補助事業費 委託事業費 (観光商工課 ) 委託事業費 (未来創造課 ) 委託事業費 (マラソン) 委託事業費 (その他) 法人会計 その他の事業 事業会計 管理 観光協会 運営 嬬恋村ブランドづくり 誘客と受入体制づくり 持続可能な体制づくり 持続可能な体制づくり 地域おこし協力隊 管理事業 キャベツマラソン事業 稜線トレイル 調査事業 産業推進 事業 浅間高原 シャクナゲ園祭り 旅行 事業 アウトドア 資源づくり キャベツの文化 づくり 愛妻の文化 づくり FC運営 都市との交流創出 広域観光づくり 情報受発信 体制づくり 観光データの整備 観光まちづくりの推進 ¥97,540,000 ¥109,495,188 -¥11,955,188 ¥18,410,000 ¥10,190,000 ¥2,800,000 ¥0 ¥2,300,000 ¥3,980,000 ¥2,280,000 ¥3,410,000 ¥23,340,000 ¥1,600,000 ¥1,740,000 ¥1,190,000 ¥2,500,000 ¥210,000 ¥73,950,000 ¥20,070,000 ¥1,500,000 ¥2,020,000 ¥23,590,000 協会会費 ¥1,190,000 ¥1,211,000 -¥21,000 ¥0 ¥1,190,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥1,190,000 ¥0 ¥0 ¥0 ¥0 売上高 ¥23,300,000 ¥22,439,919 ¥860,081 ¥0 ¥0 ¥90,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥120,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥210,000 ¥20,070,000 ¥1,500,000 ¥1,520,000 ¥23,090,000 前期からの繰越金 ¥18,400,000 ¥9,718,676 ¥8,681,324 ¥18,400,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥18,400,000 ¥0 ¥0 ¥0 ¥0 役務収益 ¥45,640,000 ¥57,194,520 -¥11,554,520 ¥0 ¥0 ¥2,710,000 ¥0 ¥2,300,000 ¥3,980,000 ¥2,280,000 ¥3,410,000 ¥23,220,000 ¥1,600,000 ¥1,740,000 ¥1,190,000 ¥2,500,000 ¥210,000 ¥45,140,000 ¥0 ¥0 ¥500,000 ¥500,000 補助金 ¥9,000,000 ¥9,911,925 -¥911,925 ¥0 ¥9,000,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥9,000,000 ¥0 ¥0 ¥0 ¥0 受取利息 ¥10,000 ¥17,201 -¥7,201 ¥10,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥10,000 ¥0 ¥0 ¥0 ¥0 雑収入 ¥0 ¥1,947 -¥1,947 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 短期借入金 ¥0 ¥9,000,000 -¥9,000,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 【支出の部】 勘定科目 2026年度 予算額 2025年度 決算額 比較増減 管理費 補助事業費 委託事業費 (観光商工課 ) 委託事業費 (未来創造課 ) 委託事業費 (マラソン) 委託事業費 (その他) 法人会計 その他の事業 事業会計 管理 観光協会 運営 嬬恋村ブランドづくり 誘客と受入体制づくり 持続可能な体制づくり 持続可能な体制づくり 地域おこし協力隊 管理事業 キャベツマラソン事業 稜線トレイル 調査事業 産業推進 事業 浅間高原 シャクナゲ園祭り 旅行 事業 アウトドア 資源づくり キャベツの文化 づくり 愛妻の文化 づくり FC運営 都市との交流創出 広域観光づくり 情報受発信 体制づくり 観光データの整備 観光まちづくりの推進 ¥97,540,000 ¥109,495,188 -¥11,955,188 ¥24,900,000 ¥10,490,000 ¥2,440,000 ¥190,000 ¥2,020,000 ¥3,530,000 ¥1,890,000 ¥2,970,000 ¥22,080,000 ¥2,090,000 ¥1,970,000 ¥1,380,000 ¥2,350,000 ¥210,000 ¥78,510,000 ¥15,810,000 ¥1,750,000 ¥1,470,000 ¥19,030,000 長期借入金 ¥470,000 ¥465,600 ¥4,400 ¥470,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥470,000 ¥0 ¥0 ¥0 ¥0 工具器具備品 ¥350,000 ¥165,000 ¥185,000 ¥200,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥200,000 ¥0 ¥150,000 ¥0 ¥150,000 未払法人税等 ¥80,000 ¥71,400 ¥8,600 ¥80,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥80,000 ¥0 ¥0 ¥0 ¥0 来期への繰越金 ¥8,970,000 ¥18,424,707 -¥9,454,707 ¥8,970,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥8,970,000 ¥0 ¥0 ¥0 ¥0 仕入高 ¥13,610,000 ¥16,377,844 -¥2,767,844 ¥0 ¥0 ¥50,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥50,000 ¥12,050,000 ¥200,000 ¥1,310,000 ¥13,560,000 手数料 ¥520,000 ¥462,806 ¥57,194 ¥470,000 ¥50,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥520,000 ¥0 ¥0 ¥0 ¥0 給料手当 ¥33,490,000 ¥38,310,675 -¥4,820,675 ¥160,000 ¥6,150,000 ¥1,190,000 ¥40,000 ¥1,000,000 ¥2,300,000 ¥1,120,000 ¥1,460,000 ¥14,220,000 ¥0 ¥1,310,000 ¥1,170,000 ¥380,000 ¥0 ¥30,500,000 ¥2,320,000 ¥670,000 ¥0 ¥2,990,000 賞与 ¥8,430,000 ¥4,881,254 ¥3,548,746 ¥40,000 ¥1,810,000 ¥360,000 ¥20,000 ¥310,000 ¥650,000 ¥330,000 ¥440,000 ¥3,230,000 ¥0 ¥410,000 ¥0 ¥100,000 ¥0 ¥7,700,000 ¥580,000 ¥150,000 ¥0 ¥730,000 法定福利費 ¥6,450,000 ¥7,299,815 -¥849,815 ¥50,000 ¥1,200,000 ¥240,000 ¥30,000 ¥210,000 ¥460,000 ¥230,000 ¥300,000 ¥2,590,000 ¥0 ¥250,000 ¥210,000 ¥90,000 ¥0 ¥5,860,000 ¥450,000 ¥140,000 ¥0 ¥590,000 福利厚生費 ¥1,360,000 ¥5,044,085 -¥3,684,085 ¥1,360,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥1,360,000 ¥0 ¥0 ¥0 ¥0 外注費 ¥6,230,000 ¥6,413,522 -¥183,522 ¥380,000 ¥0 ¥360,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥1,090,000 ¥2,090,000 ¥0 ¥0 ¥1,770,000 ¥210,000 ¥5,900,000 ¥80,000 ¥90,000 ¥160,000 ¥330,000 荷造運賃 ¥170,000 ¥226,149 -¥56,149 ¥170,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥170,000 ¥0 ¥0 ¥0 ¥0 広告宣伝費 ¥1,340,000 ¥2,266,325 -¥926,325 ¥50,000 ¥180,000 ¥200,000 ¥100,000 ¥490,000 ¥120,000 ¥0 ¥100,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥1,240,000 ¥20,000 ¥80,000 ¥0 ¥100,000 交際費 ¥30,000 ¥25,000 ¥5,000 ¥0 ¥30,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥30,000 ¥0 ¥0 ¥0 ¥0 会議費 ¥760,000 ¥1,069,032 -¥309,032 ¥40,000 ¥700,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥10,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥750,000 ¥0 ¥10,000 ¥0 ¥10,000 旅費交通費 ¥400,000 ¥499,966 -¥99,966 ¥0 ¥100,000 ¥0 ¥0 ¥0 ¥0 ¥200,000 ¥100,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥400,000 ¥0 ¥0 ¥0 ¥0 通信費 ¥440,000 ¥578,659 -¥138,659 ¥440,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥440,000 ¥0 ¥0 ¥0 ¥0 販売促進費 ¥20,000 ¥29,941 -¥9,941 ¥0 ¥0 ¥20,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥20,000 ¥0 ¥0 ¥0 ¥0 消耗品費 ¥550,000 ¥541,167 ¥8,833 ¥120,000 ¥10,000 ¥10,000 ¥0 ¥10,000 ¥0 ¥10,000 ¥0 ¥240,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥400,000 ¥100,000 ¥50,000 ¥0 ¥150,000 水道光熱費 ¥600,000 ¥683,655 -¥83,655 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥600,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥600,000 ¥0 ¥0 ¥0 ¥0 新聞図書費 ¥40,000 ¥36,600 ¥3,400 ¥40,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥40,000 ¥0 ¥0 ¥0 ¥0 諸会費 ¥610,000 ¥615,460 -¥5,460 ¥50,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥550,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥600,000 ¥10,000 ¥0 ¥0 ¥10,000 支払手数料 ¥470,000 ¥412,033 ¥57,967 ¥270,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥270,000 ¥200,000 ¥0 ¥0 ¥200,000 車両費 ¥940,000 ¥770,311 ¥169,689 ¥930,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥10,000 ¥0 ¥940,000 ¥0 ¥0 ¥0 ¥0 地代家賃 ¥200,000 ¥200,000 ¥0 ¥0 ¥200,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥200,000 ¥0 ¥0 ¥0 ¥0 リース料 ¥640,000 ¥1,429,780 -¥789,780 ¥430,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥430,000 ¥0 ¥210,000 ¥0 ¥210,000 保険料 ¥390,000 ¥820,043 -¥430,043 ¥370,000 ¥0 ¥10,000 ¥0 ¥0 ¥0 ¥0 ¥10,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥390,000 ¥0 ¥0 ¥0 ¥0 租税公課 ¥810,000 ¥1,229,920 -¥419,920 ¥810,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥810,000 ¥0 ¥0 ¥0 ¥0 寄付金 ¥60,000 ¥2,000 ¥58,000 ¥0 ¥60,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥60,000 ¥0 ¥0 ¥0 ¥0 雑費 ¥110,000 ¥92,826 ¥17,174 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥110,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥110,000 ¥0 ¥0 ¥0 ¥0 短期借入返済金 ¥9,000,000 ¥0 ¥9,000,000 ¥9,000,000 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥9,000,000 ¥0 ¥0 ¥0 ¥0 支払利息 ¥0 ¥49,613 -¥49,613 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0 ¥0