财政拨款收支预算总表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
收入
|
支出
|
|
|
|
|
|
|
|
收入项目
|
预算数
|
功能分类
|
一般公共预算拨款
|
政府性基金拨款
|
支出项目(性质)
|
一般公共预算拨款
|
政府性基金拨款
|
|
|
|
|
|
|
|
一、一般公共预算拨款
|
1,261.80
|
一、一般公共服务支出
|
|
|
一、基本支出
|
977.20
|
|
|
|
|
|
|
|
|
1、自治区本级安排
|
1,261.80
|
二、外交支出
|
|
|
人员经费
|
801.50
|
|
|
|
|
|
|
|
|
其中:纳入预算管理的非税收入
|
|
三、国防支出
|
|
|
公用经费
|
175.70
|
|
|
|
|
|
|
|
|
中央提前下达一般性转移支付(专项)
|
143.25
|
四、公共安全支出
|
1,170.52
|
|
二、项目支出
|
284.60
|
|
|
|
|
|
|
|
|
2、中央提前下达专项资金
|
|
五、教育支出
|
|
|
|
|
|
|
|
|
|
|
|
|
二、政府性基金预算拨款
|
|
六、科学技术支出
|
|
|
|
|
|
|
|
|
|
|
|
|
1、自治区本级安排
|
|
七、文化体育与传媒支出
|
|
|
|
|
|
|
|
|
|
|
|
|
2、中央提前下达专项资金
|
|
八、社会保障和就业支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
九、医疗卫生与计划生育支出
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十、节能环保支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十一、城乡社区支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十二、农林水支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十三、交通运输支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十四、资源勘探信息等支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十五、商业服务业等支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十六、金融支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十七、援助其他地区支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十八、国土海洋气象等支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十九、住房保障支出
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
二十、粮油物资储备支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
二十一、预备费
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
二十二、其他支出
|
|
|
|
|
|
|
|
|
|
|
|
|
本年收入合计
|
1,261.80
|
二十三、债务付息支出
|
|
|
|
|
|
|
|
|
|
|
|
|
三、上年结转
|
|
二十四、债务发行费用支出
|
|
|
|
|
|
|
|
|
|
|
|
|
其中:一般公共预算拨款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
政府性基金预算拨款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
本年支出合计
|
1,261.80
|
|
本年支出合计
|
1,261.80
|
|
|
|
|
|
|
|
|
|
|
结转下年
|
|
|
结转下年
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
收入总计
|
1,261.80
|
本年支出总计
|
1,261.80
|
|
本年支出总计
|
1,261.80
|
|
|
|
|
|
|
|
|
一般公共预算财政拨款支出预算表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
功能科目分类
|
合计
|
基本支出
|
项目支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
类
|
款
|
项
|
科目名称
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**
|
**
|
**
|
**
|
|
1
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
合计
|
1,261.80
|
977.20
|
284.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
|
|
公共安全支出
|
1,170.52
|
885.92
|
284.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
04
|
|
检察
|
1,170.52
|
885.92
|
284.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
01
|
行政运行
|
885.92
|
885.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
02
|
一般行政管理事务
|
85.57
|
|
85.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
04
|
查办和预防职务犯罪
|
199.03
|
|
199.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210
|
|
|
医疗卫生与计划生育支出
|
23.19
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
行政事业单位医疗
|
23.19
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210
|
11
|
01
|
行政单位医疗
|
23.19
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
221
|
|
|
住房保障支出
|
68.09
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
02
|
|
住房改革支出
|
68.09
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
221
|
02
|
01
|
住房公积金
|
68.09
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一般公共预算财政拨款基本支出预算表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
经济分类科目
|
基本支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
类
|
款
|
科目名称
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**
|
**
|
**
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
合计
|
977.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301
|
|
工资福利支出
|
728.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301
|
01
|
基本工资
|
267.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301
|
02
|
津贴补贴
|
392.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301
|
03
|
奖金
|
24.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301
|
04
|
其他社会保障缴费
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301
|
07
|
绩效工资
|
1.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301
|
99
|
其他工资福利支出
|
20.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
|
商品和服务支出
|
175.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
01
|
办公费
|
22.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
02
|
印刷费
|
2.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
04
|
手续费
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
05
|
水费
|
0.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
06
|
电费
|
3.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
07
|
邮电费
|
3.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
08
|
取暖费
|
16.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
09
|
物业管理费
|
4.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
13
|
维修(护)费
|
30.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
15
|
会议费
|
1.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
16
|
培训费
|
1.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
17
|
公务接待费
|
4.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
28
|
工会经费
|
10.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
29
|
福利费
|
12.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
31
|
公务用车运行维护费
|
3.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
302
|
39
|
其他交通费用
|
58.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
303
|
|
对个人和家庭的补助
|
73.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
303
|
11
|
住房公积金
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
303
|
14
|
采暖补贴
|
4.91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
收支预算总表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
收入
|
支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
收入项目
|
预算数
|
功能分类
|
预算数
|
支出项目(性质)
|
预算数
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一、一般公共预算拨款
|
1,261.80
|
一、一般公共服务支出
|
|
一、基本支出
|
977.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1、自治区本级安排
|
1,261.80
|
二、外交支出
|
|
人员经费
|
801.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其中:纳入预算管理的非税收入
|
|
三、国防支出
|
|
公用经费
|
175.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
中央提前下达一般性转移支付(专项)
|
143.25
|
四、公共安全支出
|
1,170.52
|
二、项目支出
|
284.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2、中央提前下达专项资金
|
|
五、教育支出
|
|
三、事业单位经营支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
二、政府性基金预算拨款
|
|
六、科学技术支出
|
|
四、上缴上级支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1、自治区本级安排
|
|
七、文化体育与传媒支出
|
|
五、对附属单位补助支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2、中央提前下达专项资金
|
|
八、社会保障和就业支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
三、事业收入
|
|
九、医疗卫生与计划生育支出
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其中:纳入专户管理的教育收费收入
|
|
十、节能环保支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
四、事业单位经营收入
|
|
十一、城乡社区支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
五、其他收入
|
|
十二、农林水支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
六、上级单位补助收入
|
|
十三、交通运输支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
七、附属单位上缴收入
|
|
十四、资源勘探信息等支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十五、商业服务业等支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十六、金融支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十七、援助其他地区支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十八、国土海洋气象等支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
十九、住房保障支出
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
二十、粮油物资储备支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
二十一、预备费
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
二十二、其他支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
本年收入合计
|
1,261.80
|
二十三、债务付息支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
八、上年结转
|
|
二十四、债务发行费用支出
|
|
本年支出合计
|
1,261.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其中:一般公共预算拨款
|
|
|
|
六、结转下年
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
政府性基金预算拨款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
事业收入(含教育收费)
|
|
本年支出合计
|
1,261.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其他资金
|
|
结转下年
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
九、用事业基金弥补收支差额
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
收入总计
|
1,261.80
|
本年支出总计
|
1,261.80
|
本年支出总计
|
1,261.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
部门收入预算总表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
科目编码
|
总计
|
上年结转
|
一般公共预算拨款
|
政府性基金预算拨款
|
事业收入
|
事业单位经营收入
|
上级补助收入
|
附属单位上缴收入
|
其他收入
|
用事业基金弥补收支差额
|
|
|
|
|
|
|
|
预算数
|
其中:教育收费收入
|
|
|
|
|
|
|
|
类
|
款
|
项
|
科目名称
|
|
|
|
|
|
|
|
**
|
**
|
**
|
**
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
10
|
12
|
|
|
|
|
|
|
|
|
|
|
合计
|
1,261.80
|
|
1,261.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
|
|
公共安全支出
|
1,170.52
|
|
1,170.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
04
|
|
检察
|
1,170.52
|
|
1,170.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
01
|
行政运行
|
885.92
|
|
885.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
02
|
一般行政管理事务
|
85.57
|
|
85.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
04
|
查办和预防职务犯罪
|
199.03
|
|
199.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210
|
|
|
医疗卫生与计划生育支出
|
23.19
|
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
行政事业单位医疗
|
23.19
|
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210
|
11
|
01
|
行政单位医疗
|
23.19
|
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
221
|
|
|
住房保障支出
|
68.09
|
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
02
|
|
住房改革支出
|
68.09
|
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
221
|
02
|
01
|
住房公积金
|
68.09
|
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
部门支出预算总表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
|
|
|
|
|
科目编码
|
科目名称
|
合计
|
基本支出
|
项目支出
|
事业单位经营支出
|
上缴上级支出
|
对附属单位补助支出
|
|
|
|
|
|
|
|
|
|
|
|
|
类
|
款
|
项
|
|
|
|
|
|
|
|
|
|
|
|
|
**
|
**
|
**
|
**
|
1
|
2
|
3
|
4
|
5
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
合计
|
1,261.80
|
977.20
|
284.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
|
|
公共安全支出
|
1,170.52
|
885.92
|
284.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
04
|
|
检察
|
1,170.52
|
885.92
|
284.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
01
|
行政运行
|
885.92
|
885.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
02
|
一般行政管理事务
|
85.57
|
|
85.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204
|
04
|
04
|
查办和预防职务犯罪
|
199.03
|
|
199.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210
|
|
|
医疗卫生与计划生育支出
|
23.19
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
行政事业单位医疗
|
23.19
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210
|
11
|
01
|
行政单位医疗
|
23.19
|
23.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
221
|
|
|
住房保障支出
|
68.09
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
02
|
|
住房改革支出
|
68.09
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
221
|
02
|
01
|
住房公积金
|
68.09
|
68.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
政府性基金预算财政拨款支出预算表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
科目编码
|
科目名称
|
总计
|
本年政府性基金预算财政拨款支出表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本支出
|
项目支出
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
类
|
款
|
项
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**
|
**
|
**
|
**
|
1
|
2
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
财政拨款“三公”经费支出预算表
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
单位:万元
|
|
|
|
|
|
|
|
|
|
|
|
|
项目
|
上年预算数
|
本年预算数
|
本年比上年增减情况
|
|
|
|
|
|
|
|
|
|
|
|
|
合计
|
一般公共预算拨款
|
政府性基金拨款
|
合计
|
一般公共预算拨款
|
政府性基金拨款
|
合计
|
一般公共预算拨款
|
政府性基金拨款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
合计
|
|
|
|
43.50
|
43.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1、因公出国境费
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2、公务接待费
|
|
|
|
4.50
|
4.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3、公务用车购置及运行费
|
|
|
|
39.00
|
39.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
其中:公务用车运行维护费
|
|
|
|
39.00
|
39.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
公务用车购置费
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|