事業活動収支内訳表 |
|
|
|
|
|
|
|
|
|
|
(自)平成20年4月1日 (至)平成21年3月31日 |
|
|
|
|
(単位 円) |
|
勘定科目 |
合計 |
本部 |
障害者センター |
自立生活支援 |
センター短期入所 |
あゆみの家短期入所 |
あじさいホーム |
ひまわりホーム |
ぽけっと |
ステップ居宅介護 |
ステップ移動 |
ステップ老人 |
|
事業活動による収支の部 |
収入 |
自立支援費等収入 |
115,371,862 |
0 |
0 |
0 |
3,849,399 |
0 |
0 |
0 |
23,219,442 |
88,303,021 |
0
|
0 |
|
介護給付費収入 |
110,265,933 |
0 |
0 |
0 |
3,811,394 |
0 |
0 |
0 |
18,253,624 |
88,200,915 |
0 |
0 |
|
利用者負担金収入 |
5,105,929 |
0 |
0 |
0 |
38,005
|
0 |
0 |
0 |
4,965,818
|
102,106 |
0 |
0 |
|
補助事業等収入 |
269,928,712 |
0 |
174,917,821 |
12,265,000 |
7,725,601 |
9,538,280 |
24,859,329 |
24,587,521 |
361,000 |
163,385 |
15,510,775 |
0 |
|
補助事業収入 |
30,871,000 |
0 |
0 |
0 |
|
0 |
15,255,000 |
15,255,000 |
361,000 |
0 |
0 |
0 |
|
受託事業収入 |
216,460,013 |
0 |
171,694,001 |
12,265,000 |
7,620,000
|
9,538,280 |
0 |
0 |
0 |
0 |
15,342,732
|
0 |
|
利用者負担金収入 |
22,227,935 |
0 |
3,223,820 |
0 |
0 |
0 |
9,604,329 |
9,332,521 |
0 |
0 |
67,265 |
0 |
|
その他の補助金等収入 |
369,764 |
0 |
0 |
0 |
105,601
|
0 |
0 |
0 |
0 |
163,385 |
100,778
|
0 |
|
寄付金収入 |
5,546,840 |
5,444,840 |
0 |
0 |
0 |
0 |
37,200 |
36,000 |
28,800 |
0 |
0 |
0 |
|
寄付金収入 |
5,546,840 |
5,444,840 |
0 |
0 |
0 |
0 |
37,200 |
36,000 |
28,800 |
0 |
0 |
0 |
|
雑収入 |
767,334 |
30,000 |
736,894 |
0 |
0 |
0 |
340 |
100 |
0 |
0 |
0 |
0 |
|
雑収入 |
767,334 |
30,000 |
736,894
|
0 |
0 |
0 |
340 |
100 |
0 |
0 |
0 |
0 |
|
国庫補助金等特別積立金取崩額 |
10,055,534 |
0 |
0 |
0 |
0 |
0 |
3,826,766 |
5,202,578 |
1,026,190 |
0 |
0 |
0 |
|
国庫補助金等特別積立金取崩額 |
10,055,534 |
0 |
0 |
0 |
0 |
0 |
3,826,766 |
5,202,578 |
1,026,190 |
0 |
0 |
0 |
|
事業活動収入計(1) |
401,670,282 |
5,474,840 |
175,654,715 |
12,265,000 |
11,575,000 |
9,538,280 |
28,723,635 |
29,826,199 |
24,635,432 |
88,466,406 |
15,510,775 |
0 |
|
支出 |
人件費支出 |
233,242,403 |
3,567,751 |
67,621,586 |
10,802,497 |
10,636,005 |
10,526,468 |
16,178,810 |
14,289,062 |
17,056,423 |
69,996,654 |
12,567,147 |
0 |
|
役員報酬 |
1,700,000 |
1,700,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
職員俸給 |
80,564,238 |
0 |
24,553,217 |
4,560,000
|
4,176,000
|
4,692,000
|
5,547,600 |
4,542,275
|
4,134,000
|
24,519,146
|
3,840,000
|
0 |
|
職員諸手当 |
79,627,506 |
0 |
23,885,798 |
4,890,062
|
5,327,083
|
4,227,033
|
5,659,532 |
5,236,608
|
4,641,461
|
21,821,424
|
3,938,505
|
0 |
|
非常勤職員給与 |
46,969,333 |
1,431,100 |
12,093,333 |
0 |
0 |
316,000
|
3,400,820 |
3,046,120
|
6,991,675
|
16,037,774
|
3,652,511
|
0 |
|
退職共済掛金 |
2,235,000 |
89,400 |
447,000 |
89,400
|
89,400
|
89,400
|
134,100 |
178,800
|
134,100
|
894,000
|
89,400 |
0 |
|
法定福利費 |
22,146,326 |
347,251 |
6,642,238 |
1,263,035
|
1,043,522
|
1,202,035
|
1,436,758 |
1,285,259
|
1,155,187
|
6,724,310
|
1,046,731
|
0 |
|
事務費支出 |
117,793,108 |
5,861,820 |
92,092,319 |
146,288 |
175,637 |
301,462 |
4,313,546 |
7,781,123 |
2,979,797 |
3,330,210 |
810,906 |
0 |
|
福利厚生費 |
1,496,842 |
97,555 |
414,474 |
67,453
|
76,412
|
28,741 |
67,241 |
51,610
|
241,897
|
379,787
|
71,672 |
0 |
|
旅費交通費 |
862,646 |
278,978 |
244,920 |
0 |
0 |
125,090 |
67,502 |
97,386
|
5,504 |
32,456
|
10,810 |
0 |
|
研修費 |
560,560 |
0 |
179,250 |
67,900
|
31,500
|
0 |
5,250 |
67,260
|
23,600
|
172,300
|
13,500 |
0 |
|
消耗品費 |
1,462,169 |
221,675 |
845,363 |
0 |
0 |
1,920 |
85,336 |
75,669
|
92,132
|
112,560
|
27,514 |
0 |
|
器具什器費 |
1,867,132 |
967,300 |
496,448 |
0 |
0 |
0 |
54,005 |
81,049
|
108,600
|
100,904
|
58,826 |
0 |
|
印刷製本費 |
1,285,657 |
143,563 |
790,257 |
0 |
0 |
0 |
113,708 |
85,009
|
19,985
|
106,510
|
26,625 |
0 |
|
水道光熱費 |
11,725,681 |
0 |
8,452,082 |
0 |
0 |
0 |
1,536,285 |
1,332,986
|
404,328
|
0 |
0 |
0 |
|
修繕費 |
2,076,355 |
87,246 |
1,291,696 |
0 |
0 |
0 |
309,009 |
324,824
|
63,580
|
0 |
0 |
0 |
|
通信運搬費 |
1,704,953 |
174,468 |
777,785 |
0 |
0 |
74,516 |
156,178 |
156,426
|
155,061
|
168,682
|
41,837 |
0 |
|
会議費 |
205,866 |
57,231 |
88,000 |
0 |
0 |
0 |
0 |
0 |
0 |
48,510 |
12,125 |
0 |
|
受付業務委託費 |
2,817,888 |
0 |
2,817,888 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
建物管理業務委託費 |
17,972,948 |
0 |
15,805,439 |
0 |
0 |
0 |
886,200 |
1,262,409
|
18,900
|
0 |
0 |
0 |
|
清掃業務委託費 |
14,507,297 |
0 |
13,929,797 |
0 |
0 |
0 |
252,000 |
210,000
|
115,500
|
0 |
0 |
0 |
|
通所バス運行委託費 |
34,218,450 |
0 |
34,218,450 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
給食サービス業務委託費 |
2,514,220 |
0 |
2,514,220 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
介助業務委託費 |
1,456,600 |
0 |
1,392,000 |
0 |
64,600
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
手数料 |
313,510 |
27,780 |
199,715 |
10,935
|
0 |
0 |
25,390 |
11,805
|
20,670
|
17,115
|
100 |
0 |
|
損害保険料 |
1,551,771 |
278,939 |
593,570 |
0 |
0 |
23,840 |
170,086 |
173,410
|
108,236
|
162,952
|
40,738 |
0 |
|
賃借料 |
8,235,456 |
58,253 |
1,169,584 |
0 |
0 |
0 |
508,011 |
2,489,280
|
1,561,099
|
1,959,339
|
489,890
|
0 |
|
租税公課 |
120,900 |
114,700 |
1,400 |
0 |
0 |
0 |
1,000 |
0 |
1,000 |
2,240 |
560 |
0 |
|
新聞図書費 |
314,943 |
12,000 |
289,823 |
0 |
0 |
0 |
12,240 |
0 |
880 |
0 |
0 |
0 |
|
雑費 |
10,521,264 |
3,342,132 |
5,580,158 |
0 |
3,125 |
47,355 |
64,105 |
1,362,000
|
38,825
|
66,855
|
16,709 |
0 |
|
事業費支出 |
22,157,483 |
0 |
13,843,040 |
1,546,941 |
72,110 |
53,867 |
2,493,073 |
2,413,940 |
1,734,512 |
0 |
0 |
0 |
|
給食費 |
2,858,620 |
0 |
2,858,620 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
保健衛生費 |
126,288 |
0 |
0 |
0 |
0 |
0 |
70,479 |
51,964
|
3,845 |
0 |
0 |
0 |
|
教養娯楽費 |
168,479 |
0 |
0 |
0 |
0 |
0 |
0 |
120,257
|
48,222 |
0 |
0 |
0 |
|
水道光熱費 |
3,773,848 |
0 |
0 |
0 |
0 |
0 |
1,749,335 |
1,319,855
|
704,658 |
0 |
0 |
0 |
|
消耗品費 |
1,509,859 |
0 |
0 |
0 |
0 |
0 |
531,509 |
512,516
|
465,834 |
0 |
0 |
0 |
|
|
器具什器費 |
1,031,136 |
0 |
0 |
0 |
0 |
0 |
127,350 |
407,773
|
496,013 |
0 |
0 |
0 |
|
|
|
|
|
勘定科目 |
合計 |
本部 |
障害者センター |
自立生活支援 |
センター短期入所 |
あゆみの家短期入所 |
あじさいホーム |
ひまわりホーム |
ぽけっと |
ステップ居宅介護 |
ステップ移動 |
ステップ老人 |
|
|
|
視覚障害者通所訓練事業費 |
2,597,678 |
0 |
2,597,678 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
機能訓練事業 |
748,833 |
0 |
748,833 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
短期入所事業費 |
125,977 |
0 |
0 |
0 |
72,110
|
53,867
|
0 |
0 |
0 |
0 |
0 |
0 |
|
入浴給食サ−ビス事業費 |
32,190 |
0 |
32,190 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
手話講習会事業費 |
3,592,053 |
0 |
3,592,053 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
講座講習会事業費 |
4,013,666 |
0 |
4,013,666 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
自立生活支援事業費 |
1,546,941 |
0 |
0 |
1,546,941
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
雑費 |
31,915 |
0 |
0 |
0 |
0 |
0 |
14,400 |
1,575 |
15,940
|
0 |
0 |
0 |
|
減価償却費 |
15,868,693 |
275,430
|
0 |
0 |
0 |
0 |
6,520,230
|
7,528,301
|
1,488,732 |
56,000 |
0 |
0 |
|
減価償却費 |
15,868,693 |
275,430 |
0 |
0 |
0 |
0 |
6,520,230 |
7,528,301 |
1,488,732 |
56,000 |
0 |
0 |
|
事業活動支出計(2) |
389,061,687 |
9,705,001 |
173,556,945 |
12,495,726 |
10,883,752 |
10,881,797 |
29,505,659 |
32,012,426 |
23,259,464 |
73,382,864 |
13,378,053 |
0 |
|
事業活動収支差額(3)=(1)-(2) |
12,608,595 |
-4,230,161 |
2,097,770 |
-230,726 |
691,248
|
-1,343,517 |
-782,024 |
-2,186,227 |
1,375,968 |
15,083,542 |
2,132,722
|
0 |
|
事業活動外収支の部 |
収入 |
借入金利息補助金収入 |
388,874 |
0 |
0 |
0 |
0 |
0 |
388,874
|
0 |
0 |
0 |
0 |
0 |
|
借入金利息補助金収入 |
388,874 |
0 |
0 |
0 |
0 |
0 |
388,874 |
0 |
0 |
0 |
0 |
0 |
|
受取利息配当金収入 |
321,171 |
24,715 |
120,057 |
0 |
0 |
3,263 |
69,429 |
16,774 |
15,748 |
71,185 |
0 |
0 |
|
受取利息配当金収入 |
321,171 |
24,715 |
120,057 |
0 |
0 |
3,263 |
69,429 |
16,774 |
15,748 |
71,185 |
0 |
0 |
|
経理区分間繰入金収入 |
7,900,000 |
4,400,000
|
0 |
0 |
0 |
1,500,000 |
0 |
0 |
0 |
0 |
2,000,000
|
0 |
|
経理区分間繰入金収入 |
7,900,000 |
4,400,000 |
0 |
0 |
0 |
1,500,000 |
0 |
0 |
0 |
0 |
2,000,000 |
0 |
|
事業活動外収入計(4) |
8,610,045 |
4,424,715 |
120,057
|
0 |
0 |
1,503,263 |
458,303 |
16,774 |
15,748 |
71,185 |
2,000,000
|
0 |
|
支出 |
借入金利息支出 |
1,468,657
|
0 |
0 |
0 |
0 |
0 |
1,468,657 |
0 |
0 |
0 |
0 |
0 |
|
借入金利息支出 |
1,468,657 |
0 |
0 |
0 |
0 |
0 |
1,468,657 |
0 |
0 |
0 |
0 |
0 |
|
経理区分間繰入金支出 |
7,900,000 |
0 |
2,400,000 |
0 |
0 |
0 |
0 |
0 |
0 |
5,500,000 |
0 |
0 |
|
経理区分間繰入金支出 |
7,900,000 |
0 |
2,400,000 |
0 |
0 |
0 |
0 |
0 |
0 |
5,500,000 |
0 |
0 |
|
事業活動外支出(5) |
9,368,657 |
0 |
2,400,000
|
0 |
0 |
0 |
1,468,657
|
0 |
0 |
5,500,000
|
0 |
0 |
|
事業活動外収支差額(6)=(4)-(5) |
-758,612
|
4,424,715 |
-2,279,943 |
0 |
0 |
1,503,263
|
-1,010,354 |
16,774 |
15,748
|
-5,428,815 |
2,000,000 |
0 |
|
経常収支差額(7)=(3)+(6) |
11,849,983 |
194,554 |
-182,173 |
-230,726 |
691,248 |
159,746
|
-1,792,378 |
-2,169,453 |
1,391,716
|
9,654,727
|
4,132,722 |
0 |
|
特別収支の部 |
|
施設整備等寄付金収入 |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000
|
0 |
0 |
0 |
0 |
0 |
|
施設整備等借入金償還寄付金収入 |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000
|
0 |
0 |
0 |
0 |
0 |
|
特別収入計(8) |
2,100,000
|
0 |
0 |
0
|
0
|
0 |
2,100,000 |
0 |
0 |
0 |
0
|
0
|
|
支出 |
基本金繰入額 |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000
|
0 |
0 |
0 |
0 |
0 |
|
2号基本金組入額 |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
|
特別支出計(9) |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000
|
0 |
0 |
0 |
0 |
0 |
|
特別収支差額(10)=(8)-(9) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
当期活動収支差額(11)=(7)+(10) |
11,849,983 |
194,554 |
-182,173 |
-230,726 |
691,248 |
159,746
|
-1,792,378 |
-2,169,453 |
1,391,716
|
9,654,727
|
4,132,722 |
0 |
|
繰越収支差額の部 |
前期繰越活動収支差額(12) |
83,508,881 |
12,039,099
|
9,100,414 |
816,491
|
2,943,172
|
2,421,016 |
-7,774,376 |
3,790,329
|
19,966,292 |
33,734,412 |
6,472,032
|
0 |
|
当期末繰越活動収支差額(13)=(11)+(12) |
95,358,864 |
12,233,653 |
8,918,241
|
585,765 |
3,634,420 |
2,580,762
|
-9,566,754 |
1,620,876 |
21,358,008
|
43,389,139
|
10,604,754 |
0 |
|
基本金取崩額(14) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
基本金組入額(15) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
その他の積立金取崩額(16) |
1,349,675 |
1,349,675
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
備品費積立金取崩額 |
1,349,675 |
1,349,675 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
その他の積立金積立額(17) |
4,254,057 |
0 |
38,561
|
0 |
0 |
0 |
306,119 |
2,501,906 |
1,407,471 |
0 |
0 |
0 |
|
施設整備積立金積立額 |
2,808,025 |
0 |
0 |
0 |
0 |
0 |
306,119 |
2,501,906 |
0 |
0 |
0 |
0 |
|
修繕費積立金積立額 |
1,407,471 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,407,471 |
0 |
0 |
0 |
|
人件費積立金積立額 |
38,561 |
0 |
38,561 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
次期繰越活動収支差額(18)=13+14-15+16-17 |
92,454,482 |
13,583,328 |
8,879,680 |
585,765 |
3,634,420 |
2,580,762 |
-9,872,873
|
-881,030
|
19,950,537 |
43,389,139 |
10,604,754 |
0 |
|
|
|
※注 |
定款の事業名 |
身体障害者 |
身体障害者 |
障害福祉サービス |
障害福祉サービス |
障害福祉サービス |
障害福祉サービス |
障害福祉サービス |
居宅介護事業 |
移動支援事業 |
老人居宅介護 |
|
|
|
|
福祉センター |
相談支援事業 |
短期入所事業 |
短期入所事業 |
福祉ホーム |
福祉ホーム |
共同生活介護 |
|
|
等事業 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|