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 |
1,025 |
1,025 |
1,026 |
△1 |
1,000 |
103 |
A |
特定資産運用益 |
0 |
363 |
363 |
356 |
7 |
1,000 |
36 |
B |
受取入会金 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
C |
受取会費 |
26,463,970 |
6,800,000 |
33,263,970 |
34,527,450 |
△1,263,480 |
35,250,000 |
94 |
|
会員会費 |
6,325,000 |
6,325,000 |
12,650,000 |
12,650,000 |
0 |
12,650,000 |
100 |
|
準会員会費 |
475,000 |
475,000 |
950,000 |
1,000,000 |
△50,000 |
1,000,000 |
95 |
|
推奨品分担金 |
13,500,000 |
0 |
13,500,000 |
14,100,000 |
△600,000 |
15,000,000 |
90 |
|
情報分担金 |
6,163,970 |
0 |
6,163,970 |
6,777,450 |
△613,480 |
6,600,000 |
93 |
D |
事業収益 |
1,892,500 |
0 |
1,892,500 |
1,885,000 |
7,500 |
1,840,000 |
103 |
|
情報広告料収益 |
1,540,000 |
0 |
1,540,000 |
1,540,000 |
0 |
1,540,000 |
100 |
|
事業関連収益 |
352,500 |
0 |
352,500 |
345,000 |
7,500 |
300,000 |
118 |
E |
雑収益 |
215,869 |
863,751 |
1,079,620 |
1,128,827 |
△49,207 |
1,091,000 |
99 |
|
利息収益 |
0 |
274 |
274 |
265 |
9 |
1,000 |
27 |
|
その他収益 |
215,869 |
863,477 |
1,079,346 |
1,128,562 |
△49,216 |
1,090,000 |
99 |
経常収益合計 |
28,572,339 |
7,665,139 |
36,237,478 |
37,542,659 |
△1,305,181 |
38,183,000 |
95 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
9,026,159 |
2,153,554 |
11,179,713 |
11,359,158 |
△179,445 |
11,398,000 |
98 |
A |
退職給付費用 |
83,106 |
19,494 |
102,600 |
337,400 |
△234,800 |
330,000 |
31 |
B |
福利厚生費 |
346,841 |
81,359 |
428,200 |
556,678 |
△128,478 |
1,100,000 |
39 |
C |
旅費交通費 |
2,741,880 |
732,080 |
3,473,960 |
4,305,190 |
△831,230 |
4,050,000 |
86 |
D |
通信運搬費 |
845,430 |
173,161 |
1,018,591 |
1,071,512 |
△52,951 |
1,100,000 |
93 |
E |
消耗品費 |
427,956 |
87,655 |
515,611 |
323,285 |
192,326 |
400,000 |
129 |
F |
印刷製本費 |
7,797,924 |
75,168 |
7,873,092 |
7,882,882 |
△9,790 |
8,600,000 |
92 |
G |
光熱水料費 |
139,349 |
28,542 |
167,891 |
150,403 |
17,488 |
160,000 |
105 |
H |
賃借料 |
2,912,268 |
596,490 |
3,508,758 |
3,293,136 |
215,622 |
3,560,000 |
99 |
I |
諸謝金 |
380,332 |
111,370 |
491,702 |
497,652 |
△5,950 |
511,000 |
96 |
J |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
|
K |
会議費 |
2,455,565 |
2,129,994 |
4,585,559 |
4,794,103 |
△208,544 |
4,420,000 |
104 |
L |
図書購入費 |
207,825 |
1,027,992 |
1,235,817 |
1,407,601 |
△171,784 |
1,500,000 |
82 |
M |
広告宣伝費 |
270,000 |
0 |
270,000 |
296,400 |
△26,400 |
350,000 |
77 |
N |
サイト運営費 |
306,000 |
34,000 |
340,000 |
371,084 |
△31,084 |
80,000 |
425 |
O |
雑費 |
693,876 |
221,676 |
915,552 |
690,869 |
224,683 |
785,000 |
117 |
経常費用合計 |
28,634,511 |
7,472,535 |
36,107,046 |
37,337,353 |
△1,230,307 |
38,344,000 |
94 |
当期経常増減額 |
△62,172 |
192,604 |
130,432 |
205,306 |
△74,874 |
△161,000 |
|
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 |
△62,172 |
192,604 |
130,432 |
205,306 |
△74,874 |
△161,000 |
|
|
一般正味財産
期首残高 |
|
|
7,113,110 |
6,907,804 |
205,306 |
6,872,490 |
|
|
一般正味
財産期末残高 |
|
|
7,243,542 |
7,113,110 |
130,432 |
6,711,490 |
|
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 |
|
|
7,243,542 |
7,113,110 |
130,432 |
6,711,490 |
|
|