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 |
8,510 |
8,510 |
8,518 |
△8 |
10,000 |
85 |
A |
特定資産運用益 |
446 |
111 |
557 |
633 |
△76 |
1,000 |
56 |
B |
受取入会金 |
50,000 |
50,000 |
100,0000 |
0 |
100,000 |
0 |
0 |
C |
受取会費 |
7,350,000 |
7,350,000 |
14,700,000 |
15,050,000 |
△350,000 |
14,850,000 |
99 |
|
会員会費 |
6,875,000 |
6,875,000 |
13,750,000 |
14,100,000 |
△350,000 |
13,900,000 |
99 |
|
準会員会費 |
475,000 |
475,000 |
950,000 |
950,000 |
0 |
950,000 |
100 |
D |
事業収益 |
24,267,600 |
0 |
24,267,600 |
21,724,310 |
2,543,290 |
22,700,000 |
107 |
|
推奨品登録料 |
14,400,000 |
0 |
14,400,000 |
13,200,000 |
1,200,000 |
14,100,000 |
102 |
|
情報分担金 |
8,487,600 |
0 |
8,487,600 |
7,064,310 |
1,423,290 |
7,140,000 |
119 |
|
情報広告料収益 |
1,380,000 |
0 |
1,380,000 |
1,460,000 |
△80,000 |
1,460,000 |
95 |
E |
雑収益 |
799,141 |
1,034,193 |
1,833,334 |
2,228,716 |
△394,382 |
1,693,000 |
108 |
|
利息収益 |
0 |
2,563 |
2,563 |
2,991 |
△428 |
3,000 |
85 |
|
その他収益 |
799,141 |
1,031,630 |
1,830,771 |
2,225,725 |
△394,954 |
1,690,000 |
108 |
経常収益合計 |
32,467,187 |
8,442,814 |
40,910,001 |
39,012,177 |
1,897,824 |
39,254,000 |
104 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,730,328 |
2,897,522 |
12,627,850 |
12,657,048 |
△29,198 |
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 |
1,448,551 |
362,139 |
1,810,690 |
1,665,238 |
145,452 |
2,124,000 |
85 |
C |
旅費交通費 |
3,311,180 |
728,350 |
4,039,530 |
3,138,754 |
900,776 |
3,248,000 |
124 |
D |
通信運搬費 |
901,595 |
168,367 |
1,069,962 |
1,180,036 |
△110,074 |
1,335,000 |
80 |
E |
消耗品費 |
530,211 |
108,598 |
638,809 |
638,465 |
344 |
640,000 |
100 |
F |
印刷製本費 |
8,297,941 |
0 |
8,297,941 |
8,404,430 |
△106,489 |
8,350,000 |
99 |
G |
光熱水料費 |
163,124 |
33,411 |
196,535 |
185,724 |
10,811 |
185,000 |
106 |
H |
賃借料 |
2,657,367 |
544,281 |
3,201,648 |
3,411,280 |
△209,632 |
3,200,000 |
100 |
I |
諸謝金 |
390,510 |
111,111 |
501,621 |
525,191 |
△23,570 |
511,000 |
98 |
J |
租税公課 |
0 |
58,400 |
58,400 |
70,000 |
△11,600 |
0 |
* |
K |
会議費 |
2,091,296 |
2,413,659 |
4,504,955 |
3,885,333 |
619,622 |
4,314,000 |
104 |
L |
図書購入費 |
1,327,341 |
781,200 |
2,108,541 |
2,430,069 |
△321,528 |
2,500,000 |
84 |
M |
広告宣伝費 |
422,000 |
0 |
422,000 |
403,500 |
18,500 |
401,000 |
105 |
N |
サイト運営費 |
396,000 |
44,000 |
440,000 |
240,766 |
199,234 |
590,000 |
75 |
O |
雑費 |
728,189 |
233,725 |
961,914 |
509,457 |
452,457 |
480,000 |
200 |
経常費用合計 |
32,779,633 |
8,580,763 |
41,360,396 |
39,825,291 |
1,535,105 |
40,748,000 |
102 |
当期経常増減額 |
△312,446 |
△137,949 |
△450,395 |
△813,114 |
362,719 |
△1,494,000 |
30 |
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 |
△312,446 |
△137,949 |
△450,395 |
△813,114 |
362,719 |
△1,494,000 |
30 |
|
一般正味財産
期首残高 |
|
|
8,890,063 |
9,703,177 |
△813,114 |
8,149,177 |
109 |
|
一般正味
財産期末残高 |
|
|
8,439,668 |
8,890,063 |
△450,395 |
6,655,177 |
127 |
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 |
|
|
8,439,668 |
8,890,063 |
△450,395 |
6,655,177 |
127 |
|
H25予算 |
H25実績 |
|
前期繰越金 |
1,560,377 |
2,583,263 |
次期繰越金 |
66,377 |
2,132,868 |
|