合併ガッペイした場合バアイの財政ザイセイ推測スイソク(上田市ウエダシ・小県チイサガタ)
合併後ガッペイゴの人口ジンコウ 204,749
万円マンエン 万円マンエン
合併ガッペイ特例債トクレイサイ標準ヒョウジュン全体ゼンタイ事業費ジギョウヒ 合併ガッペイから10カ年ネン間カンの事業費ジギョウヒの合算額ガッサンガク 6,013,000 / 10 = 601,300
合併ガッペイ経過ケイカ年ネン 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
起債キサイ可能額カノウガク 571,235 571,235 571,235 571,235 571,235 571,235 571,235 571,235 571,235 571,235
累計ルイケイ起債額キサイガク 571,235 1,142,470 1,713,705 2,284,940 2,856,175 3,427,410 3,998,645 4,569,880 5,141,115 5,712,350
起債キサイ償還ショウカン(元金ガンキン) 0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
0 0 0 0 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124 57,124
起債キサイ償還ショウカン(元金ガンキン合計ゴウケイ) 0 0 0 0 57,124 114,247 171,371 228,494 285,618 342,741 399,865 456,988 514,112 571,235 514,112 456,988 399,865 342,741 285,618 228,494 171,371 114,247 57,124 0 5,712,350
償還ショウカン残高ザンダカ 571,235 1,142,470 1,713,705 2,284,940 2,799,052 3,256,040 3,655,904 3,998,645 4,284,263 4,512,757 4,112,892 3,655,904 3,141,793 2,570,558 2,056,446 1,599,458 1,199,594 856,853 571,235 342,741 171,371 57,124 0 0
起債キサイ償還ショウカン(利子リシ)1.4% 7,997 15,995 23,992 31,989 39,187 45,585 51,183 55,981 59,980 63,179 57,580 51,183 43,985 35,988 28,790 22,392 16,794 11,996 7,997 4,798 2,399 800 0 0
元利ガンリ償還金ショウカンキン合計ゴウケイ 7,997 15,995 23,992 31,989 96,310 159,832 222,553 284,475 345,597 405,920 457,445 508,171 558,097 607,223 542,902 479,380 416,659 354,737 293,615 233,292 173,770 115,047 57,124 0
うち交付税コウフゼイ算入サンニュウ額ガク(70%) 5,598 11,196 16,794 22,392 27,431 31,909 35,828 39,187 41,986 44,225 40,306 35,828 30,790 25,191 20,153 15,675 11,756 8,397 5,598 3,359 1,679 560 0 0
うち合併ガッペイ市シ負担分フタンブン(30%) 2,399 4,798 7,198 9,597 28,893 47,949 66,766 85,343 103,679 121,776 137,233 152,451 167,429 182,167 162,871 143,814 124,998 106,421 88,084 69,988 52,131 34,514 17,137 0
事業費ジギョウヒ5％負担分フタンブン 30,065 30,065 30,065 30,065 30,065 30,065 30,065 30,065 30,065 30,065
うち合併ガッペイ特例トクレイ債サイ事業ジギョウ負担分フタンブン合計ゴウケイ 32,464 34,863 37,263 39,662 58,958 78,014 96,831 115,408 133,744 151,841 137,233 152,451 167,429 182,167 162,871 143,814 124,998 106,421 88,084 69,988 52,131 34,514 17,137 0
合併ガッペイ算定サンテイ替ガ 76,396,120 76,396,120 76,396,120 76,396,120 76,396,120 76,396,120 76,396,120 76,396,120 76,396,120 76,396,120 0 0 0 0 0 0 0 0 0 0 0 0 0 0
一本イッポン算定サンテイ 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966
地方チホウ交付税コウフゼイ交付額コウフガク 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966
市町村民税シチョウソンミンゼイ 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070 143,070
固定コテイ資産税シサンゼイ 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887 2,015,887
その他タの自主ジシュ財源ザイゲン 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
地方チホウ交付税コウフゼイ交付額コウフガク 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 77,546,086 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966 1,149,966
歳入サイニュウ合計ゴウケイ 79,705,043 79,705,043 79,705,043 79,705,043 79,705,043 79,705,043 79,705,043 79,705,043 79,705,043 79,705,043 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923 3,308,923
合併特例債事業負担分合計/地方チホウ交付税コウフゼイ交付額コウフガク(%)
0.04 0.04 0.05 0.05 0.08 0.10 0.12 0.15 0.17 0.20 11.93 13.26 14.56 15.84 14.16 12.51 10.87 9.25 7.66 6.09 4.53 3.00 1.49 0.00
合併特例債事業負担分合計/歳入サイニュウ合計ゴウケイ(%)
0.04 0.04 0.05 0.05 0.07 0.10 0.12 0.14 0.17 0.19 4.15 4.61 5.06 5.51 4.92 4.35 3.78 3.22 2.66 2.12 1.58 1.04 0.52 0.00