平成18年度予算執行状況
予算執行状況統計表(9月)
|
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 596,087 |
千円 129,174 |
21.7% |
千円 596,087 |
千円 311,233 |
52.2% |
2 地方譲与税 |
114,707 |
0 |
0.0% |
114,707 |
48,907 |
42.6% |
3 利子割交付金 |
3,000 |
0 |
0.0% |
3,000 |
1,232 |
41.1% |
4 配当割交付金 |
2,000 |
0 |
0.0% |
2,000 |
961 |
48.1% |
5 株式等譲渡所得割交付金 |
700 |
0 |
0.0% |
700 |
6 |
0.9% |
6 地方消費税交付金 |
70,000 |
20,031 |
28.6% |
70,000 |
48,391 |
69.1% |
7 ゴルフ場利用税交付金 |
5,016 |
0 |
0.0% |
5,016 |
2,184 |
43.5% |
8 自動車取得税交付金 |
28,000 |
0 |
0.0% |
28,000 |
9,530 |
34.0% |
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 |
15,900 |
9,849 |
61.9% |
14,190 |
14,190 |
100.0% |
11 地方交付税 |
1,570,000 |
676,504 |
43.1% |
1,584,291 |
1,022,837 |
64.6% |
12 交通安全対策特別交付金 |
2,000 |
0 |
0.0% |
2,000 |
0 |
0.0% |
13 分担金及び負担金 |
32,966 |
7,807 |
23.7% |
32,966 |
16,352 |
49.6% |
14 使用料及び手数料 |
117,160 |
25,880 |
22.1% |
117,160 |
52,444 |
44.8% |
15 国庫支出金 |
259,479 |
4,327 |
1.7% |
262,951 |
62,813 |
23.9% |
16 県支出金 |
174,703 |
10,586 |
6.1% |
173,029 |
25,129 |
14.5% |
17 財産収入 |
15,281 |
3,045 |
19.9% |
15,281 |
3,953 |
25.9% |
18 寄附金 |
500 |
54 |
10.8% |
500 |
54 |
10.8% |
19 繰入金 |
446,850 |
30,000 |
6.7% |
484,814 |
320,000 |
66.0% |
20 繰越金 |
32,931 |
34,709 |
105.4% |
34,709 |
34,709 |
100.0% |
21 諸収入 |
90,629 |
8,148 |
9.0% |
103,351 |
12,575 |
12.2% |
22 町 債 |
381,527 |
9,727 |
2.5% |
385,127 |
9,727 |
2.5% |
合 計 |
3,969,522 |
969,841 |
24.4% |
4,039,965 |
1,997,227 |
49.4% |
歳 出 |
1 議会費 |
79,828 |
23,333 |
29.2% |
79,828 |
38,525 |
48.3% |
2 総務費 |
516,597 |
117,351 |
22.7% |
560,589 |
218,486 |
39.0% |
3 民生費 |
993,348 |
191,435 |
19.3% |
1,003,633 |
351,824 |
35.1% |
4 衛生費 |
456,460 |
95,634 |
21.0% |
458,726 |
215,871 |
47.1% |
5 労働費 |
89,833 |
26,834 |
29.9% |
89,833 |
30,904 |
34.4% |
6 農林水産業費 |
196,867 |
22,299 |
11.3% |
187,291 |
37,361 |
19.9% |
7 商工費 |
1,654 |
1,525 |
92.2% |
1,654 |
1,608 |
97.2% |
8 土木費 |
480,528 |
67,965 |
14.1% |
487,761 |
169,121 |
34.7% |
9 消防費 |
201,240 |
95,745 |
47.6% |
201,240 |
141,732 |
70.4% |
10 教育費 |
296,504 |
71,446 |
24.1% |
299,805 |
127,226 |
42.4% |
11 災害復旧費 |
1 |
0 |
0.0% |
12,943 |
693 |
5.4% |
12 公債費 |
652,394 |
0 |
0.0% |
652,394 |
316,427 |
48.5% |
13 諸支出金 |
1,268 |
1,267 |
99.9% |
1,268 |
1,267 |
99.9% |
14 予備費 |
3,000 |
0 |
0.0% |
3,000 |
0 |
0.0% |
合 計 |
3,969,522 |
714,834 |
18.0% |
4,039,965 |
1,651,045 |
40.9% |
差引額 |
0 |
255,007 |
|
0 |
346,182 |
|
一時借入金 |
|
0 |
|
|
0 |
|
予算執行状況統計表(3月)
|
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 596,087 |
千円 457,568 |
76.8% |
千円 596,087 |
千円 596,395 |
100.1% |
2 地方譲与税 |
114,707 |
69,869 |
60.9% |
119,271 |
103,723 |
87.0% |
3 利子割交付金 |
3,000 |
2,178 |
72.6% |
2,855 |
2,855 |
100.0% |
4 配当割交付金 |
2,000 |
1,533 |
76.7% |
2,000 |
2,641 |
132.1% |
5 株式等譲渡所得割交付金 |
700 |
13 |
1.9% |
700 |
2,033 |
290.4% |
6 地方消費税交付金 |
70,000 |
61,442 |
87.8% |
82,162 |
82,162 |
100.0% |
7 ゴルフ場利用税交付金 |
5,016 |
4,194 |
83.6% |
5,016 |
5,620 |
112.0% |
8 自動車取得税交付金 |
28,000 |
19,315 |
69.0% |
30,817 |
30,817 |
100.0% |
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 |
10,234 |
0.0% |
10 地方特例交付金 |
14,190 |
14,190 |
100.0% |
14,190 |
14,190 |
100.0% |
11 地方交付税 |
1,584,291 |
1,445,277 |
91.2% |
1,674,945 |
1,674,945 |
100.0% |
12 交通安全対策特別交付金 |
2,000 |
968 |
48.4% |
2,000 |
968 |
48.4% |
13 分担金及び負担金 |
32,966 |
24,990 |
75.8% |
35,085 |
35,220 |
100.4% |
14 使用料及び手数料 |
117,160 |
80,123 |
68.4% |
116,648 |
104,541 |
89.6% |
15 国庫支出金 |
262,951 |
74,750 |
28.4% |
262,047 |
93,744 |
35.8% |
16 県支出金 |
173,029 |
41,085 |
23.7% |
170,035 |
102,509 |
60.3% |
17 財産収入 |
15,281 |
4,450 |
29.1% |
19,413 |
9,709 |
50.0% |
18 寄附金 |
500 |
154 |
30.8% |
500 |
154 |
30.8% |
19 繰入金 |
484,814 |
420,504 |
86.7% |
397,960 |
431,309 |
108.4% |
20 繰越金 |
34,709 |
34,709 |
100.0% |
34,709 |
34,709 |
100.0% |
21 諸収入 |
103,351 |
27,893 |
27.0% |
114,051 |
50,653 |
44.4% |
22 町 債 |
385,127 |
9,727 |
2.5% |
555,527 |
9,727 |
1.8% |
合 計 |
4,039,965 |
2,794,932 |
69.2% |
4,246,104 |
3,398,858 |
80.0% |
歳 出 |
1 議会費 |
79,828 |
63,242 |
79.2% |
80,386 |
77,229 |
96.1% |
2 総務費 |
560,589 |
372,304 |
66.4% |
676,501 |
459,330 |
67.9% |
3 民生費 |
1,003,633 |
538,871 |
53.7% |
980,619 |
765,690 |
78.1% |
4 衛生費 |
458,726 |
309,908 |
67.6% |
458,144 |
437,462 |
95.5% |
5 労働費 |
89,833 |
52,036 |
57.9% |
98,254 |
65,871 |
67.0% |
6 農林水産業費 |
187,291 |
80,620 |
43.0% |
218,070 |
102,349 |
46.9% |
7 商工費 |
1,654 |
1,608 |
97.2% |
1,654 |
1,612 |
97.5% |
8 土木費 |
487,761 |
228,978 |
46.9% |
475,022 |
300,723 |
63.3% |
9 消防費 |
201,240 |
194,364 |
96.6% |
201,360 |
196,258 |
97.5% |
10 教育費 |
299,805 |
205,640 |
68.6% |
379,533 |
266,326 |
70.2% |
11 災害復旧費 |
12,943 |
7,155 |
55.3% |
15,193 |
9,646 |
63.5% |
12 公債費 |
652,394 |
324,094 |
49.7% |
652,394 |
603,019 |
92.4% |
13 諸支出金 |
1,268 |
1,267 |
99.9% |
5,974 |
5,973 |
100.0% |
14 予備費 |
3,000 |
0 |
0.0% |
3,000 |
0 |
0.0% |
合 計 |
4,039,965 |
2,380,087 |
58.9% |
4,246,104 |
3,291,488 |
77.5% |
差引額 |
0 |
414,845 |
|
0 |
107,370 |
|
一時借入金 |
|
100,000 |
|
|
600,000 |
|
|