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 |
388 |
388 |
386 |
2 |
500 |
78 |
A |
特定資産運用益 |
0 |
0 |
0 |
0 |
0 |
500 |
0 |
B |
受取入会金 |
0 |
100,000 |
100,000 |
0 |
100,000 |
100,000 |
0 |
C |
受取会費 |
28,666,020 |
6,550,000 |
35,216,020 |
38,283,720 |
△3,067,700 |
38,100,000 |
92 |
|
会員会費 |
6,050,000 |
6,050,000 |
12,100,000 |
11,950,000 |
150,000 |
12,100,000 |
100 |
|
準会員会費 |
500,000 |
500,000 |
1,000,000 |
1,050,000 |
△50,000 |
1,000,000 |
100 |
|
推奨品分担金 |
15,900,000 |
0 |
15,900,000 |
19,200,000 |
△3,300,000 |
18,300,000 |
87 |
|
情報分担金 |
6,216,020 |
0 |
6,216,020 |
6,083,720 |
132,300 |
6,700,000 |
93 |
D |
事業収益 |
334,670 |
0 |
334,670 |
2,070,000 |
△1,735,330 |
1,740,000 |
19 |
|
情報広告料収益 |
89,670 |
0 |
89,670 |
1,690,000 |
△1,600,330 |
1,500,000 |
6 |
|
事業関連収益 |
245,000 |
0 |
245,000 |
380,000 |
△135,000 |
240,000 |
102 |
E |
雑収益 |
0 |
358,681 |
358,681 |
1,120,892 |
△762,211 |
1,000,500 |
36 |
|
利息収益 |
0 |
171 |
171 |
182 |
△11 |
500 |
34 |
|
その他収益 |
|
358,510 |
358,510 |
1,120,710 |
△762,200 |
1,000,000 |
36 |
経常収益合計 |
29,000,690 |
7,009,069 |
36,009,759 |
41,474,998 |
△5,465,239 |
40,941,500 |
88 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,338,093 |
2,243,371 |
11,581,464 |
13,100,262 |
△1,518,798 |
12,400,000 |
93 |
A |
退職給付費用 |
437,400 |
102,600 |
540,000 |
540,000 |
0 |
540,000 |
100 |
B |
記念事業費用 |
100,000 |
0 |
100,000 |
100,000 |
0 |
100,000 |
|
C |
福利厚生費 |
965,825 |
226,552 |
1,192,377 |
1,576,739 |
△384,362 |
1,800,000 |
66 |
D |
旅費交通費 |
2,332,050 |
66,280 |
2,992,330 |
3,572,324 |
△579,994 |
4,350,000 |
69 |
E |
通信運搬費 |
1,249,492 |
255,922 |
1,505,414 |
966,069 |
539,345 |
1,500,000 |
100 |
F |
消耗品費 |
183,233 |
37,531 |
220,764 |
270,087 |
△49,323 |
300,000 |
74 |
G |
印刷製本費 |
6,590,535 |
52,800 |
6,643,335 |
9,089,878 |
△2,446,543 |
8,200,000 |
81 |
H |
光熱水料費 |
144,608 |
29,619 |
174,227 |
199,235 |
△25,008 |
200,000 |
87 |
I |
賃借料 |
2,783,918 |
570,202 |
3,354,120 |
3,573,735 |
△219,615 |
3,700,000 |
91 |
J |
諸謝金 |
195,292 |
111,370 |
306,662 |
407,432 |
△100,770 |
600,000 |
51 |
K |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
|
L |
会議費 |
2,406,104 |
3,046,691 |
5,452,795 |
5,817,716 |
△364,921 |
4,500,000 |
121 |
M |
図書購入費 |
541,542 |
79,200 |
620,742 |
1,408,246 |
△787,504 |
1,700,000 |
37 |
N |
広告宣伝費 |
174,000 |
0 |
174,000 |
160,000 |
14,000 |
100,000 |
174 |
O |
サイト運営費 |
246,049 |
27,339 |
273,388 |
390,000 |
△116,612 |
501,500 |
55 |
P |
雑費 |
214,267 |
200,408 |
414,675 |
448,209 |
△33,534 |
550,000 |
75 |
経常費用合計 |
1,098,282 |
△7,643,885 |
35,546,293 |
41,619,932 |
△6,073,639 |
41,041,500 |
87 |
当期経常増減額 |
1,098,282 |
△634,816 |
463,466 |
△144,934 |
608,400 |
△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 |
1,098,282 |
△634,816 |
463,466 |
△144,934 |
608,400 |
△100,000 |
|
|
一般正味財産
期首残高 |
|
|
6,653,368 |
6,798,302 |
△144,934 |
6,653,368 |
|
|
一般正味
財産期末残高 |
|
|
7,116,834 |
6,653,368 |
463,466 |
6,553,368 |
|
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 |
|
|
7,116,834 |
6,653,368 |
463,466 |
6,553,368 |
|
|