各類員工
待遇準備 預算調整數
318,063,000 - 20,816,694
- -20,000 192,462,577
2,000,000 -
- -
185,532,000 - 12,422,922
- - 118,799,331
2,000,000 -
- -
153,984,000 - 10,524,147
- - 104,732,857
2,000,000 -
- -
97,346,000 - 5,687,833
- - 68,458,246
- -
- -
56,194,000 - 4,754,314
- - 35,978,611
2,000,000 -
- -
444,000 - 82,000
- - 296,000
- -
- -
10,276,000 - 837,319
- - 6,902,090
- -
- -
650,000 - 98,823
- - 432,150
- -
應付數(3) 備註(預付款)
01 3202030010000 一般行政
320,043,000 233,930,000 41,467,423
- 578,000
01 3202030010100 行政及法制工作
187,532,000 143,813,000 25,013,669
- 578,000
01 3202030010101 行政管理
155,984,000 123,602,000 18,869,143
- 328,000
10 100000 人事費
97,346,000 80,873,000 12,414,754
- -
20 200000 業務費
58,194,000 42,285,000 6,306,389
- 300,000
40 400000 獎補助費
444,000 444,000 148,000
- 28,000
02 3202030010102 文書管理
10,276,000 7,768,000 865,910
- -
10 100000 人事費
650,000 526,000 93,850
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
9,626,000 - 738,496
- - 6,469,940
- -
- -
19,076,000 - 885,498
- - 5,556,683
- -
- -
3,774,000 - 531,788
- - 2,891,917
- -
- -
14,902,000 - 353,710
- - 2,664,766
- -
- -
400,000 - -
- - -
- -
- -
2,196,000 - 175,958
- - 1,607,701
- -
- -
1,581,000 - 131,318
- - 1,135,517
- -
- -
615,000 - 44,640
- - 472,184
10 100000 人事費
650,000 526,000
- -
20 200000 業務費
9,626,000 7,242,000 772,060
- -
03 3202030010103 公關與新聞
19,076,000 10,619,000 5,062,317
- 250,000
10 100000 人事費
3,774,000 3,177,000 285,083
- -
20 200000 業務費
14,902,000 7,042,000 4,377,234
- 250,000
40 400000 獎補助費
400,000 400,000 400,000
- -
04 3202030010104 法制管理與訴願審議
2,196,000 1,824,000 216,299
- -
10 100000 人事費
1,581,000 1,299,000 163,483
- -
20 200000 業務費
615,000 525,000 52,816
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
51,723,000 - 3,154,377
- - 18,073,318
- -
- -
9,108,000 - 323,876
- - 3,301,178
- -
- -
1,780,000 - 230,257
- - 1,389,830
- -
- -
7,328,000 - 93,619
- - 1,911,348
- -
- -
3,865,000 - 109,538
- - 565,214
- -
- -
162,000 - -
- - 95,249
- -
- -
3,703,000 - 109,538
- - 469,965
- -
- -
38,750,000 - 2,720,963
20 200000 業務費
615,000 525,000
- -
02 3202030010200 施政計畫綜合工作
51,723,000 24,203,000 6,129,682
- -
01 3202030010201 設計規劃
9,108,000 5,973,000 2,671,822
- -
10 100000 人事費
1,780,000 1,469,000 79,170
- -
20 200000 業務費
7,328,000 4,504,000 2,592,652
- -
02 3202030010202 管制考核
3,865,000 3,148,000 2,582,786
- -
10 100000 人事費
162,000 122,000 26,751
- -
20 200000 業務費
3,703,000 3,026,000 2,556,035
- -
03 3202030010203 行政資訊
38,750,000 15,082,000 875,074
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 14,206,926
- -
- -
3,716,000 - 412,759
- - 2,740,757
- -
- -
35,034,000 - 2,308,204
- - 11,466,169
- -
- -
28,720,000 - 1,879,802
- -20,000 21,461,228
- -
- -
24,594,000 - 1,719,176
- - 19,254,181
- -
- -
4,126,000 - 160,626
- -20,000 2,207,047
- -
- -
37,016,000 - 2,418,097
- - 22,514,063
- -
- -
21,328,000 - 1,385,902
- - 15,990,012
- -
- -
03 3202030010203 行政資訊
38,750,000 15,082,000 875,074
- -
10 100000 人事費
3,716,000 3,099,000 358,243
- -
20 200000 業務費
35,034,000 11,983,000 516,831
- -
06 3202030010600 主計工作
28,700,000 23,503,000 2,041,772
- -
10 100000 人事費
24,594,000 20,528,000 1,273,819
- -
20 200000 業務費
4,106,000 2,975,000 767,953
- -
07 3202030010700 人事工作
37,016,000 29,918,000 7,403,937
- -
01 3202030010701 人事行政
21,328,000 17,871,000 1,880,988
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
21,184,000 - 1,380,602
- - 15,956,579
- -
- -
144,000 - 5,300
- - 33,433
- -
- -
2,022,000 - 306,751
- - 1,354,841
- -
- -
1,359,000 - 176,851
- - 1,030,803
- -
- -
663,000 - 129,900
- - 324,038
- -
- -
3,379,000 - 32,700
- - 720,068
- -
- -
120,000 - -
- - -
- -
- -
3,259,000 - 32,700
- - 720,068
- -
10 100000 人事費
21,184,000 17,736,000 1,779,421
- -
20 200000 業務費
144,000 135,000 101,567
- -
02 3202030010702 組織任免
2,022,000 1,601,000 246,159
- -
10 100000 人事費
1,359,000 1,136,000 105,197
- -
20 200000 業務費
663,000 465,000 140,962
- -
03 3202030010703 考核獎懲
3,379,000 2,315,000 1,594,932
- -
10 100000 人事費
120,000 20,000 20,000
- -
20 200000 業務費
3,259,000 2,295,000 1,574,932
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
8,955,000 - 692,744
- - 3,736,720
- -
- -
1,242,000 - 79,706
- - 583,998
- -
- -
5,947,000 - 489,340
- - 2,259,968
- -
- -
1,766,000 - 123,698
- - 892,754
- -
- -
1,332,000 - -
- - 712,422
- -
- -
15,000 - -
- - -
- -
- -
1,317,000 - -
- - 712,422
- -
- -
15,072,000 - 941,496
- - 11,614,637
20 200000 業務費
3,259,000 2,295,000
- -
04 3202030010704 福利給與
8,955,000 6,929,000 3,192,280
- -
10 100000 人事費
1,242,000 992,000 408,002
- -
20 200000 業務費
5,947,000 4,459,000 2,199,032
- -
40 400000 獎補助費
1,766,000 1,478,000 585,246
- -
05 3202030010705 公務人員訓練進修
1,332,000 1,202,000 489,578
- -
10 100000 人事費
15,000 12,000 12,000
- -
20 200000 業務費
1,317,000 1,190,000 477,578
- -
08 3202030010800 政風工作
15,072,000 12,493,000 878,363
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
14,627,000 - 901,185
- - 11,485,066
- -
- -
13,935,000 - 866,560
- - 11,089,487
- -
- -
692,000 - 34,625
- - 395,579
- -
- -
304,000 - 11,864
- - 60,435
- -
- -
36,000 - 2,904
- - 26,901
- -
- -
268,000 - 8,960
- - 33,534
- -
- -
141,000 - 28,447
- - 69,136
- -
- -
46,000 - 16,999
08 3202030010800 政風工作
15,072,000 12,493,000
- -
01 3202030010801 政風行政
14,627,000 12,158,000 672,934
- -
10 100000 人事費
13,935,000 11,584,000 494,513
- -
20 200000 業務費
692,000 574,000 178,421
- -
02 3202030010802 政風預防
304,000 228,000 167,565
- -
10 100000 人事費
36,000 27,000 99
- -
20 200000 業務費
268,000 201,000 167,466
- -
03 3202030010803 政風查處
141,000 107,000 37,864
- -
10 100000 人事費
46,000 35,000 9,571
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 25,429
- -
- -
95,000 - 11,448
- - 43,707
- -
- -
155,088,000 1,249,000 7,422,676
- -800,000 72,775,070
- -
- -
25,455,000 - 1,510,475
- - 18,583,607
- -
- -
25,357,000 - 1,503,327
- - 18,534,483
- -
- -
98,000 - 7,148
- - 49,124
- -
- -
129,633,000 1,249,000 5,912,201
- -800,000 54,191,463
- -
- -
24,812,000 - 513,913
- -800,000 5,865,494
- -
- -
10 100000 人事費
46,000 35,000 9,571
- -
20 200000 業務費
95,000 72,000 28,293
- -
02 3702030020000 民政業務
155,537,000 135,512,000 62,736,930
- 27,492,814
01 3702030020100 民政行政
25,455,000 21,170,000 2,586,393
- -
10 100000 人事費
25,357,000 21,089,000 2,554,517
- -
20 200000 業務費
98,000 81,000 31,876
- -
02 3702030020200 民政工作
130,082,000 114,342,000 60,150,537
- 27,492,814
01 3702030020201 健全基層組織
24,012,000 23,837,000 17,971,506
- 6,785,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
620,000 - 76,780
- - 430,240
- -
- -
9,092,000 - 22,563
- - 1,582,531
- -
- -
15,100,000 - 414,570
- -800,000 3,852,723
- -
- -
1,672,000 - -
- - 186,347
- -
- -
30,000 - -
- - -
- -
- -
1,522,000 - -
- - 186,347
- -
- -
120,000 - -
- - -
- -
- -
6,037,000 - 194,088
- - 1,190,146
- -
10 100000 人事費
620,000 534,000 103,760
- -
20 200000 業務費
9,092,000 9,003,000 7,420,469
- 6,785,000
40 400000 獎補助費
14,300,000 14,300,000 10,447,277
- -
02 3702030020202 調解行政
1,672,000 1,251,000 1,064,653
- 219,934
10 100000 人事費
30,000 18,000 18,000
- -
20 200000 業務費
1,522,000 1,113,000 926,653
- 219,934
40 400000 獎補助費
120,000 120,000 120,000
- -
03 3702030020203 國際與大陸事務
6,037,000 5,380,000 4,189,854
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
1,510,000 - 190,001
- - 1,107,451
- -
- -
4,527,000 - 4,087
- - 82,695
- -
- -
82,170,000 - 5,069,550
- - 43,207,905
- -
- -
29,000 - -
- - 11,850
- -
- -
6,302,000 - 29,550
- - 2,101,055
- -
- -
75,839,000 - 5,040,000
- - 41,095,000
- -
- -
14,942,000 1,249,000 134,650
- - 3,741,571
- -
- -
591,000 - 76,780
- - 450,827
03 3702030020203 國際與大陸事務
6,037,000 5,380,000
- -
10 100000 人事費
1,510,000 1,243,000 135,549
- -
20 200000 業務費
4,527,000 4,137,000 4,054,305
- -
04 3702030020204 戶政事務
82,170,000 72,040,000 28,832,095
- 18,356,800
10 100000 人事費
29,000 22,000 10,150
- -
20 200000 業務費
6,302,000 5,618,000 3,516,945
- 1,356,800
40 400000 獎補助費
75,839,000 66,400,000 25,305,000
- 17,000,000
06 3702030020206 原住民事務
16,191,000 11,834,000 8,092,429
- 2,131,080
10 100000 人事費
591,000 510,000 59,173
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
7,395,000 1,197,000 37,870
- - 668,744
- -
- -
6,956,000 52,000 20,000
- - 2,622,000
- -
- -
12,911,000 - 426,701
- - 6,274,358
- -
- -
12,911,000 - 426,701
- - 6,274,358
- -
- -
666,000 - 76,780
- - 450,827
- -
- -
7,359,000 - 121,359
- - 4,311,695
- -
- -
4,886,000 - 228,562
- - 1,511,836
- -
- -
39,115,000 - 2,239,746
10 100000 人事費
591,000 510,000
- -
20 200000 業務費
8,592,000 5,951,000 5,282,256
- 705,950
40 400000 獎補助費
7,008,000 5,373,000 2,751,000
- 1,425,130
04 3702030040000 役政業務
12,911,000 10,691,000 4,416,642
- 150,000
01 3702030040100 協辦軍事及役政工作
12,911,000 10,691,000 4,416,642
- 150,000
10 100000 人事費
666,000 550,000 99,173
- -
20 200000 業務費
7,359,000 6,304,000 1,992,305
- 150,000
40 400000 獎補助費
4,886,000 3,837,000 2,325,164
- -
05 3702030050000 地政業務
39,115,000 30,605,000 3,688,847
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 26,916,153
- -
- -
29,320,000 - 1,913,146
- - 23,564,816
- -
- -
26,724,000 - 1,727,118
- - 21,617,018
- -
- -
2,596,000 - 186,028
- - 1,947,798
- -
- -
9,795,000 - 326,600
- - 3,351,337
- -
- -
3,993,000 - 31,824
- - 251,397
- -
- -
89,000 - 9,889
- - 68,655
- -
- -
3,904,000 - 21,935
- - 182,742
- -
- -
05 3702030050000 地政業務
39,115,000 30,605,000 3,688,847
- 1,015,288
01 3702030050100 地政行政
29,320,000 24,317,000 752,184
- -
10 100000 人事費
26,724,000 22,184,000 566,982
- -
20 200000 業務費
2,596,000 2,133,000 185,202
- -
02 3702030050200 地政工作
9,795,000 6,288,000 2,936,663
- 1,015,288
01 3702030050201 地籍管理
3,993,000 1,471,000 1,219,603
- -
10 100000 人事費
89,000 77,000 8,345
- -
20 200000 業務費
3,904,000 1,394,000 1,211,258
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
4,136,000 - 114,697
- - 2,184,426
- -
- -
282,000 - 20,889
- - 190,470
- -
- -
3,854,000 - 93,808
- - 1,993,956
- -
- -
816,000 - 73,316
- - 284,814
- -
- -
55,000 - 9,216
- - 40,170
- -
- -
761,000 - 64,100
- - 244,644
- -
- -
850,000 - 106,763
- - 630,700
- -
- -
680,000 - 76,697
- - 534,268
- -
02 3702030050202 地籍測量
4,136,000 3,504,000 1,319,574
- 765,288
10 100000 人事費
282,000 212,000 21,530
- -
20 200000 業務費
3,854,000 3,292,000 1,298,044
- 765,288
03 3702030050203 地價工作
816,000 605,000 320,186
- 250,000
10 100000 人事費
55,000 55,000 14,830
- -
20 200000 業務費
761,000 550,000 305,356
- 250,000
04 3702030050204 地用工作
850,000 708,000 77,300
- -
10 100000 人事費
680,000 580,000 45,732
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
170,000 - 30,066
- - 96,432
- -
- -
69,314,000 - 2,314,970
- - 25,659,834
- -
- -
25,517,000 - 1,515,058
- - 20,645,726
- -
- -
24,898,000 - 1,484,938
- - 20,316,754
- -
- -
619,000 - 30,120
- - 328,972
- -
- -
43,797,000 - 799,912
- - 5,014,108
- -
- -
1,313,000 - 131,837
- - 665,836
- -
- -
708,000 - 131,837
- - 536,906
10 100000 人事費
680,000 580,000
- -
20 200000 業務費
170,000 128,000 31,568
- -
02 4002030020000 財政及公產業務
69,314,000 29,828,000 4,168,166
- 18,605
01 4002030020100 財務行政
25,517,000 21,105,000 459,274
- -
10 100000 人事費
24,898,000 20,637,000 320,246
- -
20 200000 業務費
619,000 468,000 139,028
- -
02 4002030020200 財政及公產工作
43,797,000 8,723,000 3,708,892
- 18,605
01 4002030020201 財務管理
1,313,000 1,055,000 389,164
- -
10 100000 人事費
708,000 578,000 41,094
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
605,000 - -
- - 128,930
- -
- -
38,465,000 - 425,989
- - 2,429,754
- -
- -
116,000 - -
- - 60,345
- -
- -
38,349,000 - 425,989
- - 2,369,409
- -
- -
1,627,000 - 58,599
- - 690,032
- -
- -
578,000 - 30,999
- - 339,820
- -
- -
1,049,000 - 27,600
- - 350,212
- -
- -
61,000 - -
10 100000 人事費
708,000 578,000
- -
20 200000 業務費
605,000 477,000 348,070
- -
02 4002030020202 公有財產管理
38,465,000 4,329,000 1,899,246
- 18,605
10 100000 人事費
116,000 90,000 29,655
- -
20 200000 業務費
38,349,000 4,239,000 1,869,591
- 18,605
03 4002030020203 庫款支付工作
1,627,000 1,440,000 749,968
- -
10 100000 人事費
578,000 478,000 138,180
- -
20 200000 業務費
1,049,000 962,000 611,788
- -
04 4002030020204 金融管理
61,000 45,000 39,760
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 5,240
- -
- -
6,000 - -
- - -
- -
- -
55,000 - -
- - 5,240
- -
- -
2,331,000 - 183,487
- - 1,223,246
- -
- -
1,313,000 - 153,394
- - 930,304
- -
- -
1,018,000 - 30,093
- - 292,942
- -
- -
6,759,977,000 - 813,373,710
- - 5,595,788,977
- -
- -
6,759,977,000 - 813,373,710
- - 5,595,788,977
- -
- -
04 4002030020204 金融管理
61,000 45,000 39,760
- -
10 100000 人事費
6,000 4,000 4,000
- -
20 200000 業務費
55,000 41,000 35,760
- -
05 4002030020205 菸酒管理
2,331,000 1,854,000 630,754
- -
10 100000 人事費
1,313,000 1,086,000 155,696
- -
20 200000 業務費
1,018,000 768,000 475,058
- -
01 5102030010000
新竹市地方教育發展基金
6,759,977,000 5,657,128,000 61,339,023
- -
01 5102030010100 教育業務
6,759,977,000 5,657,128,000 61,339,023
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
6,759,977,000 - 813,373,710
- - 5,595,788,977
- -
- -
9,114,000 - 89,730
- - 1,744,548
- -
- -
9,114,000 - 89,730
- - 1,744,548
- -
- -
32,000 - -
- - -
- -
- -
9,082,000 - 89,730
- - 1,744,548
- -
- -
49,631,000 10,133,000 6,060,758
- -34,000 28,654,653
- -
- -
17,424,000 3,217,000 575,654
- - 8,152,929
- -
- -
13,942,000 3,164,000 575,654
- - 7,990,777
- -
40 400000 獎補助費
6,759,977,000 5,657,128,000 61,339,023
- -
02 5302030020000 禮俗文獻
9,114,000 2,239,000 494,452
- -
01 5302030020100 宗教禮儀
9,114,000 2,239,000 494,452
- -
10 100000 人事費
32,000 28,000 28,000
- -
20 200000 業務費
9,082,000 2,211,000 466,452
- -
01 5602030010000 農業管理與輔導業務
59,730,000 45,084,000 16,429,347
- 2,151,812
01 5602030010100 農業工作
20,641,000 17,936,000 9,783,071
- 1,720,000
01 5602030010101 農業管理
17,106,000 14,921,000 6,930,223
- 850,000
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
8,877,000 94,000 516,328
- - 6,440,153
- -
- -
3,504,000 2,668,000 59,326
- - 1,503,164
- -
- -
1,561,000 402,000 -
- - 47,460
- -
- -
142,000 43,000 -
- - 29,354
- -
- -
96,000 43,000 -
- - 29,354
- -
- -
46,000 - -
- - -
- -
- -
3,340,000 10,000 -
- - 132,798
- -
- -
5,000 - -
- - -
01 5602030010101 農業管理
17,106,000 14,921,000
- 850,000
10 100000 人事費
8,971,000 7,473,000 1,032,847
- -
20 200000 業務費
6,172,000 5,538,000 4,034,836
- -
40 400000 獎補助費
1,963,000 1,910,000 1,862,540
- 850,000
02 5602030010102 農產運銷
185,000 185,000 155,646
- -
20 200000 業務費
139,000 139,000 109,646
- -
40 400000 獎補助費
46,000 46,000 46,000
- -
03 5602030010103 農會輔導
3,350,000 2,830,000 2,697,202
- 870,000
10 100000 人事費
5,000 5,000 5,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
80,000 - -
- - 32,798
- -
- -
3,255,000 10,000 -
- - 100,000
- -
- -
92,000 118,000 -
- - 14,922
- -
- -
12,000 11,000 -
- - -
- -
- -
80,000 107,000 -
- - 14,922
- -
- -
32,115,000 6,798,000 5,485,104
- -34,000 20,486,802
- -
- -
11,548,000 2,400,000 405,404
- 92,000 8,366,597
- -
- -
4,942,000 - 368,307
10 100000 人事費
5,000 5,000
- -
20 200000 業務費
80,000 70,000 37,202
- -
40 400000 獎補助費
3,265,000 2,755,000 2,655,000
- 870,000
02 5602030010200 林務管理
210,000 157,000 142,078
- -
10 100000 人事費
23,000 17,000 17,000
- -
20 200000 業務費
187,000 140,000 125,078
- -
03 5602030010300 漁業工作
38,879,000 26,991,000 6,504,198
- 431,812
01 5602030010301 漁業管理與輔導
14,040,000 12,019,000 3,652,403
- 431,812
10 100000 人事費
4,942,000 4,127,000 209,204
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 3,917,796
- -
- -
862,000 - 37,097
- - 538,987
- -
- -
5,744,000 2,400,000 -
- 92,000 3,909,814
- -
- -
20,567,000 4,398,000 5,079,700
- -126,000 12,120,205
- -
- -
20,567,000 4,398,000 5,079,700
- -126,000 12,120,205
- -
- -
22,538,000 410,000 1,528,550
- - 18,526,384
- -
- -
22,538,000 410,000 1,528,550
- - 18,526,384
- -
- -
5,802,000 5,000 477,139
- - 4,804,956
- -
- -
10 100000 人事費
4,942,000 4,127,000 209,204
- -
20 200000 業務費
862,000 856,000 317,013
- -
40 400000 獎補助費
8,236,000 7,036,000 3,126,186
- 431,812
02 5602030010302 漁港管理
24,839,000 14,972,000 2,851,795
- -
20 200000 業務費
24,839,000 14,972,000 2,851,795
- -
03 5602030030000 水土保持
22,948,000 20,945,000 2,418,616
- -
01 5602030030100 水土保持生態保育
22,948,000 20,945,000 2,418,616
- -
10 100000 人事費
5,807,000 4,975,000 170,044
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
15,272,000 405,000 1,051,411
- - 12,355,572
- -
- -
1,464,000 - -
- - 1,365,856
- -
- -
6,428,000 - 296,389
- - 3,101,577
- -
- -
6,428,000 - 296,389
- - 3,101,577
- -
- -
6,224,000 - 296,389
- 204,000 3,101,577
- -
- -
204,000 - -
- -204,000 -
- -
- -
118,807,000 142,000 5,267,266
- - 41,458,734
- -
- -
87,409,000 - 2,813,078
- - 29,973,703
- -
20 200000 業務費
15,677,000 14,506,000 2,150,428
- -
40 400000 獎補助費
1,464,000 1,464,000 98,144
- -
04 5602030040000 水利行政
6,428,000 5,140,000 2,038,423
- -
01 5602030040100 河川管理
6,428,000 5,140,000 2,038,423
- -
20 200000 業務費
6,428,000 5,140,000 2,038,423
- -
40 400000 獎補助費
- - -
- -
01 5702030010000 建管行政
118,949,000 73,752,000 32,293,266
- 654,287
01 5702030010100 都計規劃行政
87,409,000 51,170,000 21,196,297
- 15,987
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
36,776,000 - 2,611,725
- - 26,997,337
- -
- -
33,159,000 - 2,383,408
- - 25,771,930
- -
- -
3,617,000 - 228,317
- - 1,225,407
- -
- -
50,414,000 - 201,353
- - 2,907,366
- -
- -
2,310,000 - 201,353
- - 1,481,366
- -
- -
48,104,000 - -
- - 1,426,000
- -
- -
219,000 - -
- - 69,000
- -
- -
219,000 - -
- - 69,000
01 5702030010100 都計規劃行政
87,409,000 51,170,000
- 15,987
01 5702030010101 發展行政
36,776,000 30,443,000 3,445,663
- 15,987
10 100000 人事費
33,159,000 27,611,000 1,839,070
- -
20 200000 業務費
3,617,000 2,832,000 1,606,593
- 15,987
02 5702030010102 都市綜合規劃
50,414,000 20,610,000 17,702,634
- -
10 100000 人事費
2,310,000 1,926,000 444,634
- -
20 200000 業務費
48,104,000 18,684,000 17,258,000
- -
03 5702030010103 都市計畫
219,000 117,000 48,000
- -
20 200000 業務費
219,000 117,000 48,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
18,419,000 142,000 1,881,935
- - 6,312,589
- -
- -
2,650,000 - 375,750
- - 2,037,411
- -
- -
2,540,000 - 360,750
- - 2,003,529
- -
- -
110,000 - 15,000
- - 33,882
- -
- -
15,769,000 142,000 1,506,185
- - 4,275,178
- -
- -
100,000 - -
- - 34,567
- -
- -
2,427,000 142,000 134,385
- - 267,111
- -
- -
13,242,000 - 1,371,800
20 200000 業務費
219,000 117,000
- -
02 5702030010200 都市設計及更新
18,561,000 13,839,000 7,526,411
- 638,300
01 5702030010201 都市設計與開發
2,650,000 2,184,000 146,589
- -
10 100000 人事費
2,540,000 2,103,000 99,471
- -
20 200000 業務費
110,000 81,000 47,118
- -
02 5702030010202 都市更新及住宅管理
15,911,000 11,655,000 7,379,822
- 638,300
10 100000 人事費
100,000 100,000 65,433
- -
20 200000 業務費
2,569,000 2,180,000 1,912,889
- -
40 400000 獎補助費
13,242,000 9,375,000 5,401,500
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 3,973,500
- -
- -
12,979,000 - 572,253
- - 5,172,442
- -
- -
5,078,000 - 465,689
- - 3,251,991
- -
- -
2,571,000 - 341,949
- - 1,766,485
- -
- -
2,507,000 - 123,740
- - 1,485,506
- -
- -
7,901,000 - 106,564
- - 1,920,451
- -
- -
1,796,000 - 76,697
- - 864,537
- -
- -
5,305,000 - 29,867
- - 670,914
- -
- -
40 400000 獎補助費
13,242,000 9,375,000 5,401,500
- 638,300
03 5702030010300 建築及使用管理
12,979,000 8,743,000 3,570,558
- -
01 5702030010301 建築管理
5,078,000 4,109,000 857,009
- -
10 100000 人事費
2,571,000 2,174,000 407,515
- -
20 200000 業務費
2,507,000 1,935,000 449,494
- -
02 5702030010302 使用管理
7,901,000 4,634,000 2,713,549
- -
10 100000 人事費
1,796,000 1,452,000 587,463
- -
20 200000 業務費
5,305,000 2,782,000 2,111,086
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
800,000 - -
- - 385,000
- -
- -
7,431,000 - 257,528
- - 3,758,806
- -
- -
7,431,000 - 257,528
- - 3,758,806
- -
- -
6,218,000 - 238,375
- - 3,501,948
- -
- -
1,213,000 - 19,153
- - 256,858
- -
- -
17,363,000 - 1,082,359
- - 11,037,158
554,000 -
- -
15,677,000 - 866,409
- - 9,967,279
- -
- -
14,112,000 - 741,709
- - 9,491,972
- -
40 400000 獎補助費
800,000 400,000 15,000
- -
02 5702030020000 其他公共工程
7,431,000 6,276,000 2,517,194
- -
01 5702030020100 其他公共工程
7,431,000 6,276,000 2,517,194
- -
10 100000 人事費
6,218,000 5,106,000 1,604,052
- -
20 200000 業務費
1,213,000 1,170,000 913,142
- -
01 5802030010000 土木工程勘測
17,917,000 14,375,000 3,337,842
- 146,000
01 5802030010100 工務行政
15,677,000 12,688,000 2,720,721
- -
10 100000 人事費
14,112,000 11,808,000 2,316,028
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
1,565,000 - 124,700
- - 475,307
- -
- -
1,686,000 - 215,950
- - 1,069,879
554,000 -
- -
801,000 - 102,802
- - 559,805
- -
- -
885,000 - 113,148
- - 510,074
554,000 -
- -
139,617,000 - 9,729,325
- - 66,203,901
- -
- -
106,342,000 - 9,419,975
- - 50,037,373
- -
- -
78,856,000 - 7,861,319
- - 33,845,973
- -
- -
78,856,000 - 7,861,319
- - 33,845,973
10 100000 人事費
14,112,000 11,808,000
- -
20 200000 業務費
1,565,000 880,000 404,693
- -
02 5802030010200 工程施工查核
2,240,000 1,687,000 617,121
- 146,000
10 100000 人事費
801,000 656,000 96,195
- -
20 200000 業務費
1,439,000 1,031,000 520,926
- 146,000
02 5802030020000 道路橋梁養護及工程
139,617,000 104,253,000 38,049,099
- 1,522,011
01 5802030020100 道路養護
106,342,000 76,220,000 26,182,627
- 1,520,000
01 5802030020101 道路橋梁養護
78,856,000 54,200,000 20,354,027
- 1,520,000
20 200000 業務費
78,856,000 54,200,000 20,354,027
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
27,486,000 - 1,558,656
- - 16,191,400
- -
- -
15,809,000 - 754,932
- - 9,250,346
- -
- -
11,677,000 - 803,724
- - 6,941,054
- -
- -
32,668,000 - 309,350
- - 16,037,388
- -
- -
78,000 - -
- - 58,001
- -
- -
32,590,000 - 309,350
- - 15,979,387
- -
- -
607,000 - -
- - 129,140
- -
- -
607,000 - -
20 200000 業務費
78,856,000 54,200,000
- 1,520,000
02 5802030020102 柏油路面修補
27,486,000 22,020,000 5,828,600
- -
10 100000 人事費
15,809,000 13,123,000 3,872,654
- -
20 200000 業務費
11,677,000 8,897,000 1,955,946
- -
02 5802030020200 路燈管理
32,668,000 27,426,000 11,388,612
- -
10 100000 人事費
78,000 78,000 19,999
- -
20 200000 業務費
32,590,000 27,348,000 11,368,613
- -
03 5802030020300 道路橋梁工程
607,000 607,000 477,860
- 2,011
20 200000 業務費
607,000 607,000 477,860
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 129,140
- -
- -
160,532,000 - 8,545,405
- -526,000 69,558,702
- -
- -
21,802,000 - 1,206,820
- - 15,116,347
- -
- -
21,222,000 - 1,205,683
- - 14,976,468
- -
- -
580,000 - 1,137
- - 139,879
- -
- -
138,730,000 - 7,338,585
- -526,000 54,442,355
- -
- -
22,920,000 - 3,053,976
- - 9,990,132
- -
- -
2,016,000 - 279,048
- - 1,558,010
- -
- -
20 200000 業務費
607,000 607,000 477,860
- 2,011
03 5802030030000 交通業務
160,006,000 93,453,000 23,894,298
- 3,015,000
01 5802030030100 交通行政
21,802,000 18,150,000 3,033,653
- -
10 100000 人事費
21,222,000 17,672,000 2,695,532
- -
20 200000 業務費
580,000 478,000 338,121
- -
02 5802030030200 交通管理
138,204,000 75,303,000 20,860,645
- 3,015,000
01 5802030030201 交通安全設備維護
22,920,000 13,553,000 3,562,868
- -
10 100000 人事費
2,016,000 1,643,000 84,990
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
20,904,000 - 2,774,928
- - 8,432,122
- -
- -
20,051,000 - 4,103,402
- -526,000 6,202,925
- -
- -
1,499,000 - 76,697
- - 789,240
- -
- -
18,552,000 - 4,026,705
- -526,000 5,413,685
- -
- -
95,759,000 - 181,207
- - 38,249,298
- -
- -
24,000 - -
- - -
- -
- -
48,529,000 - 146,189
- - 6,731,876
- -
- -
47,206,000 - 35,018
- - 31,517,422
- -
20 200000 業務費
20,904,000 11,910,000 3,477,878
- -
02 5802030030202 交通綜合規劃
19,525,000 8,318,000 2,115,075
- 15,000
10 100000 人事費
1,499,000 1,248,000 458,760
- -
20 200000 業務費
18,026,000 7,070,000 1,656,315
- 15,000
03 5802030030203 大眾運輸
95,759,000 53,432,000 15,182,702
- 3,000,000
10 100000 人事費
24,000 18,000 18,000
- -
20 200000 業務費
48,529,000 11,208,000 4,476,124
- 3,000,000
40 400000 獎補助費
47,206,000 42,206,000 10,688,578
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
207,472,000 26,350,000 10,607,088
- -827,000 97,437,622
- -
- -
32,917,000 6,350,000 125,167
- - 9,006,271
- -
- -
118,000 - 4,026
- - 25,263
- -
- -
31,999,000 6,350,000 111,141
- - 8,775,008
- -
- -
800,000 - 10,000
- - 206,000
- -
- -
174,555,000 20,000,000 10,481,921
- -827,000 88,431,351
- -
- -
146,621,000 20,000,000 10,010,289
- - 62,681,385
- -
- -
21,837,000 - 1,546,173
- - 16,142,193
40 400000 獎補助費
47,206,000 42,206,000
- -
01 5902030010000 觀光業務
232,995,000 179,680,000 82,242,378
- 110,500
01 5902030010100 整合行銷
39,267,000 23,576,000 14,569,729
- -
10 100000 人事費
118,000 90,000 64,737
- -
20 200000 業務費
38,349,000 22,686,000 13,910,992
- -
40 400000 獎補助費
800,000 800,000 594,000
- -
02 5902030010200 觀光管理
193,728,000 156,104,000 67,672,649
- 110,500
01 5902030010201 觀光維護
166,621,000 129,789,000 67,107,615
- -
10 100000 人事費
21,837,000 18,215,000 2,072,807
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
124,622,000 20,000,000 8,464,116
- - 46,539,192
- -
- -
162,000 - -
- - -
- -
- -
27,934,000 - 471,632
- -827,000 25,749,966
- -
- -
2,562,000 - 332,980
- - 1,969,651
- -
- -
25,372,000 - 138,652
- -827,000 23,780,315
- -
- -
102,436,000 14,989,000 4,631,800
- -4,147,000 63,049,843
- -
- -
59,468,000 14,989,000 2,610,803
- -3,537,000 37,492,217
- -
- -
17,669,000 - 1,396,097
10 100000 人事費
21,837,000 18,215,000
- -
20 200000 業務費
144,622,000 111,466,000 64,926,808
- -
40 400000 獎補助費
162,000 108,000 108,000
- -
02 5902030010202 觀光工程
27,107,000 26,315,000 565,034
- 110,500
10 100000 人事費
2,562,000 2,065,000 95,349
- -
20 200000 業務費
24,545,000 24,250,000 469,685
- 110,500
02 5902030020000 工商及市場業務
113,278,000 86,858,000 23,808,157
- 10,984,854
01 5902030020100 工商管理
70,920,000 51,768,000 14,275,783
- 7,284,404
10 100000 人事費
17,669,000 15,142,000 1,318,895
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 13,823,105
- -
- -
10,074,000 4,589,000 83,784
- - 6,621,127
- -
- -
31,725,000 10,400,000 1,130,922
- -3,537,000 17,047,985
- -
- -
42,968,000 - 2,020,997
- -610,000 25,557,626
- -
- -
16,194,000 - 1,045,600
- - 12,390,599
- -
- -
26,774,000 - 975,397
- -610,000 13,167,027
- -
- -
9,060,000 - 3,640,963
- - 4,174,630
- -
- -
9,060,000 - 3,640,963
- - 4,174,630
- -
- -
10 100000 人事費
17,669,000 15,142,000 1,318,895
- -
20 200000 業務費
14,663,000 8,917,000 2,295,873
- -
40 400000 獎補助費
38,588,000 27,709,000 10,661,015
- 7,284,404
02 5902030020200 市場管理
42,358,000 35,090,000 9,532,374
- 3,700,450
10 100000 人事費
16,194,000 13,666,000 1,275,401
- -
20 200000 業務費
26,164,000 21,424,000 8,256,973
- 3,700,450
02 6102030020000 農民保險
9,060,000 4,800,000 625,370
- 74,604
01 6102030020100 農民保險
9,060,000 4,800,000 625,370
- 74,604
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
9,060,000 - 3,640,963
- - 4,174,630
- -
- -
78,495,000 - 2,872,927
- - 45,927,808
- -
- -
78,495,000 - 2,872,927
- - 45,927,808
- -
- -
78,495,000 - 2,872,927
- - 45,927,808
- -
- -
150,971,000 194,000 6,910,924
- - 79,376,627
- -
- -
150,971,000 194,000 6,910,924
- - 79,376,627
- -
- -
1,440,000 - 173,566
- - 1,135,250
- -
- -
9,333,000 186,000 248,066
- - 6,476,268
- -
40 400000 獎補助費
9,060,000 4,800,000 625,370
- 74,604
03 6102030030000 社會保險
78,495,000 53,548,000 7,620,192
- 3,389,303
01 6102030030100 社會保險
78,495,000 53,548,000 7,620,192
- 3,389,303
40 400000 獎補助費
78,495,000 53,548,000 7,620,192
- 3,389,303
01 6202030010000 社會救濟
151,165,000 101,327,000 21,950,373
- 10,932,402
01 6202030010100 社會救助
151,165,000 101,327,000 21,950,373
- 10,932,402
10 100000 人事費
1,440,000 1,236,000 100,750
- -
20 200000 業務費
9,519,000 8,088,000 1,611,732
- 58,400
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
140,198,000 8,000 6,489,292
- - 71,765,109
- -
- -
2,842,192,000 778,000 145,477,910
- - 1,848,248,479
- -
- -
44,969,000 - 2,805,364
- - 31,720,817
- -
- -
35,188,000 - 2,408,697
- - 28,738,238
- -
- -
9,781,000 - 396,667
- - 2,982,579
- -
- -
2,797,223,000 778,000 142,672,546
- - 1,816,527,662
- -
- -
480,791,000 778,000 6,373,303
- - 300,170,341
- -
- -
6,001,000 - 723,880
- - 4,396,656
20 200000 業務費
9,519,000 8,088,000
- 58,400
40 400000 獎補助費
140,206,000 92,003,000 20,237,891
- 10,874,002
02 6302030020000 社會福利
2,842,970,000 2,345,117,000 496,868,521
- 310,564,817
01 6302030020100 社會行政
44,969,000 32,795,000 1,074,183
- -
10 100000 人事費
35,188,000 29,036,000 297,762
- -
20 200000 業務費
9,781,000 3,759,000 776,421
- -
02 6302030020200 社會工作及福利
2,798,001,000 2,312,322,000 495,794,338
- 310,564,817
01 6302030020201 身心障礙福利
481,569,000 358,889,000 58,718,659
- 29,295,586
10 100000 人事費
6,001,000 4,990,000 593,344
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
21,122,000 778,000 827,748
- - 9,701,105
- -
- -
453,668,000 - 4,821,675
- - 286,072,580
- -
- -
1,614,575,000 - 116,298,790
- - 1,098,233,925
- -
- -
3,706,000 - 432,001
- - 2,663,095
- -
- -
8,688,000 - 537,481
- - 4,385,805
- -
- -
1,602,181,000 - 115,329,308
- - 1,091,185,025
- -
- -
70,558,000 - 4,789,338
- - 42,741,947
- -
- -
24,321,000 - 2,874,241
10 100000 人事費
6,001,000 4,990,000
- -
20 200000 業務費
21,900,000 15,496,000 5,794,895
- -
40 400000 獎補助費
453,668,000 338,403,000 52,330,420
- 29,295,586
02 6302030020202 老人福利
1,614,575,000 1,401,916,000 303,682,075
- 224,372,001
10 100000 人事費
3,706,000 3,077,000 413,905
- -
20 200000 業務費
8,688,000 7,070,000 2,684,195
- 22,230
40 400000 獎補助費
1,602,181,000 1,391,769,000 300,583,975
- 224,349,771
03 6302030020203 保護服務
70,558,000 53,900,000 11,158,053
- 20,000
10 100000 人事費
24,321,000 19,788,000 4,129,408
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - 15,658,592
- -
- -
30,270,000 - 956,285
- - 14,751,821
- -
- -
15,967,000 - 958,812
- - 12,331,534
- -
- -
33,204,000 - 3,261,662
- 62,000 21,964,333
- -
- -
20,123,000 - 2,307,719
- - 12,359,782
- -
- -
4,048,000 - 168,183
- - 2,259,447
- -
- -
9,033,000 - 785,760
- 62,000 7,345,104
- -
- -
598,095,000 - 11,949,453
- -62,000 353,417,116
- -
- -
10 100000 人事費
24,321,000 19,788,000 4,129,408
- -
20 200000 業務費
30,270,000 20,722,000 5,970,179
- 20,000
40 400000 獎補助費
15,967,000 13,390,000 1,058,466
- -
04 6302030020204 婦女福利
33,266,000 29,017,000 7,052,667
- 283,200
10 100000 人事費
20,123,000 16,870,000 4,510,218
- -
20 200000 業務費
4,048,000 3,642,000 1,382,553
- -
40 400000 獎補助費
9,095,000 8,505,000 1,159,896
- 283,200
05 6302030020205 兒童及青少年福利
598,033,000 468,600,000 115,182,884
- 56,594,030
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
1,377,000 - 191,662
- - 1,114,181
- -
- -
31,997,000 - 849,798
- - 13,929,525
- -
- -
564,721,000 - 10,907,993
- -62,000 338,373,410
- -
- -
1,402,000 - 112,780
- - 379,184
- -
- -
1,402,000 - 112,780
- - 379,184
- -
- -
576,000 - 92,780
- - 347,804
- -
- -
826,000 - 20,000
- - 31,380
- -
- -
57,994,000 - 3,544,563
- - 28,367,300
- -
10 100000 人事費
1,377,000 1,180,000 65,819
- -
20 200000 業務費
31,997,000 20,971,000 7,041,475
- 20,841
40 400000 獎補助費
564,659,000 446,449,000 108,075,590
- 56,573,189
04 6302030040000
新竹市建築物無障礙設備與設施改善基金
1,402,000 648,000 268,816
- -
01 6302030040100 無障礙設施改善
1,402,000 648,000 268,816
- -
10 100000 人事費
576,000 494,000 146,196
- -
20 200000 業務費
826,000 154,000 122,620
- -
01 6402030010000 勞工及青年業務
57,994,000 44,905,000 16,537,700
- 326,709
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
22,038,000 - 1,252,863
- - 15,167,456
- -
- -
19,275,000 - 1,177,308
- - 14,556,360
- -
- -
2,763,000 - 75,555
- - 611,096
- -
- -
18,321,000 - 726,314
- - 6,001,399
- -
- -
10,541,000 - 197,625
- - 2,947,454
- -
- -
61,000 - -
- - -
- -
- -
4,092,000 - 197,625
- - 2,171,116
- -
- -
6,388,000 - -
- - 776,338
01 6402030010000 勞工及青年業務
57,994,000 44,905,000
- 326,709
01 6402030010100 勞工行政
22,038,000 17,630,000 2,462,544
- 326,709
10 100000 人事費
19,275,000 15,745,000 1,188,640
- -
20 200000 業務費
2,763,000 1,885,000 1,273,904
- 326,709
02 6402030010200 勞資關係及青年發展
18,321,000 14,998,000 8,996,601
- -
01 6402030010201 勞資關係與福利
10,541,000 8,520,000 5,572,546
- -
10 100000 人事費
61,000 50,000 50,000
- -
20 200000 業務費
4,092,000 3,230,000 1,058,884
- -
40 400000 獎補助費
6,388,000 5,240,000 4,463,662
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
4,236,000 - 425,244
- - 2,604,574
- -
- -
3,156,000 - 375,364
- - 2,144,811
- -
- -
764,000 - 14,880
- - 259,763
- -
- -
316,000 - 35,000
- - 200,000
- -
- -
3,544,000 - 103,445
- - 449,371
- -
- -
17,000 - -
- - -
- -
- -
2,767,000 - 103,445
- - 449,371
- -
- -
760,000 - -
40 400000 獎補助費
6,388,000 5,240,000
- -
02 6402030010202 勞動條件
4,236,000 3,157,000 552,426
- -
10 100000 人事費
3,156,000 2,582,000 437,189
- -
20 200000 業務費
764,000 375,000 115,237
- -
40 400000 獎補助費
316,000 200,000 -
- -
03 6402030010203 青年發展
3,544,000 3,321,000 2,871,629
- -
10 100000 人事費
17,000 14,000 14,000
- -
20 200000 業務費
2,767,000 2,567,000 2,117,629
- -
40 400000 獎補助費
760,000 740,000 740,000
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - -
- -
- -
17,635,000 - 1,565,386
- - 7,198,445
- -
- -
36,000 - -
- - -
- -
- -
17,599,000 - 1,565,386
- - 7,198,445
- -
- -
99,451,000 - 10,005,100
- - 50,632,021
- -
- -
99,451,000 - 10,005,100
- - 50,632,021
- -
- -
8,043,000 - 291,135
- - 4,564,933
- -
- -
91,393,000 - 9,713,965
- - 46,067,088
- -
- -
40 400000 獎補助費
760,000 740,000 740,000
- -
03 6402030010300 職訓及就業服務
17,635,000 12,277,000 5,078,555
- -
10 100000 人事費
36,000 24,000 24,000
- -
20 200000 業務費
17,599,000 12,253,000 5,054,555
- -
03 7102030030000 下水道業務
99,451,000 64,405,000 13,772,979
- -
01 7102030030100 下水道管理
99,451,000 64,405,000 13,772,979
- -
10 100000 人事費
8,043,000 6,677,000 2,112,067
- -
20 200000 業務費
91,393,000 57,728,000 11,660,912
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
15,000 - -
- - -
- -
- -
76,232,000 - 345,284
- - 25,064,096
- -
- -
76,232,000 - 345,284
- - 25,064,096
- -
- -
960,000 - 106,906
- - 678,571
- -
- -
8,549,000 - 203,818
- - 4,677,781
- -
- -
66,723,000 - 34,560
- - 19,707,744
- -
- -
1,512,048,000 - 90,165,000
- - 1,276,147,000
- -
- -
1,510,048,000 - 89,998,000
- - 1,274,644,000
- -
40 400000 獎補助費
15,000 - -
- -
01 7202030010000 社政業務
76,232,000 76,092,000 51,027,904
- 17,771,148
01 7202030010100 團體輔導
76,232,000 76,092,000 51,027,904
- 17,771,148
10 100000 人事費
960,000 820,000 141,429
- -
20 200000 業務費
8,549,000 8,549,000 3,871,219
- -
40 400000 獎補助費
66,723,000 66,723,000 47,015,256
- 17,771,148
01 7602030010000
新竹市地方教育發展基金
1,512,048,000 1,276,147,000 -
- -
01 7602030010100
教育人員退休及撫卹給付
1,510,048,000 1,274,644,000 -
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
1,510,048,000 - 89,998,000
- - 1,274,644,000
- -
- -
2,000,000 - 167,000
- - 1,503,000
- -
- -
2,000,000 - 167,000
- - 1,503,000
- -
- -
150,000,000 - -
- - 65,075,904
- -
- -
150,000,000 - -
- - 65,075,904
- -
- -
150,000,000 - -
- - 65,075,904
- -
- -
57,700,000 - 7,000,000
- - 43,278,000
- -
- -
57,700,000 - 7,000,000
- - 43,278,000
01 7602030010100
教育人員退休及撫卹給付
1,510,048,000 1,274,644,000
- -
40 400000 獎補助費
1,510,048,000 1,274,644,000 -
- -
02 7602030010200
教育人員因公傷亡慰問金
2,000,000 1,503,000 -
- -
40 400000 獎補助費
2,000,000 1,503,000 -
- -
01 8102030010000 債務付息
150,000,000 148,590,000 83,514,096
- 4,245
01 8102030010100 債務付息
150,000,000 148,590,000 83,514,096
- 4,245
50 500000 債務費
150,000,000 148,590,000 83,514,096
- 4,245
01 8902030010000
新竹市地方教育發展基金
57,700,000 43,278,000 -
- -
01 8902030010100 教育人員各項補助
57,700,000 43,278,000 -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
57,700,000 - 7,000,000
- - 43,278,000
- -
- -
1,000,000 - 946,581
- - 1,272,217
947,000 -
- -
1,000,000 - 946,581
- - 1,272,217
947,000 -
- -
1,000,000 - 946,581
- - 1,272,217
947,000 -
- -
16,900,000 - -
- - -
-3,612,000 -
- -
16,900,000 - -
- - -
-3,612,000 -
- -
16,900,000 - -
- - -
-3,612,000 -
- -
13,249,282,000 54,245,000 1,165,712,727
01 8902030010100 教育人員各項補助
57,700,000 43,278,000
- -
40 400000 獎補助費
57,700,000 43,278,000 -
- -
04 8902030040000 賠償準備金
1,947,000 1,749,000 476,783
- -
01 8902030040100 賠償準備金
1,947,000 1,749,000 476,783
- -
40 400000 獎補助費
1,947,000 1,749,000 476,783
- -
98 8902030980000 第一預備金
13,288,000 - -
- -
01 8902030980100 第一預備金
13,288,000 - -
- -
60 600000 預備金
13,288,000 - -
- -
經常門合計 13,297,062,000 10,890,355,000 1,098,002,837
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -6,354,000 9,792,352,163
-111,000 -
- -
25,906,000 - 202,776
- 20,000 8,780,329
111,000 -
- -
1,150,000 - 202,776
- - 935,695
- -
- -
550,000 - 47,138
- - 400,557
- -
- -
550,000 - 47,138
- - 400,557
- -
- -
600,000 - 155,638
- - 535,138
- -
- -
600,000 - 155,638
- - 535,138
- -
- -
24,631,000 - -
- - 7,722,961
- -
- -
經常門合計 13,297,062,000 10,890,355,000 1,098,002,837
- 390,902,399
01 3202030010000 一般行政
26,037,000 14,238,000 5,457,671
- -
01 3202030010100 行政及法制工作*
1,150,000 1,008,000 72,305
- -
01 3202030010101 行政管理*
550,000 408,000 7,443
- -
30 300000 設備及投資*
550,000 408,000 7,443
- -
03 3202030010103 公關與新聞*
600,000 600,000 64,862
- -
30 300000 設備及投資*
600,000 600,000 64,862
- -
02 3202030010200 施政計畫綜合工作*
24,631,000 12,974,000 5,251,039
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
24,631,000 - -
- - 7,722,961
- -
- -
24,631,000 - -
- - 7,722,961
- -
- -
100,000 - -
- 20,000 97,179
- -
- -
100,000 - -
- 20,000 97,179
- -
- -
25,000 - -
- - 24,494
111,000 -
- -
25,000 - -
- - 24,494
111,000 -
- -
25,000 - -
- - 24,494
111,000 -
- -
26,911,000 3,000,000 1,110,543
- 800,000 3,280,420
- -
03 3202030010203 行政資訊*
24,631,000 12,974,000 5,251,039
- -
30 300000 設備及投資*
24,631,000 12,974,000 5,251,039
- -
06 3202030010600 主計工作*
120,000 120,000 22,821
- -
30 300000 設備及投資*
120,000 120,000 22,821
- -
07 3202030010700 人事工作*
136,000 136,000 111,506
- -
04 3202030010704 福利給與*
136,000 136,000 111,506
- -
30 300000 設備及投資*
136,000 136,000 111,506
- -
02 3702030020000 民政業務
30,711,000 15,031,000 11,750,580
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
26,911,000 3,000,000 1,110,543
- 800,000 3,280,420
- -
- -
4,000,000 - 1,051,085
- 800,000 2,583,316
- -
- -
4,000,000 - 1,051,085
- 800,000 2,583,316
- -
- -
18,000,000 3,000,000 -
- - -
- -
- -
18,000,000 3,000,000 -
- - -
- -
- -
25,000 - -
- - 24,258
- -
- -
25,000 - -
- - 24,258
- -
- -
40,000 - 22,258
- - 22,258
02 3702030020000 民政業務
30,711,000 15,031,000
- -
02 3702030020200 民政工作*
30,711,000 15,031,000 11,750,580
- -
01 3702030020201 健全基層組織*
4,800,000 4,800,000 2,216,684
- -
40 400000 獎補助費*
4,800,000 4,800,000 2,216,684
- -
02 3702030020202 調解行政*
21,000,000 6,000,000 6,000,000
- -
30 300000 設備及投資*
21,000,000 6,000,000 6,000,000
- -
03 3702030020203 國際與大陸事務*
25,000 25,000 742
- -
30 300000 設備及投資*
25,000 25,000 742
- -
04 3702030020204 戶政事務*
40,000 30,000 7,742
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
40,000 - 22,258
- - 22,258
- -
- -
4,846,000 - 37,200
- - 650,588
- -
- -
3,684,000 - 37,200
- - 210,588
- -
- -
1,162,000 - -
- - 440,000
- -
- -
3,950,000 - -
- - 29,819
- -
- -
3,950,000 - -
- - 29,819
- -
- -
550,000 - -
- - 29,819
- -
- -
3,400,000 - -
04 3702030020204 戶政事務*
40,000 30,000
- -
30 300000 設備及投資*
40,000 30,000 7,742
- -
06 3702030020206 原住民事務*
4,846,000 4,176,000 3,525,412
- -
30 300000 設備及投資*
3,684,000 3,180,000 2,969,412
- -
40 400000 獎補助費*
1,162,000 996,000 556,000
- -
04 3702030040000 役政業務
3,950,000 400,000 370,181
- -
01 3702030040100 協辦軍事及役政工作*
3,950,000 400,000 370,181
- -
30 300000 設備及投資*
550,000 300,000 270,181
- -
40 400000 獎補助費*
3,400,000 100,000 100,000
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- - -
- -
- -
446,000 - -
- - 419,959
- -
- -
446,000 - -
- - 419,959
- -
- -
116,000 - -
- - 89,959
- -
- -
116,000 - -
- - 89,959
- -
- -
280,000 - -
- - 280,000
- -
- -
280,000 - -
- - 280,000
- -
- -
50,000 - -
- - 50,000
- -
- -
40 400000 獎補助費*
3,400,000 100,000 100,000
- -
05 3702030050000 地政業務
446,000 446,000 26,041
- -
02 3702030050200 地政工作*
446,000 446,000 26,041
- -
01 3702030050201 地籍管理*
116,000 116,000 26,041
- -
30 300000 設備及投資*
116,000 116,000 26,041
- -
02 3702030050202 地籍測量*
280,000 280,000 -
- -
30 300000 設備及投資*
280,000 280,000 -
- -
03 3702030050203 地價工作*
50,000 50,000 -
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
50,000 - -
- - 50,000
- -
- -
210,000 - 30,511
- - 138,935
- -
- -
210,000 - 30,511
- - 138,935
- -
- -
30,000 - -
- - -
- -
- -
30,000 - -
- - -
- -
- -
30,000 - -
- - 24,608
- -
- -
30,000 - -
- - 24,608
- -
- -
60,000 - 30,511
- - 54,369
- -
30 300000 設備及投資*
50,000 50,000 -
- -
02 4002030020000 財政及公產業務
210,000 210,000 71,065
- -
02 4002030020200 財政及公產工作*
210,000 210,000 71,065
- -
01 4002030020201 財務管理*
30,000 30,000 30,000
- -
30 300000 設備及投資*
30,000 30,000 30,000
- -
02 4002030020202 公有財產管理*
30,000 30,000 5,392
- -
30 300000 設備及投資*
30,000 30,000 5,392
- -
03 4002030020203 庫款支付工作*
60,000 60,000 5,631
- -
第一預備金 調整待遇準備 各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
60,000 - 30,511
- - 54,369
- -
- -
90,000 - -
- - 59,958
- -
- -
90,000 - -
- - 59,958
- -
- -
1,654,485,000 - 62,658,000
- - 1,317,210,546
- -
- -
1,654,485,000 - 62,658,000
- - 1,317,210,546
- -
- -
1,654,485,000 - 62,658,000
- - 1,317,210,546
- -
- -
92,500,000 30,000,000 -
- - 16,838,951
- -
- -
92,500,000 30,000,000 -
- - 16,838,951
03 4002030020203 庫款支付工作*
60,000 60,000
- -
30 300000 設備及投資*
60,000 60,000 5,631
- -
05 4002030020205 菸酒管理*
90,000 90,000 30,042
- -
30 300000 設備及投資*
90,000 90,000 30,042
- -
01 5102030010000
新竹市地方教育發展基金
1,654,485,000 1,317,300,000 89,454
- -
02 5102030010200 教育建築及設備*
1,654,485,000 1,317,300,000 89,454
- -
40 400000 獎補助費*
1,654,485,000 1,317,300,000 89,454
- -
02 5302030020000 禮俗文獻
122,500,000 91,750,000 74,911,049
- -
01 5302030020100 宗教禮儀*
122,500,000 91,750,000 74,911,049