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 |
350 |
350 |
1,826 |
△1,476 |
2,000 |
18 |
A |
特定資産運用益 |
0 |
38 |
38 |
46 |
△8 |
600 |
6 |
B |
受取入会金 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
C |
受取会費 |
29,518,770 |
6,550,000 |
36,068,770 |
34,982,670 |
1,086,100 |
37,050,000 |
97 |
|
会員会費 |
6,025,000 |
6,025,000 |
12,050,000 |
12,550,000 |
△500,000 |
12,250,000 |
98 |
|
準会員会費 |
525,000 |
525,000 |
1,050,000 |
1,000,000 |
50,000 |
1,000,000 |
105 |
|
推奨品分担金 |
16,800,000 |
0 |
16,800,000 |
14,700,000 |
2,100,000 |
17,100,000 |
98 |
|
情報分担金 |
6,168,770 |
0 |
6,168,770 |
6,732,670 |
△563,900 |
6,700,000 |
92 |
D |
事業収益 |
1,675,000 |
0 |
1,675,000 |
1,840,000 |
△165,000 |
1,690,000 |
99 |
|
情報広告料収益 |
1,300,000 |
0 |
1,300,000 |
1,840,000 |
△540,000 |
1,390,000 |
94 |
|
事業関連収益 |
375,000 |
0 |
375,000 |
0 |
375,000 |
300,000 |
125 |
E |
雑収益 |
15 |
1,028,017 |
1,028,032 |
1,029,264 |
△1,232 |
1,100,400 |
93 |
|
利息収益 |
0 |
196 |
196 |
292 |
△96 |
400 |
49 |
|
その他収益 |
15 |
1,027,821 |
1,027,836 |
1,028,972 |
△1,136 |
1,100,000 |
93 |
経常収益合計 |
31,193,785 |
7,578,405 |
38,772,190 |
37,853,806 |
918,384 |
39,843,000 |
97 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
10,246,601 |
2,455,579 |
12,702,180 |
11,290,115 |
1,412,065 |
13,000,000 |
98 |
A |
退職給付費用 |
437,400 |
102,600 |
540,000 |
480,000 |
60,000 |
540,000 |
100 |
B |
記念事業費用 |
0 |
0 |
0 |
1,800,000 |
△1,800,000 |
0 |
|
C |
福利厚生費 |
1,713,405 |
401,912 |
2,115,317 |
1,057,612 |
1,057,705 |
1,073,000 |
197 |
D |
旅費交通費 |
2,405,120 |
595,680 |
3,000,800 |
2,928,760 |
72,040 |
3,650,000 |
82 |
E |
通信運搬費 |
728,400 |
149,191 |
877,591 |
1,452,173 |
△574,582 |
980,000 |
90 |
F |
消耗品費 |
294,961 |
60,415 |
355,376 |
871,675 |
△516,299 |
500,000 |
71 |
G |
印刷製本費 |
8,349,445 |
85,800 |
8,435,245 |
8,244,681 |
190,564 |
8,000,000 |
105 |
H |
光熱水料費 |
132,319 |
27,103 |
159,422 |
167,140 |
△7,718 |
170,000 |
94 |
I |
賃借料 |
2,783,918 |
570,202 |
3,354,120 |
3,573,735 |
△219,615 |
3,515,000 |
95 |
J |
諸謝金 |
411,164 |
222,740 |
633,904 |
504,680 |
129,224 |
500,000 |
127 |
K |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
|
L |
会議費 |
2,513,870 |
1,889,583 |
4,403,453 |
3,553,797 |
849,656 |
4,500,000 |
98 |
M |
図書購入費 |
539,422 |
845,339 |
1,384,761 |
1,330,144 |
54,617 |
1,925,000 |
72 |
N |
広告宣伝費 |
100,000 |
0 |
100,000 |
0 |
100,000 |
300,000 |
33 |
O |
サイト運営費 |
421,574 |
46,842 |
468,416 |
31,000 |
437,416 |
300,000 |
156 |
P |
雑費 |
351,641 |
188,711 |
540,352 |
569,758 |
△29,406 |
990,000 |
55 |
経常費用合計 |
31,429,240 |
7,641,697 |
39,070,937 |
37,855,270 |
1,2125,667 |
39,943,000 |
98 |
当期経常増減額 |
△235,455 |
△63,292 |
△298,747 |
△1,464 |
△297,283 |
△100,000 |
|
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 |
△235,455 |
△63,292 |
△298,747 |
△1,464 |
△297,283 |
△100,000 |
|
|
一般正味財産
期首残高 |
|
|
7,097,049 |
7,098,513 |
△1,464 |
9,098,513 |
|
|
一般正味
財産期末残高 |
|
|
6,798,302 |
7,097,049 |
△298,747 |
8,998,513 |
|
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 |
|
|
6,798,302 |
7,097,049 |
△298,747 |
8,998,513 |
|
|