Cashflow Report for Fiscal Year 2002
(消費収支計算書) |
(単位:千円)
(Unit:Thousands of Yen) |
消費収入の部
Revenue |
科目
Category |
予算
Budget |
決算
Actual |
差異
Difference |
学生生徒等納付金
Student Fees |
40,820,221 |
41,420,898 |
△600,677 |
手数料
Processing Fees |
3,266,046 |
3,363,054 |
△97,008 |
寄付金
Donations |
1,053,946 |
1,205,759 |
△151,813 |
補助金
Subsidies |
5,377,459 |
6,117,481 |
△740,022 |
資産運用収入
Investment and Use of Assets |
290,726 |
319,787 |
△29,061 |
資産売却差額
Gains from Sale of Assets |
1 |
0 |
1 |
事業収入
Income from University-owned Businesses |
1,571,161 |
1,638,891 |
△67,730 |
雑収入
Miscellaneous |
823,992 |
893,078 |
△69,086 |
帰属収入合計
Gross |
53,203,552 |
54,958,948 |
△1,755,396 |
基本金組入額合計
Transfers to Capital Fund |
△18,227,157 |
△16,033,029 |
△2,194,128 |
消費収入の部合計
Net Expendable Income |
34,976,395 |
38,925,918 |
△3,949,523 |
消費支出の部
Expenditures |
科目
Category |
予算
Budget |
決算
Actual |
差異
Difference |
人件費
Personnel |
23,444,635 |
22,425,287 |
1,019,348 |
教育研究経費
Instruction and Research |
19,574,069 |
17,716,522 |
1,857,547 |
管理経費
Maintenance |
3,730,457 |
3,658,024 |
72,433 |
借入金等利息
Interest on Loans |
402,514 |
402,405 |
109 |
資産処分差額
Asset Stripping Difference |
1,583,649 |
1,626,344 |
△42,695 |
徴収不能引当金繰入額
Unrecoverable Reserves |
1 |
0 |
1 |
〔予備費〕
(Reserve Fund) |
400,000 |
- |
400,000 |
消費支出の部合計
Gross |
49,135,325 |
45,828,582 |
3,306,743 |
当年度消費収支差額
Net Expendable Income |
14,158,930 |
6,902,664 |
- |
前年度繰越消費収支差額
Previous Year's Debt Carry Over |
6,553,936 |
6,553,936 |
- |
翌年度繰越消費収支差額
Next Year's Expendable Income |
7,604,994 |
348,728 |
- |
|
Income and Expenditures for Fiscal Year 2002
(資金収支計算書) |
(単位:千円)
(Unit:Thousands of Yen) |
収入の部
Income |
科目
Category |
予算
Budget |
決算
Actual |
差異
Difference |
学生生徒等納付金収入
Student Fees |
40,820,221 |
41,420,898 |
△600,677 |
手数料収入
Processing Fees |
3,266,046 |
3,363,054 |
△97,008 |
寄付金収入
Donations |
1,043,946 |
1,033,152 |
10,794 |
補助金収入
Subsidies |
5,377,459 |
6,117,481 |
△740,022 |
資産運用収入
Investments and Use of Assets |
290,726 |
319,787 |
△29,061 |
資産売却収入
Gains from Sale of Assets |
5 |
1 |
4 |
事業収入
Income from University-owned Businesses |
1,571,161 |
1,638,891 |
△67,730 |
雑収入
Miscellaneous |
823,992 |
893,078 |
△69,086 |
借入金等収入
Loans |
1,094,284 |
1,094,281 |
3 |
前受金収入
Advances |
15,222,254 |
18,452,256 |
△3,230,002 |
その他の収入
Other Income |
6,161,535 |
6,373,492 |
△211,957 |
資金収入調整勘定
Revenue Flow Adjustment |
△17,833,483 |
△18,957,586 |
1,124,103 |
前年度繰越支払資金
Carry over from previous year |
36,121,929 |
36,121,930 |
△1 |
収入の部合計
Total Revenue |
93,960,075 |
97,870,714 |
△3,910,639 |
|
|
支出の部
Expenditures |
科目
Category |
予算
Budget |
決算
Actual |
差異
Difference |
人件費支出
Personnel |
23,278,485 |
22,370,766 |
907,719 |
教育研究経費支出
Instruction and Research |
14,267,229 |
12,429,955 |
1,837,274 |
管理経費支出
Maintenance |
3,193,932 |
3,132,381 |
61,551 |
借入金等利息支出
Interest on borrowings |
402,514 |
402,405 |
109 |
借入金等返済支出
Repayment of borrowings |
8,156,921 |
8,156,720 |
201 |
施設関係支出
Facilities |
11,648,137 |
10,416,686 |
1,231,451 |
設備関係支出
Equipment |
2,216,888 |
2,160,399 |
56,489 |
資産運用支出
Asset Management |
3,858,296 |
3,858,278 |
18 |
その他の支出
Other |
2,320,559 |
2,213,199 |
107,360 |
〔予備費〕
(Contingency) |
400,000 |
- |
400,000 |
資金支出調整勘定
Expenditure Outflow Adjustment |
△2,365,000 |
△3,013,775 |
648,775 |
次年度繰越支払資金
Carry over |
26,582,114 |
35,743,701 |
△9,161,587 |
支出の部合計
Total Expenditures |
93,960,075 |
97,870,714 |
△3,910,639 |
|
Balance Sheet
As of March 31, 2003
(貸借対照表) |
(単位:千円)
(Unit:Thousands of Yen |
資産の部
Assets |
科目
Category |
本年度末
Current Year |
前年度末
Previous Year |
増減
Fluctuation |
固定資産
Non-current Assets |
209,438,835 |
205,487,231 |
3,951,604 |
有形固定資産
Property, Plant and Equipment |
167,084,284 |
161,751,074 |
5,333,210 |
その他の固定資産
Other Non-current Assets |
42,354,551 |
43,736,157 |
1,381,606 |
流動資産
Current Assets |
37,906,153 |
37,421,808 |
484,345 |
資産の部合計
Total |
247,344,988 |
242,909,039 |
4,435,949 |
|
|
負債の部・基本金及び消費収支差額の部
Liabilities, Capital Fund and Expenditures Grand |
科目
Category |
本年度末
Current Year |
前年度末
Previous Year |
増減
Fluctuation |
固定負債
Non-current Liabilities |
18,124,731 |
24,521,198 |
△ 6,396,467 |
流動負債
Current Liabilities |
23,449,286 |
21,747,235 |
1,702,051 |
基本金
Capital Fund |
206,119,699 |
190,086,670 |
16,033,029 |
翌年度繰越消費収支差額
Next Year's Expendable Income |
△
348,728 |
6,553,936 |
△6,902,664 |
負債の部・基本金及び消費収支差額の部合計
Total |
247,344,988 |
242,909,039 |
4,435,949 |
|
|
 |
|
 |