| (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 | ||||