收 入
|
支 出
|
支 出
|
項(xiàng) 目
|
行次
|
年初預(yù)算數(shù)
|
調(diào)整預(yù)算數(shù)
|
決算數(shù)
|
項(xiàng)目(按功能分類)
|
行次
|
年初預(yù)算數(shù)
|
調(diào)整預(yù)算數(shù)
|
決算數(shù)
|
項(xiàng)目(按支出性質(zhì)和經(jīng)濟(jì)分類)
|
行次
|
年初預(yù)算數(shù)
|
調(diào)整預(yù)算數(shù)
|
決算數(shù)
|
小計(jì)
|
一般公共預(yù)算財(cái)政撥款
|
政府性基金預(yù)算財(cái)政撥款
|
國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
小計(jì)
|
一般公共預(yù)算財(cái)政撥款
|
政府性基金預(yù)算財(cái)政撥款
|
國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
小計(jì)
|
一般公共預(yù)算財(cái)政撥款
|
政府性基金預(yù)算財(cái)政撥款
|
國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
小計(jì)
|
一般公共預(yù)算財(cái)政撥款
|
政府性基金預(yù)算財(cái)政撥款
|
國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
小計(jì)
|
一般公共預(yù)算財(cái)政撥款
|
政府性基金預(yù)算財(cái)政撥款
|
國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
小計(jì)
|
一般公共預(yù)算財(cái)政撥款
|
政府性基金預(yù)算財(cái)政撥款
|
國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
欄 次
|
|
1
|
2
|
3
|
欄 次
|
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
14
|
15
|
欄 次
|
|
16
|
17
|
18
|
19
|
20
|
21
|
22
|
23
|
24
|
25
|
26
|
27
|
一、一般公共預(yù)算財(cái)政撥款
|
1
|
29,786,481.17
|
31,085,000.00
|
30,497,758.66
|
一、一般公共服務(wù)支出
|
33
|
27,921,072.22
|
27,921,072.22
|
0.00
|
0.00
|
28,804,139.79
|
28,804,139.79
|
0.00
|
0.00
|
28,239,027.31
|
28,239,027.31
|
0.00
|
0.00
|
一、基本支出
|
59
|
25,151,309.36
|
25,151,309.36
|
0.00
|
0.00
|
26,608,828.19
|
26,608,828.19
|
0.00
|
0.00
|
26,021,586.85
|
26,021,586.85
|
0.00
|
0.00
|
二、政府性基金預(yù)算財(cái)政撥款
|
2
|
0.00
|
0.00
|
0.00
|
二、外交支出
|
34
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
人員經(jīng)費(fèi)
|
60
|
12,704,494.46
|
12,704,494.46
|
0.00
|
0.00
|
14,037,439.45
|
14,037,439.45
|
0.00
|
0.00
|
13,450,198.11
|
13,450,198.11
|
0.00
|
0.00
|
三、國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
3
|
0.00
|
0.00
|
0.00
|
三、國(guó)防支出
|
35
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
公用經(jīng)費(fèi)
|
61
|
12,446,814.90
|
12,446,814.90
|
0.00
|
0.00
|
12,571,388.74
|
12,571,388.74
|
0.00
|
0.00
|
12,571,388.74
|
12,571,388.74
|
0.00
|
0.00
|
|
4
|
|
|
|
四、公共安全支出
|
36
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
二、項(xiàng)目支出
|
62
|
4,635,171.81
|
4,635,171.81
|
0.00
|
0.00
|
4,476,171.81
|
4,476,171.81
|
0.00
|
0.00
|
4,476,171.81
|
4,476,171.81
|
0.00
|
0.00
|
|
5
|
|
|
|
五、教育支出
|
37
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
其中:基本建設(shè)類項(xiàng)目
|
63
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
6
|
|
|
|
六、科學(xué)技術(shù)支出
|
38
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
七、文化旅游體育與傳媒支出
|
39
|
54,000.00
|
54,000.00
|
0.00
|
0.00
|
55,000.00
|
55,000.00
|
0.00
|
0.00
|
54,822.47
|
54,822.47
|
0.00
|
0.00
|
|
65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
八、社會(huì)保障和就業(yè)支出
|
40
|
538,624.37
|
538,624.37
|
0.00
|
0.00
|
704,242.63
|
704,242.63
|
0.00
|
0.00
|
704,242.63
|
704,242.63
|
0.00
|
0.00
|
|
66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
九、衛(wèi)生健康支出
|
41
|
454,714.58
|
454,714.58
|
0.00
|
0.00
|
533,040.58
|
533,040.58
|
0.00
|
0.00
|
527,474.46
|
527,474.46
|
0.00
|
0.00
|
|
67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
十、節(jié)能環(huán)保支出
|
42
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
十一、城鄉(xiāng)社區(qū)支出
|
43
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
經(jīng)濟(jì)分類支出合計(jì)
|
69
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
30,497,758.66
|
30,497,758.66
|
0.00
|
0.00
|
|
12
|
|
|
|
十二、農(nóng)林水支出
|
44
|
280,000.00
|
280,000.00
|
0.00
|
0.00
|
300,000.00
|
300,000.00
|
0.00
|
0.00
|
283,614.79
|
283,614.79
|
0.00
|
0.00
|
一、工資福利支出
|
70
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
11,848,618.54
|
11,848,618.54
|
0.00
|
0.00
|
|
13
|
|
|
|
十三、交通運(yùn)輸支出
|
45
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
二、商品和服務(wù)支出
|
71
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
5,700,225.73
|
5,700,225.73
|
0.00
|
0.00
|
|
14
|
|
|
|
十四、資源勘探工業(yè)信息等支出
|
46
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
三、對(duì)個(gè)人和家庭的補(bǔ)助
|
72
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
1,601,579.57
|
1,601,579.57
|
0.00
|
0.00
|
|
15
|
|
|
|
十五、商業(yè)服務(wù)業(yè)等支出
|
47
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
四、債務(wù)利息及費(fèi)用支出
|
73
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
0.00
|
0.00
|
0.00
|
0.00
|
|
16
|
|
|
|
十六、金融支出
|
48
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
五、資本性支出(基本建設(shè))
|
74
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
0.00
|
0.00
|
0.00
|
0.00
|
|
17
|
|
|
|
十七、援助其他地區(qū)支出
|
49
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
六、資本性支出
|
75
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
4,623,181.81
|
4,623,181.81
|
0.00
|
0.00
|
|
18
|
|
|
|
十八、自然資源海洋氣象等支出
|
50
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
七、對(duì)企業(yè)補(bǔ)助(基本建設(shè))
|
76
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
0.00
|
0.00
|
0.00
|
0.00
|
|
19
|
|
|
|
十九、住房保障支出
|
51
|
538,070.00
|
538,070.00
|
0.00
|
0.00
|
688,577.00
|
688,577.00
|
0.00
|
0.00
|
688,577.00
|
688,577.00
|
0.00
|
0.00
|
八、對(duì)企業(yè)補(bǔ)助
|
77
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
6,724,153.01
|
6,724,153.01
|
0.00
|
0.00
|
|
20
|
|
|
|
二十、糧油物資儲(chǔ)備支出
|
52
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
九、對(duì)社會(huì)保障基金補(bǔ)助
|
78
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
0.00
|
0.00
|
0.00
|
0.00
|
|
21
|
|
|
|
二十一、國(guó)有資本經(jīng)營(yíng)預(yù)算支出
|
53
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
十、其他支出
|
79
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
0.00
|
0.00
|
0.00
|
0.00
|
|
22
|
|
|
|
二十二、災(zāi)害防治及應(yīng)急管理支出
|
54
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|
|
二十三、其他支出
|
55
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
|
|
|
二十四、債務(wù)還本支出
|
56
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
二十五、債務(wù)付息支出
|
57
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
二十六、抗疫特別國(guó)債安排的支出
|
58
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
84
|
|
|
|
|
|
|
|
|
|
|
|
|
本年收入合計(jì)
|
27
|
29,786,481.17
|
31,085,000.00
|
30,497,758.66
|
本年支出合計(jì)
|
85
|
29,786,481.17
|
29,786,481.17
|
0.00
|
0.00
|
31,085,000.00
|
31,085,000.00
|
0.00
|
0.00
|
30,497,758.66
|
30,497,758.66
|
0.00
|
0.00
|
本年支出合計(jì)
|
85
|
29,786,481.17
|
29,786,481.17
|
0.00
|
0.00
|
31,085,000.00
|
31,085,000.00
|
0.00
|
0.00
|
30,497,758.66
|
30,497,758.66
|
0.00
|
0.00
|
年初財(cái)政撥款結(jié)轉(zhuǎn)和結(jié)余
|
28
|
0.00
|
10,074,768.08
|
10,074,768.08
|
年末財(cái)政撥款結(jié)轉(zhuǎn)和結(jié)余
|
86
|
0.00
|
0.00
|
0.00
|
0.00
|
10,074,768.08
|
10,074,768.08
|
0.00
|
0.00
|
10,074,768.08
|
10,074,768.08
|
0.00
|
0.00
|
年末財(cái)政撥款結(jié)轉(zhuǎn)和結(jié)余
|
86
|
0.00
|
0.00
|
0.00
|
0.00
|
10,074,768.08
|
10,074,768.08
|
0.00
|
0.00
|
10,074,768.08
|
10,074,768.08
|
0.00
|
0.00
|
一、一般公共預(yù)算財(cái)政撥款
|
29
|
0.00
|
10,074,768.08
|
10,074,768.08
|
|
87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87
|
|
|
|
|
|
|
|
|
|
|
|
|
二、政府性基金預(yù)算財(cái)政撥款
|
30
|
0.00
|
0.00
|
0.00
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
三、國(guó)有資本經(jīng)營(yíng)預(yù)算財(cái)政撥款
|
31
|
0.00
|
0.00
|
0.00
|
|
89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89
|
|
|
|
|
|
|
|
|
|
|
|
|
總計(jì)
|
32
|
29,786,481.17
|
41,159,768.08
|
40,572,526.74
|
總計(jì)
|
90
|
29,786,481.17
|
29,786,481.17
|
0.00
|
0.00
|
41,159,768.08
|
41,159,768.08
|
0.00
|
0.00
|
40,572,526.74
|
40,572,526.74
|
0.00
|
0.00
|
總計(jì)
|
90
|
29,786,481.17
|
29,786,481.17
|
0.00
|
0.00
|
41,159,768.08
|
41,159,768.08
|
0.00
|
0.00
|
40,572,526.74
|
40,572,526.74
|
0.00
|
0.00
|