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 |
8,518 |
8,518 |
8,501 |
17 |
10,000 |
85 |
A |
特定資産運用益 |
506 |
127 |
633 |
913 |
△280 |
3,000 |
21 |
B |
受取入会金 |
0 |
0 |
0 |
200,000 |
△200,000 |
0 |
0 |
C |
受取会費 |
7,525,000 |
7,525,000 |
15,050,000 |
15,000,000 |
50,000 |
15,000,000 |
100 |
|
会員会費 |
7,050,000 |
7,050,000 |
14,100,000 |
14,200,000 |
△100,000 |
14,200,000 |
99 |
|
準会員会費 |
475,000 |
475,000 |
950,000 |
800,000 |
150,000 |
800,000 |
119 |
D |
事業収益 |
21,724,310 |
0 |
21,724,310 |
22,404,660 |
△680,350 |
21,800,000 |
100 |
|
推奨品登録料 |
13,200,000 |
0 |
13,200,000 |
13,200,000 |
0 |
13,200,000 |
100 |
|
情報分担金 |
7,064,310 |
0 |
7,064,310 |
7,744,660 |
△680,350 |
7,140,000 |
99 |
|
情報広告料収益 |
1,460,000 |
0 |
1,460,000 |
1,460,000 |
0 |
1,460,000 |
100 |
E |
雑収益 |
1,780,580 |
448,136 |
2,228,716 |
4,614,698 |
△2,385,982 |
2,315,000 |
96 |
|
利息収益 |
0 |
2,991 |
2,991 |
4,153 |
△1,162 |
10,000 |
30 |
|
その他収益 |
1,780,580 |
445,145 |
2,225,725 |
4,610,545 |
△2,384,820 |
2,305,000 |
97 |
経常収益合計 |
31,030,396 |
7,981,781 |
39,012,177 |
42,228,772 |
△3,216,595 |
39,128,000 |
100 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,571,670 |
2,905,378 |
12,657,048 |
11,707,371 |
949,677 |
12,401,000 |
102 |
A |
退職給付費用 |
384,000 |
96,000 |
480,000 |
480,000 |
0 |
469,000 |
102 |
B |
福利厚生費 |
1,332,190 |
333,048 |
1,665,238 |
1,385,331 |
279,907 |
2,124,000 |
78 |
C |
旅費交通費 |
2,496,534 |
642,220 |
3,138,754 |
3,010,220 |
128,534 |
3,230,000 |
97 |
D |
通信運搬費 |
979,429 |
200,607 |
1,180,036 |
941,227 |
238,809 |
271,000 |
435 |
E |
消耗品費 |
529,925 |
108,540 |
638,465 |
401,652 |
236,813 |
358,000 |
178 |
F |
印刷製本費 |
8,404,430 |
0 |
8,404,430 |
8,992,548 |
△588,118 |
9,350,000 |
90 |
G |
光熱水料費 |
154,150 |
31,574 |
185,724 |
220,885 |
△35,161 |
241,000 |
77 |
H |
賃借料 |
2,831,361 |
579,919 |
3,411,280 |
3,201,648 |
209,632 |
3,410,000 |
100 |
I |
諸謝金 |
414,080 |
111,111 |
525,191 |
302,730 |
222,461 |
561,000 |
94 |
J |
租税公課 |
0 |
70,000 |
70,000 |
70,000 |
0 |
70,000 |
|
K |
会議費 |
1,592,556 |
2,292,777 |
3,885,333 |
4,527,623 |
△642,290 |
4,423,000 |
88 |
L |
図書購入費 |
1,779,699 |
650,370 |
2,430,369 |
1,814,241 |
615,828 |
2,312,000 |
105 |
M |
広告宣伝費 |
403,500 |
0 |
403,500 |
453,500 |
△50,000 |
404,000 |
100 |
N |
サイト運営費 |
216,689 |
24,077 |
240,766 |
628,000 |
△387,234 |
593,000 |
41 |
O |
雑費 |
346,390 |
163,067 |
509,457 |
3,304,742 |
△2,795,285 |
465,000 |
110 |
経常費用合計 |
31,616,603 |
8,208,688 |
39,825,291 |
41,441,718 |
△1,616,427 |
40,682,000 |
98 |
当期経常増減額 |
△586,207 |
△226,907 |
△813,114 |
787,054 |
|
△1,554,000 |
|
2 |
経常外増減の部 |
|
|
|
|
|
|
|
(1) |
経常外収益 |
0 |
0 |
0 |
0 |
|
0 |
|
経常外収益計 |
|
|
|
|
|
|
|
(2) |
経常外費用 |
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 |
△586,207 |
△226,907 |
△813,114 |
787,054 |
|
△1,554,000 |
|
|
一般正味財産
期首残高 |
|
|
9,703,177 |
8,916,123 |
|
9,703,177 |
|
|
一般正味
財産期末残高 |
|
|
8,890,063 |
9,703,177 |
|
8,890,063 |
|
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 |
|
|
指定正味財産
期首残高 |
|
|
0 |
0 |
|
0 |
|
|
指定正味財産
期末残高 |
|
|
0 |
0 |
|
0 |
|
V |
正味財産期末残高 |
|
|
8,890,063 |
9,703,177 |
|
8,890,063 |
|
|
H24予算 |
H24実績 |
|
前期繰越金 |
2,557,323 |
3,396,377 |
次期繰越金 |
1,003,323 |
2,583,263 |
|