
413458 |
413458 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
退休费 |
1197072 |
1197072 |
|
|
|
0 |
|
|
|
|
|
退休人员增加补贴 |
408852 |
408852 |
|
|
|
0 |
|
|
|
|
|
按照《人口与计划生育条例》提高的退休费 |
4606 |
4606 |
|
|
|
0 |
|
|
|
|
| 3、退职(役)人员支出 |
小 计 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
退职(役)费 |
0 |
|
|
|
|
0 |
|
|
|
|
| 4、生活补助 |
小 计 |
27216 |
27216 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
遗属补助 |
27216 |
27216 |
|
|
|
0 |
|
|
|
|
| 5、医疗费支出 |
小 计 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
....... |
0 |
|
|
|
|
0 |
|
|
|
|
| 6、其他对个人和家庭的补助支出 |
小计 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
独保费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
其他对个人和家庭的补助支出 |
0 |
|
|
|
|
0 |
|
|
|
|
| 三、定额公用经费支出 |
合 计 |
1370480 |
1370480 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 1、综合定额公用支出 |
小 计 |
549000 |
549000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
办公费 |
42000 |
42000 |
|
|
|
0 |
|
|
|
|
|
印刷费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
水电费 |
100000 |
100000 |
|
|
|
0 |
|
|
|
|
|
邮电费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
差旅费 |
142000 |
142000 |
|
|
|
0 |
|
|
|
|
|
维修(护)费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
租赁费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
培训费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
公务接待费 |
180000 |
180000 |
|
|
|
0 |
|
|
|
|
|
出入境考察费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
会议费 |
50000 |
50000 |
|
|
|
0 |
|
|
|
|
|
网络运行维护费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
物业管理费 |
0 |
|
|
|
|
0 |
|
|
|
|
|
其它 |
35000 |
35000 |
|
|
|
0 |
|
|
|
|
| 2、公务用车及运行费 |
小 计 |
257480 |
257480 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
公务交通补贴 |
207480 |
207480 |
|
|
|
0 |
|
|
|
|
|
公务用车运行维护费 |
50000 |
50000 |
|
|
|
0 |
|
|
|
|
|
其他交通费用 |
0 |
|
|
|
|
0 |
|
|
|
|
| 3、业务费 |
小 计 |
564000 |
564000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
144000 |
144000 |
|
|
|
0 |
|
|
|
|
|
|
420000 |
420000 |
|
|
|
0 |
|
|
|
|
|
|
0 |
|
|
|
|
0 |
|
|
|
|
|
|
0 |
|
|
|
|
0 |
|
|
|
|
| 合 计 |
10463281 |
10463281 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
政策咨询
如果您对该政策文件有疑问,可以拨打标题上方的电话咨询相关部门。