歳入決算事項別明細書
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
歳入 国民健康保険事業会計(直営診療施設勘定) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(単位:円) |
|
|
H2 |
H2 |
可変タイトル |
科目 |
|
|
|
|
|
予算現額 |
|
|
|
|
|
|
|
|
|
調定額 |
収入済額 |
不納欠損額 |
収入未済額 |
|
備考 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
款 |
項 |
目 |
名称 |
|
|
当初予算額 |
|
補正予算額 |
|
継続費及び
繰越事業費
繰越財源
充当額 |
計 |
節 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
|
|
|
|
|
|
|
|
|
|
|
区分 |
|
金額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
1 |
|
|
診療収入 |
|
|
|
48,314,000 |
|
- |
- |
48,314,000 |
|
|
|
|
42,361,824 |
42,308,154 |
- |
|
53,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
外来収入 |
|
|
|
45,602,000 |
|
- |
- |
45,602,000 |
|
|
|
|
39,172,592 |
39,172,592 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
国民健康保険診療報 |
|
|
|
6,931,000 |
|
- |
- |
6,931,000 |
|
|
|
|
5,534,433 |
5,534,433 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
酬収入 |
|
|
|
|
|
|
|
|
1 |
現年度分 |
|
6,930,000 |
5,534,433 |
5,534,433 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
過年度分 |
|
1,000 |
- |
- |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
社会保険診療報酬収 |
|
|
|
4,287,000 |
|
- |
- |
4,287,000 |
|
|
|
|
3,181,350 |
3,181,350 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
入 |
|
|
|
|
|
|
|
|
1 |
現年度分 |
|
4,286,000 |
3,181,350 |
3,181,350 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
過年度分 |
|
1,000 |
- |
- |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
後期高齢者医療保険 |
|
|
|
26,688,000 |
|
- |
- |
26,688,000 |
|
|
|
|
23,286,111 |
23,286,111 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
診療報酬収入 |
|
|
|
|
|
|
|
|
1 |
現年度分 |
|
26,687,000 |
23,286,111 |
23,286,111 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
過年度分 |
|
1,000 |
- |
- |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
一部負担金収入 |
|
|
|
6,606,000 |
|
- |
- |
6,606,000 |
|
|
|
|
6,077,530 |
6,077,530 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
医療給付分現年 |
|
6,605,000 |
6,077,530 |
6,077,530 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
度分 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
医療給付分過年 |
|
1,000 |
- |
- |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
度分 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
その他の診療報酬収 |
|
|
|
1,090,000 |
|
- |
- |
1,090,000 |
|
|
|
|
1,093,168 |
1,093,168 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
入 |
|
|
|
|
|
|
|
|
1 |
現年度分 |
|
1,089,000 |
1,093,168 |
1,093,168 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
過年度分 |
|
1,000 |
- |
- |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
その他の診療収入 |
|
|
|
2,712,000 |
|
- |
- |
2,712,000 |
|
|
|
|
3,189,232 |
3,135,562 |
- |
|
53,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
諸検査等収入 |
|
|
|
2,712,000 |
|
- |
- |
2,712,000 |
|
|
|
|
3,189,232 |
3,135,562 |
- |
|
53,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
現年度分 |
|
2,711,000 |
3,167,764 |
3,114,094 |
- |
|
53,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
過年度分 |
|
1,000 |
21,468 |
21,468 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
使用料及び手数料 |
|
|
|
223,000 |
|
- |
- |
223,000 |
|
|
|
|
223,640 |
223,640 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
使用料 |
|
|
|
33,000 |
|
- |
- |
33,000 |
|
|
|
|
33,560 |
33,560 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
自動車使用料 |
|
|
|
33,000 |
|
- |
- |
33,000 |
|
|
|
|
33,560 |
33,560 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
自動車使用料 |
|
33,000 |
33,560 |
33,560 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
手数料 |
|
|
|
190,000 |
|
- |
- |
190,000 |
|
|
|
|
190,080 |
190,080 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
文書手数料 |
|
|
|
190,000 |
|
- |
- |
190,000 |
|
|
|
|
190,080 |
190,080 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
文書手数料 |
|
190,000 |
190,080 |
190,080 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
繰入金 |
|
|
|
69,274,000 |
|
508,000 |
- |
69,782,000 |
|
|
|
|
65,790,000 |
65,790,000 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
一般会計繰入金 |
|
|
|
49,000,000 |
|
508,000 |
- |
49,508,000 |
|
|
|
|
46,016,000 |
46,016,000 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
一般会計繰入金 |
|
|
|
49,000,000 |
|
508,000 |
- |
49,508,000 |
|
|
|
|
46,016,000 |
46,016,000 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
一般会計繰入金 |
|
49,508,000 |
46,016,000 |
46,016,000 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
事業勘定繰入金 |
|
|
|
20,274,000 |
|
- |
- |
20,274,000 |
|
|
|
|
19,774,000 |
19,774,000 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
事業勘定繰入金 |
|
|
|
20,274,000 |
|
- |
- |
20,274,000 |
|
|
|
|
19,774,000 |
19,774,000 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SP |
|
|
歳入 国民健康保険事業会計(直営診療施設勘定) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(単位:円) |
|
|
H2 |
H2 |
可変タイトル |
科目 |
|
|
|
|
|
予算現額 |
|
|
|
|
|
|
|
|
|
調定額 |
収入済額 |
不納欠損額 |
収入未済額 |
|
備考 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
款 |
項 |
目 |
名称 |
|
|
当初予算額 |
|
補正予算額 |
|
継続費及び
繰越事業費
繰越財源
充当額 |
計 |
節 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
|
|
|
|
|
|
|
|
|
|
|
区分 |
|
金額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
|
|
|
|
|
|
|
|
|
|
|
1 |
事業勘定繰入金 |
|
20,274,000 |
19,774,000 |
19,774,000 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
繰越金 |
|
|
|
1,000 |
|
- |
- |
1,000 |
|
|
|
|
531 |
531 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
繰越金 |
|
|
|
1,000 |
|
- |
- |
1,000 |
|
|
|
|
531 |
531 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
繰越金 |
|
|
|
1,000 |
|
- |
- |
1,000 |
|
|
|
|
531 |
531 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
繰越金 |
|
1,000 |
531 |
531 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
諸収入 |
|
|
|
2,888,000 |
|
- |
- |
2,888,000 |
|
|
|
|
2,090,412 |
2,090,412 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
雑入 |
|
|
|
2,888,000 |
|
- |
- |
2,888,000 |
|
|
|
|
2,090,412 |
2,090,412 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
雑入 |
|
|
|
2,888,000 |
|
- |
- |
2,888,000 |
|
|
|
|
2,090,412 |
2,090,412 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
社会保険料収入 |
|
54,000 |
35,392 |
35,392 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
雑収 |
|
2,834,000 |
2,055,020 |
2,055,020 |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
歳入合計 |
|
|
|
|
|
|
120,700,000 |
|
508,000 |
- |
121,208,000 |
|
|
|
|
110,466,407 |
110,412,737 |
- |
|
53,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|