基金名稱
臺南市地方教育發展基金
預算機關
臺南市後壁區新嘉國民小學
業務計劃
國民教育計畫
工作計劃
國民小學教育
預算金額
24,044,000 元（）
| 編號 | 科目 | 說明 | 數量 | 單位 | 單價 | 115預算 | 114預算 | 114差異 | 114比例 |
|---|---|---|---|---|---|---|---|---|---|
| 1 | 用人費用 | 22,562,000 | 22,215,000 | 347,000 | 1.56% | ||||
| 11 | 正式員額薪資 | 15,224,000 | 14,989,000 | 235,000 | 1.57% | ||||
| 113 | 職員薪金 | 0 | 0 | 0 | |||||
| 113.1 | 0 | ||||||||
| 113.2 | 0 | ||||||||
| 113.3 | 0 | ||||||||
| 113.4 | 0 | ||||||||
| 113.5 | 詳用人費用明細(教職員薪資--教員12名、職員2名) | 14,786,000 | 14,564,000 | 222,000 | 1.52% | ||||
| 114 | 工員工資 | 詳用人費用明細(工員薪資--工友1名) | 438,000 | 425,000 | 13,000 | 3.06% | |||
| 12 | 聘僱及兼職人員薪資 | 99,000 | 99,000 | 0 | 0.00% | ||||
| 124 | 兼職人員酬金 | 兼代課鐘點費 | 99,000 | 99,000 | 0 | 0.00% | |||
| 124.1 | 0 | ||||||||
| 124.2 | 0 | ||||||||
| 124.3 | 0 | ||||||||
| 124.4 | 0 | ||||||||
| 13 | 加（夜）班費 | 355,000 | 318,000 | 37,000 | 11.64% | ||||
| 131 | 延長工時加班費 | 0 | 0 | 0 | |||||
| 134 | 未休假加班費 | 0 | 318,000 | -318,000 | -100.00% | ||||
| 134.1 | 詳用人費用明細(未休假加班費) | 355,000 | 318,000 | 37,000 | 11.64% | ||||
| 15 | 獎金 | 3,660,000 | 3,595,000 | 65,000 | 1.81% | ||||
| 151 | 考績獎金 | 詳用人費用明細(教職員工考績獎金) | 1,757,000 | 1,721,000 | 36,000 | 2.09% | |||
| 152 | 年終獎金 | 詳用人費用明細(教職員工年終獎金) | 1,903,000 | 1,874,000 | 29,000 | 1.55% | |||
| 152.1 | 0 | ||||||||
| 152.2 | 0 | ||||||||
| 16 | 退休及卹償金 | 1,710,000 | 1,683,000 | 27,000 | 1.60% | ||||
| 161 | 職員退休及離職金 | 0 | 0 | 0 | |||||
| 161.1 | 0 | ||||||||
| 161.2 | 詳用人費用明細(教職員退撫基金提撥) | 1,683,000 | 1,658,000 | 25,000 | 1.51% | ||||
| 162 | 工員退休及離職金 | 詳用人費用明細(工友勞工退休準備金提撥) | 27,000 | 25,000 | 2,000 | 8.00% | |||
| 18 | 福利費 | 1,514,000 | 1,531,000 | -17,000 | -1.11% | ||||
| 181 | 分擔員工保險費 | 詳用人費用明細(教職員工公保、勞健保費) | 1,300,000 | 1,312,000 | -12,000 | -0.91% | |||
| 181.1 | 0 | ||||||||
| 181.2 | 0 | ||||||||
| 181.3 | 0 | ||||||||
| 181.4 | 0 | ||||||||
| 183 | 傷病醫藥費 | 0 | 0 | 0 | |||||
| 183.1 | 校長健康檢查費 | 10,000 | 10,000 | 0 | 0.00% | ||||
| 183 | 傷病醫藥費 | 40歲以上公務人員、教師兼行政職務人員及工友健康檢查費 | 27,000 | 0 | 27,000 | ||||
| 18Y | 其他福利費 | 詳用人費用明細(教職員工休假補助費) | 177,000 | 182,000 | -5,000 | -2.75% | |||
| 2 | 服務費用 | 1,355,000 | 1,215,000 | 140,000 | 11.52% | ||||
| 21 | 水電費 | 224,000 | 224,000 | 0 | 0.00% | ||||
| 212 | 工作場所電費 | 電費(一般性補助款) | 48,000 | 49,000 | -1,000 | -2.04% | |||
| 212.1 | 0 | ||||||||
| 212.2 | 電費(以前年度賸餘款) | 72,000 | 67,000 | 5,000 | 7.46% | ||||
| 212.3 | 冷氣電費(一般性補助款) | 26,000 | 67,000 | -41,000 | -61.19% | ||||
| 212.4 | 冷氣電費(以前年度賸餘款) | 58,000 | 17,000 | 41,000 | 241.18% | ||||
| 214 | 工作場所水費 | 水費(一般性補助款) | 20,000 | 24,000 | -4,000 | -16.67% | |||
| 22 | 郵電費 | 84,000 | 84,000 | 0 | 0.00% | ||||
| 221 | 郵費 | 郵資 | 12,000 | 12,000 | 0 | 0.00% | |||
| 222 | 電話費 | 電話費 | 42,000 | 42,000 | 0 | 0.00% | |||
| 224 | 數據通信費 | 校園網路費 | 30,000 | 30,000 | 0 | 0.00% | |||
| 23 | 旅運費 | 42,000 | 42,000 | 0 | 0.00% | ||||
| 231 | 國內旅費 | 接洽公務、出席各類會議等出差旅費 | 42,000 | 42,000 | 0 | 0.00% | |||
| 25 | 修理保養及保固費 | 315,000 | 211,000 | 104,000 | 49.29% | ||||
| 252 | 一般房屋修護費 | 辦公房屋、校舍門窗玻璃、教室、水電及廁所修繕等經費 | 68,000 | 68,000 | 0 | 0.00% | |||
| 252.1 | 校舍油漆等經費(以前年度賸餘款) | 60,000 | 36,000 | 24,000 | 66.67% | ||||
| 255 | 機械及設備修護費 | 電腦教室資訊設備維護等經費 | 18,000 | 18,000 | 0 | 0.00% | |||
| 255.1 | 割草機修繕等經費(以前年度賸餘款) | 60,000 | |||||||
| 257 | 雜項設備修護費 | 飲水維護費 | 20,000 | 20,000 | 0 | 0.00% | |||
| 257.1 | 樂器、消防設備、油印機、圖書等雜項設備之保養、維修費 | 29,000 | 29,000 | 0 | 0.00% | ||||
| 257.2 | 冷氣機維修等經費(以前年度賸餘款) | 60,000 | 40,000 | 20,000 | 50.00% | ||||
| 27 | 一般服務費 | 608,000 | 573,000 | 35,000 | 6.11% | ||||
| 276 | 佣金、匯費、經理費及手續費 | 0 | 0 | 0 | |||||
| 277 | 代理(辦)費 | 戶外教育相關隨行人員等經費 | 9,000 | 9,000 | 0 | 0.00% | |||
| 277.1 | 0 | 21,000 | -21,000 | -100.00% | |||||
| 279 | 外包費 | 保全系統服務費 | 50,000 | 50,000 | 0 | 0.00% | |||
| 279.1 | 校園安全及維護人力1名薪資等各項經費 | 468,000 | 442,000 | 26,000 | 5.88% | ||||
| 279.2 | 樹木修剪等經費(以前年度賸餘款) | 36,000 | 36,000 | 0 | 0.00% | ||||
| 27D | 計時與計件人員酬金 | 0 | 0 | 0 | |||||
| 27F | 體育活動費 | 文康活動費 | 45,000 | 15,000 | 30,000 | 200.00% | |||
| 28 | 專業服務費 | 10,000 | 9,000 | 1,000 | 11.11% | ||||
| 285 | 講課鐘點、稿費、出席審查及查詢費 | 0 | 0 | 0 | |||||
| 287 | 委託檢驗(定)試驗認證費 | 消防及建物安檢費簽證及申報費等經費 | 7,000 | 6,000 | 1,000 | 16.67% | |||
| 28A | 電腦軟體服務費 | 人事系統軟體維護費等經費 | 3,000 | 3,000 | 0 | 0.00% | |||
| 29 | 公共關係費 | 72,000 | 72,000 | 0 | 0.00% | ||||
| 291 | 公共關係費 | 機關首長公共關係費 | 72,000 | 72,000 | 0 | 0.00% | |||
| 3 | 材料及用品費 | 97,000 | 107,000 | -10,000 | -9.35% | ||||
| 31 | 使用材料費 | 3,000 | 3,000 | 0 | 0.00% | ||||
| 312 | 燃料 | 割草機用油 | 3,000 | 3,000 | 0 | 0.00% | |||
| 32 | 用品消耗 | 94,000 | 104,000 | -10,000 | -9.62% | ||||
| 321 | 辦公（事務）用品 | 辦理特教宣導活動之文具用品等經費 | 3,000 | 3,000 | 0 | 0.00% | |||
| 321.1 | 辦公用及教學用之消耗品及非消耗品等經費 | 30,000 | 30,000 | 0 | 0.00% | ||||
| 321.2 | 幼兒園辦公用及教學用之消耗品及非消耗品等經費(收支對列) | 11,000 | 11,000 | 0 | 0.00% | ||||
| 321.3 | 0 | 10,000 | -10,000 | -100.00% | |||||
| 322 | 報章雜誌 | 報章雜誌及圖書等經費 | 10,000 | 10,000 | 0 | 0.00% | |||
| 323 | 農業與園藝用品及環境美化費 | 校園綠美化環境及環境整潔用清潔衛生用品等經費(含收支對列3,000元) | 15,000 | 15,000 | 0 | 0.00% | |||
| 328 | 醫療用品（非醫療院所使用） | 健康中心醫療保健用品等經費 | 3,000 | 3,000 | 0 | 0.00% | |||
| 32Y | 其他用品消耗 | 學生獎品、社會教育經費、畢業典禮活動及運動會等經費 | 22,000 | 22,000 | 0 | 0.00% | |||
| 4 | 租金、償債、利息及相關手續費 | 29,000 | 40,000 | -11,000 | -27.50% | ||||
| 45 | 雜項設備租金 | 29,000 | 40,000 | -11,000 | -27.50% | ||||
| 451 | 雜項設備租金 | 影印機及油印機租金等經費 | 29,000 | 40,000 | -11,000 | -27.50% | |||
| 7 | 會費、捐助、補助、分攤、照護、救濟與交流活動費 | 1,000 | 1,000 | 0 | 0.00% | ||||
| 71 | 會費 | 1,000 | 1,000 | 0 | 0.00% | ||||
| 713 | 職業團體會費 | 護理師公會會費 | 1,000 | 1,000 | 0 | 0.00% |