預算科目
|
項目
|
收入計劃數(shù)
|
支出合計
|
備注
|
||||||
收費和罰沒
|
其他收入
|
合計
|
預算安排
|
非稅收入轉預算內安排
|
||||||
小計
|
人員經(jīng)費
|
公用經(jīng)費
|
項目經(jīng)費
|
|||||||
|
收入計劃數(shù)
|
|
40,000
|
|
|
|
|
|
|
|
商業(yè)流通事務
|
預算安排支出合計
|
|
|
951,319
|
915,319
|
894,919
|
20,400
|
|
36,000
|
|
|
小計
|
|
|
604,825
|
568,825
|
548,425
|
20,400
|
|
36,000
|
|
|
人員工資
|
|
|
474,318
|
474,318
|
474,318
|
|
|
|
|
|
養(yǎng)老保障繳費
|
|
|
59,117
|
59,117
|
59,117
|
|
|
|
|
|
遺屬供養(yǎng)
|
|
|
6,233
|
6,233
|
6,233
|
|
|
|
|
|
住房公積金
|
|
|
8,757
|
8,757
|
8,757
|
|
|
|
|
|
公用經(jīng)費
|
|
|
20,400
|
20,400
|
|
20,400
|
|
|
|
|
公用經(jīng)費(非稅)
|
|
|
|
|
|
|
|
6,000
|
|
|
交通費(非稅)
|
|
|
|
|
|
|
|
30,000
|
|
|
項目支出
|
|
|
|
|
|
|
|
|
|
離退休費
|
|
|
|
259,128
|
259,128
|
259,128
|
|
|
|
|
醫(yī)療保障
|
|
|
|
87,366
|
87,366
|
87,366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|