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 |
1,032 |
0 |
1,032 |
9,265 |
△8,233 |
10,000 |
10 |
A |
特定資産運用益 |
0 |
730 |
730 |
1,040 |
△310 |
1,000 |
73 |
B |
受取入会金 |
0 |
0 |
0 |
100,000 |
△100,000 |
0 |
0 |
C |
受取会費 |
27,433,650 |
6,925,000 |
34,358,650 |
36,299,550 |
△1,940,900 |
34,450,000 |
100 |
|
会員会費 |
6,425,000 |
6,425,000 |
12,850,000 |
13,350,000 |
△500,000 |
13,050,000 |
98 |
|
準会員会費 |
500,000 |
500,000 |
1,000,000 |
950,000 |
50,000 |
950,000 |
105 |
|
推奨品分担金 |
13,800,000 |
0 |
13,800,000 |
15,300,000 |
△1,500,000 |
1
13,800,000 |
100 |
|
情報分担金 |
6,708,650 |
0 |
6,708,650 |
6,699,550 |
9,100 |
6,650,000 |
101 |
D |
事業収益 |
1,880,000 |
0 |
1,880,000 |
1,978,000 |
△98,000 |
1,850,000 |
102 |
|
情報広告料収益 |
1,540,000 |
0 |
1,540,000 |
1,540,000 |
0 |
1,500,000 |
103 |
|
事業関連収益 |
340,000 |
0 |
340,000 |
438,000 |
△98,000 |
350,000 |
97 |
E |
雑収益 |
227,114 |
2,289,824 |
2,516,938 |
1,169,483 |
1,347,455 |
1,182,500 |
213 |
|
利息収益 |
0 |
1,368 |
1,368 |
2,485 |
△1,117 |
2,500 |
55 |
|
その他収益 |
227,114 |
2,288,456 |
2,515,570 |
1,166,998 |
1,348,572 |
1,180,000 |
213 |
経常収益合計 |
29,541,796 |
9,215,554 |
38,757,350 |
39,557,338 |
△799,988 |
37,493,500 |
103 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
8,629,746 |
3,067,857 |
11,697,603 |
12,796,785 |
△1,099,182 |
11,387,000 |
103 |
A |
退職給付費用 |
462,720 |
115,680 |
578,400 |
552,000 |
26,400 |
579,000 |
100 |
B |
福利厚生費 |
1,128,974 |
282,244 |
1,411,218 |
1,323,706 |
87,512 |
1,200,000 |
118 |
C |
旅費交通費 |
2,672,100 |
467,170 |
3,139,270 |
3,696,310 |
△557,040 |
3,444,000 |
91 |
D |
通信運搬費 |
940,753 |
192,686 |
1,133,439 |
1,088,724 |
44,715 |
1,100,000 |
103 |
E |
消耗品費 |
362,544 |
74,257 |
436,801 |
385,413 |
51,388 |
400,000 |
109 |
F |
印刷製本費 |
7,905,950 |
92,016 |
7,997,966 |
8,106,790 |
△108,824 |
8,290,000 |
96 |
G |
光熱水料費 |
139,390 |
28,551 |
167,941 |
192,619 |
△24,678 |
200,000 |
84 |
H |
賃借料 |
2,912,268 |
596,490 |
3,508,758 |
3,293,136 |
215,622 |
3,478,000 |
101 |
I |
諸謝金 |
390,450 |
111,370 |
501,820 |
467,274 |
34,546 |
511,000 |
98 |
J |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
* |
K |
会議費 |
2,169,568 |
2,150,875 |
4,320,443 |
4,217,840 |
102,603 |
4,280,000 |
101 |
L |
図書購入費 |
795,565 |
849,388 |
1,644,953 |
1,710,364 |
△65,411 |
2,060,000 |
80 |
M |
広告宣伝費 |
325,600 |
0 |
325,600 |
345,600 |
△20,000 |
400,000 |
81 |
N |
サイト運営費 |
289,800 |
32,200 |
322,000 |
795,000 |
△473,000 |
100,000 |
322 |
O |
雑費 |
645,139 |
1,443,286 |
2,088,425 |
767,973 |
1,320,452 |
685,000 |
305 |
経常費用合計 |
29,770,567 |
9,504,070 |
39,274,637 |
39,739,534 |
△464,897 |
38,114,000 |
103 |
当期経常増減額 |
△228,771 |
△288,516 |
△517,287 |
△182,196 |
△335,091 |
△620,500 |
83 |
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 |
△228,771 |
△288,516 |
△517,287 |
△182,196 |
△335,091 |
△620,500 |
83 |
|
一般正味財産
期首残高 |
|
|
7,425,091 |
7,607,287 |
△182,196 |
7,299,820 |
102 |
|
一般正味
財産期末残高 |
|
|
6,907,804 |
7,425,091 |
△517,287 |
6,679,320 |
103 |
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 |
|
|
6,907,804 |
7,425,091 |
△517,287 |
6,679,320 |
103 |
|