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 |
9,265 |
0 |
9,265 |
22,264 |
△12,999 |
22,000 |
42 |
A |
特定資産運用益 |
0 |
1,040 |
1,040 |
469 |
571 |
800 |
130 |
B |
受取入会金 |
50,000 |
50,000 |
100,000 |
0 |
100,000 |
100,000 |
0 |
C |
受取会費 |
29,149,550 |
7,150,000 |
36,299,550 |
35,494,850 |
804,700 |
36,350,000 |
100 |
|
会員会費 |
6,675,000 |
6,675,000 |
13,350,000 |
13,350,000 |
0 |
13,550,000 |
100 |
|
準会員会費 |
475,000 |
475,000 |
950,000 |
950,000 |
0 |
950,000 |
100 |
|
推奨品分担金 |
15,300,000 |
0 |
15,300,000 |
14,400,000 |
900,000 |
14,100,000 |
109 |
|
情報分担金 |
6,699,550 |
0 |
6,699,550 |
6,794,850 |
△95,300 |
7,950,000 |
84 |
D |
事業収益 |
1,978,000 |
0 |
1,978,000 |
1,970,000 |
8,000 |
1,810,000 |
109 |
|
情報広告料収益 |
1,540,000 |
0 |
1,540,000 |
1,620,000 |
△80,000 |
1,460,000 |
105 |
|
事業関連収益 |
438,000 |
0 |
438,000 |
350,000 |
88,000 |
350,000 |
125 |
E |
雑収益 |
233,400 |
936,083 |
1,169,483 |
918,778 |
250,705 |
1,352,500 |
86 |
|
利息収益 |
0 |
2,485 |
2,485 |
2,730 |
△245 |
2,500 |
99 |
|
その他収益 |
233,400 |
933,598 |
1,166,998 |
916,048 |
250,950 |
1,350,000 |
86 |
経常収益合計 |
31,420,215 |
8,137,123 |
39,557,338 |
38,406,361 |
1,150,977 |
39,635,300 |
100 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,807,463 |
2,989,322 |
12,796,785 |
12,602,331 |
194,454 |
12,603,000 |
102 |
A |
退職給付費用 |
441,600 |
110,400 |
552,000 |
480,000 |
72,000 |
552,000 |
100 |
B |
福利厚生費 |
1,058,964 |
264,742 |
1,323,706 |
1,685,278 |
△361,572 |
1,639,000 |
81 |
C |
旅費交通費 |
3,027,590 |
668,720 |
3,696,310 |
3,336,070 |
360,240 |
3,400,000 |
109 |
D |
通信運搬費 |
903,640 |
185,084 |
1,088,724 |
1,017,116 |
71,608 |
1,100,000 |
99 |
E |
消耗品費 |
319,892 |
65,521 |
385,413 |
285,122 |
100,291 |
500,000 |
77 |
F |
印刷製本費 |
7,991,232 |
115,558 |
8,106,790 |
8,363,081 |
△256,291 |
8,290,000 |
98 |
G |
光熱水料費 |
159,873 |
32,746 |
192,619 |
200,141 |
△7,522 |
185,000 |
104 |
H |
賃借料 |
2,733,302 |
559,834 |
3,293,136 |
3,501,134 |
△207,998 |
3,211,000 |
103 |
I |
諸謝金 |
355,904 |
111,370 |
467,274 |
483,559 |
△16,285 |
511,000 |
91 |
J |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
* |
K |
会議費 |
2,140,444 |
2,077,396 |
4,217,840 |
4,290,854 |
△73,014 |
4,400,000 |
96 |
L |
図書購入費 |
862,316 |
848,048 |
1,710,364 |
1,713,772 |
△3,408 |
2,170,000 |
79 |
M |
広告宣伝費 |
345,600 |
0 |
345,600 |
280,800 |
64,800 |
401,000 |
86 |
N |
サイト運営費 |
715,500 |
79,500 |
795,000 |
350,000 |
445,000 |
450,000 |
177 |
O |
雑費 |
573,415 |
194,558 |
767,973 |
649,484 |
118,489 |
685,000 |
112 |
経常費用合計 |
31,436,735 |
8,302,799 |
39,739,534 |
39,238,742 |
500,792 |
40,097,000 |
99 |
当期経常増減額 |
△16,520 |
△165,676 |
△182,196 |
△832,381 |
650,185 |
△461,700 |
39 |
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 |
△16,520 |
△165,676 |
△182,196 |
△832,381 |
650,185 |
△461,700 |
39 |
|
一般正味財産
期首残高 |
|
|
7,607,287 |
8,439,668 |
△832,381 |
8,343,168 |
91 |
|
一般正味
財産期末残高 |
|
|
7,425,091 |
7,607,287 |
△182,196 |
7,881,468 |
94 |
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 |
|
|
7,425,091 |
7,607,287 |
△182,196 |
7,881,468 |
94 |
|