| 03表 |
| 支出项目预算表 |
| 单位名称:交通局本级 |
单位:百元 |
| 项 目 |
项目类别 |
项目名称 |
经济科目 |
支出预算数 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
备注 |
| 科目编码 |
科目名称 |
单位代码 |
单位名称 |
合计 |
当年财政拨款收入安排 |
|
纳入财政专户管理的行政事业性收费收入 |
事业收入安排 |
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 |
用事业基金安排 |
上年结转(结余)安排 |
| 类 |
款 |
项 |
小计 |
经费拨款(补助) |
罚没收入安排支出 |
纳入预算管理的行政事业性收入安排支出 |
专项收入 |
纳入预算的政府性基金 |
国有资源有偿使用收入 |
财政专户核拨资金 |
其他事业收入 |
上年财政拨款结转 |
其他资金结转 |
| * |
* |
* |
* |
* |
* |
** |
** |
** |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
** |
|
|
|
|
|
|
合计 |
|
|
55,176.00 |
49,587.00 |
47,138.00 |
|
|
|
|
2,449.00 |
|
|
|
|
|
|
|
|
5,589.00 |
|
|
|
|
|
|
|
|
基本支出 |
|
|
24,157.00 |
18,568.00 |
18,568.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,589.00 |
|
|
|
|
|
|
|
|
工资福利支出 |
|
|
10,290.00 |
10,290.00 |
10,290.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
行政运行(公路水路运输) |
180001 |
交通局本级 |
基本工资 |
基本工资 |
基本工资 |
4,563.00 |
4,563.00 |
4,563.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
津补贴 |
津补贴 |
其他津贴(行政) |
4,160.00 |
4,160.00 |
4,160.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
奖金 |
奖金 |
年终一次性奖金 |
344.00 |
344.00 |
344.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
伙食费 |
伙食费 |
伙食费 |
89.00 |
89.00 |
89.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
社会保障缴费 |
社会保障缴费 |
养老保险 |
1,134.00 |
1,134.00 |
1,134.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
对个人和家庭的补助支出 |
|
|
3,158.00 |
3,158.00 |
3,158.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
行政运行(公路水路运输) |
180001 |
交通局本级 |
对个人和家庭的补助支出 |
对个人和家庭的补助支出 |
退休费 |
1,955.00 |
1,955.00 |
1,955.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
遗属补助 |
115.00 |
115.00 |
115.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
住房公积金 |
1,088.00 |
1,088.00 |
1,088.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
商品和服务支出 |
|
|
10,709.00 |
5,120.00 |
5,120.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,589.00 |
|
|
| 214 |
01 |
01 |
行政运行(公路水路运输) |
180001 |
交通局本级 |
商品和服务支出 |
商品和服务支出 |
办公费 |
700.00 |
700.00 |
700.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
印刷费 |
300.00 |
300.00 |
300.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
水费 |
75.00 |
75.00 |
75.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
电费 |
400.00 |
400.00 |
400.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
邮电费 |
206.00 |
206.00 |
206.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
取暖费 |
65.00 |
65.00 |
65.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
差旅费 |
50.00 |
50.00 |
50.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
维修(护)费 |
300.00 |
300.00 |
300.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
会议费 |
200.00 |
200.00 |
200.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
培训费 |
200.00 |
200.00 |
200.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
公务招待费 |
1,000.00 |
1,000.00 |
1,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
装备购置费 |
300.00 |
300.00 |
300.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
工会经费 |
324.00 |
324.00 |
324.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
公务用车运行维护费 |
1,000.00 |
1,000.00 |
1,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
其他商品和服务支出 |
5,589.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,589.00 |
|
|
|
|
|
|
|
|
项目支出 |
|
|
31,019.00 |
31,019.00 |
28,570.00 |
|
|
|
|
2,449.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
行政事业性项目支出 |
|
|
31,019.00 |
31,019.00 |
28,570.00 |
|
|
|
|
2,449.00 |
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
05 |
公路改建 |
180001 |
交通局本级 |
其他行政事业性项目 |
农村公路建设 |
基础设施建设(其他资本性支出) |
9,530.00 |
9,530.00 |
9,530.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
行政运行(公路水路运输) |
|
|
|
渡口管理站 |
其他资本性支出(其他资本性支出) |
200.00 |
200.00 |
200.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 208 |
03 |
99 |
财政对其他社会保险基金的补助 |
|
|
|
搬运公司 |
其他资本性支出(其他资本性支出) |
800.00 |
800.00 |
800.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 212 |
03 |
99 |
其他城乡社区公共设施支出 |
|
|
|
残疾军人免费乘公交 |
其他资本性支出(其他资本性支出) |
240.00 |
240.00 |
240.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 229 |
99 |
01 |
其他支出 |
|
|
|
路政管理 |
其他资本性支出(其他资本性支出) |
2,449.00 |
2,449.00 |
|
|
|
|
|
2,449.00 |
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
行政运行(公路水路运输) |
|
|
|
成品油 |
基本工资 |
1,598.00 |
1,598.00 |
1,598.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
其他工资 |
2,885.00 |
2,885.00 |
2,885.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 214 |
01 |
01 |
|
|
|
|
|
其他资本性支出(其他资本性支出) |
13,317.00 |
13,317.00 |
13,317.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |