基金名稱
臺南市地方教育發展基金
預算機關
臺南市鹽水區岸內國民小學
業務計劃
國民教育計畫
工作計劃
國民小學教育
預算金額
21,374,000 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 | 19,635,000 | 19,659,000 | -24,000 | -0.12% | ||||
| 11 | 正式員額薪資 | 13,306,000 | 13,405,000 | -99,000 | -0.74% | ||||
| 113 | 職員薪金 | 0 | 12,980,000 | -12,980,000 | -100.00% | ||||
| 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12名、職員2名、教保員1名) | 13,306,000 | 12,980,000 | 326,000 | 2.51% | ||||
| 113.5 | 0 | ||||||||
| 113.6 | 0 | ||||||||
| 114 | 工員工資 | 0 | 425,000 | -425,000 | -100.00% | ||||
| 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 | ||||||||
| 13 | 加（夜）班費 | 311,000 | 288,000 | 23,000 | 7.99% | ||||
| 134 | 未休假加班費 | 詳用人費用明細(未休假加班費) | 311,000 | 288,000 | 23,000 | 7.99% | |||
| 15 | 獎金 | 3,088,000 | 2,967,000 | 121,000 | 4.08% | ||||
| 151 | 考績獎金 | 詳用人費用明細(教職員考績獎金) | 1,497,000 | 1,361,000 | 136,000 | 9.99% | |||
| 152 | 年終獎金 | 詳用人費用明細(教職員年終獎金) | 1,591,000 | 1,606,000 | -15,000 | -0.93% | |||
| 152.1 | 0 | ||||||||
| 152.2 | 0 | ||||||||
| 152.3 | 0 | ||||||||
| 16 | 退休及卹償金 | 1,523,000 | 1,506,000 | 17,000 | 1.13% | ||||
| 161 | 職員退休及離職金 | 0 | 0 | 0 | |||||
| 161.1 | 0 | ||||||||
| 161.2 | 0 | ||||||||
| 161.3 | 詳用人費用明細(教職員退撫基金提撥) | 1,523,000 | 1,480,000 | 43,000 | 2.91% | ||||
| 162 | 工員退休及離職金 | 0 | 26,000 | -26,000 | -100.00% | ||||
| 18 | 福利費 | 1,308,000 | 1,394,000 | -86,000 | -6.17% | ||||
| 181 | 分擔員工保險費 | 詳用人費用明細(教職員公保、勞健保費) | 1,118,000 | 1,176,000 | -58,000 | -4.93% | |||
| 181.1 | 0 | ||||||||
| 181.2 | 0 | ||||||||
| 181.3 | 0 | ||||||||
| 181.4 | 0 | ||||||||
| 183 | 傷病醫藥費 | 0 | 26,000 | -26,000 | -100.00% | ||||
| 183.1 | 校長健康檢查費 | 10,000 | 10,000 | 0 | 0.00% | ||||
| 183.2 | 40歲以上公務人員及教師兼行政職務人員健康檢查費 | 23,000 | 26,000 | -3,000 | -11.54% | ||||
| 18Y | 其他福利費 | 詳用人費用明細(教職員休假補助費) | 157,000 | 182,000 | -25,000 | -13.74% | |||
| 19 | 提繳費 | 0 | 0 | 0 | |||||
| 191 | 提繳工資墊償費用 | 0 | 0 | 0 | |||||
| 191.1 | 0 | ||||||||
| 2 | 服務費用 | 1,565,000 | 1,322,000 | 243,000 | 18.38% | ||||
| 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) | 74,000 | 0 | 74,000 | ||||
| 212.1 | 冷氣電費(一般性補助款) | 19,000 | 57,000 | -38,000 | -66.67% | ||||
| 212.2 | 電費(以前年度賸餘款) | 33,000 | 54,000 | -21,000 | -38.89% | ||||
| 212.3 | 冷氣電費(以前年度賸餘款) | 65,000 | 27,000 | 38,000 | 140.74% | ||||
| 214 | 工作場所水費 | 水費(一般性補助款) | 33,000 | 33,000 | 0 | 0.00% | |||
| 22 | 郵電費 | 31,000 | 31,000 | 0 | 0.00% | ||||
| 221 | 郵費 | 郵資 | 3,000 | 3,000 | 0 | 0.00% | |||
| 222 | 電話費 | 電話費(含收支對列4,000元) | 22,000 | 22,000 | 0 | 0.00% | |||
| 224 | 數據通信費 | 校園網路費 | 6,000 | 6,000 | 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% | |||
| 24 | 印刷裝訂與廣告費 | 8,000 | 8,000 | 0 | 0.00% | ||||
| 241 | 印刷及裝訂費 | 各項資料印刷及裝訂等經費 | 8,000 | 8,000 | 0 | 0.00% | |||
| 25 | 修理保養及保固費 | 415,000 | 426,000 | -11,000 | -2.58% | ||||
| 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100,000元) | 159,000 | 171,000 | -12,000 | -7.02% | |||
| 252.1 | 雨遮頂板整修經費(以前年度賸餘款) | 150,000 | 149,000 | 1,000 | 0.67% | ||||
| 255 | 機械及設備修護費 | 電腦教室資訊設備維護等經費 | 12,000 | 12,000 | 0 | 0.00% | |||
| 255.1 | 0 | ||||||||
| 255.2 | 印表機、電腦及其週邊設備修繕等經費 | 45,000 | 45,000 | 0 | 0.00% | ||||
| 257 | 雜項設備修護費 | 飲水維護費等經費 | 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等經費 | 29,000 | 29,000 | 0 | 0.00% | ||||
| 27 | 一般服務費 | 763,000 | 510,000 | 253,000 | 49.61% | ||||
| 276 | 佣金、匯費、經理費及手續費 | 0 | 0 | 0 | |||||
| 277 | 代理(辦)費 | 0 | 18,000 | -18,000 | -100.00% | ||||
| 277.1 | 戶外教育相關隨行人員經費 | 9,000 | 9,000 | 0 | 0.00% | ||||
| 279 | 外包費 | 保全系統服務等經費 | 25,000 | 442,000 | -417,000 | -94.34% | |||
| 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 | 216,000 | 0 | 216,000 | ||||
| 27D.1 | 0 | ||||||||
| 27D.2 | 0 | ||||||||
| 27F | 體育活動費 | 文康活動費 | 45,000 | 0 | 45,000 | ||||
| 27F.1 | 0 | ||||||||
| 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 | |||||
| 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 | 3,000 | 3,000 | 0 | 0.00% | |||
| 28Y | 其他專業服務費 | 0 | 0 | 0 | |||||
| 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 | 139,000 | 149,000 | -10,000 | -6.71% | ||||
| 31 | 使用材料費 | 5,000 | 5,000 | 0 | 0.00% | ||||
| 312 | 燃料 | 割草機用油等經費 | 5,000 | 5,000 | 0 | 0.00% | |||
| 32 | 用品消耗 | 134,000 | 144,000 | -10,000 | -6.94% | ||||
| 321 | 辦公（事務）用品 | 辦理特教宣導活動之消耗品及非消耗品等經費 | 3,000 | 3,000 | 0 | 0.00% | |||
| 321.1 | 0 | ||||||||
| 321.2 | 電腦及其週邊設備之消耗品及非消耗品等經費 | 30,000 | 30,000 | 0 | 0.00% | ||||
| 321.3 | 辦公用及教學用之消耗品及非消耗品等經費(含收支對列19,000元) | 74,000 | 74,000 | 0 | 0.00% | ||||
| 321.4 | 0 | 10,000 | -10,000 | -100.00% | |||||
| 322 | 報章雜誌 | 報章雜誌、購置圖書等經費 | 6,000 | 6,000 | 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 | 11,000 | 11,000 | 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 | 7,000 | 7,000 | 0 | 0.00% | |||
| 4 | 租金、償債、利息及相關手續費 | 23,000 | 23,000 | 0 | 0.00% | ||||
| 45 | 雜項設備租金 | 23,000 | 23,000 | 0 | 0.00% | ||||
| 451 | 雜項設備租金 | 影印機及油印機租金等經費 | 23,000 | 23,000 | 0 | 0.00% | |||
| 6 | 稅捐及規費(強制費) | 0 | |||||||
| 66 | 規費 | 0 | |||||||
| 661 | 行政規費與強制費 | 0 | |||||||
| 7 | 會費、捐助、補助、分攤、照護、救濟與交流活動費 | 12,000 | 12,000 | 0 | 0.00% | ||||
| 71 | 會費 | 4,000 | 4,000 | 0 | 0.00% | ||||
| 712 | 學術團體會費 | 童軍、體育等相關團體會費等經費 | 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% | |||
| 75 | 競賽及交流活動費 | 8,000 | 8,000 | 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 | 8,000 | 8,000 | 0 | 0.00% |