平成19年度一般会計予算執行状況
予算執行状況統計表(9月末)
|
6月末 |
9月末 |
予算額 |
収入支出済額 |
収支率 |
予算額 |
収入支出済額 |
収支率 |
歳 入 |
1 町 税 |
千円 661,164 |
千円 123,751 |
18.7% |
千円 673,999 |
千円 318,948 |
47.3% |
2 地方譲与税 |
47,000 |
0 |
0.0% |
47,000 |
14,493 |
30.8% |
3 利子割交付金 |
2,000 |
0 |
0.0% |
2,000 |
1,433 |
71.7% |
4 配当割交付金 |
2,200 |
0 |
0.0% |
2,200 |
1,469 |
66.8% |
5 株式等譲渡所得割交付金 |
1,400 |
0 |
0.0% |
1,400 |
0 |
0.0% |
6 地方消費税交付金 |
70,000 |
19,520 |
27.9% |
70,000 |
46,546 |
66.5% |
7 ゴルフ場利用税交付金 |
5,016 |
0 |
0.0% |
5,016 |
2,447 |
48.8% |
8 自動車取得税交付金 |
28,000 |
0 |
0.0% |
28,000 |
8,752 |
31.3% |
9 国有提供施設等所在市町村助成交付金 |
10,086 |
0 |
0.0% |
10,086 |
0 |
0.0% |
10 地方特例交付金 |
4,000 |
1,992 |
49.8% |
4,000 |
3,797 |
94.9% |
11 地方交付税 |
1,492,610 |
653,072 |
43.8% |
1,492,610 |
1,048,403 |
70.2% |
12 交通安全対策特別交付金 |
1,800 |
0 |
0.0% |
1,800 |
0 |
0.0% |
13 分担金及び負担金 |
37,412 |
9,044 |
24.2% |
37,412 |
16,753 |
44.8% |
14 使用料及び手数料 |
107,470 |
27,307 |
25.4% |
107,470 |
52,354 |
48.7% |
15 国庫支出金 |
335,636 |
7,045 |
2.1% |
335,636 |
71,347 |
21.3% |
16 県支出金 |
183,012 |
12,686 |
6.9% |
183,435 |
32,825 |
17.9% |
17 財産収入 |
5,858 |
3,801 |
64.9% |
8,946 |
7,629 |
85.3% |
18 寄附金 |
500 |
10 |
2.0% |
500 |
30 |
6.0% |
19 繰入金 |
277,492 |
0 |
0.0% |
277,492 |
0 |
0.0% |
20 繰越金 |
32,477 |
49,652 |
152.9% |
47,967 |
49,652 |
103.5% |
21 諸収入 |
494,997 |
9,156 |
1.8% |
495,603 |
21,007 |
4.2% |
22 町 債 |
344,300 |
13,400 |
3.9% |
366,000 |
13,400 |
3.7% |
合 計 |
4,144,430 |
930,436 |
22.5% |
4,198,572 |
1,711,285 |
40.8% |
歳 出 |
1 議会費 |
75,349 |
21,939 |
29.1% |
75,349 |
36,426 |
48.3% |
2 総務費 |
538,851 |
118,268 |
21.9% |
544,672 |
216,771 |
39.8% |
3 民生費 |
1,032,502 |
184,767 |
17.9% |
1,041,105 |
340,161 |
32.7% |
4 衛生費 |
436,081 |
93,286 |
21.4% |
436,222 |
217,520 |
49.9% |
5 労働費 |
13,788 |
5,261 |
38.2% |
13,788 |
5,689 |
41.3% |
6 農林水産業費 |
162,641 |
21,652 |
13.3% |
172,003 |
37,296 |
21.7% |
7 商工費 |
1,628 |
1,500 |
92.1% |
1,628 |
1,580 |
97.1% |
8 土木費 |
598,587 |
133,972 |
22.4% |
623,779 |
194,490 |
31.2% |
9 消防費 |
197,342 |
94,438 |
47.9% |
197,578 |
139,596 |
70.7% |
10 教育費 |
250,027 |
57,304 |
22.9% |
254,814 |
101,277 |
39.7% |
11 災害復旧費 |
1 |
0 |
0.0% |
1 |
0 |
0.0% |
12 公債費 |
679,623 |
0 |
0.0% |
679,623 |
271,704 |
40.0% |
13 諸支出金 |
155,010 |
0 |
0.0% |
155,010 |
0 |
0.0% |
14 予備費 |
3,000 |
0 |
0.0% |
3,000 |
0 |
0.0% |
合 計 |
4,144,430 |
732,387 |
17.7% |
4,198,572 |
1,562,510 |
37.2% |
差引額 |
0 |
198,049 |
|
0 |
148,775 |
|
一時運用額 |
|
100,000 |
|
|
100,000 |
|
予算執行状況統計表(3月末)
|
12月末 |
3月末 |
予算額 |
収入支出済額 |
収支率 |
予算額 |
収入支出済額 |
収支率 |
歳 入 |
1 町 税 |
千円 673,999 |
千円 501,190 |
74.4% |
千円 659,999 |
千円 664,972 |
100.8% |
2 地方譲与税 |
47,000 |
35,129 |
74.7% |
50,962 |
35,129 |
68.9% |
3 利子割交付金 |
2,000 |
2,833 |
141.7% |
3,666 |
3,666 |
100.0% |
4 配当割交付金 |
2,200 |
2,297 |
104.4% |
2,200 |
2,919 |
132.7% |
5 株式等譲渡所得割交付金 |
1,400 |
0 |
0.0% |
1,400 |
1,889 |
134.9% |
6 地方消費税交付金 |
70,000 |
59,078 |
84.4% |
70,000 |
79,214 |
113.2% |
7 ゴルフ場利用税交付金 |
5,016 |
4,304 |
85.8% |
5,016 |
5,758 |
114.8% |
8 自動車取得税交付金 |
28,000 |
18,072 |
64.5% |
28,526 |
28,526 |
100.0% |
9 国有提供施設等所在市町村助成交付金 |
10,086 |
10,527 |
104.4% |
10,086 |
10,527 |
104.4% |
10 地方特例交付金 |
4,000 |
3,797 |
94.9% |
3,797 |
3,797 |
100.0% |
11 地方交付税 |
1,492,610 |
1,530,813 |
102.6% |
1,749,188 |
1,749,188 |
100.0% |
12 交通安全対策特別交付金 |
1,800 |
917 |
50.9% |
1,800 |
1,623 |
90.2% |
13 分担金及び負担金 |
37,412 |
24,828 |
66.4% |
37,412 |
35,121 |
93.9% |
14 使用料及び手数料 |
107,470 |
79,558 |
74.0% |
107,470 |
104,421 |
97.2% |
15 国庫支出金 |
378,320 |
86,601 |
22.9% |
384,952 |
155,109 |
40.3% |
16 県支出金 |
186,836 |
62,089 |
33.2% |
183,338 |
113,284 |
61.8% |
17 財産収入 |
15,469 |
12,032 |
77.8% |
21,753 |
21,959 |
100.9% |
18 寄附金 |
500 |
250 |
50.0% |
500 |
250 |
50.0% |
19 繰入金 |
267,963 |
472 |
0.2% |
154,015 |
473 |
0.3% |
20 繰越金 |
47,967 |
49,652 |
103.5% |
49,652 |
49,652 |
100.0% |
21 諸収入 |
509,249 |
276,072 |
54.2% |
345,735 |
294,163 |
85.1% |
22 町 債 |
510,900 |
13,400 |
2.6% |
506,988 |
20,200 |
4.0% |
合 計 |
4,400,197 |
2,773,911 |
63.0% |
4,378,455 |
3,381,840 |
77.2% |
歳 出 |
1 議会費 |
76,894 |
60,184 |
78.3% |
76,864 |
74,226 |
96.5% |
2 総務費 |
693,549 |
367,310 |
53.0% |
693,615 |
469,618 |
67.7% |
3 民生費 |
1,043,683 |
532,444 |
51.0% |
1,034,056 |
740,453 |
71.6% |
4 衛生費 |
433,478 |
294,777 |
68.0% |
424,717 |
410,145 |
96.6% |
5 労働費 |
13,788 |
6,237 |
45.2% |
12,826 |
12,655 |
98.7% |
6 農林水産業費 |
186,045 |
80,346 |
43.2% |
179,413 |
133,689 |
74.5% |
7 商工費 |
1,628 |
1,580 |
97.1% |
1,628 |
1,620 |
99.5% |
8 土木費 |
670,451 |
277,225 |
41.3% |
675,695 |
396,104 |
58.6% |
9 消防費 |
197,578 |
190,260 |
96.3% |
197,578 |
192,207 |
97.3% |
10 教育費 |
245,469 |
164,845 |
67.2% |
244,399 |
222,056 |
90.9% |
11 災害復旧費 |
1 |
0 |
0.0% |
1 |
0 |
0.0% |
12 公債費 |
679,623 |
321,735 |
47.3% |
679,623 |
669,827 |
98.6% |
13 諸支出金 |
155,010 |
154,473 |
99.7% |
155,010 |
154,473 |
99.7% |
14 予備費 |
3,000 |
0 |
0.0% |
3,000 |
0 |
0.0% |
合 計 |
4,400,197 |
2,451,416 |
55.7% |
4,378,455 |
3,477,073 |
79.4% |
差引額 |
0 |
322,495 |
|
0 |
△ 95,233 |
|
一時運用額 |
|
400,000 |
|
|
700,000 |
|
|