支出决算表
项目 |
合计 |
工资福利支出 |
商品和服务支出 |
对个人和家庭的补助 |
基本建设支出 |
其他资本性支出 |
对企事业单位的补贴 |
债务利息支出 |
赠与 |
贷款转贷及产权参股 |
其他支出 |
支出功能分类科目编码 |
科目名称 |
小计 |
基本工资 |
津贴补贴 |
奖金 |
社会保障缴费 |
伙食费 |
伙食补助费 |
绩效工资 |
其他工资福利支出 |
小计 |
办公费 |
印刷费 |
咨询费 |
手续费 |
水费 |
电费 |
邮电费 |
取暖费 |
物业管理费 |
交通费 |
差旅费 |
出国费 |
维修(护)费 |
租赁费 |
会议费 |
培训费 |
招待费 |
专用材料费 |
被装购置费 |
专用燃料费 |
劳务费 |
委托业务费 |
工会经费 |
福利费 |
其他商品和服务支出 |
小计 |
离休费 |
退休费 |
退职(役)费 |
抚恤金 |
生活补助 |
救济费 |
医疗费 |
助学金 |
奖励金 |
生产补贴 |
住房公积金 |
提租补贴 |
购房补贴 |
其他对个人和家庭的补助支出 |
小计 |
房屋建筑物购建 |
办公设备购置 |
专用设备购置 |
交通工具购置 |
基础设施建设 |
大型修缮 |
信息网络购建 |
物资储备 |
其他基本建设支出 |
小计 |
房屋建筑物购建 |
办公设备购置 |
专用设备购置 |
交通工具购置 |
基础设施建设 |
大型修缮 |
信息网络购建 |
物资储备 |
土地补偿 |
安置补助 |
地上附着物和青苗补偿 |
拆迁补偿 |
其他资本性支出 |
小计 |
企业政策性补贴 |
事业单位补贴 |
财政贴息 |
其他对企事业单位的补贴支出 |
小计 |
向国家银行借款付息 |
其他国内借款付息 |
向国外政府借款付息 |
向国际组织借款付息 |
其他国外借款付息 |
小计 |
对国内的赠与 |
对国外的赠与 |
小计 |
国内贷款 |
产权参股 |
其他贷款转贷及产权参股支出 |
类 |
款 |
项 |
栏次 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
42 |
43 |
44 |
45 |
46 |
47 |
48 |
49 |
50 |
51 |
52 |
53 |
54 |
55 |
56 |
57 |
58 |
59 |
60 |
61 |
62 |
63 |
64 |
65 |
66 |
67 |
68 |
69 |
70 |
71 |
72 |
73 |
74 |
75 |
76 |
77 |
78 |
79 |
80 |
81 |
82 |
83 |
84 |
85 |
86 |
87 |
88 |
89 |
90 |
91 |
92 |
93 |
94 |
合计 |
8,768,419.00 |
1,960,542.00 |
1,228,799.00 |
693,989.00 |
37,754.00 |
|
— |
|
|
|
5,210,000.00 |
700,000.00 |
|
|
20,000.00 |
50,000.00 |
100,000.00 |
200,000.00 |
|
100,000.00 |
900,000.00 |
400,000.00 |
|
600,000.00 |
|
150,000.00 |
170,000.00 |
500,000.00 |
200,000.00 |
|
300,000.00 |
500,000.00 |
|
100,000.00 |
220,000.00 |
|
1,597,877.00 |
|
1,097,877.00 |
|
100,000.00 |
100,000.00 |
|
200,000.00 |
|
|
|
|
|
|
100,000.00 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
211 |
环境保护 |
1,000,000.00 |
|
|
|
|
|
— |
|
|
|
1,000,000.00 |
500,000.00 |
|
|
|
|
|
|
|
|
300,000.00 |
100,000.00 |
|
100,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
21103 |
污染防治 |
1,000,000.00 |
|
|
|
|
|
— |
|
|
|
1,000,000.00 |
500,000.00 |
|
|
|
|
|
|
|
|
300,000.00 |
100,000.00 |
|
100,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
2110304 |
固体废弃物与化学品 |
1,000,000.00 |
|
|
|
|
|
— |
|
|
|
1,000,000.00 |
500,000.00 |
|
|
|
|
|
|
|
|
300,000.00 |
100,000.00 |
|
100,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
212 |
城乡社区事务 |
7,768,419.00 |
1,960,542.00 |
1,228,799.00 |
693,989.00 |
37,754.00 |
|
— |
|
|
|
4,210,000.00 |
200,000.00 |
|
|
20,000.00 |
50,000.00 |
100,000.00 |
200,000.00 |
|
100,000.00 |
600,000.00 |
300,000.00 |
|
500,000.00 |
|
150,000.00 |
170,000.00 |
500,000.00 |
200,000.00 |
|
300,000.00 |
500,000.00 |
|
100,000.00 |
220,000.00 |
|
1,597,877.00 |
|
1,097,877.00 |
|
100,000.00 |
100,000.00 |
|
200,000.00 |
|
|
|
|
|
|
100,000.00 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
21201 |
城乡社区管理事务 |
3,158,419.00 |
890,542.00 |
626,799.00 |
225,989.00 |
37,754.00 |
|
— |
|
|
|
1,020,000.00 |
200,000.00 |
|
|
|
|
|
|
|
|
200,000.00 |
100,000.00 |
|
100,000.00 |
|
50,000.00 |
70,000.00 |
200,000.00 |
|
|
100,000.00 |
|
|
|
|
|
1,247,877.00 |
|
1,097,877.00 |
|
50,000.00 |
|
|
100,000.00 |
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
2120101 |
行政运行 |
1,988,419.00 |
890,542.00 |
626,799.00 |
225,989.00 |
37,754.00 |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,097,877.00 |
|
1,097,877.00 |
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
2120104 |
城管执法 |
1,170,000.00 |
|
|
|
|
|
— |
|
|
|
1,020,000.00 |
200,000.00 |
|
|
|
|
|
|
|
|
200,000.00 |
100,000.00 |
|
100,000.00 |
|
50,000.00 |
70,000.00 |
200,000.00 |
|
|
100,000.00 |
|
|
|
|
|
150,000.00 |
|
|
|
50,000.00 |
|
|
100,000.00 |
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
21205 |
城乡社区环境卫生 |
4,090,000.00 |
1,070,000.00 |
602,000.00 |
468,000.00 |
|
|
— |
|
|
|
2,670,000.00 |
|
|
|
20,000.00 |
50,000.00 |
100,000.00 |
100,000.00 |
|
100,000.00 |
|
180,000.00 |
|
400,000.00 |
|
100,000.00 |
100,000.00 |
300,000.00 |
200,000.00 |
|
200,000.00 |
500,000.00 |
|
100,000.00 |
220,000.00 |
|
350,000.00 |
|
|
|
50,000.00 |
100,000.00 |
|
100,000.00 |
|
|
|
|
|
|
100,000.00 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
2120500 |
城乡社区环境卫生 |
4,090,000.00 |
1,070,000.00 |
602,000.00 |
468,000.00 |
|
|
— |
|
|
|
2,670,000.00 |
|
|
|
20,000.00 |
50,000.00 |
100,000.00 |
100,000.00 |
|
100,000.00 |
|
180,000.00 |
|
400,000.00 |
|
100,000.00 |
100,000.00 |
300,000.00 |
200,000.00 |
|
200,000.00 |
500,000.00 |
|
100,000.00 |
220,000.00 |
|
350,000.00 |
|
|
|
50,000.00 |
100,000.00 |
|
100,000.00 |
|
|
|
|
|
|
100,000.00 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
21299 |
其他城乡社区事务支出 |
520,000.00 |
|
|
|
|
|
— |
|
|
|
520,000.00 |
|
|
|
|
|
|
100,000.00 |
|
|
400,000.00 |
20,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
2129900 |
其他城乡社区事务支出 |
520,000.00 |
|
|
|
|
|
— |
|
|
|
520,000.00 |
|
|
|
|
|
|
100,000.00 |
|
|
400,000.00 |
20,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
— |
— |
— |
— |
— |
— |
|
收入决算表
项目 |
本年收入合计 |
财政拨款 |
行政单位预算外资金收入 |
上级补助收入 |
事业收入 |
经营收入 |
附属单位缴款 |
其他收入 |
支出功能分类科目编码 |
科目名称 |
小计 |
其中:事业单位预算外资金收入 |
小计 |
其中: |
从其他部门取得的财政拨款 |
非本级财政拨款 |
类 |
款 |
项 |
栏次 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
合计 |
8,768,419.00 |
8,768,419.00 |
|
|
|
|
|
|
|
|
|
211 |
环境保护 |
1,000,000.00 |
1,000,000.00 |
|
|
|
|
|
|
|
|
|
21103 |
污染防治 |
1,000,000.00 |
1,000,000.00 |
|
|
|
|
|
|
|
|
|
2110304 |
固体废弃物与化学品 |
1,000,000.00 |
1,000,000.00 |
|
|
|
|
|
|
|
|
|
212 |
城乡社区事务 |
7,768,419.00 |
7,768,419.00 |
|
|
|
|
|
|
|
|
|
21201 |
城乡社区管理事务 |
3,158,419.00 |
3,158,419.00 |
|
|
|
|
|
|
|
|
|
2120101 |
行政运行 |
1,988,419.00 |
1,988,419.00 |
|
|
|
|
|
|
|
|
|
2120104 |
城管执法 |
1,170,000.00 |
1,170,000.00 |
|
|
|
|
|
|
|
|
|
21205 |
城乡社区环境卫生 |
4,090,000.00 |
4,090,000.00 |
|
|
|
|
|
|
|
|
|
2120500 |
城乡社区环境卫生 |
4,090,000.00 |
4,090,000.00 |
|
|
|
|
|
|
|
|
|
21299 |
其他城乡社区事务支出 |
520,000.00 |
520,000.00 |
|
|
|
|
|
|
|
|
|
2129900 |
其他城乡社区事务支出 |
520,000.00 |
520,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|