(単位:円) |
|
科 目 |
予算額 |
前年度予算額 |
差 異 |
備 考 |
|
U.支出の部 |
|
|
|
|
|
|
|
|
|
|
|
|
( 事 業 費 ) |
|
|
|
|
|
|
|
|
|
|
|
|
1)調査研究事業費 |
( |
1,904,000 |
) |
( |
1,524,000 |
) |
( |
|
380,000 |
) |
|
|
部会費 |
|
200,000 |
|
|
200,000 |
|
|
|
0 |
|
|
|
人件費 |
|
1,704,000 |
|
|
1,324,000 |
|
|
|
380,000 |
|
20.8%(配分比率) |
|
2)標準検討作成普及事業費 |
( |
3,204,000 |
) |
( |
1,924,000 |
) |
( |
|
1,280,000 |
) |
|
|
特定事業費 |
|
1,500,000 |
|
|
600,000 |
|
|
|
900,000 |
|
|
|
人件費 |
|
1,704,000 |
|
|
1,324,000 |
|
|
|
380,000 |
|
20.8% |
|
3)展示会見本市等開催 |
( |
0 |
) |
( |
364,000 |
) |
( |
△ |
364,000 |
) |
|
|
WLF出展費 |
|
0 |
|
|
150,000 |
|
|
△ |
150,000 |
|
|
|
人件費 |
|
0 |
|
|
214,000 |
|
|
△ |
214,000 |
|
0% |
|
4)情報収集提供事業費 |
( |
4,649,000 |
) |
( |
8,625,000 |
) |
( |
△ |
3,976,000 |
) |
|
|
機関誌発行費 |
|
1,500,000 |
|
|
5,400,000 |
|
|
△ |
3,900,000 |
|
|
|
ジャーナル発行費 |
|
1,600,000 |
|
|
0 |
|
|
|
1,600,000 |
|
|
|
インターネット運営費 |
|
250,000 |
|
|
240,000 |
|
|
|
10,000 |
|
|
|
会員名簿他発行費 |
|
0 |
|
|
50,000 |
|
|
△ |
50,000 |
|
雑費計上 |
|
人件費 |
|
1,299,000 |
|
|
2,935,000 |
|
|
△ |
1,636,000 |
|
15.9% |
|
5)人材育成事業費 |
( |
1,369,000 |
) |
( |
1,845,000 |
) |
( |
△ |
476,000 |
) |
|
|
講習会等開催費 |
|
250,000 |
|
|
250,000 |
|
|
|
0 |
|
舞台技術セミナー |
|
|
|
|
|
|
|
|
|
|
|
|
協賛金他 |
|
施設見学会開催費 |
|
60,000 |
|
|
100,000 |
|
|
△ |
40,000 |
|
|
|
人件費 |
|
1,059,000 |
|
|
1,495,000 |
|
|
△ |
436,000 |
|
12.9% |
|
6)関連機関交流費 |
( |
1,184,000 |
) |
( |
1,770,000 |
) |
( |
△ |
586,000 |
) |
|
|
海外交流費 |
|
100,000 |
|
|
100,000 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
会費 2口10万円 |
|
国内交流費 |
|
20,000 |
|
|
20,000 |
|
|
|
0 |
|
|
|
諸団体交流費 |
|
80,000 |
|
|
60,000 |
|
|
|
20,000 |
|
|
|
人件費 |
|
984,000 |
|
|
1,590,000 |
|
|
△ |
606,000 |
|
12.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
事 業 費 合 計 |
|
12,310,000 |
|
|
16,052,000 |
|
|
△ |
3,742,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|