正味財産増減計算書 |
平成28年 4月 1日から平成29年 3月31日 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
基本財産運用益 |
|
|
|
|
|
|
|
|
|
|
|
|
基本財産受取利息 |
|
2,160 |
|
|
27,992 |
|
|
△ 25,832 |
|
|
特定資産運用益 |
|
|
|
|
|
|
|
|
|
|
|
|
特定資産受取利息 |
|
11 |
|
|
205 |
|
|
△ 194 |
|
|
受取会費 |
|
|
|
|
|
|
|
|
|
|
|
|
正会員受取会費 |
|
4,318,200 |
|
|
4,574,880 |
|
|
△ 256,680 |
|
|
|
安全共済会受取会費 |
|
2,156,320 |
|
|
2,279,060 |
|
|
△ 122,740 |
|
|
事業収益 |
|
|
|
|
|
|
|
|
|
|
|
|
事業参加費収益 |
|
207,500 |
|
|
633,000 |
|
|
△ 425,500 |
|
|
受取補助金等 |
|
|
|
|
|
|
|
|
|
|
|
|
全国子ども会連合会助成金 |
|
|
0 |
|
|
809,046 |
|
|
△ 809,046 |
|
|
受取寄付金 |
|
|
|
|
|
|
|
|
|
|
|
|
受取寄付金 |
|
|
|
|
|
373,853 |
|
|
0 |
|
|
373,853 |
|
|
雑収益 |
|
|
|
|
|
|
|
|
|
|
|
|
雑収益 |
|
22,786 |
|
|
26,722 |
|
|
△ 3,936 |
|
|
経常収益計 |
|
|
|
7,080,830 |
|
|
8,350,905 |
|
|
△ 1,270,075 |
|
(2) 経常費用 |
|
|
|
|
|
|
|
|
|
|
|
|
|
事業費 |
|
|
7,467,160 |
|
|
7,220,975 |
|
|
246,185 |
|
|
|
給料手当 |
|
2,862,990 |
|
|
2,549,930 |
|
|
313,060 |
|
|
|
会議費 |
|
251,783 |
|
|
260,188 |
|
|
△ 8,405 |
|
|
|
旅費交通費 |
|
1,313,200 |
|
|
797,000 |
|
|
516,200 |
|
|
|
通信運搬費 |
|
63,343 |
|
|
82,427 |
|
|
△ 19,084 |
|
|
|
消耗品費 |
|
91,872 |
|
|
174,570 |
|
|
△ 82,698 |
|
|
|
印刷製本費 |
|
231,737 |
|
|
431,320 |
|
|
△ 199,583 |
|
|
|
賃借料 |
|
285,000 |
|
|
351,000 |
|
|
△ 66,000 |
|
|
|
諸謝金 |
|
65,000 |
|
|
163,000 |
|
|
△ 98,000 |
|
|
|
支払負担金 |
|
26,000 |
|
|
20,000 |
|
|
6,000 |
|
|
|
支払助成金 |
|
414,000 |
|
|
422,000 |
|
|
△ 8,000 |
|
|
|
支払共済金 |
|
1,847,720 |
|
|
1,952,820 |
|
|
△ 105,100 |
|
|
|
雑費 |
|
14,515 |
|
|
16,720 |
|
|
△ 2,205 |
|
|
管理費 |
|
|
2,318,182 |
|
|
1,795,841 |
|
|
522,341 |
|
|
|
給料手当 |
|
318,110 |
|
|
317,770 |
|
|
340 |
|
|
|
会議費 |
|
50,470 |
|
|
27,810 |
|
|
22,660 |
|
|
|
旅費交通費 |
|
549,270 |
|
|
655,080 |
|
|
△ 105,810 |
|
|
|
通信運搬費 |
|
302,730 |
|
|
186,982 |
|
|
115,748 |
|
|
|
消耗品費 |
|
263,550 |
|
|
210,799 |
|
|
52,751 |
|
|
|
印刷製本費 |
|
65,880 |
|
|
62,100 |
|
|
3,780 |
|
|
|
租税公課 |
|
|
|
|
|
50,000 |
|
|
50,000 |
|
|
0 |
|
|
|
支払負担金 |
|
145,000 |
|
|
141,000 |
|
|
4,000 |
|
|
|
支払寄付金 |
|
400,000 |
|
|
100,000 |
|
|
300,000 |
|
|
|
渉外費 |
|
163,000 |
|
|
32,000 |
|
|
131,000 |
|
|
|
雑費 |
|
10,172 |
|
|
12,300 |
|
|
△ 2,128 |
|
|
経常費用計 |
|
|
|
|
|
9,785,342 |
|
|
9,016,816 |
|
|
768,526 |
|
|
|
評価損益等調整前当期経常増減額 |
|
△ 2,704,512 |
|
|
△ 665,911 |
|
|
△ 2,038,601 |
|
|
|
評価損益等計 |
|
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
当期経常増減額 |
|
|
|
△ 2,704,512 |
|
|
△ 665,911 |
|
|
△ 2,038,601 |
|
2.経常外増減の部 |
|
|
|
|
|
|
|
|
|
|
(1) 経常外収益 |
|
|
|
|
|
|
|
|
|
|
|
経常外収益計 |
|
|
|
0 |
|
|
0 |
|
|
0 |
|
(2) |
経常外費用 |
|
|
|
|
|
|
|
|
|
|
|
|
経常外費用計 |
|
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
当期経常外増減額 |
|
|
|
0 |
|
|
0 |
|
|
0 |
|
|
他会計振替額 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
当期一般正味財産増減額 |
|
|
△ 2,704,512 |
|
|
△ 665,911 |
|
|
△ 2,038,601 |
|
|
|
一般正味財産期首残高 |
|
|
33,351,834 |
|
|
34,017,745 |
|
|
△ 665,911 |
|
|
|
一般正味財産期末残高 |
|
|
30,647,322 |
|
|
33,351,834 |
|
|
△ 2,704,512 |
|
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 |
|
|
|
指定正味財産期首残高 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
指定正味財産期末残高 |
|
|
0 |
|
|
0 |
|
|
0 |
|
V 基金増減の部 |
|
|
|
|
|
|
|
|
|
|
|
|
当期基金増減 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
基金期首残高 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
基金期末残高 |
|
|
0 |
|
|
0 |
|
|
0 |
|
V 正味財産期末残高 |
|
|
30,647,322 |
|
|
33,351,834 |
|
|
△ 2,704,512 |
|