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 |
1,026 |
1,026 |
1,032 |
△6 |
1,000 |
103 |
A |
特定資産運用益 |
0 |
356 |
356 |
730 |
△374 |
1,000 |
36 |
B |
受取入会金 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
C |
受取会費 |
27,702,450 |
6,825,000 |
34,527,450 |
34,358,650 |
168,800 |
35,105,000 |
98 |
|
会員会費 |
6,325,000 |
6,325,000 |
12,650,000 |
12,850,000 |
△200,000 |
12,650,000 |
100 |
|
準会員会費 |
500,000 |
500,000 |
1,000,000 |
1,000,000 |
0 |
1,000,000 |
100 |
|
推奨品分担金 |
14,100,000 |
0 |
14,100,000 |
13,800,000 |
300,000 |
14,700,000 |
96 |
|
情報分担金 |
6,777,450 |
0 |
6,777,450 |
6,708,650 |
68,800 |
6,755,000 |
100 |
D |
事業収益 |
1,885,000 |
0 |
1,885,000 |
1,880,000 |
5,000 |
1,820,000 |
104 |
|
情報広告料収益 |
1,540,000 |
0 |
1,540,000 |
1,540,000 |
0 |
1,490,000 |
103 |
|
事業関連収益 |
345,000 |
0 |
345,000 |
340,000 |
5,000 |
330,000 |
105 |
E |
雑収益 |
225,712 |
903,115 |
1,128,827 |
2,516,938 |
△1,388,111 |
1,131,400 |
100 |
|
利息収益 |
0 |
265 |
265 |
1,368 |
△1,103 |
1,400 |
19 |
|
その他収益 |
225,712 |
902,850 |
1,128,562 |
2,515,570 |
△1,387,008 |
1,130,000 |
100 |
経常収益合計 |
29,813,162 |
7,729,497 |
37,542,659 |
38,757,350 |
△1,214,691 |
38,058,400 |
99 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,155,360 |
2,203,798 |
11,359,158 |
11,697,603 |
△338,445 |
11,398,000 |
100 |
A |
退職給付費用 |
273,294 |
64,106 |
337,400 |
578,400 |
△241,000 |
330,000 |
102 |
B |
福利厚生費 |
450,908 |
105,770 |
556,678 |
1,411,218 |
△854,540 |
1,100,000 |
51 |
C |
旅費交通費 |
3,680,910 |
624,280 |
4,305,190 |
3,139,270 |
1,165,920 |
3,444,000 |
125 |
D |
通信運搬費 |
889,354 |
182,158 |
1,071,512 |
1,133,439 |
△61,927 |
1,140,000 |
94 |
E |
消耗品費 |
268,325 |
54,960 |
323,285 |
436,801 |
△113,516 |
400,000 |
81 |
F |
印刷製本費 |
7,783,414 |
99,468 |
7,882,882 |
7,997,966 |
△115,084 |
8,820,000 |
89 |
G |
光熱水料費 |
124,833 |
25,570 |
150,403 |
167,941 |
△17,538 |
180,000 |
84 |
H |
賃借料 |
2,733,302 |
559,834 |
3,293,136 |
3,508,758 |
△215,622 |
3,300,000 |
100 |
I |
諸謝金 |
386,282 |
111,370 |
497,652 |
501,820 |
△4,168 |
511,000 |
97 |
J |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
|
K |
会議費 |
2,553,319 |
2,240,784 |
4,794,103 |
4,320,443 |
473,660 |
4,420,000 |
108 |
L |
図書購入費 |
457,879 |
949,722 |
1,407,601 |
1,644,953 |
△237,352 |
1,500,000 |
94 |
M |
広告宣伝費 |
296,400 |
0 |
296,400 |
325,600 |
△29,200 |
350,000 |
85 |
N |
サイト運営費 |
333,976 |
37,108 |
371,084 |
322,000 |
49,084 |
430,000 |
86 |
O |
雑費 |
461,180 |
229,689 |
690,869 |
2,088,425 |
△1,397,556 |
785,000 |
88 |
経常費用合計 |
29,848,736 |
7,488,617 |
37,337,353 |
39,274,637 |
△1,937,284 |
38,108,000 |
98 |
当期経常増減額 |
△35,574 |
240,880 |
205,306 |
△517,287 |
722,593 |
△49,600 |
|
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 |
△35,574 |
240,880 |
205,306 |
△517,287 |
722,593 |
△49,600 |
|
|
一般正味財産
期首残高 |
|
|
6,907,804 |
7,425,091 |
△517,287 |
7,306,443 |
|
|
一般正味
財産期末残高 |
|
|
7,113,110 |
6,907,804 |
205,306 |
7,256,843 |
|
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 |
|
|
7,113,110 |
6,907,804 |
205,306 |
7,256,843 |
|
|