令和6年4月1日から令和7年3月31日まで
(単位:円)
科目 | 当年度 | 前年度 | 増減 |
---|---|---|---|
T 一般正味財産増減の部 | |||
1.経常増減の部 | |||
(1)経常収益 | |||
基本財産運用益 | [6] | [6] | [0] |
基本財産受取利息 | 6 | 6 | 0 |
受取負担金 | [58,433,600] | [59,362,000] | [△928,400] |
受取負担金 | 56,456,000 | 57,388,000 | △932,000 |
受取第二種事務費掛金 | 1,977,600 | 1,974,000 | 3,600 |
経常収益計 | 58,433,606 | 59,362,006 | △928,400 |
(2)経常費用 | |||
管理費 | [33,454,331] | [32,052,345] | [1,401,986] |
俸給 | 10,608,114 | 10,201,854 | 406,260 |
諸手当 | 6,821,040 | 6,401,907 | 419,133 |
賃金 | 1,741,395 | 1,644,360 | 97,035 |
退職給付費用 | 1,051,902 | 1,032,468 | 19,434 |
福利厚生費 | 3,121,348 | 2,870,483 | 250,865 |
会議費 | 926,721 | 837,161 | 89,560 |
旅費交通費 | 436,268 | 625,780 | △189,512 |
通信運搬費 | 1,512,456 | 1,483,881 | 28,575 |
消耗品費 | 692,456 | 669,933 | 22,523 |
印刷製本費 | 1,371,784 | 1,354,620 | 17,164 |
分担金 | 1,345,306 | 640,373 | 704,933 |
借料損料 | 1,673,320 | 1,675,236 | △1,916 |
諸謝金 | 1,399,756 | 1,005,392 | 394,364 |
租税公課 | 544,300 | 1,308,035 | △763,735 |
支払手数料 | 68,369 | 108,294 | △39,925 |
研修費 | 49,868 | 102,098 | △52,230 |
雑費 | 89,928 | 90,470 | △542 |
経常費用計 | 33,454,331 | 32,052,345 | 1,401,986 |
当期経常増減額 | 24,979,275 | 27,309,661 | △2,330,386 |
2.経常外増減の部 | |||
(1)経常外収益 | |||
経常外収益計 | 0 | 0 | 0 |
(2)経常外費用 | |||
経常外費用計 | 0 | 0 | 0 |
当期経常外増減額 | 0 | 0 | 0 |
他会計振替前当期一般正味財産増減額 | 24,979,275 | 27,309,661 | △2,330,386 |
他会計振替額 | △14,751,629 | △16,282,000 | 1,530,371 |
当期一般正味財産増減額 | 10,227,646 | 11,027,661 | △800,015 |
一般正味財産期首残高 | 88,155,547 | 77,127,886 | 11,027,661 |
一般正味財産期末残高 | 98,383,193 | 88,155,547 | 10,227,646 |
U 指定正味財産増減の部 | |||
当期指定正味財産増減額 | 0 | 0 | 0 |
指定正味財産期首残高 | 300,000 | 300,000 | 0 |
指定正味財産期末残高 | 300,000 | 300,000 | 0 |
V 正味財産期末残高 | 98,683,193 | 88,455,547 | 10,227,646 |