歳入歳出決算総括表_xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
各種会計決算総括表 歳 入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
各種会計決算総括表 歳 出 |
|
|
H1 |
<<= |
固定タイトル |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H2 |
<<= |
可変タイトル |
|
|
歳 入 |
|
|
|
|
|
|
|
|
|
|
|
歳 出 |
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
会計別 |
|
予算現額 |
調定額 |
収入済額 |
不納欠損額 |
収入未済額 |
|
予算現額と
収入済額と
の比較 |
|
備考 |
|
会計別 |
|
予算現額 |
支出済額 |
翌年度繰越額 |
不用額 |
予算現額と
支出済額と
の比較 |
|
|
|
H3 |
<<= |
見出し |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H3 |
<<= |
見出し |
|
|
|
円 |
円 |
円 |
円 |
|
円 |
|
円 |
収入済額中還付 |
|
|
|
円 |
円 |
円 |
円 |
|
円 |
|
|
SPACE |
|
|
|
|
一般会計 |
301,169,370,468 |
286,660,777,180 |
281,170,893,140 |
916,853,603 |
|
4,665,909,061 |
△ |
19,998,477,328 |
を要する額 |
|
|
一般会計 |
301,169,370,468 |
273,667,037,298 |
14,687,272,887 |
12,815,060,283 |
|
27,502,333,170 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,878,624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
電気事業経営
記念基金会計 |
|
|
|
|
|
|
|
|
|
|
|
電気事業経営
記念基金会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
3,430,000 |
3,431,775 |
3,431,775 |
- |
|
- |
|
1,775 |
|
|
|
|
3,430,000 |
3,329,466 |
- |
100,534 |
|
100,534 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
土地区画整理
清算金会計 |
|
|
|
|
|
|
|
|
|
|
|
土地区画整理
清算金会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
5,005,000 |
6,065,086 |
4,242,231 |
27,450 |
|
1,795,405 |
△ |
762,769 |
|
|
|
|
5,005,000 |
4,050,000 |
- |
955,000 |
|
955,000 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
母子・父子・
寡婦福祉資金
貸付金会計 |
|
|
|
|
|
|
|
|
|
|
|
母子・父子・
寡婦福祉資金
貸付金会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
434,443,000 |
815,262,957 |
437,477,604 |
- |
|
377,785,353 |
|
3,034,604 |
|
|
|
|
434,443,000 |
382,305,170 |
- |
52,137,830 |
|
52,137,830 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
公債管理
事業会計 |
|
|
|
|
|
|
|
|
|
|
|
公債管理
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
41,001,138,000 |
40,970,566,712 |
40,970,566,712 |
- |
|
- |
△ |
30,571,288 |
|
|
|
|
41,001,138,000 |
40,970,566,712 |
- |
30,571,288 |
|
30,571,288 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
競輪事業会計 |
19,988,528,000 |
18,653,603,767 |
18,653,603,767 |
- |
|
- |
△ |
1,334,924,233 |
|
|
|
競輪事業会計 |
19,988,528,000 |
18,291,754,597 |
- |
1,696,773,403 |
|
1,696,773,403 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
国民健康保険
事業会計 |
|
|
|
|
|
|
|
|
収入済額中還付 |
|
|
国民健康保険
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
特別会計 |
|
80822575000 |
88532478431 |
82310870946 |
1,223,927,649 |
|
5,029,043,438 |
|
1488295946 |
を要する額 |
|
特別会計 |
|
80822575000 |
78280101750 |
10,440,000 |
2532033250 |
|
2542473250 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,363,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
簡易水道
事業会計 |
|
|
|
|
|
|
|
|
|
|
|
簡易水道
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
957,381,000 |
839,158,698 |
837,650,828 |
15,590 |
|
1,492,280 |
△ |
119,730,172 |
|
|
|
|
957,381,000 |
835,511,804 |
24,551,000 |
97,318,196 |
|
121,869,196 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
農業集落排水
事業会計 |
|
|
|
|
|
|
|
|
|
|
|
農業集落排水
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
554,250,000 |
547,825,245 |
545,600,585 |
361,370 |
|
1,863,290 |
△ |
8,649,415 |
|
|
|
|
554,250,000 |
543,996,408 |
2,596,000 |
7,657,592 |
|
10,253,592 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
清掃工場発電
事業会計 |
|
|
|
|
|
|
|
|
|
|
|
清掃工場発電
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
1,872,660,000 |
1,830,671,491 |
1,830,671,491 |
- |
|
- |
△ |
41,988,509 |
|
|
|
|
1,872,660,000 |
1,811,872,253 |
- |
60,787,747 |
|
60,787,747 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
駐車場
事業会計 |
|
|
|
|
|
|
|
|
|
|
|
駐車場
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
320783000 |
312477508 |
312477508 |
- |
|
- |
△ |
8305492 |
|
|
|
|
320783000 |
312150333 |
- |
8632667 |
|
8632667 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
介護保険
事業会計 |
|
|
|
|
|
|
|
|
収入済額中還付 |
|
|
介護保険
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
58,369,885,000 |
57,940,575,739 |
57,548,607,023 |
101,032,933 |
|
309,050,583 |
△ |
821,277,977 |
を要する額 |
|
|
|
58,369,885,000 |
56,823,600,941 |
- |
1,546,284,059 |
|
1,546,284,059 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,114,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
介護保険
サービス会計 |
|
|
|
|
|
|
|
|
|
|
|
介護保険
サービス会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
58,300,000 |
58,389,790 |
58,389,790 |
- |
|
- |
|
89,790 |
|
|
|
|
58,300,000 |
58,199,790 |
- |
100,210 |
|
100,210 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
中央卸売市場
事業会計 |
|
|
|
|
|
|
|
|
|
|
|
中央卸売市場
事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
837,425,000 |
954,633,193 |
837,349,388 |
- |
|
117,283,805 |
△ |
75,612 |
|
|
|
|
837,425,000 |
694,694,839 |
103,000,000 |
39,730,161 |
|
142,730,161 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
後期高齢者
医療事業会計 |
|
|
|
|
|
|
|
|
収入済額中還付 |
|
|
後期高齢者
医療事業会計 |
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
|
7,864,522,000 |
7,665,383,328 |
7,528,190,975 |
30,330,780 |
|
113,801,873 |
△ |
336,331,025 |
を要する額 |
|
|
|
7,864,522,000 |
7,253,088,385 |
- |
611,433,615 |
|
611,433,615 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,940,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
収入済額中還付 |
|
|
|
|
|
|
|
|
|
|
|
SPACE |
|
|
|
|
小 計 |
213,090,325,000 |
219,130,523,720 |
211,879,130,623 |
1,355,695,772 |
|
5,952,116,027 |
△ |
1,211,194,377 |
を要する額 |
|
|
小 計 |
213,090,325,000 |
206,265,222,448 |
140,587,000 |
6,684,515,552 |
|
6,825,102,552 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,418,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
収入済額中還付 |
|
|
|
|
|
|
|
|
|
|
|
SPACE |
|
|
|
合計 |
|
514,259,695,468 |
505,791,300,900 |
493,050,023,763 |
2,272,549,375 |
|
10,618,025,088 |
△ |
21,209,671,705 |
を要する額 |
|
合計 |
|
514,259,695,468 |
479,932,259,746 |
14,827,859,887 |
19,499,575,835 |
|
34,327,435,722 |
|
|
SPACE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,297,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|