| (単位:千円) | ||||||||
| 科目 | 予算額 | 決算額 | 差異 | |||||
| 1号関係 | 2号関係 | 合計 | 1号関係 | 2号関係 | 合計 | |||
| 収入の部 | ||||||||
| 交付金 | 13,041,599 | 12,388,878 | 25,430,477 | 14,011,386 | 13,506,782 | 27,518,169 | 2,087,692 | |
| 利息収入 | 594,810 | 86,774 | 681,584 | 779,810 | 118,629 | 898,440 | 216,856 | |
| 基本財産利息収入 | 58,670 | 65,326 | 123,996 | 59,056 | 65,837 | 124,893 | 897 | |
| 運用財産利息収入 | 536,140 | 21,448 | 557,588 | 720,754 | 52,792 | 773,546 | 215,958 | |
| 雑収入 | 182,639 | 78,400 | 261,039 | 318,181 | 184,319 | 502,501 | 241,462 | |
| 賃貸料収入 | 182,639 | 78,400 | 261,039 | 179,333 | 78,103 | 257,436 | ▲ 3,602 | |
| 雑収入 | - | - | - | 138,848 | 106,216 | 245,064 | 245,064 | |
| 基金引当資産取崩収入 | 2,900,000 | 100,000 | 3,000,000 | 1,000,000 | 100,000 | 1,100,000 | ▲ 1,900,000 | |
| 貸付基金引当資産取崩収入 | - | 100,000 | 100,000 | - | 100,000 | 100,000 | - | |
| 業務費平衡基金引当資産取崩収入 | 1,900,000 | - | 1,900,000 | - | - | - | ▲ 1,900,000 | |
| 固定資産取得基金引当資産取崩収入 | 1,000,000 | - | 1,000,000 | 1,000,000 | - | 1,000,000 | - | |
| 特定預金取崩収入 | 70,588 | 58,212 | 128,800 | 60,556 | 58,181 | 118,737 | ▲ 10,062 | |
| 退職給与引当預金取崩収入 | 60,588 | 58,212 | 118,800 | 60,556 | 58,181 | 118,737 | ▲ 62 | |
| 貸倒引当預金取崩収入 | 10,000 | - | 10,000 | - | - | - | ▲ 10,000 | |
| 当期収入合計 | 16,789,636 | 12,712,264 | 29,501,900 | 16,169,935 | 13,967,912 | 30,137,848 | 635,948 | |
| 前期繰越収支差額 | 3,018,650 | 3,542,642 | 6,561,292 | 3,018,650 | 3,542,642 | 6,561,292 | 0 | |
| 収入合計 | 19,808,286 | 16,254,906 | 36,063,192 | 19,188,586 | 17,510,554 | 36,699,141 | 635,949 | |
| 支出の部 | ||||||||
| 業 務 費 | 16,969,450 | 14,831,550 | 31,801,000 | 14,103,328 | 12,823,206 | 26,926,534 | ▲ 4,874,465 | |
| 貸付業務費 | 250,000 | - | 250,000 | 77,546 | - | 77,546 | ▲ 172,453 | |
| 補助金 | 12,000,000 | 11,500,000 | 23,500,000 | 10,322,623 | 10,001,852 | 20,324,475 | ▲ 3,175,525 | |
| 海外協力援助費 | 2,499,000 | 2,401,000 | 4,900,000 | 2,088,894 | 2,006,976 | 4,095,871 | ▲ 804,128 | |
| 国内協力援助費 | 442,680 | 425,320 | 868,000 | 425,300 | 408,621 | 833,921 | ▲ 34,078 | |
| 情報公開費 | 1,109,250 | 165,750 | 1,275,000 | 749,646 | 112,016 | 861,662 | ▲ 413,337 | |
| 調査研究費 | 668,520 | 339,480 | 1,008,000 | 439,317 | 293,739 | 733,056 | ▲ 274,943 | |
| 管 理 費 | 1,138,950 | 1,006,938 | 2,145,888 | 1,033,121 | 915,078 | 1,948,199 | ▲ 197,688 | |
| 給与費 | 483,603 | 464,639 | 948,242 | 463,606 | 445,426 | 909,032 | ▲ 39,209 | |
| 退職手当 | 60,588 | 58,212 | 118,800 | 60,556 | 58,181 | 118,737 | ▲ 62 | |
| 福利厚生費 | 125,822 | 120,886 | 246,708 | 113,814 | 109,350 | 223,164 | ▲ 23,543 | |
| 諸謝金 | 17,757 | 17,060 | 34,817 | 13,089 | 12,575 | 25,665 | ▲ 9,151 | |
| 旅費交通費 | 25,903 | 24,888 | 50,791 | 20,284 | 19,488 | 39,773 | ▲ 11,017 | |
| 調査費 | 18,997 | 18,252 | 37,249 | 7,823 | 7,516 | 15,339 | ▲ 21,909 | |
| 事務諸費 | 94,218 | 90,522 | 184,740 | 83,498 | 80,223 | 163,722 | ▲ 21,017 | |
| ビル運営費 | 187,748 | 93,040 | 280,788 | 164,607 | 80,623 | 245,230 | ▲ 35,557 | |
| 雑費 | 124,314 | 119,439 | 243,753 | 105,842 | 101,691 | 207,534 | ▲ 36,218 | |
| 雑 支 出 | 5,100 | 4,900 | 10,000 | 2,059 | - | 2,059 | ▲ 7,940 | |
| 基本財産支出 | 1,010,000 | - | 1,010,000 | 1,004,994 | - | 1,004,994 | ▲ 5,005 | |
| 固定資産取得支出 | 471,800 | 39,200 | 511,000 | 281,861 | 15 | 281,876 | ▲ 229,123 | |
| 基金引当資産支出 | 10,000 | 100,000 | 110,000 | - | 100,000 | 100,000 | ▲ 10,000 | |
| 貸付基金引当資産支出 | 10,000 | - | 10,000 | - | - | - | ▲ 10,000 | |
| 業務費平衡基金引当資産支出 | - | 100,000 | 100,000 | - | 100,000 | 100,000 | - | |
| 特 定 預 金 支 出 | 61,200 | 58,800 | 120,000 | 61,200 | 58,800 | 120,000 | - | |
| 退職給与引当預金支出 | 61,200 | 58,800 | 120,000 | 61,200 | 58,800 | 120,000 | - | |
| 予 備 費 | 141,786 | 213,518 | 355,304 | - | - | - | ▲ 355,304 | |
| 当 期 支 出 合 計 | 19,808,286 | 16,254,906 | 36,063,192 | 16,486,565 | 13,897,099 | 30,383,664 | ▲ 5,679,527 | |
| 当 期 収 支 差 額 | ▲ 3,018,650 | ▲ 3,542,642 | ▲ 6,561,292 | ▲ 316,629 | 70,813 | ▲ 245,816 | 6,315,475 | |
| 次期繰越収支差額 | - | - | - | 2,702,020 | 3,613,455 | 6,315,476 | 6,315,476 | |
| (注)記載金額は千円未満を切り捨てて表示しております。 | ||||||||