類別 |
項目 |
全年預算 |
累計發(fā)生 |
累計預算 |
累計超支(+) |
說明 |
備注 |
收 入 |
租賃收入 |
1,400,500.00 |
726,700.00 |
700,250.00 |
-26,450.00 |
|
不含稅收入692095元 |
小計 |
1,400,500.00 |
726,700.00 |
700,250.00 |
-26,450.00 |
|
|
|
稅金 |
增值稅 |
67,000.00 |
34,605.00 |
33,500.00 |
1,105.00 |
|
|
土地稅 |
95,000.00 |
47,184.00 |
47,500.00 |
-316.00 |
|
|
|
房產(chǎn)稅 |
175,000.00 |
74,867.00 |
87,500.00 |
-12,633.00 |
|
|
|
其它 |
10,500.00 |
4,088.00 |
5,250.00 |
-1,162.00 |
|
|
|
小計 |
347,500.00 |
160,744.00 |
173,750.00 |
-13,006.00 |
|
|
|
費 用 |
工資薪酬 |
469,000.00 |
207,722.00 |
234,500.00 |
-26,778.00 |
|
|
福利費 |
15,400.00 |
5,088.00 |
7,700.00 |
-2,612.00 |
|
|
|
業(yè)務招待費 |
6,500.00 |
4,280.00 |
3,250.00 |
1,030.00 |
|
|
|
工會經(jīng)費 |
9,300.00 |
4,111.00 |
4,650.00 |
-539.00 |
|
|
|
辦公費 |
132,500.00 |
33,351.00 |
66,250.00 |
-32,899.00 |
|
|
|
交通費 |
18,000.00 |
2,800.00 |
9,000.00 |
-6,200.00 |
|
|
|
差旅費 |
5,000.00 |
1,370.00 |
2,500.00 |
-1,130.00 |
|
|
|
工程維修費 |
339,000.00 |
315,842.00 |
169,500.00 |
146,342.00 |
|
|
|
勞動保險費 |
|
600.00 |
|
600.00 |
|
|
|
其它 |
56,000.00 |
16,620.00 |
28,000.00 |
-11,380.00 |
|
|
|
小計 |
1,050,700.00 |
591,784.00 |
525,350.00 |
66,434.00 |
|
|
|
(稅金+費用)合計 |
1,398,200.00 |
752,528.00 |
699,100.00 |
53,428.00 |
|
|
|
預計盈虧 |
2,300.00 |
-25,828.00 |
|
|
|
|