| 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 |
|
|
|
|
|
|
|
|
| @基本財産運用収入 |
|
|
|
|
|
|
|
|
| 基本財産利息収入 |
|
1,000,000 |
|
2,591,893 |
|
1,591,893 |
|
|
| A特定資産運用収入 |
|
|
|
|
|
|
|
|
| 特定資産利息収入 |
|
40,000 |
|
251,689 |
|
211,689 |
|
|
| B寄付金収入 |
|
|
|
|
|
|
|
|
| 寄付金収入 |
|
0 |
|
10,000,000 |
|
10,000,000 |
|
|
| |
|
|
|
|
|
|
|
|
| 事業活動収入計 |
|
1,040,000 |
|
12,843,582 |
|
11,803,582 |
|
|
| |
|
|
|
|
|
|
|
|
| 2.事業活動支出 |
|
|
|
|
|
|
|
|
| @事業費支出 |
|
|
|
|
|
|
|
|
| 研究等助成費 |
|
10,000,000 |
|
10,000,000 |
|
- |
|
|
| 給料手当 |
|
720,000 |
|
720,000 |
|
- |
|
|
| 事業推進費 |
|
900,000 |
|
702,892 |
|
△197,108 |
|
|
| |
|
|
|
|
|
|
|
|
| 事業費支出計 |
|
11,620,000 |
|
11,422,892 |
|
△197,108 |
|
|
| |
|
|
|
|
|
|
|
|
| A管理費支出 |
|
|
|
|
|
|
|
|
| 給料手当 |
|
480,000 |
|
480,000 |
|
- |
|
|
| 会議費 |
|
500,000 |
|
394,752 |
|
△105,248 |
|
|
| 通信費 |
|
250,000 |
|
173,178 |
|
△76,822 |
|
|
| 旅費交通費 |
|
500,000 |
|
277,024 |
|
△222,976 |
|
|
| 什器備品費 |
|
100,000 |
|
7,980 |
|
△92,020 |
|
|
| 消耗品費 |
|
200,000 |
|
159,902 |
|
△40,098 |
|
|
| 租税公課 |
|
10,000 |
|
2,300 |
|
△7,700 |
|
|
| 新聞図書費 |
|
100,000 |
|
7,875 |
|
△92,125 |
|
|
| 賃借料 |
|
1,000,000 |
|
625,716 |
|
△374,284 |
|
|
| 印刷製本費 |
|
100,000 |
|
24,150 |
|
△75,850 |
|
|
| 監査報酬等 |
|
350,000 |
|
876,225 |
|
526,225 |
|
|
| 負担金 |
|
160,000 |
|
70,000 |
|
△90,000 |
|
|
| 雑費 |
|
400,000 |
|
232,385 |
|
△167,615 |
|
|
| 管理費支出計 |
|
4,150,000 |
|
3,331,487 |
|
△818,513 |
|
|
| |
|
|
|
|
|
|
|
|
| 事業活動支出計 |
|
15,770,000 |
|
14,754,379 |
|
△1,015,621 |
|
|
| |
|
|
|
|
|
|
|
|
| 事業活動収支差額 |
|
△14,730,000 |
|
△1,910,097 |
|
12,819,203 |
|
|
| |
|
|
|
|
|
|
|
|
| U.投資活動収支の部 |
|
|
|
|
|
|
|
|
| 1.投資活動収入 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| @研究開発助成基金取崩収入 |
|
14,000,000 |
|
4,000,000 |
|
△10,000,000 |
|
|
| A敷金返金収入 |
|
- |
|
- |
|
- |
|
|
| |
|
|
|
|
|
|
|
|
| 投資活動収入計 |
|
14,000,000 |
|
4,000,000 |
|
△10,000,000 |
|
|
| |
|
|
|
|
|
|
|
|
| 2.投資活動支出 |
|
|
|
|
|
|
|
|
| @退職給付引当資産取得支出 |
|
200,000 |
|
200,000 |
|
- |
|
|
| |
|
|
|
|
|
|
|
|
| 投資活動支出計 |
|
200,000 |
|
200,000 |
|
- |
|
|
| |
|
|
|
|
|
|
|
|
| 投資活動収支差額 |
|
13,800,000 |
|
3,800,000 |
|
△10,000,000 |
|
|
| |
|
|
|
|
|
|
|
|
| V.予備費支出 |
|
1,000,000 |
|
- |
|
△1,000,000 |
|
|
| |
|
|
|
|
|
|
|
|
| 当期収支差額 |
|
△1,930,000 |
|
1,889,203 |
|
3,819,203 |
|
|
| |
|
|
|
|
|
|
|
|
| 前期繰越収支差額 |
|
4,391,000 |
|
4,371,239 |
|
△19,761 |
|
|
| |
|
|
|
|
|
|
|
|
| 次期繰越収支差額 |
|
2,461,000 |
|
6,260,442 |
|
3,799,442 |
|
|
|