基于年度财务预算的经营管理改善计划

年度财务预算表,,,,,,,,,,

,,,,,,,,,单位：万元,

,项目,03年实绩,公司预算,,,厂内分解目标,,,责任单位,备注

利润,,,04年目标,项目分解,公司预算数,03年实际,必达,挑战,,

,,,,,,,,,,,

"-5,726.26",销售收入,21058.19,"26,710.13",路线产品,"9,334.87","6,854.80","9,334.87",,生产部,

,,,,自销,"17,375.26","14,203.39","20,375.26","21,375.26",市场部,

,实物成本,8189.78,"7,908.64",主料成本,"5,714.43","5,305.99","6,604.48",,各生产车间,

,,,,辅料料成本,"2,194.21","2,883.79","2,831.91",,各生产车间,

,制造费用,20376.27,"19,095.95",内废损失,"1,479.42","2,563.51","2,000.00",,质量部,

,,,,质量保证费,455.47,570.04,900.00,,质量部,

,,,,动能费用,"5,200.00","4,944.81","5,200.00","5,100.00",能源公司,

,,,,专用工具费用,244.16,396.59,210.00,203.70,装备部,

,,,,机动设备维修费,"1,000.00","1,020.02","1,000.00",970.00,装备部,

,,,,刃量磨费用,196.96,241.00,210.00,203.70,装备部,

,,,,夹辅具费用,174.72,176.25,160.00,155.20,装备部,

,,,,其他设备维修费用,205.58,174.80,120.00,116.40,装备部,

,,,,其他设备维修费用,,,90.90,88.17,综合管理部,

,,,,低值易耗品摊销费用,10.70,9.65,9.50,9.22,装备部,

,,,,设计制图费用,7.50,6.78,3.25,3.15,装备部,

,,,,设计制图费用,,,3.25,3.15,技术部,

,,,,实验检验费用,24.12,21.75,20.00,19.40,质量部,

,,,,其他劳务费,105.00,171.17,150.00,145.50,人事部,

,,,,车辆使用费,20.90,21.12,18.00,17.46,综合管理部,

,,,,工民建维修费,288.60,761.92,165.00,160.05,技术部,

,,,,降温取暖费,51.00,27.19,27.00,26.19,综合管理部,

,,,,机物料消耗,2.17,1.96,2.50,2.43,仓储部,

,,,,劳动保护费,207.30,106.34,110.00,106.70,生产部,

,,,,民兵活动费,没具体下,0.64,1.00,0.97,党工部,

,,,,安检费,没具体下,2.94,3.50,3.40,生产部,

,物流费用,1677.48,"2,085.76",运输费,847.58,714.55,556.00,539.32,生产部,

,,,,车辆使用费,200.00,173.09,200.00,194.00,运输公司,

,,,,仓储费,,,84.00,81.48,,

,,,,工位器具费,62.19,73.10,62.00,60.14,生产部,

,销售费用,1579.13,754.49,变动销售费用,161.29,173.16,161.29,156.45,市场部,

,,,,净追索赔偿,567.59,572.80,800.00,,质量部,

,管理费用,"4,379.39","1,531.54",职工教育经费,82.50,48.68,50.00,48.50,人事部,

,,,,办公消耗物品,23.11,37.98,37.80,36.67,综合管理部,

,,,,差旅费,49.59,92.28,59.55,57.76,综合管理部,

,,,,出国人员经费,28.50,51.68,28.50,27.65,综合管理部,

,,,,业务招待费,13.70,18.89,18.00,17.46,综合管理部,

,,,,资料费,3.51,4.10,3.50,3.40,综合管理部,

,,,,邮电费,6.00,5.90,6.00,5.82,综合管理部,

,,,,咨询费,1.35,5.90,1.35,1.31,综合管理部,

,,,,网络架设费,14.00,-,14.00,13.58,综合管理部,

,,,,电话费,24.00,17.27,24.00,23.28,生产部,

,,,,党团经费,13.00,7.02,8.00,7.76,党工部,

,,,,宣传费,7.27,5.20,5.00,4.85,党工部,

,,,,消防费,6.37,4.03,4.00,3.88,保卫部,

加：,其他业务收入,,,,947.94,,,,,

减：,工资及工资性费用,,,,"7,921.13",,,,,

,折旧,,,,"2,705.56",,,,,

,其他业务成本,,,,873.13,,,,,

,其他物流费用,,,,364.73,,,,,

,其他管理费用,,,,325.34,,,,,

,其他制造费用,,,,1500.6