|
|
|
|
|
|
|
|
(単位:円) |
科 目 |
予算額 |
決算額 |
差 異 |
備 考 |
T 事業活動収支の部 |
|
|
|
|
|
1.事業活動収入 |
|
|
|
|
|
|
|
入会金収入 |
|
|
|
|
|
|
|
|
入会金収入 |
800,000 |
600,000 |
200,000 |
75% |
|
|
|
会費収入 |
|
|
|
|
|
|
|
|
会費収入 |
4,920,000 |
4,984,000 |
△ 64,000 |
101% |
|
|
|
事業収入 |
|
|
|
|
|
|
|
|
事業収入 |
303,500,000 |
299,203,028 |
4,296,972 |
99% |
|
|
|
雑収入 |
|
|
|
|
|
|
|
|
受取利息収入 |
10,000 |
1,717 |
8,283 |
17% |
|
|
|
|
雑収入 |
270,000 |
219,791 |
50,209 |
81% |
|
|
事業活動収入計 |
309,500,000 |
305,008,536 |
4,491,464 |
|
|
2.事業活動支出 |
|
|
|
|
|
|
|
事業費支出 |
|
|
|
|
|
|
|
|
業務処理費支出 |
269,778,115 |
264,226,566 |
5,551,549 |
98% |
|
|
給与手当支出 |
8,920,000 |
8,685,586 |
234,414 |
97% |
|
|
福利厚生費支出 |
1,260,000 |
1,051,390 |
208,610 |
83% |
|
|
役員報酬支出 |
2,000,000 |
1,718,850 |
281,150 |
86% |
|
|
水道光熱費支出 |
1,950,000 |
1,836,415 |
113,585 |
94% |
|
|
賃借料支出 |
13,320 |
13,320 |
0 |
100% |
|
|
|
|
保険料支出 |
190,000 |
189,010 |
990 |
99% |
|
|
租税公課支出 |
240,000 |
243,400 |
△ 3,400 |
101% |
|
|
事務消耗品費支出 |
40,000 |
21,076 |
18,924 |
53% |
|
|
旅費交通費支出 |
1,090,000 |
1,010,116 |
79,884 |
93% |
|
|
通信運搬費支出 |
220,000 |
129,233 |
90,767 |
59% |
|
|
会議費支出 |
110,000 |
79,976 |
30,024 |
73% |
|
|
研修費支出 |
150,000 |
102,211 |
47,789 |
68% |
|
|
図書印刷費支出 |
420,000 |
284,684 |
135,316 |
68% |
14条(金属標ほか)、業務システム修正作業 |
消耗什器備品費支出 |
500,000 |
1,380,816 |
△ 880,816 |
276% |
地代家賃 |
300,000 |
298,184 |
1,816 |
99% |
|
|
|
|
雑支出 |
8,241 |
10,400 |
△ 2,159 |
126% |
|
|
|
管理費支出 |
|
|
|
|
|
|
役員報酬支出 |
4,240,000 |
4,419,150 |
△ 179,150 |
104% |
|
|
給与手当支出 |
6,520,000 |
6,487,169 |
32,831 |
99% |
|
|
福利厚生費支出 |
1,450,000 |
1,427,143 |
22,857 |
98% |
|
|
諸謝金支出 |
1,350,000 |
1,351,759 |
△ 1,759 |
100% |
|
|
|
|
水道光熱費支出 |
1,060,000 |
1,055,897 |
4,103 |
100% |
|
|
|
|
事務消耗品費支出 |
160,000 |
164,310 |
△ 4,310 |
103% |
|
|
|
|
賃借料支出 |
119,880 |
119,880 |
0 |
100% |
|
|
|
|
保険料支出 |
170,000 |
168,600 |
1,400 |
99% |
協会名称商標登録更新手続分印紙代 |
租税公課支出 |
30,000 |
203,090 |
△ 173,090 |
677% |
旅費交通費支出 |
780,000 |
523,094 |
256,906 |
67% |
|
|
通信運搬費支出 |
1,500,000 |
1,347,835 |
152,165 |
90% |
|
|
支払手数料支出 |
180,000 |
194,026 |
△ 14,026 |
108% |
|
|
会議費支出 |
82,000 |
82,394 |
△ 394 |
100% |
|
|
研修費支出 |
90,000 |
179,547 |
△ 89,547 |
199% |
|
|
|
|
支払負担金支出 |
1,050,000 |
1,050,800 |
△ 800 |
100% |
|
|
図書印刷費支出 |
245,000 |
270,030 |
△ 25,030 |
110% |
|
|
消耗什器備品費支出 |
30,000 |
32,963 |
△ 2,963 |
110% |
|
|
|
|
総会費支出 |
400,000 |
283,067 |
116,933 |
71% |
|
|
|
|
徴収不能引当金繰入額支出 |
48,000 |
0 |
48,000 |
0% |
|
|
|
|
雑支出 |
483,091 |
280,065 |
203,026 |
58% |
|
|
事業活動支出計 |
307,177,647 |
300,922,052 |
6,255,595 |
|
|
|
|
事業活動収支差額 |
2,322,353 |
4,086,484 |
△
1,764,131 |
|
U 投資活動収支の部 |
|
|
|
|
|
1.投資活動収入 |
|
|
|
|
|
|
投資活動収入計 |
0 |
0 |
0 |
|
|
2.投資活動支出 |
|
|
|
|
|
|
|
|
減価償却引当預金預入支出 |
1,279,653 |
1,279,653 |
0 |
|
|
|
|
|
退職給付引当預金預入支出 |
1,042,700 |
1,042,700 |
0 |
|
|
|
投資活動支出計 |
2,322,353 |
2,322,353 |
0 |
|
|
|
|
投資活動収支差額 |
△
2,322,353 |
△
2,322,353 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
当期収支差額 |
0 |
1,764,131 |
△ 1,764,131 |
|
|
|
|
|
前期繰越収支差額 |
45,440,966 |
45,440,966 |
0 |
|
|
|
|
|
次期繰越収支差額 |
45,440,966 |
47,205,097 |
△ 1,764,131 |
|
|
|
|
|
|
|
|
|
|