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 |
22,264 |
0 |
22,264 |
8,510 |
13,754 |
9,000 |
247 |
A |
特定資産運用益 |
0 |
469 |
469 |
557 |
△88 |
800 |
59 |
B |
受取入会金 |
0 |
0 |
0 |
100,000 |
△100,000 |
0 |
0 |
C |
受取会費 |
7,150,000 |
7,150,000 |
14,300,000 |
14,700,000 |
△400,000 |
14,500,000 |
99 |
|
会員会費 |
6,675,000 |
6,675,000 |
13,350,000 |
13,750,000 |
△400,000 |
13,550,000 |
99 |
|
準会員会費 |
475,000 |
475,000 |
950,000 |
950,000 |
0 |
950,000 |
100 |
D |
事業収益 |
23,164,850 |
0 |
23,164,850 |
24,267,600 |
△1,102,750 |
23,510,000 |
99 |
|
推奨品登録料 |
14,400,000 |
0 |
14,400,000 |
14,400,000 |
0 |
14,100,000 |
102 |
|
情報分担金 |
6,794,850 |
0 |
6,794,850 |
8,487,600 |
△1,692,750 |
7,950,000 |
85 |
|
情報広告料収益 |
1,620,000 |
0 |
1,620,000 |
1,380,000 |
240,000 |
1,460,000 |
111 |
|
事業関連収益 |
350,000 |
0 |
350,000 |
0 |
350,000 |
|
|
E |
雑収益 |
183,210 |
735,568 |
918,778 |
1,833,334 |
△914,556 |
1,702,500 |
54 |
|
利息収益 |
0 |
2,730 |
2,730 |
2,563 |
167 |
2,500 |
109 |
|
その他収益 |
183,210 |
732,838 |
916,048 |
1,830,771 |
△914,723 |
1,700,000 |
54 |
経常収益合計 |
30,520,324 |
7,886,037 |
38,406,361 |
40,910,001 |
△2,503,640 |
39,722,300 |
97 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,703,610 |
2,898,721 |
12,602,331 |
12,627,850 |
△25,519 |
12,301,000 |
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 |
1,348,222 |
337,056 |
1,685,278 |
1,810,690 |
△125,412 |
2,124,000 |
79 |
C |
旅費交通費 |
2,708,970 |
627,100 |
3,336,070 |
4,039,530 |
△703,460 |
3,798,000 |
88 |
D |
通信運搬費 |
844,206 |
172,910 |
1,017,116 |
1,069,962 |
△52,846 |
1,245,000 |
82 |
E |
消耗品費 |
236,650 |
48,472 |
285,122 |
638,809 |
△353,687 |
640,000 |
45 |
F |
印刷製本費 |
8,294,933 |
68,148 |
8,363,081 |
8,297,941 |
65,140 |
8,290,000 |
101 |
G |
光熱水料費 |
166,117 |
34,024 |
200,141 |
196,535 |
3,606 |
185,000 |
108 |
H |
賃借料 |
2,905,941 |
595,193 |
3,501,134 |
3,201,648 |
299,486 |
3,410,000 |
103 |
I |
諸謝金 |
372,448 |
111,111 |
483,559 |
501,621 |
△18,062 |
511,000 |
95 |
J |
租税公課 |
0 |
0 |
0 |
58,400 |
△58,400 |
0 |
* |
K |
会議費 |
2,168,553 |
2,122,301 |
4,290,854 |
4,504,955 |
△214,101 |
4,500,000 |
95 |
L |
図書購入費 |
993,952 |
719,820 |
1,713,772 |
2,108,541 |
△394,769 |
2,170,000 |
79 |
M |
広告宣伝費 |
280,800 |
0 |
280,800 |
422,000 |
△141,200 |
401,000 |
70 |
N |
サイト運営費 |
315,000 |
35,000 |
350,000 |
440,000 |
△90,000 |
440,000 |
80 |
O |
雑費 |
483,790 |
165,694 |
649,484 |
961,914 |
△312,430 |
685,000 |
95 |
経常費用合計 |
31,207,192 |
8,031,550 |
39,238,742 |
41,360,396 |
△2,121,654 |
41,169,000 |
95 |
当期経常増減額 |
△686,868 |
△145,513 |
△832,381 |
△450,395 |
△381,986 |
△1,146,700 |
58 |
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 |
△686,868 |
△145,513 |
△832,381 |
△450,395 |
△381,986 |
△1,446,700 |
58 |
|
一般正味財産
期首残高 |
|
|
8,439,668 |
8,890,063 |
△450,395 |
6,655,177 |
127 |
|
一般正味
財産期末残高 |
|
|
7,607,287 |
8,439,668 |
△832,381 |
5,208,477 |
146 |
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 |
|
|
7,607,287 |
8,439,668 |
△832,381 |
5,208,477 |
146 |
|