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 |
2,276 |
2,276 |
1,025 |
1,251 |
1,000 |
228 |
A |
特定資産運用益 |
0 |
185 |
185 |
363 |
△178 |
400 |
46 |
B |
受取入会金 |
50,000 |
50,000 |
100,000 |
0 |
100,000 |
100,000 |
0 |
C |
受取会費 |
30,434,070 |
6,775,000 |
37,209,070 |
33,263,970 |
3,945,100 |
36,200,000 |
103 |
|
会員会費 |
6,275,000 |
6,275,000 |
12,550,000 |
12,650,000 |
△100,000 |
12,750,000 |
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 |
17,400,000 |
0 |
17,400,000 |
13,500,000 |
3,900,000 |
15,900,000 |
109 |
|
情報分担金 |
6,259,070 |
0 |
6,259,070 |
6,163,970 |
95,100 |
6,600,000 |
95 |
D |
事業収益 |
1,959,000 |
0 |
1,959,000 |
1,892,500 |
66,500 |
1,840,000 |
106 |
|
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 |
419,000 |
0 |
419,000 |
352,500 |
66,500 |
300,000 |
140 |
E |
雑収益 |
232,983 |
932,218 |
1,165,201 |
1,079,620 |
85,581 |
1,100,300 |
106 |
|
利息収益 |
0 |
287 |
287 |
274 |
13 |
300 |
96 |
|
その他収益 |
232,983 |
931,931 |
1,164,914 |
1,079,346 |
85,568 |
1,100,000 |
106 |
経常収益合計 |
32,676,053 |
7,759,679 |
40,435,732 |
36,237,478 |
4,198,254 |
39,241,700 |
103 |
(2) |
経常費用 |
|
|
|
|
|
|
|
@ |
給料手当 |
10,291,783 |
2,439,682 |
12,731,465 |
11,179,713 |
1,551,752 |
13,148,000 |
97 |
A |
退職給付費用 |
121,500 |
28,500 |
150,000 |
102,600 |
47,400 |
330,000 |
45 |
B |
福利厚生費 |
793,822 |
186,206 |
980,028 |
428,200 |
551,828 |
1,100,000 |
89 |
C |
旅費交通費 |
3,271,770 |
752,900 |
4,024,670 |
3,473,960 |
550,710 |
3,880,000 |
104 |
D |
通信運搬費 |
1,064,134 |
217,956 |
1,282,090 |
1,018,591 |
263,499 |
1,100,000 |
117 |
E |
消耗品費 |
623,797 |
127,767 |
751,564 |
515,611 |
253,953 |
400,000 |
188 |
F |
印刷製本費 |
8,027,121 |
114,764 |
8,141,885 |
7,873,092 |
268,793 |
7,850,000 |
104 |
G |
光熱水料費 |
146,172 |
29,940 |
176,112 |
167,891 |
8,221 |
160,000 |
110 |
H |
賃借料 |
2,750,174 |
563,290 |
3,313,464 |
3,508,758 |
△195,294 |
3,300,000 |
100 |
I |
諸謝金 |
390,284 |
111,370 |
501,654 |
491,702 |
9,952 |
511,000 |
98 |
J |
租税公課 |
0 |
0 |
0 |
0 |
0 |
0 |
|
K |
会議費 |
2,943,891 |
2,335,240 |
5,279,131 |
4,585,559 |
693,572 |
4,700,000 |
112 |
L |
図書購入費 |
830,446 |
664,435 |
1,494,881 |
1,235,817 |
259,064 |
1,500,000 |
100 |
M |
広告宣伝費 |
280,800 |
0 |
280,800 |
270,000 |
10,800 |
350,000 |
80 |
N |
サイト運営費 |
477,760 |
53,084 |
530,844 |
340,000 |
190,844 |
300,000 |
177 |
O |
雑費 |
695,272 |
246,901 |
942,173 |
915,552 |
26,621 |
785,000 |
120 |
経常費用合計 |
32,708,726 |
7,872,035 |
40,580,761 |
36,107,046 |
4,473,715 |
39,414,000 |
103 |
当期経常増減額 |
△32,673 |
△112,356 |
△145,029 |
130,432 |
△275,461 |
△172,300 |
|
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 |
△32,673 |
△112,356 |
△145,029 |
130,432 |
△275,461 |
△172,300 |
|
|
一般正味財産
期首残高 |
|
|
7,243,542 |
7,113,110 |
130,432 |
7,328,847 |
|
|
一般正味
財産期末残高 |
|
|
7,098,513 |
7,243,542 |
△145,029 |
7,156,547 |
|
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 |
|
|
7,098,513 |
7,243,542 |
△145,029 |
7,156,547 |
|
|