事業活動収支内訳表 |
|
|
|
|
|
|
|
|
|
(自)平成21年4月1日 (至)平成22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 |
|
事業活動による収支の部 |
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
|
|
寄付金収入 |
7,864,642 |
7,472,442 |
0 |
0 |
0 |
0 |
327,400 |
36,000 |
28,800 |
0 |
0 |
|
寄付金収入 |
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
|
|
国庫補助金等特別積立金取崩額 |
9,919,909 |
0 |
0 |
0 |
0 |
0 |
3,693,544 |
5,202,578 |
1,023,787 |
0 |
0 |
|
国庫補助金等特別積立金取崩額 |
9,919,909 |
0 |
0 |
0 |
0 |
0 |
3,693,544 |
5,202,578 |
1,023,787 |
0 |
0 |
|
事業活動収入計(1) |
401,803,258 |
9,979,942 |
174,910,805 |
10,253,000 |
11,937,000 |
9,499,520 |
29,180,045 |
30,166,800 |
27,002,220 |
80,223,044 |
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 |
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
|
|
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 |
|
|
|
|
|
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 |
|
|
|
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−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 |
|
|
|
代読代筆サービス事業費 |
21,095 |
0 |
0 |
21,095
|
0 |
0 |
0 |
0 |
0 |
|
|
|
社会資源利用促進事業費 |
30,179 |
0 |
0 |
30,179
|
0 |
0 |
0 |
0 |
0 |
|
|
|
雑費 |
70,240 |
0 |
0 |
0 |
0 |
0 |
1,000 |
49,520 |
19,720
|
0 |
0 |
|
減価償却費 |
15,602,921 |
91,240 |
0 |
0 |
0 |
0 |
6,507,338
|
7,528,301
|
1,420,042 |
56,000 |
0 |
|
減価償却費 |
15,602,921 |
91,240 |
0 |
0 |
0 |
0 |
6,507,338 |
7,528,301 |
1,420,042 |
56,000 |
0 |
|
引当金繰入 |
4,808,025 |
4,808,025
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
退職給与引当金繰入 |
4,808,025 |
4,808,025 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
事業活動支出計(2) |
390,733,592 |
13,328,829 |
175,499,327 |
9,557,500 |
10,811,419 |
11,357,276 |
30,395,130 |
33,467,199 |
24,308,209 |
68,435,212 |
13,573,491 |
|
事業活動収支差額(3)=(1)-(2) |
11,069,666 |
-3,348,887 |
-588,522 |
695,500
|
1,125,581
|
-1,857,756 |
-1,215,085 |
-3,300,399 |
2,694,011 |
11,787,832 |
5,077,391
|
|
事業活動外収支の部 |
収入 |
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 |
|
事業活動外収入計(4) |
6,724,102 |
4,625,888 |
85,220
|
0 |
0 |
1,503,343 |
402,270 |
15,199 |
15,527 |
76,655 |
0 |
|
支出 |
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 |
|
事業活動外支出(5) |
7,461,227 |
0 |
2,400,000
|
0 |
0 |
0 |
1,361,227
|
0 |
0 |
3,700,000
|
0 |
|
事業活動外収支差額(6)=(4)-(5) |
-737,125
|
4,625,888 |
-2,314,780 |
0 |
0 |
1,503,343
|
-958,957 |
15,199 |
15,527
|
-3,623,345 |
0 |
|
経常収支差額(7)=(3)+(6) |
10,332,541 |
1,277,001 |
-2,903,302 |
695,500 |
1,125,581 |
-354,413 |
-2,174,042 |
-3,285,200 |
2,709,538
|
8,164,487
|
5,077,391 |
|
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 |
|
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 |
|
特別収入計(8) |
2,100,000
|
0 |
0 |
0
|
0
|
0 |
2,100,000 |
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 |
|
2号基本金組入額 |
2,100,000 |
0 |
0 |
0 |
0 |
0 |
2,100,000 |
0 |
0 |
0 |
0 |
|
固定資産売却損・処分損 |
42,101 |
1 |
0 |
0 |
0 |
0 |
1 |
0 |
42,099 |
0 |
0 |
|
器具及び備品売却損・処分損 |
42,100 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
42,099 |
0 |
0 |
|
車両運搬具売却損・処分損 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
特別支出計(9) |
2,142,101 |
1 |
0 |
0 |
0 |
0 |
2,100,001
|
0 |
42,099 |
0 |
0 |
|
特別収支差額(10)=(8)-(9) |
-42,101 |
-1 |
0 |
0 |
0 |
0 |
-1 |
0 |
-42,099 |
0 |
0 |
|
当期活動収支差額(11)=(7)+(10) |
10,290,440 |
1,277,000 |
-2,903,302 |
695,500 |
1,125,581 |
-354,413 |
-2,174,043 |
-3,285,200 |
2,667,439
|
8,164,487
|
5,077,391 |
|
繰越収支差額の部 |
前期繰越活動収支差額(12) |
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
|
|
当期末繰越活動収支差額(13)=(11)+(12) |
102,744,922 |
14,860,328 |
5,976,378
|
1,281,265 |
4,760,001 |
2,226,349
|
-12,046,916
|
-4,166,230 |
22,617,976
|
51,553,626
|
15,682,145 |
|
基本金取崩額(14) |
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 |
|
その他の積立金取崩額(16) |
0
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
備品費積立金取崩額 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
その他の積立金積立額(17) |
1,238,777 |
0
|
0
|
0 |
0 |
0
|
234,726 |
505,533 |
498,518 |
0
|
0 |
|
施設整備積立金積立額 |
740,259 |
0 |
0 |
0 |
0 |
0 |
234,726 |
505,533 |
0 |
0 |
0 |
|
修繕費積立金積立額 |
498,518 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
498,518 |
0 |
0 |
|
人件費積立金積立額 |
0
|
0 |
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 |
101,506,145 |
14,860,328 |
5,976,378 |
1,281,265 |
4,760,001 |
2,226,349 |
-12,281,642 |
-4,671,763 |
22,119,458
|
51,553,626
|
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 |
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 |
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|