|
單位：萬元 |
|||||||||||||
|
經(jīng)濟(jì)科目 |
項目名稱/科目 |
資金來源 |
功能分類的項級科目代碼及名稱 |
||||||||||
|
合計 |
當(dāng)年財力 |
上年結(jié)轉(zhuǎn) |
|||||||||||
|
財政預(yù)算撥款(補(bǔ)助) |
納入專戶管理的非稅收入撥款 |
政府性基金撥款 |
事業(yè)單位經(jīng)營收入 |
上級補(bǔ)助收入 |
附屬單位上繳收入 |
其他收入 |
|||||||
|
小計 |
預(yù)算撥款 |
納入預(yù)算管理的非稅收入撥款 |
|||||||||||
|
合計 |
|
133.49 |
133.49 |
|
|
|
|
|
|
|
|
2130101 |
|
|
工資福利支出 |
基本工資 |
|
31.67 |
31.67 |
|
|
|
|
|
|
|
|
|
|
津貼補(bǔ)貼 |
|
70.4 |
70.4 |
|
|
|
|
|
|
|
|
|
|
|
社會保障繳費 |
|
12.25 |
12.25 |
|
|
|
|
|
|
|
|
|
|
|
其他工資福利支出 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一般商品和服務(wù)支出 |
辦公費 |
|
1.8 |
1.8 |
|
|
|
|
|
|
|
|
|
|
印刷費 |
|
0.4 |
0.4 |
|
|
|
|
|
|
|
|
|
|
|
水費 |
|
0.3 |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
電費 |
|
1.2 |
1.2 |
|
|
|
|
|
|
|
|
|
|
|
郵電費 |
|
2 |
2 |
|
|
|
|
|
|
|
|
|
|
|
物業(yè)管理費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
公務(wù)用車運行維護(hù)費 |
|
1 |
1 |
|
|
|
|
|
|
|
|
|
|
|
其他交通費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
差旅費 |
|
2.4 |
2.4 |
|
|
|
|
|
|
|
|
|
|
|
維修費 |
|
0.4 |
0.4 |
|
|
|
|
|
|
|
|
|
|
|
會議費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
勞務(wù)費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
培訓(xùn)費 |
|
0.7 |
0.7 |
|
|
|
|
|
|
|
|
|
|
|
公務(wù)接待費 |
|
1 |
1 |
|
|
|
|
|
|
|
|
|
|
|
工會經(jīng)費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
福利費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其他一般商品和服務(wù)支出 |
|
4.8 |
4.8 |
|
|
|
|
|
|
|
|
|
|
|
對個人和家庭的補(bǔ)助 |
離休費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
退休費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
離退休津補(bǔ)貼 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
醫(yī)療費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
助學(xué)金 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
住房公積金 |
|
3.17 |
3.17 |
|
|
|
|
|
|
|
|
|
|
|
遺屬費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
獎勵金 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
老干費 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其他對個人和家庭的補(bǔ)助 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
項目支出 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
事業(yè)單位經(jīng)營支出 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
對附屬單位補(bǔ)助支出 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
上繳上級支出 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
結(jié)余 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其他支出 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
備注：支出的功能科目名稱要細(xì)化到項級。 |
|||||||||||||