预算科目
|
项目
|
收入计划数
|
支出合计
|
备注
|
||||||
收费和罚没
|
其他收入
|
合计
|
预算安排
|
非税收入转预算内安排
|
||||||
小计
|
人员经费
|
公用经费
|
项目经费
|
|||||||
|
收入计划数
|
|
40,000
|
|
|
|
|
|
|
|
商业流通事务
|
预算安排支出合计
|
|
|
951,319
|
915,319
|
894,919
|
20,400
|
|
36,000
|
|
|
小计
|
|
|
604,825
|
568,825
|
548,425
|
20,400
|
|
36,000
|
|
|
人员工资
|
|
|
474,318
|
474,318
|
474,318
|
|
|
|
|
|
养老保障缴费
|
|
|
59,117
|
59,117
|
59,117
|
|
|
|
|
|
遗属供养
|
|
|
6,233
|
6,233
|
6,233
|
|
|
|
|
|
住房公积金
|
|
|
8,757
|
8,757
|
8,757
|
|
|
|
|
|
公用经费
|
|
|
20,400
|
20,400
|
|
20,400
|
|
|
|
|
公用经费(非税)
|
|
|
|
|
|
|
|
6,000
|
|
|
交通费(非税)
|
|
|
|
|
|
|
|
30,000
|
|
|
项目支出
|
|
|
|
|
|
|
|
|
|
离退休费
|
|
|
|
259,128
|
259,128
|
259,128
|
|
|
|
|
医疗保障
|
|
|
|
87,366
|
87,366
|
87,366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|