| ※1【事業費支出明細書】 |
|
|
|
|
|
|
|
|
|
|
| 科目 |
@予算 |
A総事業費 |
B本会計負担金 |
C差異(B−@) |
登録料等収入 |
|
|
|
|
|
| 青少年育成委員会 |
400,000 |
371,785 |
371,785 |
-28,215 |
0 |
|
|
|
|
|
| まちの未来創造委員会 |
540,000 |
514,910 |
514,910 |
-25,090 |
0 |
|
|
|
|
|
| ブランディング委員会 |
475,000 |
294,310 |
294,310 |
-180,690 |
0 |
|
|
|
|
|
| 未来人財育成委員会 |
703,000 |
633,336 |
633,336 |
-69,664 |
0 |
|
|
|
|
|
| サルビア基金交付事業 |
494,500 |
362,770 |
0 |
-494,500 |
0 |
|
|
|
|
|
| サルビア基金積立事業 |
100,000 |
0 |
0 |
-100,000 |
567,358 |
|
|
|
|
|
| 事務局 |
715,000 |
659,226 |
659,226 |
-55,774 |
0 |
|
|
|
|
|
| 合計 |
3,427,500 |
2,836,337 |
2,473,567 |
-953,933 |
567,358 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| ※2【会合費支出明細書】 |
|
|
|
|
|
|
|
|
|
|
| 科目 |
予算 |
決算 |
差異 |
備考 |
|
|
|
|
|
|
| 総会会場費 |
46,200 |
49,922 |
3,722 |
|
|
|
|
|
|
|
| 総会会場費(シニアクラブ分) |
0 |
182,435 |
182,435 |
|
|
|
|
|
|
|
| 理事会会場費 |
0 |
0 |
0 |
|
|
|
|
|
|
|
| 合計 |
46,200 |
232,357 |
186,157 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| ※3【会員支給品費支出明細書】 |
|
|
|
|
|
|
|
|
|
|
| 科目 |
予算 |
決算 |
差異 |
備考 |
|
|
|
|
|
|
| JCIピンバッジ |
16,000 |
15,490 |
-510 |
顧問バッジ*1含む |
|
|
|
|
|
|
| ネームプレート |
30,000 |
21,950 |
-8,050 |
|
|
|
|
|
|
|
| WE BELIEVE |
174,000 |
148,000 |
-26,000 |
|
|
|
|
|
|
|
| 日本JC出向LOM負担金 |
20,000 |
20,000 |
0 |
|
|
|
|
|
|
|
| 卒業生記念品 |
0 |
30,800 |
30,800 |
7名 |
|
|
|
|
|
|
| 例会皆出席記念品 |
0 |
25,300 |
25,300 |
20名 |
|
|
|
|
|
|
| 合計 |
240,000 |
261,540 |
21,540 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| ※4【同好会費支出明細書】 |
|
|
|
|
|
|
|
|
|
|
| 科目 |
予算 |
決算 |
差異 |
備考 |
|
|
|
|
|
|
| 太鼓チーム |
50,000 |
50,000 |
0 |
|
|
|
|
|
|
|
| 野球クラブ |
20,000 |
20,000 |
0 |
|
|
|
|
|
|
|
| じゃがいもクラブ |
20,000 |
0 |
-20,000 |
|
|
|
|
|
|
|
| 合計 |
90,000 |
70,000 |
-20,000 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| ※5【負担金支出明細書】 |
|
|
|
|
|
|
|
|
|
|
| 科目 |
予算 |
決算 |
差異 |
備考 |
|
|
|
|
|
|
| 日本JC会費 |
285,000 |
270,000 |
-15,000 |
|
|
|
|
|
|
|
| 日本JC新入会員会費 |
50,000 |
32,500 |
-17,500 |
5名追加分 |
|
|
|
|
|
|
| JCI会費 |
79,872 |
88,192 |
8,320 |
1,664円*5名追加 |
|
|
|
|
|
|
| 国際協力資金 |
87,600 |
96,725 |
9,125 |
1,825円*5名追加 |
|
|
|
|
|
|
| 東海地区協議会費 |
120,000 |
125,000 |
5,000 |
2,500円*2人追加 |
|
|
|
|
|
|
| 三重ブロック協議会会費 |
168,000 |
175,000 |
7,000 |
3,500円*2人追加 |
|
|
|
|
|
|
| 三重ブロック会員大会負担金 |
96,000 |
96,000 |
0 |
|
|
|
|
|
|
|
| 商工会議所会費 |
14,000 |
14,000 |
0 |
|
|
|
|
|
|
|
| 海洋少年団育成費 |
50,000 |
50,000 |
0 |
|
|
|
|
|
|
|
| 四日市市青少年育成市民会議会費 |
2,000 |
2,000 |
0 |
|
|
|
|
|
|
|
| 大四日市まつり協賛金 |
5,000 |
5,000 |
0 |
|
|
|
|
|
|
|
| 四日市花火大会協賛金 |
5,000 |
5,000 |
0 |
|
|
|
|
|
|
|
| 社会福祉協議会会費 |
6,000 |
6,000 |
0 |
|
|
|
|
|
|
|
| 四日市eスポーツ協会協賛金 |
0 |
0 |
0 |
|
|
|
|
|
|
|
| 四日市ハーフマラソン協賛金(JCシニアクラブ会員分) |
0 |
0 |
0 |
|
|
|
|
|
|
|
| 合計 |
968,472 |
965,417 |
-3,055 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|