各類員工
待遇準備 預算調整數
324,033,000 989,000 14,624,551
- -133 52,590,103
1,000,000 -
- -
184,871,000 - 9,708,065
- - 32,320,851
- -
- -
153,015,000 - 8,932,976
- - 28,942,129
- -
- -
95,378,000 - 5,424,988
- - 22,732,357
- -
- -
57,193,000 - 3,507,988
- - 6,101,772
- -
- -
444,000 - -
- - 108,000
- -
- -
10,382,000 - 533,429
- - 1,456,766
- -
- -
645,000 - -
- - 122,206
- -
應付數(3) 備註(預付款)
01 3202030010000 一般行政
326,021,867 86,528,867 33,938,764
- 360,000
01 3202030010100 行政及法制工作
184,871,000 51,341,000 19,020,149
- 300,000
01 3202030010101 行政管理
153,015,000 46,494,000 17,551,871
- 300,000
10 100000 人事費
95,378,000 36,718,000 13,985,643
- -
20 200000 業務費
57,193,000 9,600,000 3,498,228
- 300,000
40 400000 獎補助費
444,000 176,000 68,000
- -
02 3202030010102 文書管理
10,382,000 1,921,000 464,234
- -
10 100000 人事費
645,000 221,000 98,794
- -
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)
- -
9,737,000 - 533,429
- - 1,334,560
- -
- -
19,209,000 - 238,360
- - 1,413,561
- -
- -
3,664,000 - 3,412
- - 712,125
- -
- -
15,145,000 - 234,948
- - 701,436
- -
- -
400,000 - -
- - -
- -
- -
2,265,000 - 3,300
- - 508,395
- -
- -
1,650,000 - -
- - 342,595
- -
- -
615,000 - 3,300
- - 165,800
10 100000 人事費
645,000 221,000
- -
20 200000 業務費
9,737,000 1,700,000 365,440
- -
03 3202030010103 公關與新聞
19,209,000 2,069,000 655,439
- -
10 100000 人事費
3,664,000 1,268,000 555,875
- -
20 200000 業務費
15,145,000 801,000 99,564
- -
40 400000 獎補助費
400,000 - -
- -
04 3202030010104 法制管理與訴願審議
2,265,000 857,000 348,605
- -
10 100000 人事費
1,650,000 595,000 252,405
- -
20 200000 業務費
615,000 262,000 96,200
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
54,310,000 - 945,328
- - 2,423,007
- -
- -
12,164,000 - 687,905
- - 1,360,172
- -
- -
1,798,000 - 2,095
- - 370,808
- -
- -
10,366,000 - 685,810
- - 989,364
- -
- -
2,247,000 - 5,606
- - 9,744
- -
- -
144,000 - -
- - -
- -
- -
2,103,000 - 5,606
- - 9,744
- -
- -
39,899,000 - 251,817
20 200000 業務費
615,000 262,000
- -
02 3202030010200 施政計畫綜合工作
54,310,000 5,456,000 3,032,993
- 60,000
01 3202030010201 設計規劃
12,164,000 2,474,000 1,113,828
- -
10 100000 人事費
1,798,000 616,000 245,192
- -
20 200000 業務費
10,366,000 1,858,000 868,636
- -
02 3202030010202 管制考核
2,247,000 240,000 230,256
- -
10 100000 人事費
144,000 40,000 40,000
- -
20 200000 業務費
2,103,000 200,000 190,256
- -
03 3202030010203 行政資訊
39,899,000 2,742,000 1,688,909
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)
- - 1,053,091
- -
- -
3,933,000 - 2,574
- - 800,728
- -
- -
35,966,000 - 249,243
- - 252,363
- -
- -
30,124,000 - 1,420,614
- - 6,532,757
- -
- -
25,320,000 - 1,353,414
- - 6,197,313
- -
- -
4,804,000 - 67,200
- - 335,444
- -
- -
39,609,000 989,000 1,581,273
- -133 7,278,051
1,000,000 -
- -
23,537,000 - 1,171,082
- - 5,312,373
- -
- -
03 3202030010203 行政資訊
39,899,000 2,742,000 1,688,909
- 60,000
10 100000 人事費
3,933,000 1,366,000 565,272
- -
20 200000 業務費
35,966,000 1,376,000 1,123,637
- 60,000
06 3202030010600 主計工作
30,124,000 10,088,000 3,555,243
- -
10 100000 人事費
25,320,000 9,338,000 3,140,687
- -
20 200000 業務費
4,804,000 750,000 414,556
- -
07 3202030010700 人事工作
41,597,867 13,995,867 6,717,816
- -
01 3202030010701 人事行政
23,537,000 9,121,000 3,808,627
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
23,393,000 - 1,171,082
- - 5,299,575
- -
- -
144,000 - -
- - 12,798
- -
- -
2,047,000 - 14,672
- - 305,367
- -
- -
1,384,000 - -
- - 279,328
- -
- -
663,000 - 14,672
- - 26,039
- -
- -
3,390,000 - 8,788
- - 1,063,505
1,000,000 -
- -
120,000 - -
- - -
- -
- -
3,270,000 - 8,788
- - 1,063,505
1,000,000 -
10 100000 人事費
23,393,000 9,081,000 3,781,425
- -
20 200000 業務費
144,000 40,000 27,202
- -
02 3202030010702 組織任免
2,047,000 547,000 241,633
- -
10 100000 人事費
1,384,000 493,000 213,672
- -
20 200000 業務費
663,000 54,000 27,961
- -
03 3202030010703 考核獎懲
4,390,000 1,265,000 201,495
- -
10 100000 人事費
120,000 20,000 20,000
- -
20 200000 業務費
4,270,000 1,245,000 181,495
- -
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)
- -
9,303,000 989,000 376,731
- -133 586,806
- -
- -
1,244,000 - 2,503
- - 147,300
- -
- -
6,281,000 989,000 337,899
- -133 403,177
- -
- -
1,778,000 - 36,329
- - 36,329
- -
- -
1,332,000 - 10,000
- - 10,000
- -
- -
15,000 - -
- - -
- -
- -
1,317,000 - 10,000
- - 10,000
- -
- -
15,119,000 - 969,271
- - 4,035,437
20 200000 業務費
4,270,000 1,245,000
- -
04 3202030010704 福利給與
10,291,867 2,939,867 2,353,061
- -
10 100000 人事費
1,244,000 334,000 186,700
- -
20 200000 業務費
7,269,867 2,160,867 1,757,690
- -
40 400000 獎補助費
1,778,000 445,000 408,671
- -
05 3202030010705 公務人員訓練進修
1,332,000 123,000 113,000
- -
10 100000 人事費
15,000 3,000 3,000
- -
20 200000 業務費
1,317,000 120,000 110,000
- -
08 3202030010800 政風工作
15,119,000 5,648,000 1,612,563
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
14,674,000 - 969,271
- - 4,027,787
- -
- -
13,971,000 - 960,316
- - 3,935,554
- -
- -
703,000 - 8,955
- - 92,233
- -
- -
304,000 - -
- - -
- -
- -
36,000 - -
- - -
- -
- -
268,000 - -
- - -
- -
- -
141,000 - -
- - 7,650
- -
- -
46,000 - -
08 3202030010800 政風工作
15,119,000 5,648,000
- -
01 3202030010801 政風行政
14,674,000 5,544,000 1,516,213
- -
10 100000 人事費
13,971,000 5,394,000 1,458,446
- -
20 200000 業務費
703,000 150,000 57,767
- -
02 3202030010802 政風預防
304,000 75,000 75,000
- -
10 100000 人事費
36,000 6,000 6,000
- -
20 200000 業務費
268,000 69,000 69,000
- -
03 3202030010803 政風查處
141,000 29,000 21,350
- -
10 100000 人事費
46,000 10,000 10,000
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)
- - -
- -
- -
95,000 - -
- - 7,650
- -
- -
206,069,000 - 7,438,982
- - 13,797,846
- -
- -
206,069,000 - 7,438,982
- - 13,797,846
- -
- -
25,013,000 - 1,640,852
- - 6,683,049
- -
- -
24,915,000 - 1,638,687
- - 6,677,750
- -
- -
98,000 - 2,165
- - 5,299
- -
- -
1,552,000 - -
- - 18,000
- -
- -
10 100000 人事費
46,000 10,000 10,000
- -
20 200000 業務費
95,000 19,000 11,350
- -
02 3702030020000 民政業務
206,069,000 54,104,000 40,306,154
- 18,503,200
02 3702030020200 民政工作
206,069,000 54,104,000 40,306,154
- 18,503,200
01 3702030020201 民政行政
25,013,000 9,707,000 3,023,951
- -
10 100000 人事費
24,915,000 9,680,000 3,002,250
- -
20 200000 業務費
98,000 27,000 21,701
- -
02 3702030020202 調解行政
1,552,000 505,000 487,000
- 13,500
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
30,000 - -
- - -
- -
- -
1,522,000 - -
- - 18,000
- -
- -
6,044,000 - 20,260
- - 336,238
- -
- -
1,517,000 - -
- - 300,272
- -
- -
4,527,000 - 20,260
- - 35,966
- -
- -
73,847,000 - 5,686,280
- - 5,725,763
- -
- -
29,000 - -
- - -
- -
- -
5,818,000 - 101,280
- - 140,763
- -
10 100000 人事費
30,000 6,000 6,000
- -
20 200000 業務費
1,522,000 499,000 481,000
- 13,500
03 3702030020203 國際與大陸事務
6,044,000 833,000 496,762
- -
10 100000 人事費
1,517,000 529,000 228,728
- -
20 200000 業務費
4,527,000 304,000 268,034
- -
04 3702030020204 戶政事務
73,847,000 28,241,000 22,515,237
- 15,900,000
10 100000 人事費
29,000 4,000 4,000
- -
20 200000 業務費
5,818,000 337,000 196,237
- -
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)
- -
68,000,000 - 5,585,000
- - 5,585,000
- -
- -
55,400,000 - -
- - -
- -
- -
55,400,000 - -
- - -
- -
- -
16,715,000 - -
- - 149,206
- -
- -
609,000 - -
- - 122,206
- -
- -
10,373,000 - -
- - 27,000
- -
- -
5,733,000 - -
- - -
- -
- -
16,779,000 - 57,000
- - 192,418
20 200000 業務費
5,818,000 337,000
- -
40 400000 獎補助費
68,000,000 27,900,000 22,315,000
- 15,900,000
05 3702030020205 地方公職人員選舉
55,400,000 - -
- -
20 200000 業務費
55,400,000 - -
- -
06 3702030020206 原住民事務
16,715,000 7,121,000 6,971,794
- 1,659,700
10 100000 人事費
609,000 220,000 97,794
- -
20 200000 業務費
10,373,000 2,873,000 2,846,000
- -
40 400000 獎補助費
5,733,000 4,028,000 4,028,000
- 1,659,700
07 3702030020207 健全基層組織
16,779,000 5,163,000 4,970,582
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
622,000 - -
- - 122,206
- -
- -
3,057,000 - 57,000
- - 70,212
- -
- -
13,100,000 - -
- - -
- -
- -
10,719,000 - 34,590
- - 693,172
- -
- -
668,000 - -
- - 122,206
- -
- -
6,971,000 - 34,590
- - 342,714
- -
- -
3,080,000 - -
- - 228,252
- -
- -
36,853,000 - 1,804,951
07 3702030020207 健全基層組織
16,779,000 5,163,000
- 930,000
10 100000 人事費
622,000 228,000 105,794
- -
20 200000 業務費
3,057,000 1,660,000 1,589,788
- 930,000
40 400000 獎補助費
13,100,000 3,275,000 3,275,000
- -
08 3702030020208 協辦軍事及役政業務
10,719,000 2,534,000 1,840,828
- -
10 100000 人事費
668,000 231,000 108,794
- -
20 200000 業務費
6,971,000 1,664,000 1,321,286
- -
40 400000 獎補助費
3,080,000 639,000 410,748
- -
05 3702030050000 地政業務
36,853,000 13,175,000 5,321,994
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)
- - 7,853,006
- -
- -
31,201,000 - 1,728,094
- - 7,626,744
- -
- -
28,522,000 - 1,703,562
- - 7,130,047
- -
- -
2,679,000 - 24,532
- - 496,697
- -
- -
5,652,000 - 76,857
- - 226,262
- -
- -
229,000 - -
- - -
- -
- -
64,000 - -
- - -
- -
- -
165,000 - -
- - -
- -
- -
05 3702030050000 地政業務
36,853,000 13,175,000 5,321,994
- -
01 3702030050100 地政行政
31,201,000 12,199,000 4,572,256
- -
10 100000 人事費
28,522,000 11,395,000 4,264,953
- -
20 200000 業務費
2,679,000 804,000 307,303
- -
02 3702030050200 地政工作
5,652,000 976,000 749,738
- -
01 3702030050201 地籍管理
229,000 65,000 65,000
- -
10 100000 人事費
64,000 20,000 20,000
- -
20 200000 業務費
165,000 45,000 45,000
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
3,806,000 - 53,539
- - 74,163
- -
- -
282,000 - -
- - -
- -
- -
3,524,000 - 53,539
- - 74,163
- -
- -
765,000 - 19,740
- - 21,669
- -
- -
175,000 - -
- - -
- -
- -
590,000 - 19,740
- - 21,669
- -
- -
852,000 - 3,578
- - 130,430
- -
- -
682,000 - 2,095
- - 126,396
- -
02 3702030050202 地籍測量
3,806,000 599,000 524,837
- -
10 100000 人事費
282,000 48,000 48,000
- -
20 200000 業務費
3,524,000 551,000 476,837
- -
03 3702030050203 地價工作
765,000 39,000 17,331
- -
10 100000 人事費
175,000 - -
- -
20 200000 業務費
590,000 39,000 17,331
- -
04 3702030050204 地用工作
852,000 273,000 142,570
- -
10 100000 人事費
682,000 231,000 104,604
- -
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 - 1,483
- - 4,034
- -
- -
64,645,000 - 1,769,955
- - 7,860,433
- -
20,000 -
25,889,000 - 1,709,347
- - 7,135,851
- -
- -
25,258,000 - 1,709,047
- - 7,065,284
- -
- -
631,000 - 300
- - 70,567
- -
- -
38,756,000 - 60,608
- - 724,582
- -
20,000 -
1,318,000 - -
- - 122,206
- -
- -
713,000 - -
- - 122,206
10 100000 人事費
682,000 231,000
- -
20 200000 業務費
170,000 42,000 37,966
- -
02 4002030020000 財政及公產業務
64,665,000 12,263,000 4,402,567
- -
01 4002030020100 財務行政
25,889,000 10,016,000 2,880,149
- -
10 100000 人事費
25,258,000 9,876,000 2,810,716
- -
20 200000 業務費
631,000 140,000 69,433
- -
02 4002030020200 財政及公產工作
38,776,000 2,247,000 1,522,418
- -
01 4002030020201 財務管理
1,318,000 277,000 154,794
- -
10 100000 人事費
713,000 237,000 114,794
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
605,000 - -
- - -
- -
- -
33,457,000 - 27,749
- - 171,759
- -
- -
116,000 - -
- - -
- -
- -
33,341,000 - 27,749
- - 171,759
- -
- -
1,401,000 - 4,976
- - 146,822
- -
20,000 -
652,000 - -
- - 141,846
- -
20,000 -
749,000 - 4,976
- - 4,976
- -
- -
61,000 - -
10 100000 人事費
713,000 237,000
- -
20 200000 業務費
605,000 40,000 40,000
- -
02 4002030020202 公有財產管理
33,457,000 710,000 538,241
- -
10 100000 人事費
116,000 20,000 20,000
- -
20 200000 業務費
33,341,000 690,000 518,241
- -
03 4002030020203 庫款支付工作
1,421,000 481,000 334,178
- -
10 100000 人事費
672,000 271,000 129,154
- -
20 200000 業務費
749,000 210,000 205,024
- -
04 4002030020204 金融管理
61,000 14,000 14,000
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)
- - -
- -
- -
6,000 - -
- - -
- -
- -
55,000 - -
- - -
- -
- -
2,519,000 - 27,883
- - 283,795
- -
- -
1,360,000 - 4,190
- - 252,792
- -
- -
1,159,000 - 23,693
- - 31,003
- -
- -
6,798,988,000 - 412,450,000
- - 1,543,112,000
- -
- -
6,798,988,000 - 412,450,000
- - 1,543,112,000
- -
- -
04 4002030020204 金融管理
61,000 14,000 14,000
- -
10 100000 人事費
6,000 1,000 1,000
- -
20 200000 業務費
55,000 13,000 13,000
- -
05 4002030020205 菸酒管理
2,519,000 765,000 481,205
- -
10 100000 人事費
1,360,000 476,000 223,208
- -
20 200000 業務費
1,159,000 289,000 257,997
- -
01 5102030010000
新竹市地方教育發展基金
6,798,988,000 1,543,112,000 -
- -
01 5102030010100 教育業務
6,798,988,000 1,543,112,000 -
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
6,798,988,000 - 412,450,000
- - 1,543,112,000
- -
- -
69,055,000 - 23,376
- - 177,039
- -
- -
69,055,000 - 23,376
- - 177,039
- -
- -
32,000 - -
- - -
- -
- -
9,023,000 - 23,376
- - 177,039
- -
- -
60,000,000 - -
- - -
- -
- -
86,269,000 41,000 1,379,035
- - 4,583,531
- -
- -
38,311,000 41,000 674,539
- - 2,522,885
- -
40 400000 獎補助費
6,798,988,000 1,543,112,000 -
- -
02 5302030020000 禮俗文獻
69,055,000 632,000 454,961
- -
01 5302030020100 宗教禮儀
69,055,000 632,000 454,961
- -
10 100000 人事費
32,000 8,000 8,000
- -
20 200000 業務費
9,023,000 624,000 446,961
- -
40 400000 獎補助費
60,000,000 - -
- -
01 5602030010000 農業管理與輔導業務
86,310,000 20,799,000 16,215,469
- -
01 5602030010100 農業工作
38,352,000 10,433,000 7,910,115
- -
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)
- -
34,929,000 41,000 674,539
- - 2,522,885
- -
- -
9,054,000 41,000 536,676
- - 2,309,510
- -
- -
23,859,000 - 137,863
- - 213,375
- -
- -
2,016,000 - -
- - -
- -
- -
142,000 - -
- - -
- -
- -
96,000 - -
- - -
- -
- -
46,000 - -
- - -
- -
- -
3,240,000 - -
- - -
01 5602030010100 農業工作
38,352,000 10,433,000
- -
01 5602030010101 農業管理
34,970,000 8,968,000 6,445,115
- -
10 100000 人事費
9,095,000 3,190,000 880,490
- -
20 200000 業務費
23,859,000 4,843,000 4,629,625
- -
40 400000 獎補助費
2,016,000 935,000 935,000
- -
02 5602030010102 農產運銷
142,000 10,000 10,000
- -
20 200000 業務費
96,000 10,000 10,000
- -
40 400000 獎補助費
46,000 - -
- -
03 5602030010103 農會輔導
3,240,000 1,455,000 1,455,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
5,000 - -
- - -
- -
- -
80,000 - -
- - -
- -
- -
3,155,000 - -
- - -
- -
- -
1,092,000 - 3,405
- - 3,405
- -
- -
47,000 - -
- - -
- -
- -
1,045,000 - 3,405
- - 3,405
- -
- -
46,866,000 - 701,091
- - 2,057,241
- -
- -
13,827,000 - 198,220
03 5602030010103 農會輔導
3,240,000 1,455,000
- -
10 100000 人事費
5,000 5,000 5,000
- -
20 200000 業務費
80,000 20,000 20,000
- -
40 400000 獎補助費
3,155,000 1,430,000 1,430,000
- -
02 5602030010200 林務管理
1,092,000 36,000 32,595
- -
10 100000 人事費
47,000 6,000 6,000
- -
20 200000 業務費
1,045,000 30,000 26,595
- -
03 5602030010300 漁業工作
46,866,000 10,330,000 8,272,759
- -
01 5602030010301 漁業管理與輔導
13,827,000 5,030,000 3,755,510
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)
- - 1,274,490
- -
- -
5,544,000 - 198,220
- - 1,209,212
- -
- -
1,211,000 - -
- - 65,278
- -
- -
7,072,000 - -
- - -
- -
- -
33,039,000 - 502,871
- - 782,751
- -
- -
33,039,000 - 502,871
- - 782,751
- -
- -
51,383,000 - 20,242,446
- - 21,560,737
- -
- -
51,383,000 - 20,242,446
- - 21,560,737
- -
- -
01 5602030010301 漁業管理與輔導
13,827,000 5,030,000 3,755,510
- -
10 100000 人事費
5,544,000 2,130,000 920,788
- -
20 200000 業務費
1,211,000 900,000 834,722
- -
40 400000 獎補助費
7,072,000 2,000,000 2,000,000
- -
02 5602030010302 漁港管理
33,039,000 5,300,000 4,517,249
- -
20 200000 業務費
33,039,000 5,300,000 4,517,249
- -
03 5602030030000 水土保持
51,383,000 23,224,000 1,663,263
- -
01 5602030030100 水土保持生態保育
51,383,000 23,224,000 1,663,263
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
6,124,000 - 366,806
- - 1,635,592
- -
- -
42,418,000 - 18,703,979
- - 18,753,484
- -
- -
2,841,000 - 1,171,661
- - 1,171,661
- -
- -
26,853,000 - 798
- - 35,181
- -
- -
26,853,000 - 798
- - 35,181
- -
- -
26,853,000 - 798
- - 35,181
- -
- -
165,830,000 - 2,751,994
- - 11,421,122
- -
- -
42,256,000 - 2,328,227
- - 9,619,348
- -
10 100000 人事費
6,124,000 2,312,000 676,408
- -
20 200000 業務費
42,418,000 19,712,000 958,516
- -
40 400000 獎補助費
2,841,000 1,200,000 28,339
- -
04 5602030040000 水利行政
26,853,000 3,100,000 3,064,819
- -
01 5602030040100 河川管理
26,853,000 3,100,000 3,064,819
- -
20 200000 業務費
26,853,000 3,100,000 3,064,819
- -
01 5702030010000 建管行政
165,830,000 35,062,000 23,640,878
- 1,033,130
01 5702030010100 都計規劃行政
42,256,000 15,185,000 5,565,652
- -
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)
- -
39,452,000 - 2,328,227
- - 9,298,121
- -
- -
35,812,000 - 2,077,783
- - 9,047,677
- -
- -
3,640,000 - 250,444
- - 250,444
- -
- -
2,585,000 - -
- - 321,227
- -
- -
2,301,000 - -
- - 321,227
- -
- -
284,000 - -
- - -
- -
- -
219,000 - -
- - -
- -
- -
219,000 - -
- - -
01 5702030010100 都計規劃行政
42,256,000 15,185,000
- -
01 5702030010101 發展行政
39,452,000 14,336,000 5,037,879
- -
10 100000 人事費
35,812,000 13,762,000 4,714,323
- -
20 200000 業務費
3,640,000 574,000 323,556
- -
02 5702030010102 都市綜合規劃
2,585,000 823,000 501,773
- -
10 100000 人事費
2,301,000 823,000 501,773
- -
20 200000 業務費
284,000 - -
- -
03 5702030010103 都市計畫
219,000 26,000 26,000
- -
20 200000 業務費
219,000 26,000 26,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
81,926,000 - 409,748
- - 938,273
- -
- -
5,676,000 - 4,788
- - 533,313
- -
- -
2,566,000 - 4,788
- - 533,313
- -
- -
3,110,000 - -
- - -
- -
- -
76,250,000 - 404,960
- - 404,960
- -
- -
70,000 - -
- - -
- -
- -
63,934,000 - -
- - -
- -
- -
12,246,000 - 404,960
20 200000 業務費
219,000 26,000
- -
02 5702030010200 都市設計及更新
81,926,000 17,729,000 16,790,727
- 1,033,130
01 5702030010201 都市設計與開發
5,676,000 901,000 367,687
- -
10 100000 人事費
2,566,000 874,000 340,687
- -
20 200000 業務費
3,110,000 27,000 27,000
- -
02 5702030010202 都市更新及住宅管理
76,250,000 16,828,000 16,423,040
- 1,033,130
10 100000 人事費
70,000 10,000 10,000
- -
20 200000 業務費
63,934,000 14,218,000 14,218,000
- -
40 400000 獎補助費
12,246,000 2,600,000 2,195,040
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)
- - 404,960
- -
- -
41,648,000 - 14,019
- - 863,501
- -
- -
5,147,000 - 3,504
- - 728,685
- -
- -
2,593,000 - -
- - 529,347
- -
- -
2,554,000 - 3,504
- - 199,338
- -
- -
36,501,000 - 10,515
- - 134,816
- -
- -
1,782,000 - 2,095
- - 126,396
- -
- -
4,939,000 - 8,420
- - 8,420
- -
- -
40 400000 獎補助費
12,246,000 2,600,000 2,195,040
- 1,033,130
03 5702030010300 建築及使用管理
41,648,000 2,148,000 1,284,499
- -
01 5702030010301 建築管理
5,147,000 1,460,000 731,315
- -
10 100000 人事費
2,593,000 902,000 372,653
- -
20 200000 業務費
2,554,000 558,000 358,662
- -
02 5702030010302 使用管理
36,501,000 688,000 553,184
- -
10 100000 人事費
1,782,000 612,000 485,604
- -
20 200000 業務費
4,939,000 76,000 67,580
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
29,780,000 - -
- - -
- -
- -
11,788,000 - 264,420
- - 1,051,171
- -
- -
11,788,000 - 264,420
- - 1,051,171
- -
- -
5,575,000 - 251,725
- - 1,032,941
- -
- -
6,213,000 - 12,695
- - 18,230
- -
- -
18,474,000 - 889,938
- - 3,582,924
- -
- -
16,187,000 - 855,265
- - 3,312,217
- -
- -
14,600,000 - 855,265
- - 3,246,939
- -
40 400000 獎補助費
29,780,000 - -
- -
02 5702030020000 其他公共工程
11,788,000 2,280,000 1,228,829
- -
01 5702030020100 其他公共工程
11,788,000 2,280,000 1,228,829
- -
10 100000 人事費
5,575,000 2,130,000 1,097,059
- -
20 200000 業務費
6,213,000 150,000 131,770
- -
01 5802030010000 土木工程勘測
18,474,000 6,695,000 3,112,076
- 50,000
01 5802030010100 工務行政
16,187,000 5,860,000 2,547,783
- -
10 100000 人事費
14,600,000 5,720,000 2,473,061
- -
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)
- -
1,587,000 - -
- - 65,278
- -
- -
2,287,000 - 34,673
- - 270,707
- -
- -
783,000 - -
- - 164,105
- -
- -
1,504,000 - 34,673
- - 106,602
- -
- -
160,988,000 - 6,395,007
- - 11,051,084
- -
- -
123,498,000 - 3,208,229
- - 7,303,804
- -
- -
97,164,000 - 2,651,109
- - 3,388,937
- -
- -
97,164,000 - 2,651,109
- - 3,388,937
10 100000 人事費
14,600,000 5,720,000
- -
20 200000 業務費
1,587,000 140,000 74,722
- -
02 5802030010200 工程施工查核
2,287,000 835,000 564,293
- 50,000
10 100000 人事費
783,000 286,000 121,895
- -
20 200000 業務費
1,504,000 549,000 442,398
- 50,000
02 5802030020000 道路橋梁養護及工程
160,988,000 21,420,000 10,368,916
- -
01 5802030020100 道路養護
123,498,000 17,382,000 10,078,196
- -
01 5802030020101 道路橋梁養護
97,164,000 9,950,000 6,561,063
- -
20 200000 業務費
97,164,000 9,950,000 6,561,063
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
26,334,000 - 557,120
- - 3,914,867
- -
- -
14,602,000 - 554,422
- - 2,750,466
- -
- -
11,732,000 - 2,698
- - 1,164,401
- -
- -
36,883,000 - 3,186,778
- - 3,747,280
- -
- -
78,000 - -
- - -
- -
- -
36,805,000 - 3,186,778
- - 3,747,280
- -
- -
607,000 - -
- - -
- -
- -
607,000 - -
20 200000 業務費
97,164,000 9,950,000
- -
02 5802030020102 柏油路面修補
26,334,000 7,432,000 3,517,133
- -
10 100000 人事費
14,602,000 5,366,000 2,615,534
- -
20 200000 業務費
11,732,000 2,066,000 901,599
- -
02 5802030020200 路燈管理
36,883,000 3,903,000 155,720
- -
10 100000 人事費
78,000 - -
- -
20 200000 業務費
36,805,000 3,903,000 155,720
- -
03 5802030020300 道路橋梁工程
607,000 135,000 135,000
- -
20 200000 業務費
607,000 135,000 135,000
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)
- - -
- -
- -
126,945,000 - 2,047,674
- - 7,593,033
- -
- -
23,331,000 - 1,198,304
- - 5,132,661
- -
- -
22,730,000 - 1,192,514
- - 5,123,857
- -
- -
601,000 - 5,790
- - 8,804
- -
- -
103,614,000 - 849,370
- - 2,460,372
- -
- -
27,415,000 - 349,018
- - 1,151,723
- -
- -
2,041,000 - 2,095
- - 405,724
- -
- -
20 200000 業務費
607,000 135,000 135,000
- -
03 5802030030000 交通業務
126,945,000 12,658,000 5,064,967
- -
01 5802030030100 交通行政
23,331,000 8,954,000 3,821,339
- -
10 100000 人事費
22,730,000 8,852,000 3,728,143
- -
20 200000 業務費
601,000 102,000 93,196
- -
02 5802030030200 交通管理
103,614,000 3,704,000 1,243,628
- -
01 5802030030201 交通安全設備維護
27,415,000 1,649,000 497,277
- -
10 100000 人事費
2,041,000 679,000 273,276
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
25,374,000 - 346,923
- - 745,999
- -
- -
43,110,000 - 276,676
- - 892,008
- -
- -
1,538,000 - 2,095
- - 126,396
- -
- -
41,572,000 - 274,581
- - 765,612
- -
- -
33,089,000 - 223,676
- - 416,641
- -
- -
24,000 - -
- - -
- -
- -
12,427,000 - 223,676
- - 416,641
- -
- -
20,638,000 - -
- - -
- -
20 200000 業務費
25,374,000 970,000 224,001
- -
02 5802030030202 交通綜合規劃
43,110,000 1,621,000 728,992
- -
10 100000 人事費
1,538,000 531,000 404,604
- -
20 200000 業務費
41,572,000 1,090,000 324,388
- -
03 5802030030203 大眾運輸
33,089,000 434,000 17,359
- -
10 100000 人事費
24,000 4,000 4,000
- -
20 200000 業務費
12,427,000 430,000 13,359
- -
40 400000 獎補助費
20,638,000 - -
- -
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)
- -
199,145,000 - 2,568,510
- - 14,258,539
- -
- -
28,954,000 - 161,778
- - 279,138
- -
- -
118,000 - -
- - -
- -
- -
28,036,000 - 161,778
- - 279,138
- -
- -
800,000 - -
- - -
- -
- -
170,191,000 - 2,406,732
- - 13,979,401
- -
- -
164,301,000 - 2,304,412
- - 13,222,700
- -
- -
21,718,000 - 964,847
- - 5,671,552
40 400000 獎補助費
20,638,000 -
- -
01 5902030010000 觀光業務
199,145,000 37,277,000 23,018,461
- 120,000
01 5902030010100 整合行銷
28,954,000 3,460,000 3,180,862
- 70,000
10 100000 人事費
118,000 - -
- -
20 200000 業務費
28,036,000 3,430,000 3,150,862
- 70,000
40 400000 獎補助費
800,000 30,000 30,000
- -
02 5902030010200 觀光管理
170,191,000 33,817,000 19,837,599
- 50,000
01 5902030010201 觀光維護
164,301,000 32,091,000 18,868,300
- 50,000
10 100000 人事費
21,718,000 8,324,000 2,652,448
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
142,421,000 - 1,339,565
- - 7,551,148
- -
- -
162,000 - -
- - -
- -
- -
5,890,000 - 102,320
- - 756,701
- -
- -
2,583,000 - 4,908
- - 540,539
- -
- -
3,307,000 - 97,412
- - 216,162
- -
- -
95,876,000 964,000 9,268,596
- - 16,469,009
- -
- -
52,796,000 964,000 7,126,933
- - 10,381,035
- -
- -
16,880,000 - 785,846
10 100000 人事費
21,718,000 8,324,000
- -
20 200000 業務費
142,421,000 23,741,000 16,189,852
- 50,000
40 400000 獎補助費
162,000 26,000 26,000
- -
02 5902030010202 觀光工程
5,890,000 1,726,000 969,299
- -
10 100000 人事費
2,583,000 906,000 365,461
- -
20 200000 業務費
3,307,000 820,000 603,838
- -
02 5902030020000 工商及市場業務
96,840,000 41,757,000 25,287,991
- 12,449,900
01 5902030020100 工商管理
53,760,000 30,211,000 19,829,965
- 12,449,900
10 100000 人事費
16,880,000 6,308,000 2,268,052
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)
- - 4,039,948
- -
- -
5,936,000 - 2,089,733
- - 2,089,733
- -
- -
29,980,000 964,000 4,251,354
- - 4,251,354
- -
- -
43,080,000 - 2,141,663
- - 6,087,974
- -
- -
15,435,000 - 993,593
- - 4,064,261
- -
- -
27,645,000 - 1,148,070
- - 2,023,713
- -
- -
9,060,000 - -
- - -
- -
- -
9,060,000 - -
- - -
- -
- -
10 100000 人事費
16,880,000 6,308,000 2,268,052
- -
20 200000 業務費
5,936,000 2,454,000 364,267
- -
40 400000 獎補助費
30,944,000 21,449,000 17,197,646
- 12,449,900
02 5902030020200 市場管理
43,080,000 11,546,000 5,458,026
- -
10 100000 人事費
15,435,000 5,901,000 1,836,739
- -
20 200000 業務費
27,645,000 5,645,000 3,621,287
- -
02 6102030020000 農民保險
9,060,000 200,000 200,000
- -
01 6102030020100 農民保險
9,060,000 200,000 200,000
- -
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 - -
- - -
- -
- -
66,440,000 - 71,747
- - 1,071,706
- -
- -
66,440,000 - 71,747
- - 1,071,706
- -
- -
66,440,000 - 71,747
- - 1,071,706
- -
- -
149,800,000 195,000 9,000,187
- - 10,229,855
- -
- -
149,800,000 195,000 9,000,187
- - 10,229,855
- -
- -
1,284,000 - -
- - 199,680
- -
- -
6,259,000 195,000 19,532
- - 429,930
- -
40 400000 獎補助費
9,060,000 200,000 200,000
- -
03 6102030030000 社會保險
66,440,000 5,300,000 4,228,294
- 1,198,729
01 6102030030100 社會保險
66,440,000 5,300,000 4,228,294
- 1,198,729
40 400000 獎補助費
66,440,000 5,300,000 4,228,294
- 1,198,729
01 6202030010000 社會救濟
149,995,000 24,381,000 14,151,145
- 10,863,314
01 6202030010100 社會救助
149,995,000 24,381,000 14,151,145
- 10,863,314
10 100000 人事費
1,284,000 478,000 278,320
- -
20 200000 業務費
6,454,000 1,098,000 668,070
- -
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)
- -
142,257,000 - 8,980,655
- - 9,600,245
- -
- -
3,206,235,000 - 286,637,632
- - 306,669,060
- -
- -
50,118,000 - 2,718,852
- - 10,462,657
- -
- -
39,833,000 - 2,408,836
- - 9,947,343
- -
- -
10,285,000 - 310,016
- - 515,314
- -
- -
3,156,117,000 - 283,918,780
- - 296,206,403
- -
- -
594,986,000 - 27,506,955
- - 29,961,376
- -
- -
7,171,000 - 23,600
- - 1,032,827
20 200000 業務費
6,454,000 1,098,000
- -
40 400000 獎補助費
142,257,000 22,805,000 13,204,755
- 10,863,314
02 6302030020000 社會福利
3,206,235,000 646,399,000 339,729,940
- 180,306,864
01 6302030020100 社會行政
50,118,000 16,815,000 6,352,343
- -
10 100000 人事費
39,833,000 15,770,000 5,822,657
- -
20 200000 業務費
10,285,000 1,045,000 529,686
- -
02 6302030020200 社會工作及福利
3,156,117,000 629,584,000 333,377,597
- 180,306,864
01 6302030020201 身心障礙福利
594,986,000 75,915,000 45,953,624
- 28,549,593
10 100000 人事費
7,171,000 2,410,000 1,377,173
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
29,769,000 - 18,066
- - 154,413
- -
- -
558,046,000 - 27,465,289
- - 28,774,136
- -
- -
1,796,958,000 - 218,354,020
- - 220,470,589
- -
- -
4,509,000 - -1,598
- - 682,488
- -
- -
7,938,000 - 62,926
- - 582,101
- -
- -
1,784,511,000 - 218,292,692
- - 219,206,000
- -
- -
61,925,000 - 149,669
- - 4,625,496
- -
- -
24,909,000 - 52,534
10 100000 人事費
7,171,000 2,410,000
- -
20 200000 業務費
29,769,000 1,805,000 1,650,587
- -
40 400000 獎補助費
558,046,000 71,700,000 42,925,864
- 28,549,593
02 6302030020202 老人福利
1,796,958,000 446,359,000 225,888,411
- 115,801,858
10 100000 人事費
4,509,000 1,577,000 894,512
- -
20 200000 業務費
7,938,000 1,952,000 1,369,899
- -
40 400000 獎補助費
1,784,511,000 442,830,000 223,624,000
- 115,801,858
03 6302030020203 保護服務
61,925,000 10,114,000 5,488,504
- 270,000
10 100000 人事費
24,909,000 8,160,000 3,691,469
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)
- - 4,468,531
- -
- -
27,224,000 - 42,355
- - 102,185
- -
- -
9,792,000 - 54,780
- - 54,780
- -
- -
34,678,000 - 479,228
- - 3,169,270
- -
- -
21,822,000 - 12,628
- - 2,449,268
- -
- -
6,356,000 - 196,800
- - 342,610
- -
- -
6,500,000 - 269,800
- - 377,392
- -
- -
667,570,000 - 37,428,908
- - 37,979,672
- -
- -
10 100000 人事費
24,909,000 8,160,000 3,691,469
- -
20 200000 業務費
27,224,000 1,494,000 1,391,815
- 270,000
40 400000 獎補助費
9,792,000 460,000 405,220
- -
04 6302030020204 婦女福利
34,678,000 9,504,000 6,334,730
- 297,950
10 100000 人事費
21,822,000 7,260,000 4,810,732
- -
20 200000 業務費
6,356,000 844,000 501,390
- -
40 400000 獎補助費
6,500,000 1,400,000 1,022,608
- 297,950
05 6302030020205 兒童及青少年福利
667,570,000 87,692,000 49,712,328
- 35,387,463
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
2,202,000 - -
- - 305,760
- -
- -
33,570,000 - 10,080
- - 255,084
- -
- -
631,798,000 - 37,418,828
- - 37,418,828
- -
- -
1,428,000 - -
- - -
- -
- -
1,428,000 - -
- - -
- -
- -
602,000 - -
- - -
- -
- -
826,000 - -
- - -
- -
- -
58,482,000 - 1,522,082
- - 6,338,885
- -
10 100000 人事費
2,202,000 787,000 481,240
- -
20 200000 業務費
33,570,000 2,804,000 2,548,916
- -
40 400000 獎補助費
631,798,000 84,101,000 46,682,172
- 35,387,463
04 6302030040000
新竹市建築物無障礙設備與設施改善基金
1,428,000 250,000 250,000
- -
01 6302030040100 無障礙設施改善
1,428,000 250,000 250,000
- -
10 100000 人事費
602,000 220,000 220,000
- -
20 200000 業務費
826,000 30,000 30,000
- -
01 6402030010000 勞工及青年業務
58,482,000 12,777,000 6,438,115
- -
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)
- -
22,718,000 - 1,427,582
- - 5,467,346
- -
- -
19,760,000 - 1,300,320
- - 5,261,432
- -
- -
2,958,000 - 127,262
- - 205,914
- -
- -
17,852,000 - 93,192
- - 856,120
- -
- -
10,208,000 - 72,362
- - 244,143
- -
- -
61,000 - -
- - -
- -
- -
4,134,000 - 72,362
- - 244,143
- -
- -
6,013,000 - -
- - -
01 6402030010000 勞工及青年業務
58,482,000 12,777,000
- -
01 6402030010100 勞工行政
22,718,000 8,145,000 2,677,654
- -
10 100000 人事費
19,760,000 7,760,000 2,498,568
- -
20 200000 業務費
2,958,000 385,000 179,086
- -
02 6402030010200 勞資關係及青年發展
17,852,000 3,633,000 2,776,880
- -
01 6402030010201 勞資關係與福利
10,208,000 1,440,000 1,195,857
- -
10 100000 人事費
61,000 10,000 10,000
- -
20 200000 業務費
4,134,000 430,000 185,857
- -
40 400000 獎補助費
6,013,000 1,000,000 1,000,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
4,100,000 - 14,375
- - 605,323
- -
- -
3,044,000 - -
- - 572,616
- -
- -
740,000 - 14,375
- - 32,707
- -
- -
316,000 - -
- - -
- -
- -
3,544,000 - 6,455
- - 6,654
- -
- -
17,000 - -
- - -
- -
- -
2,767,000 - 6,455
- - 6,654
- -
- -
760,000 - -
40 400000 獎補助費
6,013,000 1,000,000
- -
02 6402030010202 勞動條件
4,100,000 1,189,000 583,677
- -
10 100000 人事費
3,044,000 1,059,000 486,384
- -
20 200000 業務費
740,000 50,000 17,293
- -
40 400000 獎補助費
316,000 80,000 80,000
- -
03 6402030010203 青年發展
3,544,000 1,004,000 997,346
- -
10 100000 人事費
17,000 4,000 4,000
- -
20 200000 業務費
2,767,000 600,000 593,346
- -
40 400000 獎補助費
760,000 400,000 400,000
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)
- - -
- -
- -
17,912,000 - 1,308
- - 15,419
- -
- -
36,000 - -
- - -
- -
- -
17,876,000 - 1,308
- - 15,419
- -
- -
109,010,000 - 421,138
- - 1,923,425
- -
- -
109,010,000 - 421,138
- - 1,923,425
- -
- -
8,188,000 - 325,975
- - 1,331,911
- -
- -
100,807,000 - 95,163
- - 591,514
- -
- -
40 400000 獎補助費
760,000 400,000 400,000
- -
03 6402030010300 職訓及就業服務
17,912,000 999,000 983,581
- -
10 100000 人事費
36,000 6,000 6,000
- -
20 200000 業務費
17,876,000 993,000 977,581
- -
03 7102030030000 下水道業務
109,010,000 17,641,000 15,717,575
- 100,000
01 7102030030100 下水道管理
109,010,000 17,641,000 15,717,575
- 100,000
10 100000 人事費
8,188,000 3,252,000 1,920,089
- -
20 200000 業務費
100,807,000 14,389,000 13,797,486
- 100,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
15,000 - -
- - -
- -
- -
58,829,000 - 1,837,541
- - 2,247,662
- -
- -
58,829,000 - 1,837,541
- - 2,247,662
- -
- -
964,000 - -
- - 171,080
- -
- -
7,874,000 - 1,807,541
- - 2,046,582
- -
- -
49,991,000 - 30,000
- - 30,000
- -
- -
1,542,880,000 - 91,562,000
- - 244,702,000
- -
- -
1,537,680,000 - 91,132,000
- - 243,842,000
- -
40 400000 獎補助費
15,000 - -
- -
01 7202030010000 社政業務
58,829,000 6,303,000 4,055,338
- -
01 7202030010100 團體輔導
58,829,000 6,303,000 4,055,338
- -
10 100000 人事費
964,000 303,000 131,920
- -
20 200000 業務費
7,874,000 3,000,000 953,418
- -
40 400000 獎補助費
49,991,000 3,000,000 2,970,000
- -
01 7602030010000
新竹市地方教育發展基金
1,542,880,000 244,702,000 -
- -
01 7602030010100
教育人員退休及撫卹給付
1,537,680,000 243,842,000 -
- -
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)
- -
1,537,680,000 - 91,132,000
- - 243,842,000
- -
- -
5,200,000 - 430,000
- - 860,000
- -
- -
5,200,000 - 430,000
- - 860,000
- -
- -
120,000,000 - -
- - -
- -
- -
120,000,000 - -
- - -
- -
- -
120,000,000 - -
- - -
- -
- -
72,213,000 - 4,800,000
- - 9,600,000
- -
- -
72,213,000 - 4,800,000
- - 9,600,000
01 7602030010100
教育人員退休及撫卹給付
1,537,680,000 243,842,000
- -
40 400000 獎補助費
1,537,680,000 243,842,000 -
- -
02 7602030010200
教育人員因公傷亡慰問金
5,200,000 860,000 -
- -
40 400000 獎補助費
5,200,000 860,000 -
- -
01 8102030010000 債務付息
120,000,000 3,650,000 3,650,000
- -
01 8102030010100 債務付息
120,000,000 3,650,000 3,650,000
- -
50 500000 債務費
120,000,000 3,650,000 3,650,000
- -
01 8902030010000
新竹市地方教育發展基金
72,213,000 9,600,000 -
- -
01 8902030010100 教育人員各項補助
72,213,000 9,600,000 -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
72,213,000 - 4,800,000
- - 9,600,000
- -
- -
1,000,000 - -
- - 9,000
- -
- -
1,000,000 - -
- - 9,000
- -
- -
1,000,000 - -
- - 9,000
- -
- -
16,900,000 - -
- - -
-1,000,000 -
- -
16,900,000 - -
- - -
-1,000,000 -
- -
16,900,000 - -
- - -
-1,000,000 -
- -
13,855,471,000 2,189,000 879,772,560
01 8902030010100 教育人員各項補助
72,213,000 9,600,000
- -
40 400000 獎補助費
72,213,000 9,600,000 -
- -
04 8902030040000 賠償準備金
1,000,000 500,000 491,000
- -
01 8902030040100 賠償準備金
1,000,000 500,000 491,000
- -
40 400000 獎補助費
1,000,000 500,000 491,000
- -
98 8902030980000 第一預備金
15,900,000 - -
- -
01 8902030980100 第一預備金
15,900,000 - -
- -
60 600000 預備金
15,900,000 - -
- -
經常門合計 13,857,679,867 2,885,789,867 586,001,516
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)
- -133 2,299,788,351
- -
20,000 -
14,165,000 - 184,412
- 133 284,212
- -
- -
1,520,000 - 91,200
- - 191,000
- -
- -
1,220,000 - 16,700
- - 16,700
- -
- -
1,220,000 - 16,700
- - 16,700
- -
- -
300,000 - 74,500
- - 174,300
- -
- -
300,000 - 74,500
- - 174,300
- -
- -
12,270,000 - -
- - -
- -
- -
經常門合計 13,857,679,867 2,885,789,867 586,001,516
- 224,985,137
01 3202030010000 一般行政
14,165,133 1,390,133 1,105,921
- -
01 3202030010100 行政及法制工作*
1,520,000 1,140,000 949,000
- -
01 3202030010101 行政管理*
1,220,000 840,000 823,300
- -
30 300000 設備及投資*
1,220,000 840,000 823,300
- -
03 3202030010103 公關與新聞*
300,000 300,000 125,700
- -
30 300000 設備及投資*
300,000 300,000 125,700
- -
02 3202030010200 施政計畫綜合工作*
12,270,000 - -
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
12,270,000 - -
- - -
- -
- -
12,270,000 - -
- - -
- -
- -
225,000 - 69,009
- - 69,009
- -
- -
225,000 - 69,009
- - 69,009
- -
- -
50,000 - -
- 133 -
- -
- -
25,000 - -
- - -
- -
- -
25,000 - -
- - -
- -
- -
25,000 - -
- 133 -
- -
03 3202030010203 行政資訊*
12,270,000 - -
- -
30 300000 設備及投資*
12,270,000 - -
- -
06 3202030010600 主計工作*
225,000 150,000 80,991
- -
30 300000 設備及投資*
225,000 150,000 80,991
- -
07 3202030010700 人事工作*
50,133 50,133 50,133
- -
02 3202030010702 組織任免*
25,000 25,000 25,000
- -
30 300000 設備及投資*
25,000 25,000 25,000
- -
04 3202030010704 福利給與*
25,133 25,133 25,133
- -
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)
- -
25,000 - -
- 133 -
- -
- -
100,000 - 24,203
- - 24,203
- -
- -
100,000 - 24,203
- - 24,203
- -
- -
100,000 - 24,203
- - 24,203
- -
- -
54,625,000 - -
- - -
- -
- -
54,625,000 - -
- - -
- -
- -
45,000,000 - -
- - -
- -
- -
45,000,000 - -
- -1,092,399 -
04 3202030010704 福利給與*
25,133 25,133
- -
30 300000 設備及投資*
25,133 25,133 25,133
- -
08 3202030010800 政風工作*
100,000 50,000 25,797
- -
01 3202030010801 政風行政*
100,000 50,000 25,797
- -
30 300000 設備及投資*
100,000 50,000 25,797
- -
02 3702030020000 民政業務
54,625,000 5,000,000 5,000,000
- 873,919
02 3702030020200 民政工作*
54,625,000 5,000,000 5,000,000
- 873,919
02 3702030020202 調解行政*
45,000,000 4,000,000 4,000,000
- 873,919
30 300000 設備及投資*
43,907,601 2,907,601 2,907,601
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
- - -
- 1,092,399 -
- -
- -
25,000 - -
- - -
- -
- -
25,000 - -
- - -
- -
- -
1,600,000 - -
- - -
- -
- -
60,000 - -
- - -
- -
- -
1,540,000 - -
- - -
- -
- -
4,000,000 - -
- - -
- -
- -
4,000,000 - -
30 300000 設備及投資*
43,907,601 2,907,601
- -
40 400000 獎補助費*
1,092,399 1,092,399 1,092,399
- 873,919
03 3702030020203 國際與大陸事務*
25,000 - -
- -
30 300000 設備及投資*
25,000 - -
- -
06 3702030020206 原住民事務*
1,600,000 - -
- -
30 300000 設備及投資*
60,000 - -
- -
40 400000 獎補助費*
1,540,000 - -
- -
07 3702030020207 健全基層組織*
4,000,000 1,000,000 1,000,000
- -
40 400000 獎補助費*
4,000,000 1,000,000 1,000,000
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)
- - -
- -
- -
4,000,000 - -
- - -
- -
- -
600,000 - -
- - -
- -
- -
3,400,000 - -
- - -
- -
- -
830,000 - -
- - -
- -
- -
830,000 - -
- - -
- -
- -
830,000 - -
- - -
- -
- -
830,000 - -
- - -
- -
- -
40 400000 獎補助費*
4,000,000 1,000,000 1,000,000
- -
08 3702030020208 協辦軍事及役政業務*
4,000,000 - -
- -
30 300000 設備及投資*
600,000 - -
- -
40 400000 獎補助費*
3,400,000 - -
- -
05 3702030050000 地政業務
830,000 - -
- -
02 3702030050200 地政工作*
830,000 - -
- -
02 3702030050202 地籍測量*
830,000 - -
- -
30 300000 設備及投資*
830,000 - -
- -
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
260,000 - -
- - -
- -
- -
260,000 - -
- - -
- -
- -
30,000 - -
- - -
- -
- -
30,000 - -
- - -
- -
- -
50,000 - -
- - -
- -
- -
50,000 - -
- - -
- -
- -
60,000 - -
- - -
- -
- -
60,000 - -
- - -
- -
02 4002030020000 財政及公產業務
260,000 110,000 110,000
- -
02 4002030020200 財政及公產工作*
260,000 110,000 110,000
- -
01 4002030020201 財務管理*
30,000 - -
- -
30 300000 設備及投資*
30,000 - -
- -
02 4002030020202 公有財產管理*
50,000 50,000 50,000
- -
30 300000 設備及投資*
50,000 50,000 50,000
- -
03 4002030020203 庫款支付工作*
60,000 - -
- -
30 300000 設備及投資*
60,000 - -
- -
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)
- -
120,000 - -
- - -
- -
- -
120,000 - -
- - -
- -
- -
1,916,877,000 - 19,111,000
- - 38,634,000
- -
- -
1,916,877,000 - 19,111,000
- - 38,634,000
- -
- -
1,916,877,000 - 19,111,000
- - 38,634,000
- -
- -
50,000,000 - -
- - -
- -
- -
50,000,000 - -
- - -
- -
- -
50,000,000 - -
- - -
30 300000 設備及投資*
60,000 -
- -
05 4002030020205 菸酒管理*
120,000 60,000 60,000
- -
30 300000 設備及投資*
120,000 60,000 60,000
- -
01 5102030010000
新竹市地方教育發展基金
1,916,877,000 38,634,000 -
- -
02 5102030010200 教育建築及設備*
1,916,877,000 38,634,000 -
- -
40 400000 獎補助費*
1,916,877,000 38,634,000 -
- -
02 5302030020000 禮俗文獻
50,000,000 50,000,000 50,000,000
- -
01 5302030020100 宗教禮儀*
50,000,000 50,000,000 50,000,000
- -
30 300000 設備及投資*
50,000,000 50,000,000 50,000,000
各類員工
待遇準備 預算調整數
應付數(3) 備註(預付款)
- -
- -
107,500,000 - -
- - 40,901
- -
- -
107,500,000 - -
- - 40,901
- -
- -
107,500,000 - -
- - 40,901
- -
- -
107,500,000 - -
- - 40,901
- -
- -
285,000 - 110,000
- - 110,000
- -
- -
285,000 - 110,000
- - 110,000
- -
- -
285,000 - 110,000
- - 110,000
- -
- -
59,719,000 - -
30 300000 設備及投資*
50,000,000 50,000,000
- -
01 5602030010000 農業管理與輔導業務
107,500,000 26,250,000 26,209,099
- -
03 5602030010300 漁業工作*
107,500,000 26,250,000 26,209,099
- -
02 5602030010302 漁港管理*
107,500,000 26,250,000 26,209,099
- -
30 300000 設備及投資*
107,500,000 26,250,000 26,209,099
- -
03 5602030030000 水土保持
285,000 110,000 -
- -
01 5602030030100 水土保持生態保育*
285,000 110,000 -
- -
40 400000 獎補助費*
285,000 110,000 -
- -
04 5602030040000 水利行政
59,719,000 2,000,000 2,000,000