|
X.経費節減等の財政効果関係 |
|
|
|
|
(単位:千円) |
|
項 目 |
主な内容 |
開始時期 |
効 果 額 |
|
17年度 |
18年度 |
19年度 |
20年度 |
21年度 |
計 |
|
計画 |
実績 |
計画 |
実績(見込) |
計画 |
実績(見込) |
計画 |
実績(見込) |
計画 |
実績(見込) |
計画 |
実績(見込) |
|
歳入確保策 |
超過課税・法定外税の新設等 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
税の徴収対策 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
使用料・手数料の見直し |
保育所保育料の改定 |
|
|
|
|
|
|
H19 |
|
|
|
|
2,338 |
0 |
2,338 |
2,338 |
2,338 |
2,338 |
7,014 |
4,676 |
|
幼稚園保育料の改定 |
|
|
H21 |
|
|
|
|
|
|
|
|
504 |
504 |
504 |
504 |
|
証明手数料の改定(200円→300円) |
|
|
|
H17 |
533 |
996 |
533 |
928 |
533 |
928 |
533 |
928 |
533 |
928 |
2,665 |
4,708 |
|
未利用財産の売り払い等 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
その他 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
歳入確保策計 |
|
|
|
|
|
|
|
|
|
|
|
533 |
996 |
533 |
928 |
2,871 |
928 |
2,871 |
3,266 |
3,375 |
3,770 |
10,183 |
9,888 |
|
歳出削減策 |
人件費削減 |
|
|
|
議員(6名)定数の削減 |
|
|
|
|
|
|
H19.4 |
|
|
|
|
21,848 |
18,363 |
21,848 |
19,618 |
21,848 |
19,618 |
65,544 |
57,599 |
|
職員削減(議員含む) |
農業委員(4名)定数の削減 |
|
H17.6 |
576 |
413 |
576 |
576 |
576 |
576 |
576 |
576 |
576 |
576 |
2,880 |
2,717 |
|
|
|
|
職員退職者の不補充 |
|
|
|
|
|
|
H17〜 |
21,932 |
22,578 |
21,932 |
22,657 |
25,771 |
25,771 |
37,791 |
37,791 |
80,171 |
80,171 |
187,597 |
188,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
うち退職者の不補充 |
職員9人削減分 |
|
|
|
H17〜 |
21,932 |
22,578 |
21,932 |
22,657 |
25,771 |
25,771 |
37,791 |
37,791 |
80,171 |
80,171 |
187,597 |
188,968 |
|
|
|
|
H17:3人、H20:1名、H21:5名 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
うち嘱託、臨時、派遣職員等の活用 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
臨時職員H17:1名、H19:2名、H20:2名、H21:3名 |
H17〜 |
△ 2,611 |
△ 1,965 |
△ 2,611 |
△ 1,886 |
△ 7,339 |
△ 7,339 |
△ 12,067 |
△ 12,067 |
△ 19,159 |
△ 19,159 |
△
43,787 |
△
42,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
給与等削減 |
職員 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
給 料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
期末手当4〜5%カット |
|
|
|
|
|
H17 |
5,882 |
5,882 |
|
|
|
|
|
|
|
|
5,882 |
5,882 |
|
手 当 |
管理職手当50%カット |
|
|
H18〜 |
|
|
765 |
571 |
765 |
571 |
765 |
571 |
765 |
571 |
3,060 |
2,284 |
|
|
特殊勤務手当の廃止 |
|
|
|
|
|
|
H17〜 |
|
|
874 |
937 |
874 |
937 |
874 |
937 |
874 |
937 |
3,496 |
3,748 |
|
三役等特別職 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
給 料 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
期末手当5%カット |
|
|
|
|
|
|
H17 |
277 |
277 |
|
|
|
|
|
|
|
|
277 |
277 |
|
手 当 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
議員 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
報 酬 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
期末手当5%カット |
|
|
|
|
|
|
H17 |
690 |
690 |
|
|
|
|
|
|
|
|
690 |
690 |
|
手 当 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
計 |
|
|
|
6,849 |
6,849 |
1,639 |
1,508 |
1,639 |
1,508 |
1,639 |
1,508 |
1,639 |
1,508 |
13,405 |
12,881 |
|
その他 |
消防委員会の廃止 |
|
|
|
|
|
|
H17 |
45 |
45 |
45 |
45 |
45 |
45 |
45 |
45 |
45 |
45 |
225 |
225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
うち福利厚生事業 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
歳出削減策 |
組織の統廃合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
民間委託による事務事業費削減 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
うち指定管理者制度導入によるもの |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
施設等維持費の見直し |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
補助金等の整理合理化 |
徴税納期前納付報奨金の削減 |
|
H17 |
2,196 |
1,904 |
2,196 |
1,713 |
2,196 |
1,713 |
2,196 |
1,713 |
2,196 |
1,713 |
10,980 |
8,756 |
|
納税貯蓄組合事務費補助金の削減 |
|
H17 |
324 |
805 |
324 |
622 |
324 |
622 |
324 |
622 |
324 |
622 |
1,620 |
3,293 |
|
敬老年金の廃止 |
|
H17 |
910 |
910 |
910 |
910 |
910 |
910 |
910 |
910 |
910 |
910 |
4,550 |
4,550 |
|
下北郡法令外負担金の削減 |
|
H17 |
372 |
372 |
628 |
613 |
628 |
613 |
628 |
613 |
628 |
613 |
2,884 |
2,824 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
投資的経費の見直し |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
内部管理経費の見直し |
例規集システムの導入 |
|
|
|
|
|
|
H17 |
△ 3,176 |
△ 2,495 |
530 |
831 |
530 |
△ 1,328 |
530 |
△ 1,328 |
530 |
530 |
△
1,056 |
△
3,790 |
|
交際費の削減 |
|
H18 |
|
|
42 |
0 |
42 |
42 |
42 |
42 |
42 |
42 |
168 |
126 |
|
旅費の削減 |
|
H17 |
570 |
874 |
570 |
1,098 |
570 |
1,098 |
570 |
1,098 |
570 |
1,098 |
2,850 |
5,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
その他事務事業の整理合理化 |
はまなす駅伝大会開催経費の見直し |
|
|
|
H17 |
34 |
34 |
34 |
34 |
34 |
34 |
34 |
34 |
34 |
34 |
170 |
170 |
|
議員定数の削減 |
|
H19 |
|
|
|
|
405 |
405 |
405 |
405 |
405 |
405 |
1,215 |
1,215 |
|
農業委員定数の削減 |
|
H17 |
122 |
95 |
122 |
118 |
122 |
118 |
122 |
118 |
122 |
118 |
610 |
567 |
|
消防委員会の廃止 |
|
|
|
|
|
|
H17 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
60 |
60 |
|
その他 |
「下水道事業」集中改革プランに基づく繰出金の削減 |
|
H17 |
110 |
110 |
1,200 |
1,890 |
2,450 |
2,450 |
3,700 |
3,700 |
5,174 |
5,174 |
12,634 |
13,324 |
|
「海峡保養センター事業」集中改革プランに基づく繰出金の削減 |
H17 |
83 |
83 |
2,247 |
6,682 |
2,297 |
2,297 |
2,347 |
2,347 |
2,347 |
2,347 |
9,321 |
13,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
歳出削減策計 |
|
|
|
|
|
|
|
|
|
|
|
30,959 |
32,589 |
33,007 |
39,309 |
60,399 |
55,249 |
73,719 |
69,824 |
117,573 |
115,536 |
315,657 |
312,507 |
|
合 計 |
|
|
|
|
|
|
|
|
|
|
|
31,492 |
33,585 |
33,540 |
40,237 |
63,270 |
56,177 |
76,590 |
73,090 |
120,948 |
119,306 |
325,840 |
322,395 |
|
|
|
|
|
平成19年度までの経費節減等の財政効果(当初計画)@ |
128,302 |
千円 |
|
|
|
|
平成21年度までの経費節減等の財政効果(当初計画)A[1] |
325,840 |
千円 |
|
|
|
達成率(B/@)[2] |
|
|
|
142.3 |
% |
|
|
平成19年度までの経費節減等の財政効果(実績(見込))B |
182,626 |
千円 |
|
|
|
進捗率(B/A) |