會計室業務報告

Click here to load reader

download 會計室業務報告

of 11

description

會計室業務報告. 本( 94 )年度歲入執行情形 94 年 1 月 1 日起至 5 月 31 日止. 預算數 33,287 千元,累計分配數 16,592 千元,累計實收數 14,076 千元,累計實收數占累計分配數 84.84 ﹪ ,明細如下:. 單位:千元. 本( 94 )年度歲出執行情形 94 年 1 月 1 日起至 5 月 31 日止. 預算數 157,806 千元,累計分配數 78,681 千元,累計實付數 76,003 千元,累計實收數占累計分配數 96.60 ﹪ ,明細如下:. 單位:千元. 95 年度歲入概算編列情形. 95 年度歲出概算編列情形. - PowerPoint PPT Presentation

Transcript of 會計室業務報告

  • 94941153133,28716,59214,07684.84

  • 949411531157,80678,68176,00396.60

  • 95

    Chart1

    26842

    4975

    58

    100

    5

    5

    14.82%

    0.01%

    0.64%

    1.59%

    82.94%

    154033000149345283

    99780009634250

    27560002374053

    12000001194809

    &L

    921130

    154,033,0009,978,0002,756,0001,200,000

    149,345,2839,634,2502,374,0531,194,809

    2911400024944253

    52360004678670

    509000113050

    7500026343

    18000202868

    &L

    &L

    921130

    29,114,0005,236,000509,00075,00018,000

    24,944,2534,678,670113,05026,343202,868

    92.12.31

    11212/31

    ABCD = B - CE = A - C

    154,503,000154,503,000153,195,8871,307,1131,307,11356,000

    11,028,00011,028,00011,017,15210,84810,848580,000

    2,416,0002,416,0002,415,4535475471.580,000 2.200,000

    167,947,000167,947,000166,628,4921,318,5081,318,508

    11212/31

    ABCD = B - CE = A - C

    0201200,000200,000149,69050,31050,310

    02022,526,0002,526,0002,848,494(322,494)(322,494)

    0203420,000420,000333,44186,55986,559

    0213340,000340,000110,316229,684229,684

    0231205,000205,000102,454102,546102,546

    0250719,000719,000126,400592,600592,600

    026210,00010,0007,0003,0003,000

    0271913,000683,0001,147,353(464,353)(234,353)230,000

    02791,931,0001,931,0002,020,913(89,913)(89,913)

    2,947,0002,747,0003,326,271(579,271)(379,271)

    02821,020,0001,020,000771,337248,663248,663

    0283154,000134,000191,503(57,503)(37,503)20,000

    02841,773,0001,593,0002,363,431(770,431)(590,431)330,000

    685,000685,000712,830(27,830)(27,830)

    0291622,000622,000662,830(40,830)(40,830)

    029463,00063,00050,00013,00013,000

    0299132,000132,000131,9901010

    11,028,00010,598,00011,017,152(419,152)10,848

    12,600,000.1,800 . 1.5,552,6175,475,00077,617 2.4,913,000 3.

    2,500

    11,91011,910

    48,392

    23,12423,000

    2,887,2002,887,200

    2,495,5082,495,500

    921,427,661114,600

    92407,1584,162

    2,719,015

    1,700,0001,648,940

    9258,50022,500

    60,000

    24,440,968

    &L

    91-93

    156997155063148096

    13081104489666

    242931961457

    1000250

    172507169707159469

    &L

    &L&"Times New Roman,"93&","

    91

    92

    93

    9193

    91-93

    919293

    156,997155,063148,096

    13,08110,4489,666

    2,4293,1961,457

    1,000250

    172,507169,707159,469

    93

    26,842

    4,975

    58

    100

    5

    5

    31,985

    &L

    93

    13.12%

    0.02%

    0.19%

    86.64%

    0.03%

    93

    148,096

    9,666

    1,457

    250

    159,469

    &L

    93

    1

    0.16%

    0.91%

    6.06%

    92.87%

    154033000149345283

    99780009634250

    27560002374053

    12000001194809

    &L

    921130

    154,033,0009,978,0002,756,0001,200,000

    149,345,2839,634,2502,374,0531,194,809

    2911400024944253

    52360004678670

    509000113050

    7500026343

    18000202868

    &L

    &L

    921130

    29,114,0005,236,000509,00075,00018,000

    24,944,2534,678,670113,05026,343202,868

    91-93

    111

    &L

    &L&"Times New Roman,"93&","

    91

    92

    93

    91-93

    91172,507

    92169,707

    93159,469

    91-93

    0

    0

    0

    93

    148,096

    9,666

    1,457

    250

    159,469

    93

    0

    0

    0

    0

    Sheet1

    35,03130,88688.17%

    169,147169,14699.99%

    93

    27,505

    4,163

    60

    5

    8

    31,741

    &L

    93

    26842

    4975

    58

    100

    5

    5

    82.94%

    1.59%

    0.64%

    0.01%

    14.82%

  • 95

    Chart5

    148096

    9666

    1457

    250

    5.83%

    1.45%

    0.74%

    91.98%

    154033000149345283

    99780009634250

    27560002374053

    12000001194809

    &L

    921130

    154,033,0009,978,0002,756,0001,200,000

    149,345,2839,634,2502,374,0531,194,809

    2911400024944253

    52360004678670

    509000113050

    7500026343

    18000202868

    &L

    &L

    921130

    29,114,0005,236,000509,00075,00018,000

    24,944,2534,678,670113,05026,343202,868

    92.12.31

    11212/31

    ABCD = B - CE = A - C

    154,503,000154,503,000153,195,8871,307,1131,307,11356,000

    11,028,00011,028,00011,017,15210,84810,848580,000

    2,416,0002,416,0002,415,4535475471.580,000 2.200,000

    167,947,000167,947,000166,628,4921,318,5081,318,508

    11212/31

    ABCD = B - CE = A - C

    0201200,000200,000149,69050,31050,310

    02022,526,0002,526,0002,848,494(322,494)(322,494)

    0203420,000420,000333,44186,55986,559

    0213340,000340,000110,316229,684229,684

    0231205,000205,000102,454102,546102,546

    0250719,000719,000126,400592,600592,600

    026210,00010,0007,0003,0003,000

    0271913,000683,0001,147,353(464,353)(234,353)230,000

    02791,931,0001,931,0002,020,913(89,913)(89,913)

    2,947,0002,747,0003,326,271(579,271)(379,271)

    02821,020,0001,020,000771,337248,663248,663

    0283154,000134,000191,503(57,503)(37,503)20,000

    02841,773,0001,593,0002,363,431(770,431)(590,431)330,000

    685,000685,000712,830(27,830)(27,830)

    0291622,000622,000662,830(40,830)(40,830)

    029463,00063,00050,00013,00013,000

    0299132,000132,000131,9901010

    11,028,00010,598,00011,017,152(419,152)10,848

    12,600,000.1,800 . 1.5,552,6175,475,00077,617 2.4,913,000 3.

    2,500

    11,91011,910

    48,392

    23,12423,000

    2,887,2002,887,200

    2,495,5082,495,500

    921,427,661114,600

    92407,1584,162

    2,719,015

    1,700,0001,648,940

    9258,50022,500

    60,000

    24,440,968

    &L

    91-93

    156997155063148096

    13081104489666

    242931961457

    1000250

    172507169707159469

    &L

    &L&"Times New Roman,"93&","

    91

    92

    93

    9193

    91-93

    919293

    156,997155,063148,096

    13,08110,4489,666

    2,4293,1961,457

    1,000250

    172,507169,707159,469

    93

    148,096

    9,666

    1,457

    250

    159,469

    93

    0

    0

    0

    0

    93

    28,352

    5,065

    544

    218

    5

    34,184

    &L

    93

    0

    0

    0

    0

    0

    82.94%

    1.59%

    0.64%

    0.01%

    14.82%

    154033000149345283

    99780009634250

    27560002374053

    12000001194809

    &L

    921130

    154,033,0009,978,0002,756,0001,200,000

    149,345,2839,634,2502,374,0531,194,809

    2911400024944253

    52360004678670

    509000113050

    7500026343

    18000202868

    &L

    &L

    921130

    29,114,0005,236,000509,00075,00018,000

    24,944,2534,678,670113,05026,343202,868

    91-93

    111

    &L

    &L&"Times New Roman,"93&","

    91

    92

    93

    91-93

    91172,507

    92169,707

    93159,469

    91-93

    0

    0

    0

    93

    147,987

    9,373

    1,193

    2,330

    160,883

    93

    146223

    9112

    1457

    250

    Sheet1

    35,03130,88688.17%

    169,147169,14699.99%

    93

    28,352

    5,065

    544

    218

    5

    34,184

    &L

    93

    0

    0

    0

    0

    0

    82.94%

    1.59%

    0.64%

    0.01%

    14.82%

  • 9594

  • 9594

  • 9395

    Chart1

    156971

    157806

    154033000149345283

    99780009634250

    27560002374053

    12000001194809

    &L

    921130

    154,033,0009,978,0002,756,0001,200,000

    149,345,2839,634,2502,374,0531,194,809

    2911400024944253

    52360004678670

    509000113050

    7500026343

    18000202868

    &L

    &L

    921130

    29,114,0005,236,000509,00075,00018,000

    24,944,2534,678,670113,05026,343202,868

    92.12.31

    11212/31

    ABCD = B - CE = A - C

    154,503,000154,503,000153,195,8871,307,1131,307,11356,000

    11,028,00011,028,00011,017,15210,84810,848580,000

    2,416,0002,416,0002,415,4535475471.580,000 2.200,000

    167,947,000167,947,000166,628,4921,318,5081,318,508

    11212/31

    ABCD = B - CE = A - C

    0201200,000200,000149,69050,31050,310

    02022,526,0002,526,0002,848,494(322,494)(322,494)

    0203420,000420,000333,44186,55986,559

    0213340,000340,000110,316229,684229,684

    0231205,000205,000102,454102,546102,546

    0250719,000719,000126,400592,600592,600

    026210,00010,0007,0003,0003,000

    0271913,000683,0001,147,353(464,353)(234,353)230,000

    02791,931,0001,931,0002,020,913(89,913)(89,913)

    2,947,0002,747,0003,326,271(579,271)(379,271)

    02821,020,0001,020,000771,337248,663248,663

    0283154,000134,000191,503(57,503)(37,503)20,000

    02841,773,0001,593,0002,363,431(770,431)(590,431)330,000

    685,000685,000712,830(27,830)(27,830)

    0291622,000622,000662,830(40,830)(40,830)

    029463,00063,00050,00013,00013,000

    0299132,000132,000131,9901010

    11,028,00010,598,00011,017,152(419,152)10,848

    12,600,000.1,800 . 1.5,552,6175,475,00077,617 2.4,913,000 3.

    2,500

    11,91011,910

    48,392

    23,12423,000

    2,887,2002,887,200

    2,495,5082,495,500

    921,427,661114,600

    92407,1584,162

    2,719,015

    1,700,0001,648,940

    9258,50022,500

    60,000

    24,440,968

    &L

    91-93

    111

    &L

    &L&"Times New Roman,"93&","

    #REF!

    93

    94

    93-95

    156971

    157806

    160883

    160,883

    157,806

    156,971

    93-95

    34184

    33287

    31741

    93-95 (2)

    9334,184

    9433,287

    9531,741

    93-95 (2)

    0

    0

    93-95

    93156,971

    94157,806

    95160,883

    93-95

    0

    0

    93

    148,096

    9,666

    1,457

    250

    159,469

    93

    0

    0

    0

    0

    93

    28,352

    5,065

    544

    218

    5

    34,184

    &L

    93

    0

    0

    0

    0

    0

    82.94%

    1.59%

    0.64%

    0.01%

    14.82%

  • 9395

    Chart1

    169707

    156971

    159374

    154033000149345283

    99780009634250

    27560002374053

    12000001194809

    &L

    921130

    154,033,0009,978,0002,756,0001,200,000

    149,345,2839,634,2502,374,0531,194,809

    2911400024944253

    52360004678670

    509000113050

    7500026343

    18000202868

    &L

    &L

    921130

    29,114,0005,236,000509,00075,00018,000

    24,944,2534,678,670113,05026,343202,868

    92.12.31

    11212/31

    ABCD = B - CE = A - C

    154,503,000154,503,000153,195,8871,307,1131,307,11356,000

    11,028,00011,028,00011,017,15210,84810,848580,000

    2,416,0002,416,0002,415,4535475471.580,000 2.200,000

    167,947,000167,947,000166,628,4921,318,5081,318,508

    11212/31

    ABCD = B - CE = A - C

    0201200,000200,000149,69050,31050,310

    02022,526,0002,526,0002,848,494(322,494)(322,494)

    0203420,000420,000333,44186,55986,559

    0213340,000340,000110,316229,684229,684

    0231205,000205,000102,454102,546102,546

    0250719,000719,000126,400592,600592,600

    026210,00010,0007,0003,0003,000

    0271913,000683,0001,147,353(464,353)(234,353)230,000

    02791,931,0001,931,0002,020,913(89,913)(89,913)

    2,947,0002,747,0003,326,271(579,271)(379,271)

    02821,020,0001,020,000771,337248,663248,663

    0283154,000134,000191,503(57,503)(37,503)20,000

    02841,773,0001,593,0002,363,431(770,431)(590,431)330,000

    685,000685,000712,830(27,830)(27,830)

    0291622,000622,000662,830(40,830)(40,830)

    029463,00063,00050,00013,00013,000

    0299132,000132,000131,9901010

    11,028,00010,598,00011,017,152(419,152)10,848

    12,600,000.1,800 . 1.5,552,6175,475,00077,617 2.4,913,000 3.

    2,500

    11,91011,910

    48,392

    23,12423,000

    2,887,2002,887,200

    2,495,5082,495,500

    921,427,661114,600

    92407,1584,162

    2,719,015

    1,700,0001,648,940

    9258,50022,500

    60,000

    24,440,968

    &L

    91-93

    111

    &L

    &L&"Times New Roman,"93&","

    91

    92

    93

    Chart2

    156971

    157806

    160883

    160,883

    157,806

    156,971

    91-93

    93156,971

    94157,806

    95160,883

    91-93

    93

    148,096

    9,666

    1,457

    250

    159,469

    93

    93

    28,352

    5,065

    544

    218

    5

    34,184

    &L

    93

    82.94%

    1.59%

    0.64%

    0.01%

    14.82%

  • 9595

    ()