基金名稱
臺南市地方教育發展基金
預算機關
臺南市新營區公誠國民小學
業務計劃
國民教育計畫
工作計劃
國民小學教育
預算金額
57,464,000 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 | 53,331,000 | 50,086,000 | 3,245,000 | 6.48% | ||||
| 11 | 正式員額薪資 | 35,716,000 | 33,566,000 | 2,150,000 | 6.41% | ||||
| 113 | 職員薪金 | 0 | 0 | 0 | |||||
| 113.1 | 0 | ||||||||
| 113.2 | 0 | ||||||||
| 113.3 | 0 | ||||||||
| 113.4 | 詳用人費用明細(教職員薪資--教員33名、職員4名、教保員2名) | 35,716,000 | 33,566,000 | 2,150,000 | 6.41% | ||||
| 113.5 | 0 | ||||||||
| 113.6 | 0 | ||||||||
| 113.7 | 0 | ||||||||
| 12 | 聘僱及兼職人員薪資 | 739,000 | 717,000 | 22,000 | 3.07% | ||||
| 122 | 約僱職員薪金 | 詳用人費用明細(約僱職員薪資--約僱職員5等1階1名) | 468,000 | 454,000 | 14,000 | 3.08% | |||
| 124 | 兼職人員酬金 | 兼代課鐘點費 | 271,000 | 263,000 | 8,000 | 3.04% | |||
| 124.1 | 0 | ||||||||
| 124.2 | 0 | ||||||||
| 124.3 | 0 | ||||||||
| 124.4 | 0 | ||||||||
| 124.5 | 0 | ||||||||
| 13 | 加（夜）班費 | 583,000 | 525,000 | 58,000 | 11.05% | ||||
| 134 | 未休假加班費 | 0 | 525,000 | -525,000 | -100.00% | ||||
| 134.1 | 詳用人費用明細(未休假加班費) | 583,000 | 525,000 | 58,000 | 11.05% | ||||
| 15 | 獎金 | 8,753,000 | 8,107,000 | 646,000 | 7.97% | ||||
| 151 | 考績獎金 | 詳用人費用明細(教職員考績獎金) | 4,226,000 | 3,852,000 | 374,000 | 9.71% | |||
| 152 | 年終獎金 | 詳用人費用明細(教職員年終獎金) | 4,464,000 | 0 | 4,464,000 | ||||
| 152.1 | 0 | ||||||||
| 152.2 | 0 | ||||||||
| 152.3 | 0 | ||||||||
| 152.4 | 詳用人費用明細(約僱職員年終獎金) | 63,000 | 59,000 | 4,000 | 6.78% | ||||
| 16 | 退休及卹償金 | 4,108,000 | 3,859,000 | 249,000 | 6.45% | ||||
| 161 | 職員退休及離職金 | 詳用人費用明細(教職員退撫基金提撥) | 4,080,000 | 3,832,000 | 248,000 | 6.47% | |||
| 161.1 | 0 | ||||||||
| 161.2 | 0 | ||||||||
| 161.3 | 0 | ||||||||
| 161.4 | 詳用人費用明細(約僱職員離職儲金提撥) | 28,000 | 27,000 | 1,000 | 3.70% | ||||
| 18 | 福利費 | 3,432,000 | 3,312,000 | 120,000 | 3.62% | ||||
| 181 | 分擔員工保險費 | 詳用人費用明細(教職員公保、勞健保費) | 2,998,000 | 0 | 2,998,000 | ||||
| 181.1 | 0 | ||||||||
| 181 | 分擔員工保險費 | 0 | 0 | 0 | |||||
| 181.1 | 0 | ||||||||
| 181.2 | 0 | ||||||||
| 181.3 | 0 | ||||||||
| 181.4 | 詳用人費用明細(約僱職員勞健保費) | 64,000 | 61,000 | 3,000 | 4.92% | ||||
| 183 | 傷病醫藥費 | 校長健康檢查費 | 10,000 | 10,000 | 0 | 0.00% | |||
| 183.1 | 0 | ||||||||
| 183.2 | 40歲以上公務人員、教師兼行政職務人員及約僱人員健康檢查費 | 50,000 | 27,000 | 23,000 | 85.19% | ||||
| 18Y | 其他福利費 | 詳用人費用明細(教職員休假補助費) | 294,000 | 303,000 | -9,000 | -2.97% | |||
| 18Y.1 | 詳用人費用明細(約僱職員強制休假補助費) | 16,000 | 16,000 | 0 | 0.00% | ||||
| 2 | 服務費用 | 3,576,000 | 3,211,000 | 365,000 | 11.37% | ||||
| 21 | 水電費 | 516,000 | 504,000 | 12,000 | 2.38% | ||||
| 212 | 工作場所電費 | 電費(一般性補助款) | 300,000 | 118,000 | 182,000 | 154.24% | |||
| 212.1 | 0 | ||||||||
| 212.2 | 0 | 59,000 | -59,000 | -100.00% | |||||
| 212.3 | 冷氣電費(一般性補助款) | 85,000 | 118,000 | -33,000 | -27.97% | ||||
| 212.4 | 冷氣電費(以前年度賸餘款) | 83,000 | 50,000 | 33,000 | 66.00% | ||||
| 214 | 工作場所水費 | 水費(一般性補助款) | 48,000 | 48,000 | 0 | 0.00% | |||
| 22 | 郵電費 | 95,000 | 95,000 | 0 | 0.00% | ||||
| 221 | 郵費 | 郵資 | 5,000 | 5,000 | 0 | 0.00% | |||
| 222 | 電話費 | 電話費 | 60,000 | 60,000 | 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 | 56,000 | 56,000 | 0 | 0.00% | ||||
| 231 | 國內旅費 | 接洽公務、出席各類會議等出差旅費 | 56,000 | 56,000 | 0 | 0.00% | |||
| 235 | 貨物運費 | 0 | 0 | 0 | |||||
| 23Y | 其他旅運費 | 0 | |||||||
| 24 | 印刷裝訂與廣告費 | 15,000 | 15,000 | 0 | 0.00% | ||||
| 241 | 印刷及裝訂費 | 各項資料、考卷印刷及裝訂費等經費 | 15,000 | 15,000 | 0 | 0.00% | |||
| 25 | 修理保養及保固費 | 1,064,000 | 782,000 | 282,000 | 36.06% | ||||
| 251 | 土地改良物修護費 | 0 | |||||||
| 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(含收支對列394,000元) | 436,000 | 254,000 | 182,000 | 71.65% | |||
| 252.1 | 教師研習中心門窗玻璃、水電及廁所修繕等經費 | 432,000 | 432,000 | 0 | 0.00% | ||||
| 254 | 其他建築修護費 | 升旗台粉刷等經費(以前年度賸餘款) | 100,000 | ||||||
| 255 | 機械及設備修護費 | 電腦及其週邊設備修繕等經費 | 38,000 | 38,000 | 0 | 0.00% | |||
| 255.1 | 0 | ||||||||
| 256 | 交通及運輸設備修護費 | 電信電視廣播系統及通訊設備修護等經費 | 5,000 | 5,000 | 0 | 0.00% | |||
| 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、圖書等雜項設備之保養、維修費等經費 | 33,000 | 33,000 | 0 | 0.00% | ||||
| 26 | 保險費 | 2,000 | 2,000 | 0 | 0.00% | ||||
| 264 | 交通及運輸設備保險費 | 0 | 0 | 0 | |||||
| 26Y | 其他保險費 | 學生參加校外活動等保險費 | 2,000 | 2,000 | 0 | 0.00% | |||
| 27 | 一般服務費 | 1,736,000 | 1,618,000 | 118,000 | 7.29% | ||||
| 276 | 佣金、匯費、經理費及手續費 | 匯費、手續費等經費 | 1,000 | 1,000 | 0 | 0.00% | |||
| 277 | 代理(辦)費 | 0 | 57,000 | -57,000 | -100.00% | ||||
| 277.1 | 戶外教育相關隨行人員經費 | 18,000 | 18,000 | 0 | 0.00% | ||||
| 279 | 外包費 | 保全系統服務費 | 101,000 | 101,000 | 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% | ||||
| 27D | 計時與計件人員酬金 | 臨時僱工工資 | 492,000 | 492,000 | 0 | 0.00% | |||
| 27D.1 | 0 | ||||||||
| 27D.2 | 0 | ||||||||
| 27D.3 | 0 | ||||||||
| 27D.4 | 0 | ||||||||
| 27D.5 | 教師研習中心臨時僱工工資 | 31,000 | 31,000 | 0 | 0.00% | ||||
| 27D.6 | 臨時技術工1名薪資、年終獎金、勞健保費及勞工退休準備金等經費 | 502,000 | 436,000 | 66,000 | 15.14% | ||||
| 27F | 體育活動費 | 文康活動費 | 123,000 | 40,000 | 83,000 | 207.50% | |||
| 27F.1 | 0 | ||||||||
| 28 | 專業服務費 | 20,000 | 67,000 | -47,000 | -70.15% | ||||
| 285 | 講課鐘點、稿費、出席審查及查詢費 | 辦理特教宣導講師鐘點費等經費 | 6,000 | 54,000 | -48,000 | -88.89% | |||
| 285.1 | 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等經費 | 8,000 | 7,000 | 1,000 | 14.29% | |||
| 28A | 電腦軟體服務費 | 人事系統軟體維護費 | 6,000 | 6,000 | 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 | 359,000 | 363,000 | -4,000 | -1.10% | ||||
| 31 | 使用材料費 | 3,000 | 3,000 | 0 | 0.00% | ||||
| 312 | 燃料 | 割草機用油等經費 | 3,000 | 3,000 | 0 | 0.00% | |||
| 32 | 用品消耗 | 356,000 | 360,000 | -4,000 | -1.11% | ||||
| 321 | 辦公（事務）用品 | 教師研習中心辦公用品等經費 | 135,000 | 35,000 | 100,000 | 285.71% | |||
| 321.1 | 0 | ||||||||
| 321.2 | 特教班教材編輯等經費 | 33,000 | 27,000 | 6,000 | 22.22% | ||||
| 321.3 | 電腦及其週邊設備等消耗品及非消耗品等經費 | 35,000 | 35,000 | 0 | 0.00% | ||||
| 321 | 辦公（事務）用品 | 辦公用及教學用之消耗品及非消耗品等經費(含收支對列64,000元) | 98,000 | 35,000 | 63,000 | 180.00% | |||
| 322 | 報章雜誌 | 報章雜誌及購置圖書等經費 | 14,000 | 14,000 | 0 | 0.00% | |||
| 323 | 農業與園藝用品及環境美化費 | 校園綠美化環境及清潔衛生用品等經費(含收支對列3,000元) | 8,000 | 8,000 | 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 | 6,000 | 6,000 | 0 | 0.00% | |||
| 32Y | 其他用品消耗 | 學生獎品、社會教育經費、畢業典禮及運動會活動等經費 | 27,000 | 27,000 | 0 | 0.00% | |||
| 4 | 租金、償債、利息及相關手續費 | 140,000 | 140,000 | 0 | 0.00% | ||||
| 43 | 機器租金 | 0 | 0 | 0 | |||||
| 432 | 機械及設備租金 | 0 | 0 | 0 | |||||
| 44 | 交通及運輸設備租金 | 0 | |||||||
| 442 | 車租 | 0 | |||||||
| 45 | 雜項設備租金 | 140,000 | 140,000 | 0 | 0.00% | ||||
| 451 | 雜項設備租金 | 影印機租金等經費 | 140,000 | 140,000 | 0 | 0.00% | |||
| 6 | 稅捐及規費(強制費) | 0 | 0 | 0 | |||||
| 64 | 消費與行為稅 | 0 | |||||||
| 644 | 營業稅 | 0 | |||||||
| 66 | 規費 | 0 | 0 | 0 | |||||
| 663 | 汽車燃料使用費 | 0 | 0 | 0 | |||||
| 7 | 會費、捐助、補助、分攤、照護、救濟與交流活動費 | 58,000 | 58,000 | 0 | 0.00% | ||||
| 71 | 會費 | 3,000 | 3,000 | 0 | 0.00% | ||||
| 713 | 職業團體會費 | 護理師公會會費 | 1,000 | 1,000 | 0 | 0.00% | |||
| 713.1 | 營養師公會會費 | 2,000 | 2,000 | 0 | 0.00% | ||||
| 72 | 捐助、補助與獎助 | 50,000 | 50,000 | 0 | 0.00% | ||||
| 726 | 獎助學員生給與 | 中低收入、低收入戶學生扶助、急難特殊救助、弱勢學生等補助(收支對列) | 50,000 | 50,000 | 0 | 0.00% | |||
| 75 | 競賽及交流活動費 | 5,000 | 5,000 | 0 | 0.00% | ||||
| 751 | 技能競賽 | 學生參加各項競賽及活動之交通、膳宿、報名費用等經費 | 5,000 | 5,000 | 0 | 0.00% |