项目 | 年初结转和结余 | 本年收入 | 本年支出 | 年末结转和结余 | ||||||||||||||||||
支出功能分类科目编码 | 科目名称 | 合计 | 基本支出结转 | 项目支出结转和结余 | 合计 | 基本支出 | 项目支出 | 合计 | 基本支出 | 项目支出 | 合计 | 基本支出结转 | 项目支出结转和结余 | |||||||||
小计 | 其中:基本建设资金结转和结余 | 小计 | 其中:基本建设资金收入 | 小计 | 人员经费 | 日常公用经费 | 小计 | 其中:基本建设资金支出 | 小计 | 其中:基本建设资金结转和结余 | ||||||||||||
类 | 款 | 项 | 栏次 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | |
合计 | 0.00 | 0.00 | 0.00 | 0.00 | 9,716,719.00 | 9,178,719.00 | 538,000.00 | 0.00 | 9,046,218.58 | 8,508,218.58 | 4,807,220.56 | 3,700,998.02 | 538,000.00 | 0.00 | 670,500.42 | 670,500.42 | 0.00 | 0.00 | ||||
201 | 一般公共服务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 7,381,166.00 | 6,843,166.00 | 538,000.00 | 0.00 | 6,710,665.58 | 6,172,665.58 | 3,065,667.56 | 3,106,998.02 | 538,000.00 | 0.00 | 670,500.42 | 670,500.42 | 0.00 | 0.00 | |||
20106 | 财政事务 | 0.00 | 0.00 | 0.00 | 0.00 | 7,105,366.00 | 6,567,366.00 | 538,000.00 | 0.00 | 6,434,865.58 | 5,896,865.58 | 3,065,667.56 | 2,831,198.02 | 538,000.00 | 0.00 | 670,500.42 | 670,500.42 | 0.00 | 0.00 | |||
2010601 | 行政运行 | 0.00 | 0.00 | 0.00 | 0.00 | 2,107,266.00 | 2,107,266.00 | 0.00 | 0.00 | 2,107,266.00 | 2,107,266.00 | 1,838,311.90 | 268,954.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2010602 | 一般行政管理事务 | 0.00 | 0.00 | 0.00 | 0.00 | 538,000.00 | 0.00 | 538,000.00 | 0.00 | 538,000.00 | 0.00 | 0.00 | 0.00 | 538,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2010604 | 预算改革业务 | 0.00 | 0.00 | 0.00 | 0.00 | 130,000.00 | 130,000.00 | 0.00 | 0.00 | 130,000.00 | 130,000.00 | 0.00 | 130,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2010605 | 财政国库业务 | 0.00 | 0.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2010607 | 信息化建设 | 0.00 | 0.00 | 0.00 | 0.00 | 1,050,000.00 | 1,050,000.00 | 0.00 | 0.00 | 1,050,000.00 | 1,050,000.00 | 0.00 | 1,050,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2010699 | 其他财政事务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 3,180,100.00 | 3,180,100.00 | 0.00 | 0.00 | 2,509,599.58 | 2,509,599.58 | 1,227,355.66 | 1,282,243.92 | 0.00 | 0.00 | 670,500.42 | 670,500.42 | 0.00 | 0.00 | |||
20113 | 商贸事务 | 0.00 | 0.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2011308 | 招商引资 | 0.00 | 0.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
20199 | 其他一般公共服务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 175,800.00 | 175,800.00 | 0.00 | 0.00 | 175,800.00 | 175,800.00 | 0.00 | 175,800.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2019999 | 其他一般公共服务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 175,800.00 | 175,800.00 | 0.00 | 0.00 | 175,800.00 | 175,800.00 | 0.00 | 175,800.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
205 | 教育支出 | 0.00 | 0.00 | 0.00 | 0.00 | 139,266.00 | 139,266.00 | 0.00 | 0.00 | 139,266.00 | 139,266.00 | 139,266.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
20508 | 进修及培训 | 0.00 | 0.00 | 0.00 | 0.00 | 139,266.00 | 139,266.00 | 0.00 | 0.00 | 139,266.00 | 139,266.00 | 139,266.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2050802 | 干部教育 | 0.00 | 0.00 | 0.00 | 0.00 | 139,266.00 | 139,266.00 | 0.00 | 0.00 | 139,266.00 | 139,266.00 | 139,266.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
208 | 社会保障和就业支出 | 0.00 | 0.00 | 0.00 | 0.00 | 1,290,787.00 | 1,290,787.00 | 0.00 | 0.00 | 1,290,787.00 | 1,290,787.00 | 1,170,787.00 | 120,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
20801 | 人力资源和社会保障管理事务 | 0.00 | 0.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 80,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2080199 | 其他人力资源和社会保障管理事务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 80,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
20802 | 民政管理事务 | 0.00 | 0.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 30,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2080299 | 其他民政管理事务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 30,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
20805 | 行政事业单位离退休 | 0.00 | 0.00 | 0.00 | 0.00 | 1,170,787.00 | 1,170,787.00 | 0.00 | 0.00 | 1,170,787.00 | 1,170,787.00 | 1,170,787.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2080501 | 归口管理的行政单位离退休 | 0.00 | 0.00 | 0.00 | 0.00 | 1,170,787.00 | 1,170,787.00 | 0.00 | 0.00 | 1,170,787.00 | 1,170,787.00 | 1,170,787.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
20811 | 残疾人事业 | 0.00 | 0.00 | 0.00 | 0.00 | 10,000.00 | 10,000.00 | 0.00 | 0.00 | 10,000.00 | 10,000.00 | 0.00 | 10,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2081105 | 残疾人就业和扶贫 | 0.00 | 0.00 | 0.00 | 0.00 | 10,000.00 | 10,000.00 | 0.00 | 0.00 | 10,000.00 | 10,000.00 | 0.00 | 10,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
210 | 医疗卫生与计划生育支出 | 0.00 | 0.00 | 0.00 | 0.00 | 244,400.00 | 244,400.00 | 0.00 | 0.00 | 244,400.00 | 244,400.00 | 240,400.00 | 4,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21005 | 医疗保障 | 0.00 | 0.00 | 0.00 | 0.00 | 240,400.00 | 240,400.00 | 0.00 | 0.00 | 240,400.00 | 240,400.00 | 240,400.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2100501 | 行政单位医疗 | 0.00 | 0.00 | 0.00 | 0.00 | 240,400.00 | 240,400.00 | 0.00 | 0.00 | 240,400.00 | 240,400.00 | 240,400.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21007 | 人口与计划生育事务 | 0.00 | 0.00 | 0.00 | 0.00 | 4,000.00 | 4,000.00 | 0.00 | 0.00 | 4,000.00 | 4,000.00 | 0.00 | 4,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2100799 | 其他人口与计划生育事务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 4,000.00 | 4,000.00 | 0.00 | 0.00 | 4,000.00 | 4,000.00 | 0.00 | 4,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
213 | 农林水支出 | 0.00 | 0.00 | 0.00 | 0.00 | 161,000.00 | 161,000.00 | 0.00 | 0.00 | 161,000.00 | 161,000.00 | 21,000.00 | 140,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21301 | 农业 | 0.00 | 0.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2130199 | 其他农业支出 | 0.00 | 0.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 0.00 | 100,000.00 | 100,000.00 | 0.00 | 100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21306 | 农业综合开发 | 0.00 | 0.00 | 0.00 | 0.00 | 21,000.00 | 21,000.00 | 0.00 | 0.00 | 21,000.00 | 21,000.00 | 21,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2130601 | 机构运行 | 0.00 | 0.00 | 0.00 | 0.00 | 21,000.00 | 21,000.00 | 0.00 | 0.00 | 21,000.00 | 21,000.00 | 21,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21307 | 农村综合改革 | 0.00 | 0.00 | 0.00 | 0.00 | 40,000.00 | 40,000.00 | 0.00 | 0.00 | 40,000.00 | 40,000.00 | 0.00 | 40,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2130701 | 对村级一事一议的补助 | 0.00 | 0.00 | 0.00 | 0.00 | 40,000.00 | 40,000.00 | 0.00 | 0.00 | 40,000.00 | 40,000.00 | 0.00 | 40,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
214 | 交通运输支出 | 0.00 | 0.00 | 0.00 | 0.00 | 90,000.00 | 90,000.00 | 0.00 | 0.00 | 90,000.00 | 90,000.00 | 0.00 | 90,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21401 | 公路水路运输 | 0.00 | 0.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 30,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2140199 | 其他公路水路运输支出 | 0.00 | 0.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 0.00 | 30,000.00 | 30,000.00 | 0.00 | 30,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21404 | 石油价格改革对交通运输的补贴 | 0.00 | 0.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 60,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2140499 | 石油价格改革补贴其他支出 | 0.00 | 0.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 60,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
216 | 商业服务业等支出 | 0.00 | 0.00 | 0.00 | 0.00 | 130,000.00 | 130,000.00 | 0.00 | 0.00 | 130,000.00 | 130,000.00 | 0.00 | 130,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21602 | 商业流通事务 | 0.00 | 0.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 50,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2160299 | 其他商业流通事务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 50,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
21606 | 涉外发展服务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 80,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2160699 | 其他涉外发展服务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 0.00 | 80,000.00 | 80,000.00 | 0.00 | 80,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
220 | 国土海洋气象等支出 | 0.00 | 0.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 60,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
22001 | 国土资源事务 | 0.00 | 0.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 60,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2200199 | 其他国土资源事务支出 | 0.00 | 0.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 0.00 | 60,000.00 | 60,000.00 | 0.00 | 60,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
221 | 住房保障支出 | 0.00 | 0.00 | 0.00 | 0.00 | 220,100.00 | 220,100.00 | 0.00 | 0.00 | 220,100.00 | 220,100.00 | 170,100.00 | 50,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
22101 | 保障性安居工程支出 | 0.00 | 0.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 50,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2210199 | 其他保障性安居工程支出 | 0.00 | 0.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 0.00 | 50,000.00 | 50,000.00 | 0.00 | 50,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
22102 | 住房改革支出 | 0.00 | 0.00 | 0.00 | 0.00 | 170,100.00 | 170,100.00 | 0.00 | 0.00 | 170,100.00 | 170,100.00 | 170,100.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
2210201 | 住房公积金 | 0.00 | 0.00 | 0.00 | 0.00 | 170,100.00 | 170,100.00 | 0.00 | 0.00 | 170,100.00 | 170,100.00 | 170,100.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||