|
|
|
|
|
|
|
(単位:円) |
科 目 |
当年度 |
前年度 |
増 減 |
T 一般正味財産増減の部 |
|
|
|
|
1.経常増減の部 |
|
|
|
|
|
(1)経常収益 |
|
|
|
|
|
|
受取入会金 |
|
|
|
|
|
|
|
受取入会金 |
600,000 |
500,000 |
100,000 |
|
|
|
受取会費 |
|
|
|
|
|
|
|
受取会費 |
4,984,000 |
5,142,000 |
△ 158,000 |
|
|
|
|
|
0 |
0 |
0 |
|
|
|
|
|
0 |
0 |
0 |
|
|
|
事業収益 |
|
|
|
|
|
|
|
事業収益 |
299,203,028 |
287,883,362 |
11,319,666 |
|
|
|
雑収益 |
|
|
|
|
|
|
|
受取利息 |
1,717 |
1,515 |
202 |
|
|
雑収益 |
219,791 |
200,405 |
19,386 |
|
|
経常収益計 |
305,008,536 |
293,727,282 |
11,281,254 |
|
|
(2)経常費用 |
|
|
|
|
|
|
事業費 |
|
|
|
|
|
|
@ |
業務処理費 |
264,226,566 |
255,618,628 |
8,607,938 |
|
|
|
|
地区事務経費 |
0 |
0 |
0 |
|
A |
給与手当 |
8,685,586 |
8,477,092 |
208,494 |
|
B |
退職給付費用 |
534,910 |
495,600 |
39,310 |
|
C |
福利厚生費 |
1,051,390 |
1,068,327 |
△ 16,937 |
|
D |
役員報酬 |
1,718,850 |
2,017,200 |
△ 298,350 |
|
|
|
E |
水道光熱費 |
1,836,415 |
1,842,335 |
△ 5,920 |
|
|
|
F |
賃借料 |
13,320 |
13,320 |
0 |
東京出張所契約更新に伴う火災保険料分 |
G |
保険料 |
189,010 |
215,740 |
△ 26,730 |
H |
租税公課 |
243,400 |
228,750 |
14,650 |
|
|
|
I |
事務消耗品費 |
21,076 |
15,718 |
5,358 |
|
|
|
J |
旅費交通費 |
1,010,116 |
947,629 |
62,487 |
|
|
|
K |
通信運搬費 |
129,233 |
172,638 |
△ 43,405 |
|
L |
会議費 |
79,976 |
84,893 |
△ 4,917 |
公開講座費用負担 |
M |
研修費 |
102,211 |
219,426 |
△ 117,215 |
N |
図書印刷費 |
284,684 |
256,060 |
28,624 |
14条(金属標ほか)、業務システム修正作業 |
O |
消耗什器備品費 |
1,380,816 |
541,205 |
839,611 |
P |
地代家賃 |
298,184 |
311,575 |
△ 13,391 |
|
|
|
|
印刷費 |
0 |
0 |
0 |
業務処理システム、14条地図ソフト |
|
減価償却費 |
1,275,414 |
984,953 |
290,461 |
|
雑費 |
10,400 |
43,525 |
△ 33,125 |
|
|
|
管理費 |
|
|
|
|
@ |
役員報酬 |
4,419,150 |
4,199,800 |
219,350 |
|
A |
給与手当 |
6,487,169 |
6,902,816 |
△ 415,647 |
|
B |
福利厚生費 |
1,427,143 |
1,447,325 |
△ 20,182 |
|
C |
退職給付費用 |
507,790 |
530,400 |
△ 22,610 |
|
D |
諸謝金 |
1,351,759 |
1,403,334 |
△ 51,575 |
|
|
|
E |
水道光熱費 |
1,055,897 |
1,066,673 |
△ 10,776 |
|
|
|
F |
事務消耗品費 |
164,310 |
152,464 |
11,846 |
|
|
|
G |
賃借料 |
119,880 |
119,880 |
0 |
|
|
|
H |
保険料 |
168,600 |
168,600 |
0 |
|
I |
租税公課 |
203,090 |
116,800 |
86,290 |
|
|
|
J |
減価償却費 |
4,239 |
6,716 |
△ 2,477 |
|
|
|
K |
旅費交通費 |
523,094 |
724,485 |
△ 201,391 |
|
L |
通信運搬費 |
1,347,835 |
1,460,162 |
△ 112,327 |
|
M |
支払手数料 |
194,026 |
216,159 |
△ 22,133 |
|
|
|
N |
会議費 |
82,394 |
83,336 |
△ 942 |
|
|
|
O |
研修費 |
179,547 |
55,556 |
123,991 |
|
|
|
P |
支払負担金 |
1,050,800 |
1,035,800 |
15,000 |
|
|
|
|
寄付金 |
0 |
0 |
0 |
封筒印刷自家作成 |
Q |
図書印刷費 |
270,030 |
228,244 |
41,786 |
|
R |
消耗什器備品費 |
32,963 |
82,647 |
△ 49,684 |
|
|
|
S |
総会費 |
283,067 |
299,502 |
△ 16,435 |
|
|
|
|
徴収不能引当金繰入額 |
0 |
0 |
0 |
|
㉑ |
雑費 |
280,065 |
221,319 |
58,746 |
|
|
経常費用計 |
303,244,405 |
294,076,632 |
9,167,773 |
|
|
|
当期経常増減額 |
1,764,131 |
△
349,350 |
2,113,481 |
|
2.経常外増減の部 |
|
|
|
|
|
|
|
雑収益 |
0 |
189,000 |
△ 189,000 |
|
|
|
当期経常外増減額 |
0 |
189,000 |
△ 189,000 |
|
|
|
当期一般正味財産増減額 |
1,764,131 |
△ 160,350 |
1,924,481 |
|
|
|
一般正味財産期首残高 |
60,023,465 |
60,183,815 |
△ 160,350 |
|
|
|
一般正味財産期末残高 |
61,787,596 |
60,023,465 |
1,764,131 |
|
|
|
|
|
|
|
|
U 正味財産期末残高 |
61,787,596 |
60,023,465 |
1,764,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|