資金収支決算内訳表 |
|
|
|
|
|
|
(自)平成21年4月1日 (至)平成22年3月31日 |
|
|
|
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 |
居宅介護 |
移動支援 |
経常活動による収支 |
収入 |
自立支援費等収入 |
109,219,449 |
0 |
0 |
0 |
3,050,664
|
0 |
0 |
0 |
25,946,542
|
80,222,243
|
0 |
介護給付費収入 |
104,129,288 |
0 |
0 |
0 |
3,041,925 |
0 |
0 |
0 |
20,868,191 |
80,219,172 |
0 |
利用者負担金収入 |
5,090,161 |
0 |
0 |
0 |
8,739 |
0 |
0 |
0 |
5,078,351
|
3,071 |
0 |
補助事業等収入 |
271,374,393 |
0 |
174,106,962 |
10,253,000 |
8,886,336 |
9,499,520 |
25,159,101 |
24,928,222 |
0 |
771 |
18,540,481 |
補助事業収入 |
30,510,000 |
0 |
0 |
0 |
0 |
0 |
15,255,000
|
15,255,000
|
0 |
0 |
0 |
受託事業収入 |
217,861,942 |
0 |
170,895,272
|
10,253,000
|
8,800,000
|
9,499,520
|
0 |
0 |
0 |
0 |
18,414,150
|
利用者負担金収入 |
22,801,242 |
0 |
3,211,690
|
0 |
0 |
0 |
9,904,101
|
9,673,222
|
0 |
0 |
12,229 |
その他の補助金等収入 |
201,209 |
0 |
0 |
0 |
86,336
|
0 |
0 |
0 |
0 |
771 |
114,102 |
寄附金収入 |
7,864,642 |
7,472,442 |
0 |
0 |
0 |
0 |
327,400 |
36,000 |
28,800 |
0 |
0 |
寄附金収入 |
7,864,642 |
7,472,442 |
0 |
0 |
0 |
0 |
327,400
|
36,000 |
28,800 |
0 |
0 |
雑収入 |
3,424,865 |
2,507,500 |
803,843 |
0 |
0 |
0 |
0 |
0 |
3,091 |
30 |
110,401 |
雑収入 |
3,424,865 |
2,507,500 |
803,843
|
0 |
0 |
0 |
0 |
0 |
3,091 |
30 |
110,401
|
借入金利息補助金収入 |
357,594 |
0 |
0 |
0 |
0 |
0 |
357,594 |
0 |
0 |
0 |
0 |
借入金利息補助金収入 |
357,594 |
0 |
0 |
0 |
0 |
0 |
357,594 |
0 |
0 |
0 |
0 |
受取利息配当金収入 |
266,508 |
25,888 |
85,220 |
0 |
0 |
3,343 |
44,676 |
15,199 |
15,527 |
76,655 |
0 |
受取利息配当金収入 |
266,508 |
25,888 |
85,220
|
0 |
0 |
3,343 |
44,676 |
15,199
|
15,527
|
76,655
|
0 |
経理区分間繰入金収入 |
6,100,000 |
4,600,000 |
0 |
0 |
0 |
1,500,000 |
0 |
0 |
0 |
0 |
0 |
経理区分間繰入金収入 |
6,100,000 |
4,600,000
|
0 |
0 |
0 |
1,500,000
|
0 |
0 |
0 |
0 |
0 |
経常収入計(1) |
398,607,451 |
14,605,830 |
174,996,025 |
10,253,000 |
11,937,000 |
11,002,863 |
25,888,771 |
24,979,421 |
25,993,960 |
80,299,699 |
18,650,882 |
支出 |
人件費支出 |
238,139,053 |
5,876,407 |
71,323,710 |
8,065,854 |
10,501,513 |
11,007,735 |
17,537,043 |
17,297,726 |
19,084,559 |
64,706,436 |
12,738,070 |
役員報酬 |
2,040,000 |
2,040,000
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
職員俸給 |
83,433,217 |
981,358 |
26,027,250
|
3,866,000
|
4,171,986
|
4,764,000
|
5,970,000 |
5,436,000
|
5,202,000
|
23,126,623
|
3,888,000
|
職員諸手当 |
83,827,721 |
664,970 |
23,113,782
|
3,105,180
|
5,224,929
|
4,546,850
|
7,206,189 |
7,161,883
|
5,956,378
|
22,553,008
|
4,294,552
|
非常勤職員給与 |
43,736,017 |
1,433,800 |
14,835,967
|
0 |
0 |
378,000
|
2,555,950 |
2,875,280
|
6,301,070
|
11,967,962
|
3,387,988
|
退職共済掛金 |
2,324,400 |
178,800 |
447,000
|
89,400
|
89,400
|
89,400
|
134,100 |
134,100
|
134,100
|
938,700
|
89,400
|
法定福利費 |
22,777,698 |
577,479
|
6,899,711
|
1,005,274
|
1,015,198
|
1,229,485
|
1,670,804 |
1,690,463
|
1,491,011
|
6,120,143
|
1,078,130
|
事務費支出 |
110,864,828 |
2,553,157 |
90,176,631 |
63,271 |
54,518 |
272,430 |
4,166,252 |
6,399,461 |
2,670,911 |
3,672,776 |
835,421 |
福利厚生費 |
1,283,534 |
311,704
|
463,796
|
49,141
|
46,048
|
25,743
|
42,233 |
39,434
|
49,281
|
202,220
|
53,934
|
旅費交通費 |
629,581 |
165,860
|
144,240
|
0 |
0 |
127,740
|
16,296 |
82,675
|
1,220 |
74,306
|
17,244
|
研修費 |
271,600 |
38,000
|
111,600
|
3,000 |
3,000 |
0 |
1,000 |
6,000 |
25,000
|
84,000
|
0 |
消耗品費 |
1,562,562 |
8,494 |
1,125,697
|
0 |
0 |
7,617 |
63,891 |
149,194
|
81,238
|
107,907
|
18,524
|
器具什器費 |
927,995 |
0 |
787,085
|
0 |
0 |
0 |
140,910 |
0 |
0 |
0 |
0 |
印刷製本費 |
1,087,727 |
80,238
|
700,551
|
0 |
0 |
0 |
82,455 |
86,423
|
21,217
|
104,080
|
12,763
|
水道光熱費 |
11,335,103 |
0 |
8,377,594
|
0 |
0 |
0 |
1,231,007 |
1,291,847
|
362,301
|
57,883
|
14,471
|
修繕費 |
2,090,128 |
2,935 |
1,390,011
|
0 |
0 |
0 |
315,145 |
292,787
|
89,250
|
0 |
|
通信運搬費 |
1,539,559 |
100,418
|
720,730
|
0 |
0 |
86,250
|
144,345 |
151,502
|
127,230
|
167,270
|
41,814
|
会議費 |
120,163 |
23,235
|
84,000
|
0 |
0 |
0 |
0 |
0 |
2,424 |
8,404 |
2,100 |
受付業務委託費 |
3,011,276 |
0 |
3,011,276
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
建物管理業務委託費 |
18,483,325 |
0 |
16,052,266
|
0 |
0 |
0 |
1,108,800 |
1,304,409
|
17,850
|
0 |
0 |
清掃業務委託費 |
14,599,900 |
0 |
14,014,000
|
0 |
0 |
0 |
235,200 |
235,200
|
115,500
|
0 |
0 |
通所バス運行業務委託費 |
34,707,750 |
0 |
34,707,750
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
給食サービス業務委託費 |
3,017,070 |
0 |
3,017,070
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
介助業務委託費 |
1,881,000 |
0 |
1,881,000
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
手数料 |
302,970 |
15,740
|
216,640
|
11,130
|
0 |
0 |
19,185 |
9,080 |
16,790
|
14,105
|
300 |
損害保険料 |
1,676,959 |
366,085
|
496,854
|
0 |
0 |
25,080
|
172,994 |
247,860
|
142,026
|
169,546
|
56,514
|
賃借料 |
9,548,634 |
833,748
|
1,298,892
|
0 |
0 |
0 |
508,011 |
2,489,280
|
1,574,184
|
2,275,618
|
568,901
|
租税公課 |
161,800 |
111,200
|
48,600
|
0 |
0 |
0 |
1,000 |
0 |
1,000 |
0 |
0 |
新聞図書費 |
330,249 |
10,000
|
272,099
|
0 |
0 |
0 |
19,620 |
0 |
20,190
|
6,672 |
1,668 |
雑費 |
2,295,943 |
485,500 |
1,254,880
|
0 |
5,470 |
0 |
64,160 |
13,770
|
24,210
|
400,765
|
47,188
|
|
|
|
|
|
|
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 |
居宅介護等 |
移動支援 |
経常活動による収支 |
支出 |
事業費支出 |
21,318,765 |
0 |
13,998,986 |
1,428,375 |
255,388 |
77,111 |
2,184,497 |
2,241,711 |
1,132,697 |
0 |
0 |
給食費 |
2,829,020 |
0 |
2,829,020
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
保健衛生費 |
130,544 |
0 |
0 |
0 |
0 |
0 |
29,568 |
97,848
|
3,128 |
0 |
0 |
教養娯楽費 |
163,295 |
0 |
0 |
0 |
0 |
0 |
0 |
106,001
|
57,294
|
0 |
0 |
水道光熱費 |
3,597,235 |
0 |
0 |
0 |
0 |
0 |
1,618,300 |
1,291,328
|
687,607
|
0 |
0 |
消耗品費 |
1,049,155 |
0 |
0 |
0 |
0 |
0 |
316,011 |
442,789
|
290,355
|
0 |
0 |
器具什器費 |
548,436 |
0 |
0 |
0 |
0 |
0 |
219,618 |
254,225
|
74,593
|
0 |
0 |
視覚障害者通所訓練事業費 |
2,623,558 |
0 |
2,623,558
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
機能訓練事業費 |
682,719 |
0 |
682,719
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
短期入所事業費 |
332,499 |
0 |
0 |
0 |
255,388
|
77,111
|
0 |
0 |
0 |
0 |
0 |
入浴給食サービス事業費 |
1,260 |
0 |
1,260 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
手話講習会事業費 |
3,689,824 |
0 |
3,689,824
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
講座講習会事業費 |
3,748,693 |
0 |
3,748,693
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
自立生活支援事業費 |
1,377,101 |
0 |
0 |
1,377,101
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
高次脳機能障害者支援事業費 |
423,912 |
0 |
423,912
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
社会資源利用促進事業費 |
21,095 |
0 |
0 |
21,095
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
代読代筆サービス事業費 |
30,179 |
0 |
0 |
30,179
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
雑費 |
70,240 |
0 |
0 |
0 |
0 |
0 |
1,000 |
49,520
|
19,720
|
0 |
0 |
借入金利息支出 |
1,361,227 |
0 |
0 |
0 |
0 |
0 |
1,361,227 |
0 |
0 |
0 |
0 |
借入金利息支出 |
1,361,227 |
0 |
0 |
0 |
0 |
0 |
1,361,227 |
0 |
0 |
0 |
0 |
経理区分間繰入金支出 |
6,100,000 |
0 |
2,400,000 |
0 |
0 |
0 |
0 |
0 |
0 |
3,700,000 |
0 |
経理区分間繰入金支出 |
6,100,000 |
0 |
2,400,000
|
0 |
0 |
0 |
0 |
0 |
0 |
3,700,000
|
0 |
経常支出計(2) |
377,783,873 |
8,429,564 |
177,899,327
|
9,557,500 |
10,811,419 |
11,357,276 |
25,249,019 |
25,938,898 |
22,888,167 |
72,079,212 |
13,573,491 |
経常活動資金収支差額(3)=(1)-(2) |
20,823,578 |
6,176,266 |
-2,903,302 |
695,500 |
1,125,581 |
-354,413 |
639,752 |
-959,477 |
3,105,793 |
8,220,487 |
5,077,391 |
施設整備等による収支 |
収入 |
施設整備等寄附金収入 |
2,100,000 |
0 |
0 |
0
|
0
|
0 |
2,100,000 |
0 |
0 |
0 |
0
|
施設整備等借入金償還寄附金収入 |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000 |
0 |
0 |
0 |
0 |
施設整備等収入計(4) |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000 |
0 |
0 |
0 |
0 |
支出 |
固定資産取得支出 |
2,528,000 |
0 |
0 |
0 |
0 |
0 |
128,000 |
0 |
0 |
2,400,000 |
0 |
器具及び備品取得支出 |
128,000 |
0 |
0 |
0 |
0 |
0 |
128,000 |
0 |
0 |
0 |
0 |
その他の固定資産取得支出 |
2,400,000 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2,400,000 |
0 |
施設整備等支出計(5) |
2,528,000 |
0 |
0 |
0 |
0 |
0 |
128,000 |
0 |
0 |
2,400,000 |
0 |
施設整備等資金収支差額(6)=(4)ー(5) |
-428,000 |
0 |
0 |
0 |
0 |
0 |
1,972,000 |
0 |
0 |
-2,400,000 |
0 |
|
収入 |
積立預金取崩収入 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
財務活動による収支 |
備品費積立預金取崩収入 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
財務収入計(7) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
支出 |
借入金元金償還金支出 |
4,057,155 |
0 |
0 |
0 |
0 |
0 |
4,057,155 |
0 |
0 |
0 |
0 |
設備資金借入金償還金支出 |
4,057,155 |
0 |
0 |
0 |
0 |
0 |
4,057,155
|
0 |
0 |
0 |
0 |
施設整備積立預金積立支出 |
1,238,777 |
0 |
0 |
0
|
0
|
0 |
234,726 |
505,533 |
498,518 |
0 |
0
|
施設整備積立預金積立支出 |
740,259 |
0 |
0 |
0 |
0 |
0 |
234,726
|
505,533 |
0 |
0 |
0 |
修繕費積立預金積立支出 |
498,518 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
498,518 |
0 |
0 |
財務支出計(8) |
5,295,932 |
0 |
0 |
0 |
0 |
0 |
4,291,881 |
505,533 |
498,518 |
0 |
0 |
|
財務活動資金収支差額(9)=(7)−(8) |
-5,295,932 |
0 |
0 |
0 |
0 |
0 |
-4,291,881 |
-505,533 |
-498,518 |
0 |
0 |
当期資金収支差額合計(11)=(3)+(6)+(9)-(10) |
15,099,646 |
6,176,266 |
-2,903,302 |
695,500 |
1,125,581 |
-354,413 |
-1,680,129 |
-1,465,010 |
2,607,275 |
5,820,487 |
5,077,391 |
|
|
|
|
|
|
|
前期末支払資金残高(12) |
95,363,761 |
13,323,039 |
8,879,680 |
585,765 |
3,634,420 |
2,580,762
|
3,875,924 |
3,080,669 |
5,600,943
|
43,197,805
|
10,604,754 |
当期末支払資金残高(11)+(12) |
110,463,407 |
19,499,305 |
5,976,378 |
1,281,265 |
4,760,001 |
2,226,349 |
2,195,795 |
1,615,659 |
8,208,218 |
49,018,292 |
15,682,145 |
|
|
|
|
|
|
※注 |
定款の事業名 |
身体障害者 |
身体障害者 |
障害福祉サービス事業 |
障害福祉サービス事業 |
福祉ホーム |
福祉ホーム |
共同生活介護 |
居宅介護・重度訪問介護 |
移動支援事業 |
|
福祉センター |
相談支援事業 |
短期入所事業 |
短期入所事業 |
あじさいホーム |
ひまわりホーム |
ぽけっと |
ステップ |
ステップ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|