NO. |
科 目 |
公益目的事業 |
法人会計
(管理費) |
合計(A) |
前年度決算
(B) |
差異
(A-B) |
当年度予算
(C) |
遂行率(%)
(A/C) |
T |
一般正味財産増減の部 |
|
|
|
|
|
|
|
1 |
経常増減の部 |
|
|
|
|
|
|
|
(1) |
経常収益 |
|
|
|
|
|
|
|
@ |
基本財産運用益 |
0 |
1,826 |
1,826 |
2,276 |
△450 |
2,000 |
91 |
A |
特定資産運用益 |
0 |
46 |
46 |
185 |
△139 |
500 |
9 |
B |
受取入会金 |
0 |
0 |
0 |
100,000 |
△100,000 |
0 |
0 |
C |
受取会費 |
28,207,670 |
6,775,000 |
34,982,670 |
37,209,070 |
△2,226,400 |
35,850,000 |
98 |
|
会員会費 |
6,275,000 |
6,275,000 |
12,550,000 |
12,550,000 |
0 |
12,550,000 |
100 |
|
準会員会費 |
500,000 |
500,000 |
1,000,000 |
1,000,000 |
0 |
1,000,000 |
100 |
|
推奨品分担金 |
14,700,000 |
0 |
14,700,000 |
17,400,000 |
△2,700,000 |
15,600,000 |
94 |
|
情報分担金 |
6,732,670 |
0 |
6,732,670 |
6,259,070 |
473,600 |
6,700,000 |
100 |
D |
事業収益 |
1,840,000 |
0 |
1,840,000 |
1,959,000 |
△119,000 |
1,840,000 |
100 |
|
情報広告料収益 |
1,840,000 |
0 |
1,840,000 |
1,540,000 |
300,000 |
1,540,000 |
119 |
|
事業関連収益 |
352,500 |
0 |
352,500 |
345,000 |
7,500 |
300,000 |
118 |
E |
雑収益 |
205,853 |
823,411 |
1,029,264 |
1,165,201 |
△135,937 |
1,100,300 |
94 |
|
利息収益 |
0 |
292 |
292 |
287 |
5 |
300 |
97 |
|
その他収益 |
205,853 |
823,119 |
1,028,972 |
1,164,914 |
△135,942 |
1,100,000 |
94 |
経常収益合計 |
30,253,523 |
7,600,283 |
37,853,806 |
40,435,732 |
△2,581,926 |
38,792,800 |
98 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,110,470 |
2,179,645 |
11,290,115 |
12,731,465 |
△1,441,350 |
11,403,000 |
99 |
A |
退職給付費用 |
388,800 |
91,200 |
480,000 |
150,000 |
330,000 |
180,000 |
267 |
B |
記念事業費用 |
1,800,000 |
0 |
1,800,000 |
0 |
1,800,000 |
0 |
|
C |
福利厚生費 |
856,664 |
200,948 |
1,057,612 |
980,028 |
77,584 |
1,073,000 |
99 |
D |
旅費交通費 |
2,168,190 |
760,570 |
2,928,760 |
4,024,670 |
△1,095,910 |
3,926,000 |
75 |
E |
通信運搬費 |
1,205,303 |
246,870 |
1,452,173 |
1,282,090 |
170,083 |
1,100,000 |
132 |
F |
消耗品費 |
723,489 |
148,186 |
871,675 |
751,564 |
120,111 |
500,000 |
174 |
G |
印刷製本費 |
7,348,896 |
895,785 |
8,244,681 |
8,141,885 |
102,796 |
8,000,000 |
103 |
H |
光熱水料費 |
138,725 |
28,415 |
167,140 |
176,112 |
△8,972 |
170,000 |
98 |
I |
賃借料 |
2,966,199 |
607,536 |
3,573,735 |
3,313,464 |
260,271 |
3,515,000 |
102 |
J |
諸謝金 |
393,310 |
111,370 |
504,680 |
501,654 |
3,026 |
500,000 |
101 |
K |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
|
L |
会議費 |
2,493,456 |
1,060,341 |
3,553,797 |
5,279,131 |
△1,725,334 |
5,064,000 |
70 |
M |
図書購入費 |
468,778 |
861,366 |
1,330,144 |
1,494,881 |
△164,737 |
1,700,000 |
78 |
N |
広告宣伝費 |
0 |
0 |
0 |
280,800 |
△280,800 |
300,000 |
0 |
O |
サイト運営費 |
27,900 |
3,100 |
31,000 |
530,844 |
△499,844 |
300,000 |
10 |
P |
雑費 |
341,262 |
228,496 |
569,758 |
942,173 |
△372,415 |
1,150,000 |
50 |
経常費用合計 |
30,431,442 |
7,423,828 |
37,855,270 |
40,580,761 |
△2,725,491 |
38,881,000 |
97 |
当期経常増減額 |
△177,919 |
176,455 |
△1,464 |
△145,029 |
143,565 |
△88,200 |
|
2 |
経常外増減の部 |
|
|
|
|
|
|
|
(1) |
経常外収益 |
0 |
0 |
0 |
0 |
0 |
0 |
|
経常外収益計 |
|
|
|
|
|
|
|
(2) |
経常外費用 |
0 |
0 |
0 |
0 |
0 |
0 |
|
経常外費用計 |
|
|
|
|
|
|
|
当期経常外増減額 |
|
|
|
|
|
|
|
|
当期一般正味財産
増減額 |
△177,919 |
176,455 |
△1,464 |
△145,029 |
143,565 |
△88,200 |
|
|
一般正味財産
期首残高 |
|
|
7,098,513 |
7,243,542 |
△145,029 |
6,972,681 |
|
|
一般正味
財産期末残高 |
|
|
7,097,049 |
7,098,513 |
△1,464 |
6,884,481 |
|
U |
指定正味財産増減の部 |
|
|
|
|
|
|
|
|
当期指定正味財産
増減額 |
|
|
0 |
0 |
0 |
0 |
|
|
指定正味財産
期首残高 |
|
|
0 |
0 |
0 |
0 |
|
|
指定正味財産
期末残高 |
|
|
0 |
0 |
0 |
0 |
|
V |
正味財産期末残高 |
|
|
7,097,049 |
7,098,513 |
△1,464 |
6,884,481 |
|
|