| 大中科目 |
(20年度) 予算 |
(20年度) 決算 |
(21年度)予算 |
(21年度)決算 |
(22年度)予算 |
| T.収入の部 |
|
|
|
|
|
| 1.会費収入 |
(19,300,000)
|
(13,780,000) |
(10,950,000) |
(12,890,000) |
(12,800,000) |
| 法人賛助会費収入 |
18,300,000 |
12,900,000 |
10,200,000 |
11,400,000 |
11,400,000 |
| 個人会費収入 |
1,000,000 |
880,000 |
750,000 |
1,490,000 |
1,400,000 |
| 2.協賛金収入 |
0 |
(5,130,000) |
(11,000,000) |
(7,521,000) |
(3,800,000) |
| 協賛金収入 |
0 |
5,130,000 |
11,000,000 |
7,521,000 |
3,800,000 |
| 3.事業収入 |
(17,700,000) |
(15,473,468) |
(9,000,000) |
(16,234,814) |
(15,000,000) |
| 諸会合会費収入 |
200,000 |
0 |
0 |
0 |
0 |
| 研究調査 |
14,000,000 |
15,473,468 |
9,000,000 |
16,234,814 |
15,000,000 |
| 収益事業収入 |
3,500,000 |
0 |
0 |
0 |
0 |
| 4.借入金収入 |
(8,000,000) |
(820,000) |
0 |
0 |
0 |
| 長期借入金収入 |
0 |
0 |
0 |
0 |
0 |
| 短期借入金収入 |
8,000,000 |
2,510,000 |
0 |
0 |
0 |
| 過年度修正 |
0 |
△ 1,690,000 |
0 |
0 |
0 |
| 5.寄付金収入 |
|
|
0 |
(10,000) |
0 |
| 寄付金収入 |
|
|
0 |
10,000 |
0 |
| 6.雑収入 |
0 |
(1,638,283) |
(500,000) |
(16,936) |
(50,000) |
| 雑収入 |
0 |
1,638,283 |
500,000 |
16,936 |
50,000 |
| 当期収入合計(A) |
45,000,000 |
36,841,751 |
31,450,000 |
36,672,750 |
31,650,000 |
| 前期繰越収支差額 |
0 |
9,934,721 |
0 |
1,115,046 |
0 |
| 収入合計(B) |
45,000,000 |
46,776,472 |
31,450,000 |
37,787,796 |
31,650,000 |
| U.支出の部 |
|
|
|
|
|
| 1.自主事業費 |
(7,848,000) |
(119,342) |
(480,000) |
(306,001) |
(680,000) |
| 研究調査費 |
7,748,000 |
10,032 |
350,000 |
101,600 |
350,000 |
| 普及啓発費 |
50,000 |
34,216 |
50,000 |
131,388 |
250,000 |
| 図書資料費 |
50,000 |
75,094 |
80,000 |
73,013 |
80,000 |
| 2.協賛事業費 |
0 |
(2,540,515) |
(6,780,000) |
(4,722,367) |
(3,100,000) |
| 協賛事業費 |
0 |
2,540,515 |
6,780,000 |
4,722,367 |
3,100,000 |
| 3.受託・助成事業費 |
(11,956,000) |
(11,421,958) |
(8,500,000) |
(12,847,825) |
(11,250,000) |
| 受託・助成事業費 |
11,956,000 |
11,421,958 |
8,500,000 |
12,847,825 |
11,250,000 |
| 4.収益事業費 |
(2,500,000) |
0 |
0 |
0 |
0 |
| 収益事業費 |
2,500,000 |
0 |
0 |
0 |
0 |
| 5.管理費 |
(10,696,000) |
(15,967,811) |
(13,920,000) |
(13,570,192) |
(14,850,000) |
| 人件費 |
4,380,000 |
8,666,955 |
6,355,000 |
6,081,528 |
6,500,000 |
| 事務所費 |
4,400,000 |
4,374,133 |
4,400,000 |
4,350,551 |
5,850,000 |
| 諸経費 |
1,916,000 |
2,926,723 |
3,165,000 |
3,138,113 |
2,500,000 |
| 6.固定資産取得支出 |
0 |
0 |
0 |
0 |
0 |
| 什器備品購入支出 |
0 |
0 |
0 |
0 |
0 |
| 7.借入金返済支出 |
(11,200,000) |
(15,114,000) |
(1,200,000) |
(1,300,000) |
(1,200,000) |
| 長期借入金返済支出 |
0 |
0 |
|
0 |
|
| 短期借入金返済支出 |
11,200,000 |
6,390,000 |
1,200,000 |
1,300,000 |
1,200,000 |
| 過年度修正 |
0 |
8,724,000 |
|
|
|
| 8.予備費 |
(100,000) |
0 |
(70,000) |
0 |
(70,000) |
| 予備費 |
100,000 |
0 |
70,000 |
0 |
70,000 |
| 9.雑損失 |
(700,000) |
(497,800) |
(500,000) |
(378,542) |
(500,000) |
| 消費税差額 |
700,000 |
497,800 |
500,000 |
378,542 |
500,000 |
| 当期支出合計(C) |
45,000,000 |
45,661,426 |
31,450,000 |
33,124,927 |
31,650,000 |
| 当期収支差額A−C) |
0 |
△ 8,819,675 |
0 |
3,547,823 |
0 |
| 次期繰越収支差額B−C |
0 |
1,115,046 |
0 |
4,662,869 |
0 |
|