平成17年度予算執行状況
平成17年度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 645,084 |
千円 125,671 |
19.5% |
千円 645,084 |
千円 307,797 |
47.7% |
2 地方譲与税 |
74,217 |
0 |
0.0% |
74,217 |
32,171 |
43.3% |
3 利子割交付金 |
3,000 |
0 |
0.0% |
3,000 |
2,329 |
77.6% |
4 配当割交付金 |
2,000 |
0 |
0.0% |
2,000 |
663 |
33.2% |
5 株式等譲渡所得割交付金 |
700 |
0 |
0.0% |
700 |
2 |
0.3% |
6 地方消費税交付金 |
60,000 |
17,834 |
29.7% |
60,000 |
42,266 |
70.4% |
7 ゴルフ場利用税交付金 |
5,016 |
0 |
0.0% |
5,016 |
2,265 |
45.2% |
8 自動車取得税交付金 |
25,000 |
0 |
0.0% |
25,000 |
9,621 |
38.5% |
9 国有提供施設等所在市町村助成交付金 |
9,986 |
0 |
0.0% |
9,986 |
0 |
0.0% |
10 地方特例交付金 |
20,000 |
10,132 |
50.7% |
20,839 |
20,839 |
100.0% |
11 地方交付税 |
1,480,000 |
704,366 |
47.6% |
1,678,981 |
1,071,674 |
63.8% |
12 交通安全対策特別交付金 |
1,500 |
0 |
0.0% |
1,500 |
0 |
0.0% |
13 分担金及び負担金 |
33,489 |
7,430 |
22.2% |
35,714 |
15,834 |
44.3% |
14 使用料及び手数料 |
110,920 |
25,533 |
23.0% |
110,933 |
53,783 |
48.5% |
15 国庫支出金 |
144,751 |
10,380 |
7.2% |
145,714 |
13,645 |
9.4% |
16 県支出金 |
193,799 |
8,476 |
4.4% |
202,069 |
25,610 |
12.7% |
17 財産収入 |
5,468 |
671 |
12.3% |
14,002 |
9,540 |
68.1% |
18 寄附金 |
500 |
500 |
100.0% |
1,000 |
580 |
58.0% |
19 繰入金 |
615,085 |
878 |
0.1% |
415,803 |
300,112 |
72.2% |
20 繰越金 |
53,566 |
84,859 |
158.4% |
84,858 |
84,859 |
100.0% |
21 諸収入 |
136,079 |
76,604 |
56.3% |
148,601 |
94,487 |
63.6% |
22 町 債 |
419,700 |
23,100 |
5.5% |
438,300 |
23,100 |
5.3% |
合 計 |
4,039,860 |
1,096,434 |
27.1% |
4,123,317 |
2,111,177 |
51.2% |
歳 出 |
1 議会費 |
90,515 |
25,352 |
28.0% |
89,684 |
42,011 |
46.8% |
2 総務費 |
600,471 |
156,965 |
26.1% |
611,555 |
283,681 |
46.4% |
3 民生費 |
958,036 |
193,242 |
20.2% |
957,153 |
349,348 |
36.5% |
4 衛生費 |
444,737 |
102,833 |
23.1% |
455,996 |
213,022 |
46.7% |
5 労働費 |
90,185 |
27,463 |
30.5% |
90,183 |
40,299 |
44.7% |
6 農林水産業費 |
191,848 |
25,684 |
13.4% |
222,137 |
43,652 |
19.7% |
7 商工費 |
1,662 |
85 |
5.1% |
1,662 |
1,599 |
96.2% |
8 土木費 |
413,653 |
36,423 |
8.8% |
425,318 |
120,657 |
28.4% |
9 消防費 |
208,447 |
96,626 |
46.4% |
212,095 |
142,017 |
67.0% |
10 教育費 |
310,626 |
80,021 |
25.8% |
322,521 |
141,980 |
44.0% |
11 災害復旧費 |
21,607 |
17,801 |
82.4% |
21,607 |
17,921 |
82.9% |
12 公債費 |
705,072 |
12 |
0.0% |
705,072 |
350,074 |
49.7% |
13 諸支出金 |
1 |
0 |
0.0% |
5,334 |
0 |
0.0% |
14 予備費 |
3,000 |
0 |
0.0% |
3,000 |
0 |
0.0% |
合 計 |
4,039,860 |
762,507 |
18.9% |
4,123,317 |
1,746,261 |
42.4% |
差引額 |
0 |
333,927 |
|
0 |
364,916 |
|
一時借入金 |
|
0 |
|
|
0 |
|
平成17年度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 615,382 |
千円 450,168 |
73.2% |
千円 615,382 |
千円 591,939 |
96.2% |
2 地方譲与税 |
74,217 |
54,048 |
72.8% |
87,271 |
87,270 |
100.0% |
3 利子割交付金 |
3,000 |
3,269 |
109.0% |
4,160 |
4,160 |
100.0% |
4 配当割交付金 |
2,000 |
1,081 |
54.1% |
2,000 |
1,882 |
94.1% |
5 株式等譲渡所得割交付金 |
700 |
6 |
0.9% |
700 |
2,392 |
341.7% |
6 地方消費税交付金 |
60,000 |
56,602 |
94.3% |
77,431 |
77,431 |
100.0% |
7 ゴルフ場利用税交付金 |
5,016 |
4,386 |
87.4% |
5,016 |
5,706 |
113.8% |
8 自動車取得税交付金 |
25,000 |
19,482 |
77.9% |
30,717 |
30,717 |
100.0% |
9 国有提供施設等所在市町村助成交付金 |
9,986 |
10,086 |
101.0% |
9,986 |
10,086 |
101.0% |
10 地方特例交付金 |
20,839 |
20,839 |
100.0% |
20,839 |
20,839 |
100.0% |
11 地方交付税 |
1,678,981 |
1,504,309 |
89.6% |
1,742,737 |
1,742,737 |
100.0% |
12 交通安全対策特別交付金 |
1,800 |
985 |
54.7% |
1,800 |
1,551 |
86.2% |
13 分担金及び負担金 |
35,714 |
24,179 |
67.7% |
36,014 |
34,868 |
96.8% |
14 使用料及び手数料 |
110,933 |
76,783 |
69.2% |
110,833 |
107,599 |
97.1% |
15 国庫支出金 |
196,421 |
22,675 |
11.5% |
196,904 |
61,899 |
31.4% |
16 県支出金 |
202,451 |
45,560 |
22.5% |
194,669 |
116,363 |
59.8% |
17 財産収入 |
19,929 |
15,531 |
77.9% |
19,929 |
17,096 |
85.8% |
18 寄附金 |
1,000 |
740 |
74.0% |
1,000 |
740 |
74.0% |
19 繰入金 |
719,299 |
300,616 |
41.8% |
623,003 |
458,022 |
73.5% |
20 繰越金 |
84,858 |
84,859 |
158.4% |
84,858 |
84,858 |
100.0% |
21 諸収入 |
155,282 |
103,743 |
66.8% |
159,594 |
130,321 |
81.7% |
22 町 債 |
445,300 |
32,800 |
7.4% |
449,800 |
33,400 |
7.4% |
合 計 |
4,468,110 |
2,832,747 |
63.4% |
4,474,643 |
3,621,876 |
80.9% |
歳 出 |
1 議会費 |
88,354 |
68,254 |
77.3% |
88,354 |
84,810 |
96.0% |
2 総務費 |
851,666 |
470,137 |
55.2% |
896,882 |
645,569 |
72.0% |
3 民生費 |
986,103 |
544,810 |
55.2% |
980,518 |
747,969 |
76.3% |
4 衛生費 |
456,396 |
309,406 |
67.8% |
445,706 |
425,721 |
95.5% |
5 労働費 |
90,176 |
65,899 |
73.1% |
81,596 |
80,336 |
98.5% |
6 農林水産業費 |
229,191 |
93,600 |
40.8% |
227,963 |
113,234 |
49.7% |
7 商工費 |
1,662 |
1,613 |
97.1% |
1,662 |
1,653 |
99.5% |
8 土木費 |
484,352 |
195,132 |
40.3% |
478,147 |
301,951 |
63.2% |
9 消防費 |
212,102 |
192,877 |
90.9% |
208,970 |
201,285 |
96.3% |
10 教育費 |
329,024 |
232,977 |
70.8% |
32,761 |
301,458 |
92.5% |
11 災害復旧費 |
25,377 |
17,933 |
70.7% |
25,377 |
23,791 |
93.8% |
12 公債費 |
705,373 |
350,211 |
49.6% |
705,373 |
697,885 |
98.9% |
13 諸支出金 |
5,334 |
5,333 |
100.0% |
5,334 |
5,333 |
100.0% |
14 予備費 |
3,000 |
0 |
0.0% |
3,000 |
0 |
0.0% |
合 計 |
4,468,110 |
2,548,182 |
57.0% |
4,474,643 |
3,630,995 |
81.1% |
差引額 |
0 |
284,565 |
|
0 |
▲9,119 |
|
一時借入金 |
|
160,000 |
|
|
920,000 |
|
|