项目 | 年初结转和结余 | 本年收入 | 本年支出 | 年末结转和结余 | |||||||||||||||
支出功能分类科目编码 | 科目名称 | 合计 | 基本支出结转 | 项目支出结转和结余 | 合计 | 基本支出 | 项目支出 | 合计 | 基本支出 | 项目支出 | 合计 | 基本支出结转 | 项目支出结转和结余 | ||||||
小计 | 人员经费 | 公用经费 | 小计 | 项目支出结转 | 项目支出结余 | ||||||||||||||
类 | 款 | 项 | 栏次 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 |
合计 | 65,753,316.90 | 63,868,571.89 | 1,884,745.01 | 65,753,316.90 | 63,868,571.89 | 57,522,255.31 | 6,346,316.58 | 1,884,745.01 | |||||||||||
2050101 | 行政运行 | 101,000.00 | 101,000.00 | 101,000.00 | 101,000.00 | 101,000.00 | |||||||||||||
2050199 | 其他教育管理事务支出 | 20,000.00 | 20,000.00 | 20,000.00 | 20,000.00 | 20,000.00 | |||||||||||||
2050201 | 学前教育 | 720,575.00 | 570,575.00 | 150,000.00 | 720,575.00 | 570,575.00 | 570,575.00 | 150,000.00 | |||||||||||
2050202 | 小学教育 | 31,995,436.13 | 31,995,436.13 | 31,995,436.13 | 31,995,436.13 | 31,613,266.13 | 382,170.00 | ||||||||||||
2050203 | 初中教育 | 13,927,813.79 | 13,927,813.79 | 13,927,813.79 | 13,927,813.79 | 13,927,813.79 | |||||||||||||
2050299 | 其他普通教育支出 | 10,922,320.15 | 9,187,575.14 | 1,734,745.01 | 10,922,320.15 | 9,187,575.14 | 3,814,003.56 | 5,373,571.58 | 1,734,745.01 | ||||||||||
2080505 | 机关事业单位基本养老保险缴费支出 | 3,691,347.20 | 3,691,347.20 | 3,691,347.20 | 3,691,347.20 | 3,691,347.20 | |||||||||||||
2080506 | 机关事业单位职业年金缴费支出 | 1,883,038.89 | 1,883,038.89 | 1,883,038.89 | 1,883,038.89 | 1,883,038.89 | |||||||||||||
2080801 | 死亡抚恤 | 121,860.00 | 121,860.00 | 121,860.00 | 121,860.00 | 121,860.00 | |||||||||||||
2101102 | 事业单位医疗 | 1,332,080.79 | 1,332,080.79 | 1,332,080.79 | 1,332,080.79 | 1,332,080.79 | |||||||||||||
2101199 | 其他行政事业单位医疗支出 | 665,356.53 | 665,356.53 | 665,356.53 | 665,356.53 | 665,356.53 | |||||||||||||
2210201 | 住房公积金 | 286,167.36 | 286,167.36 | 286,167.36 | 286,167.36 | 286,167.36 | |||||||||||||
2210202 | 提租补贴 | 86,321.06 | 86,321.06 | 86,321.06 | 86,321.06 | 86,321.06 |