|
|
|
|
|
| 平成20年度 収支予算書 総括表 |
|
| |
| 収入の部 |
(単位 円) |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| 科 目 |
 |
予 算 額 |
 |
一 般 会 計 |
 |
収 益 事 業
特 別 会 計 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
会 費 収 入 |
 |
70,800,000 |
 |
70,800,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
助 成 金 等 収 入 |
 |
1,830,000 |
 |
1,830,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
助成金収入 |
 |
950,000 |
 |
950,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
受託事業収入 |
 |
880,000 |
 |
880,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
負 担 金 収 入 |
 |
1,500,000 |
 |
1,500,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
事 業 収 入 |
 |
1,427,000 |
 |
0 |
 |
1,427,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
雑 収 入 |
 |
100,000 |
 |
100,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
特定預金取崩収入 |
 |
50,906,000 |
 |
50,906,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
建設業構造改善基金 |
 |
30,906,000 |
 |
30,906,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
防災対策支援基金 |
 |
20,000,000 |
 |
20,000,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
繰 入 金 収 入 |
 |
100,000 |
 |
100,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
収 入 合 計 (A) |
 |
126,663,000 |
 |
125,236,000 |
 |
1,427,000 |
 |
 |
 |
 |
 |
 |
 |
 |
|
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
1.人 件 費 |
 |
22,200,000 |
 |
22,200,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
2.調査研究等 |
 |
18,800,000 |
 |
18,800,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
3.構造改善事業費 |
 |
2,200,000 |
 |
2,200,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
4.負 担 金 等 |
 |
12,450,000 |
 |
12,450,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
5.会 議 費 |
 |
2,000,000 |
 |
2,000,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
6.コピー事業費 |
 |
1,135,000 |
 |
0 |
 |
1,135,000 |
|
|
|
|
|
|
|
|
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
事 業 費 計 |
 |
58,785,000 |
 |
57,650,000 |
 |
1,135,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
1.人 件 費 |
 |
16,230,000 |
 |
16,230,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
2.事 務 所 費 |
 |
14,920,000 |
 |
14,600,000 |
 |
320,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
3.会 議 費 |
 |
2,200,000 |
 |
2,200,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
管 理 費 計 |
 |
33,350,000 |
 |
33,030,000 |
 |
320,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
予 備 費 |
 |
1,000,000 |
 |
1,000,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
合 計 |
 |
93,135,000 |
 |
91,680,000 |
 |
1,455,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
特定預金支出 |
 |
51,086,000 |
 |
51,086,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
退職積立預金支出 |
 |
2,180,000 |
 |
2,180,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
会館修繕積立預金支出 |
|
1,000,000 |
 |
1,000,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
構造改善基金預金支出 |
 |
28,906,000 |
 |
28,906,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
防災対策支援基金預金支出 |
|
19,000,000 |
 |
19,000,000 |
 |
0 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
支 出 合 計 (B) |
 |
144,221,000 |
 |
142,766,000 |
 |
1,455,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
収 支 差 額 (A−B) |
 |
△ 17,558,000 |
 |
△ 17,530,000 |
 |
△ 28,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
前 期 収 支 差 額 |
 |
26,035,000 |
 |
25,962,000 |
 |
73,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|   |
次 期 繰 越 収 支 差 額 |
 |
8,477,000 |
 |
8,432,000 |
 |
45,000 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|
| Copyright 2003 Construction industry association of SORACHI. All Rights Reserved. |
| |
|
|
|