2023年度

衡陽市圖書館部門預(yù)算

2023年1月19日

目   錄

第一部分 2023年部門預(yù)算說明

一、部門基本概況

二、部門預(yù)算單位構(gòu)成

三、部門收支總體情況

四、一般公共預(yù)算撥款支出

五、政府性基金預(yù)算支出

六、其他重要事項(xiàng)的情況說明

七、名詞解釋

第二部分 2023年部門預(yù)算表

1、部門收支總表

2、部門收入總表

3、部門支出總表

4、財(cái)政撥款總表

5、一般公共預(yù)算支出表

6、一般公共預(yù)算基本支出表

7、一般公共預(yù)算基本支出表

8、政府性基金預(yù)算支出情況表

9、公共財(cái)政撥款“三公”經(jīng)費(fèi)預(yù)算表

注：以上部門預(yù)算報(bào)表中，空表表示本部門無相關(guān)收支情況。

    第三部分 附件

第一部分 部門概況

一、部門基本概況

（一）職能職責(zé)。

衡陽市圖書館的主要職責(zé)是：收集、整理、保存文獻(xiàn)信息；提供查詢、借閱及相關(guān)服務(wù)；開展社會(huì)教育；推動(dòng)、引導(dǎo)、服務(wù)全民閱讀；承擔(dān)全市公共圖書館學(xué)會(huì)工作，國家規(guī)定的其他免費(fèi)服務(wù)項(xiàng)目。                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               

（二）機(jī)構(gòu)設(shè)置。

衡陽市圖書館內(nèi)設(shè)機(jī)構(gòu)包括：衡陽市圖書館系公益一類事業(yè)單位，全額撥款事業(yè)編制 59 人，現(xiàn)有在編在職人員46人，離休干部 1 人，退休 37人。單位內(nèi)設(shè)辦公室、報(bào)刊部、借閱部、采編部、數(shù)字服務(wù)部、閱讀推廣部和特色文獻(xiàn)部。

二、部門預(yù)算單位構(gòu)成

衡陽市圖書館部門只有本級，沒有其他二級預(yù)算單位，因此，納入2023年部門預(yù)算編制范圍的只有衡陽市圖書館本級。

三、部門收支總體情況

（一）收入預(yù)算：包括一般公共預(yù)算、政府性基金、國有資本經(jīng)營預(yù)算等財(cái)政撥款收入，以及經(jīng)營收入、事業(yè)收入等單位資金。2023年本單位收入預(yù)算950.61萬元，其中，一般公共預(yù)算撥款950.61萬元。收入預(yù)算較去年增加240.51萬元，上升33.87%。主要是新進(jìn)人員，人員經(jīng)費(fèi)預(yù)算增加。

360截圖20230119154709886

           （二）支出預(yù)算：2023年本單位支出預(yù)算950.61萬元，其

中，文化旅游體育與傳媒支出716.61萬元，社會(huì)保障和就業(yè)支出

103.85萬元，衛(wèi)生健康支出73.71萬元，住房保障支出56.44萬

元。(上年預(yù)算710.10萬元)支出較去年增加240.51萬元，上升

33.87%。主要是增加人員經(jīng)費(fèi)，公用經(jīng)費(fèi)預(yù)算調(diào)整。

360截圖20230119155747348

四、一般公共預(yù)算撥款支出

2023年本單位一般公共預(yù)算撥款支出950.61萬元，其中，文化旅游體育與傳媒支出716.61萬元，占75.38%；社會(huì)保障和就業(yè)支出103.85萬元，占10.92%；衛(wèi)生健康支出73.71萬元，占7.75%；住房保障支出56.44萬元，占5.94%。具體安排情況如下：

（一）基本支出：2023年本單位基本支出預(yù)算數(shù)860.61萬元，主要是為保障部門正常運(yùn)轉(zhuǎn)、完成日常工作任務(wù)而發(fā)生的各項(xiàng)支出，包括用于基本工資、津貼補(bǔ)貼等人員經(jīng)費(fèi)以及辦公費(fèi)、印刷費(fèi)、水電費(fèi)、辦公設(shè)備購置等公用經(jīng)費(fèi)。

（二）項(xiàng)目支出：2023年本單位項(xiàng)目支出預(yù)算90.00萬元，主要是單位為完成特定行政工作任務(wù)或事業(yè)發(fā)展目標(biāo)而發(fā)生的支出，包括有關(guān)事業(yè)發(fā)展專項(xiàng)、專項(xiàng)業(yè)務(wù)費(fèi)、基本建設(shè)支出等，其中：文化旅游體育與傳媒支出90.00萬元，主要用于購書經(jīng)費(fèi)。

五、政府性基金預(yù)算支出

2023年本單位無政府性基金安排的支出。

六、其他重要事項(xiàng)的情況說明

（一）機(jī)關(guān)運(yùn)行經(jīng)費(fèi)：2023年衡陽市圖書館機(jī)關(guān)運(yùn)行經(jīng)費(fèi)64.64萬元，比上年預(yù)算增加11.30萬元。主要是財(cái)政預(yù)算調(diào)整。

（二）“三公”經(jīng)費(fèi)預(yù)算：2023年衡陽市圖書館“三公”經(jīng)費(fèi)預(yù)算數(shù)為1.00萬元，其中，公務(wù)接待費(fèi)1.00萬元，公務(wù)用車購置及運(yùn)行費(fèi)0.00萬元（其中，公務(wù)用車購置費(fèi)0.00萬元，公務(wù)用車運(yùn)行費(fèi)0.00萬元），因公出國（境）費(fèi)0.00萬元。2023年“三公”經(jīng)費(fèi)預(yù)算較2022年減少4.00萬元，主要是單位精減開支，減少不必要的招待。

（三）一般性支出情況：2023年本單位會(huì)議費(fèi)預(yù)算0萬元；培訓(xùn)費(fèi)預(yù)算2萬元，擬開展開展衡陽市地區(qū)圖書館業(yè)務(wù)知識(shí)等培訓(xùn)，人數(shù)50人，內(nèi)容為衡陽市地區(qū)圖書館業(yè)務(wù)知識(shí)等培訓(xùn)；未舉辦節(jié)慶、晚會(huì)、論壇、賽事等活動(dòng)。

（四）衡陽市圖書館財(cái)政專戶預(yù)算0.00萬元，與上年預(yù)算持平。

（五）政府采購情況：2023年本單位政府采購預(yù)算總額60萬元，其中，貨物類采購預(yù)算60萬元；工程類采購預(yù)算0萬元；服務(wù)類采購預(yù)算0萬元。

（六）國有資產(chǎn)占用使用及新增資產(chǎn)配置情況：截至2022年12月底，本單位共有公務(wù)用車0輛，其中，機(jī)要通信用車0輛，應(yīng)急保障用車0輛，執(zhí)法執(zhí)勤用車0輛，特種專業(yè)技術(shù)用車0輛，其他按照規(guī)定配備的公務(wù)用車0輛；單位價(jià)值50萬元以上通用設(shè)備0臺(tái)，單位價(jià)值100萬元以上專用設(shè)備0臺(tái)。2023年擬新增配置公務(wù)用車0輛，其中，機(jī)要通信用車0輛，應(yīng)急保障用車0輛，執(zhí)法執(zhí)勤用車0輛，特種專業(yè)技術(shù)用車0輛，其他按照規(guī)定配備的公務(wù)用車0輛；新增配備單位價(jià)值50萬元以上通用設(shè)備0臺(tái)，單位價(jià)值100萬元以上專用設(shè)備0臺(tái)。

（七）預(yù)算績效目標(biāo)說明：本單位所有支出實(shí)行績效目標(biāo)管理。納入2023年部門整體支出績效目標(biāo)的金額為950.61萬元，其中，基本支出860.61萬元，項(xiàng)目支出90.00萬元。

七、名詞解釋

1．機(jī)關(guān)運(yùn)行經(jīng)費(fèi)：是指各部門的公用經(jīng)費(fèi)，包括辦公及印刷費(fèi)、郵電費(fèi)、差旅費(fèi)、會(huì)議費(fèi)、福利費(fèi)、日常維修費(fèi)、專用資料及一般設(shè)備購置費(fèi)、辦公用房水電費(fèi)、辦公用房取暖費(fèi)、辦公用房物業(yè)管理費(fèi)、公務(wù)用車運(yùn)行維護(hù)費(fèi)以及其他費(fèi)用。

       2．“三公”經(jīng)費(fèi)：納入省（市/縣）財(cái)政預(yù)算管理的“三公“經(jīng)費(fèi)，是指用一般公共預(yù)算撥款安排的公務(wù)接待費(fèi)、公務(wù)用車購置及運(yùn)行維護(hù)費(fèi)和因公出國（境）費(fèi)。其中，公務(wù)接待費(fèi)反映單位按規(guī)定開支的各類公務(wù)接待支出；公務(wù)用車購置及運(yùn)行費(fèi)反映單位公務(wù)用車車輛購置支出（含車輛購置稅），以及燃料費(fèi)、維修費(fèi)、保險(xiǎn)費(fèi)等支出；因公出國（境）費(fèi)反映單位公務(wù)出國（境）的國際旅費(fèi)、國外城市間交通費(fèi)、住宿費(fèi)、伙食費(fèi)、培訓(xùn)費(fèi)、公雜費(fèi)等等支出。

360截圖20230119161123684

360截圖20230119161318859

360截圖20230119161500602

360截圖20230119162220491

360截圖20230119162440393

360截圖20230119162653073

360截圖20230119162905265

360截圖20230119164650679

360截圖20230119165243735

360截圖20230119165729590

360截圖20230119170643381

360截圖20230119170806085

第三部分 附件

360截圖20230120125746060

360截圖20230120130007158