款
|
項
|
目
|
節
|
科目名稱及編號
|
原預算數金額
|
預算增減數金額
|
預算數合計金額
|
實現數
|
保留數
|
決算數合計
|
比較增減數
|
決算數占預算數之比率
|
說明
|
|
|
|
|
|
合 計
|
2,109,803,340
|
129,012,081
|
2,238,815,421
|
1,992,047,064
|
-
|
220,753,021
|
2,212,800,085
|
-26,015,336
|
98.84%
|
|
15
|
|
|
|
00150000000
臺北市政府文化局主管
|
2,105,061,000
|
129,012,081
|
2,234,073,081
|
1,987,304,724
|
-
|
220,753,021
|
2,208,057,745
|
-26,015,336
|
98.84%
|
|
|
1
|
|
|
00153400000
臺北市政府文化局
|
2,105,061,000
|
129,012,081
|
2,234,073,081
|
1,987,304,724
|
-
|
220,753,021
|
2,208,057,745
|
-26,015,336
|
98.84%
|
|
|
|
|
|
經常門合計
|
1,566,449,000
|
75,302,093
|
1,641,751,093
|
1,526,888,987
|
-
|
91,772,254
|
1,618,661,241
|
-23,089,852
|
98.59%
|
|
|
|
|
|
資本門合計
|
538,612,000
|
53,709,988
|
592,321,988
|
460,415,737
|
-
|
128,980,767
|
589,396,504
|
-2,925,484
|
99.51%
|
|
|
|
1
|
|
53153400100
一般行政
|
174,935,000
|
8,435,626
|
183,370,626
|
182,149,938
|
-
|
-
|
182,149,938
|
-1,220,688
|
99.33%
|
|
|
|
|
1
|
53153400101
行政管理
|
174,935,000
|
8,435,626
|
183,370,626
|
182,149,938
|
-
|
-
|
182,149,938
|
-1,220,688
|
99.33%
|
|
|
|
|
|
100000人事費
|
167,734,000
|
3,848,926
|
171,582,926
|
170,649,265
|
-
|
-
|
170,649,265
|
-933,661
|
99.46%
|
預算增減數3,848,926元=各類員工待遇準備3,848,926元
|
|
|
|
|
200000業務費
|
7,201,000
|
4,586,700
|
11,787,700
|
11,500,673
|
-
|
-
|
11,500,673
|
-287,027
|
97.57%
|
預算增減數4,586,700元=第一預備金4,586,700元
|
|
|
2
|
|
53153402700
文化業務
|
1,608,665,000
|
66,593,155
|
1,675,258,155
|
1,514,100,398
|
-
|
139,871,512
|
1,653,971,910
|
-21,286,245
|
98.73%
|
|
|
|
|
1
|
53153402701
文化業務
|
1,608,665,000
|
66,593,155
|
1,675,258,155
|
1,514,100,398
|
-
|
139,871,512
|
1,653,971,910
|
-21,286,245
|
98.73%
|
|
|
|
|
|
200000業務費
|
314,441,000
|
6,750,000
|
321,191,000
|
278,499,156
|
-
|
28,165,194
|
306,664,350
|
-14,526,650
|
95.48%
|
預算增減數6,750,000元=第一預備金1,000,000元+第二預備金5,550,000元+經費流用200,000元
|
|
|
|
|
400000獎補助費
|
1,068,823,000
|
47,343,167
|
1,116,166,167
|
1,056,355,812
|
-
|
54,460,760
|
1,110,816,572
|
-5,349,595
|
99.52%
|
預算增減數47,343,167元=追加減預算數40,000,000元+第二預備金10,493,155元+經費流用-3,149,988元
|
|
|
|
|
400000獎補助費*
|
225,401,000
|
12,499,988
|
237,900,988
|
179,245,430
|
-
|
57,245,558
|
236,490,988
|
-1,410,000
|
99.41%
|
預算增減數12,499,988元=第二預備金9,550,000元+經費流用2,949,988元
|
|
|
|
8
|
|
53153406200
接受補助業務支出
|
-
|
20,760,000
|
20,760,000
|
9,884,081
|
-
|
9,146,300
|
19,030,381
|
-1,729,619
|
91.67%
|
|
|
|
|
2
|
53153406202
接受中央各部會補助業務支出
|
-
|
20,760,000
|
20,760,000
|
9,884,081
|
-
|
9,146,300
|
19,030,381
|
-1,729,619
|
91.67%
|
|
|
|
|
|
200000業務費
|
-
|
8,124,000
|
8,124,000
|
6,558,241
|
-
|
896,300
|
7,454,541
|
-669,459
|
91.76%
|
預算增減數8,124,000元=追加減預算數8,124,000元
|
|
|
|
|
400000獎補助費
|
-
|
12,636,000
|
12,636,000
|
3,325,840
|
-
|
8,250,000
|
11,575,840
|
-1,060,160
|
91.61%
|
預算增減數12,636,000元=追加減預算數12,636,000元
|
|
|
9
|
|
53153408100
非營業特種基金
|
32,000,000
|
-
|
32,000,000
|
32,000,000
|
-
|
-
|
32,000,000
|
-
|
100%
|
|
|
|
|
1
|
53153408101
臺北市文化設施發展基金*
|
32,000,000
|
-
|
32,000,000
|
32,000,000
|
-
|
-
|
32,000,000
|
-
|
100%
|
|
|
|
|
|
300000設備及投資*
|
32,000,000
|
-
|
32,000,000
|
32,000,000
|
-
|
-
|
32,000,000
|
-
|
100%
|
|
|
|
10
|
|
53153409000
一般建築及設備
|
281,211,000
|
2,400,000
|
283,611,000
|
247,565,848
|
-
|
34,535,209
|
282,101,057
|
-1,509,943
|
99.47%
|
|
|
|
|
2
|
53153409002
營建工程*
|
274,628,000
|
2,400,000
|
277,028,000
|
241,818,448
|
-
|
33,760,609
|
275,579,057
|
-1,448,943
|
99.48%
|
|
|
|
|
|
300000設備及投資*
|
274,628,000
|
2,400,000
|
277,028,000
|
241,818,448
|
-
|
33,760,609
|
275,579,057
|
-1,448,943
|
99.48%
|
預算增減數2,400,000元=第一預備金2,400,000元
|
|
|
|
3
|
53153409004
其他設備*
|
6,583,000
|
-
|
6,583,000
|
5,747,400
|
-
|
774,600
|
6,522,000
|
-61,000
|
99.07%
|
|
|
|
|
|
300000設備及投資*
|
6,583,000
|
-
|
6,583,000
|
5,747,400
|
-
|
774,600
|
6,522,000
|
-61,000
|
99.07%
|
|
|
|
11
|
|
53153409200
接受補助建設支出
|
-
|
38,810,000
|
38,810,000
|
1,604,459
|
-
|
37,200,000
|
38,804,459
|
-5,541
|
99.99%
|
|
|
|
|
2
|
53153409202
接受中央各部會補助建設支出*
|
-
|
38,810,000
|
38,810,000
|
1,604,459
|
-
|
37,200,000
|
38,804,459
|
-5,541
|
99.99%
|
|
|
|
|
|
300000設備及投資*
|
-
|
610,000
|
610,000
|
604,459
|
-
|
-
|
604,459
|
-5,541
|
99.09%
|
預算增減數610,000元=追加減預算數610,000元
|