貸 借 対 照 表 |
|
|
|
|
|
|
平成28年3月31日現在 |
|
|
|
|
|
単位:円 |
|
|
|
科目 |
当年度 |
|
前年度 |
|
増 減 |
|
|
T資産の部 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.流動資産 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
現金 |
|
|
19,249 |
|
|
|
|
17,091 |
|
|
|
|
2,158 |
|
|
|
普通預金 |
|
|
165,994,631 |
|
|
|
|
162,447,105 |
|
|
|
|
3,547,526 |
|
|
|
未収金 |
|
|
70,261,093 |
|
|
|
|
66,703,315 |
|
|
|
|
3,557,778 |
|
|
|
商品 |
|
|
53,395,909 |
|
|
|
|
67,295,734 |
|
|
|
|
△ 13,899,825 |
|
|
|
流動資産合計 |
|
|
289,670,882 |
|
|
|
|
296,463,245 |
|
|
|
|
△ 6,792,363 |
|
|
|
2.固定資産 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)基本財産 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
定期預金 |
|
|
500,000 |
|
|
|
|
500,000 |
|
|
|
|
0 |
|
|
|
基本財産合計 |
|
|
500,000 |
|
|
|
|
500,000 |
|
|
|
|
0 |
|
|
|
(2)特定資産 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
退職給付特定資産 |
|
|
27,667,730 |
|
|
|
|
25,927,510 |
|
|
|
|
1,740,220 |
|
|
|
安定価格特定資産 |
|
|
24,222,160 |
|
|
|
|
24,222,160 |
|
|
|
|
0 |
|
|
|
修繕積立特定資産 |
|
|
10,000,000 |
|
|
|
|
20,000,000 |
|
|
|
|
△ 10,000,000 |
|
|
|
特定資産合計 |
|
|
61,889,890 |
|
|
|
|
70,149,670 |
|
|
|
|
△ 8,259,780 |
|
|
|
(3)その他固定資産 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
建物 |
|
|
113,712,363 |
|
|
|
|
113,712,363 |
|
|
|
|
0 |
|
|
|
構築物 |
|
|
5,919,700 |
|
|
|
|
5,919,700 |
|
|
|
|
0 |
|
|
|
車両運搬具 |
|
|
43,428,074 |
|
|
|
|
37,581,869 |
|
|
|
|
5,846,205 |
|
|
|
什器備品 |
|
|
12,084,833 |
|
|
|
|
12,084,833 |
|
|
|
|
0 |
|
|
|
減価償却累計額 |
|
△ |
153,240,405 |
|
|
|
△ |
148,131,849 |
|
|
|
|
5,108,556 |
|
|
|
土地 |
|
|
22,231,965 |
|
|
|
|
22,231,965 |
|
|
|
|
0 |
|
|
|
電話加入権 |
|
|
487,292 |
|
|
|
|
487,292 |
|
|
|
|
0 |
|
|
|
長期前払費用 |
|
|
31,560 |
|
|
|
|
31,560 |
|
|
|
|
0 |
|
|
|
ソフトウェア |
|
|
0 |
|
|
|
|
43,000 |
|
|
|
|
△ 43,000 |
|
|
|
福祉年金積立金 |
|
|
2,536,255 |
|
|
|
|
2,364,856 |
|
|
|
|
171,399 |
|
|
|
その他固定資産合計 |
|
|
47,191,637 |
|
|
|
|
46,325,589 |
|
|
|
|
866,048 |
|
|
|
固定資産合計 |
|
|
109,581,527 |
|
|
|
|
116,975,259 |
|
|
|
|
△ 7,393,732 |
|
|
|
資産合計 |
|
|
399,252,409 |
|
|
|
|
413,438,504 |
|
|
|
|
△ 14,186,095 |
|
|
|
U負債の部 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.流動負債 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
未払金 |
|
|
81,856,293 |
|
|
|
|
92,511,763 |
|
|
|
|
△ 10,655,470 |
|
|
|
短期借入金 |
|
|
0 |
|
|
|
|
0 |
|
|
|
|
0 |
|
|
|
預り金 |
|
|
278,535 |
|
|
|
|
323,778 |
|
|
|
|
△ 45,243 |
|
|
|
未払法人税等 |
|
|
0 |
|
|
|
|
0 |
|
|
|
|
0 |
|
|
|
賞与引当金 |
|
|
2,417,405 |
|
|
|
|
1,898,502 |
|
|
|
|
518,903 |
|
|
|
流動負債合計 |
|
|
84,552,233 |
|
|
|
|
94,734,043 |
|
|
|
|
△ 10,181,810 |
|
|
|
2.固定負債 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
退職給付引当金 |
|
|
27,667,730 |
|
|
|
|
25,927,510 |
|
|
|
|
1,740,220 |
|
|
|
固定負債合計 |
|
|
27,667,730 |
|
|
|
|
25,927,510 |
|
|
|
|
1,740,220 |
|
|
|
負債合計 |
|
|
112,219,963 |
|
|
|
|
120,661,553 |
|
|
|
|
△ 8,441,590 |
|
|
|
V正味財産の部 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.指定正味財産 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本金 |
|
|
500,000 |
|
|
|
|
500,000 |
|
|
|
|
0 |
|
|
|
安定価格調整基金 |
|
|
24,222,160 |
|
|
|
|
24,222,160 |
|
|
|
|
0 |
|
|
|
修繕引当金 |
|
|
10,000,000 |
|
|
|
|
20,000,000 |
|
|
|
|
△ 10,000,000 |
|
|
|
指定正味財産合計 |
|
|
34,722,160 |
|
|
|
|
44,722,160 |
|
|
|
|
△ 10,000,000 |
|
|
|
(うち基本財産への充当額) |
|
( |
500,000 |
) |
|
|
( |
500,000 |
) |
|
|
( |
0 |
) |
|
|
(うち特定資産への充当額) |
|
( |
34,222,160 |
) |
|
|
( |
44,222,160 |
) |
|
|
( |
△ 10,000,000 |
) |
|
|
2.一般正味財産 |
|
|
252,310,286 |
|
|
|
|
248,054,791 |
|
|
|
|
4,255,495 |
|
|
|
正味財産合計 |
|
|
287,032,446 |
|
|
|
|
292,776,951 |
|
|
|
|
△ 5,744,505 |
|
|
|
負債及び正味財産合計 |
|
|
399,252,409 |
|
|
|
|
413,438,504 |
|
|
|
|
△ 14,186,095 |
|
|
|
正 味 財 産 増 減 計 算 書 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
平成27年4月1日から平成28年3月31日まで |
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 |
|
|
|
|
|
|
|
@事業収益 |
|
|
|
|
|
|
|
物資販売事業収益 |
888,660,111 |
|
908,229,521 |
|
△ 19,569,410 |
|
|
A受取補助金等 |
|
|
|
|
|
|
|
受取民間助成金 |
3,175,130 |
|
2,906,590 |
|
268,540 |
|
|
B雑収益 |
|
|
|
|
|
|
|
受取利息 |
28,088 |
|
25,374 |
|
2,714 |
|
|
雑収益 |
256,345 |
|
32,099 |
|
224,246 |
|
|
経常収益計 |
892,119,674 |
|
911,193,584 |
|
△ 19,073,910 |
|
|
(2)経常費用 |
|
|
|
|
|
|
|
@事業費 |
|
|
|
|
|
|
|
物資買入 |
655,487,536 |
|
662,350,638 |
|
△ 6,863,102 |
|
|
加工賃 |
107,830,149 |
|
120,387,640 |
|
△ 12,557,491 |
|
|
職員給与 |
27,033,389 |
|
22,202,844 |
|
4,830,545 |
|
|
賃金 |
27,421,750 |
|
28,097,686 |
|
△ 675,936 |
|
|
退職給付費用 |
0 |
|
0 |
|
0 |
|
|
退職給付引当金繰入 |
1,955,868 |
|
1,818,514 |
|
137,354 |
|
|
賞与引当金繰入 |
2,251,558 |
|
1,704,328 |
|
547,230 |
|
|
福利厚生費 |
8,327,564 |
|
8,258,373 |
|
69,191 |
|
|
輸送費 |
16,851,388 |
|
14,685,293 |
|
2,166,095 |
|
|
保管料 |
22,495,381 |
|
17,874,088 |
|
4,621,293 |
|
|
委託費 |
582,000 |
|
582,000 |
|
0 |
|
|
普及事業費 |
4,017,839 |
|
2,946,819 |
|
1,071,020 |
|
|
旅費通信費 |
2,230,622 |
|
2,316,901 |
|
△ 86,279 |
|
|
事務費 |
1,611,961 |
|
1,513,398 |
|
98,563 |
|
|
消耗品費 |
1,222,224 |
|
975,573 |
|
246,651 |
|
|
図書印刷費 |
1,134,385 |
|
1,120,108 |
|
14,277 |
|
|
諸謝金 |
1,687,800 |
|
1,687,800 |
|
0 |
|
|
事務委託費 |
1,461,403 |
|
674,150 |
|
787,253 |
|
|
賃借料 |
950,697 |
|
1,377,480 |
|
△ 426,783 |
|
|
雑費 |
626,825 |
|
459,482 |
|
167,343 |
|
|
A管理費 |
|
|
|
|
|
|
|
役員報酬 |
5,909,500 |
|
5,975,000 |
|
△ 65,500 |
|
|
職員給与 |
3,012,278 |
|
2,991,565 |
|
20,713 |
|
|
退職給付費用 |
0 |
|
0 |
|
0 |
|
|
退職給付引当金繰入 |
314,532 |
|
285,186 |
|
29,346 |
|
|
賞与引当金繰入 |
165,847 |
|
194,174 |
|
△ 28,327 |
|
|
福利厚生費 |
561,801 |
|
615,872 |
|
△ 54,071 |
|
|
委託費 |
18,000 |
|
18,000 |
|
0 |
|
|
旅費通信費 |
66,343 |
|
80,620 |
|
△ 14,277 |
|
|
事務費 |
1,652,737 |
|
1,692,758 |
|
△ 40,021 |
|
|
減価償却費 |
23,187 |
|
26,703 |
|
△ 3,516 |
|
|
消耗品費 |
42,919 |
|
31,780 |
|
11,139 |
|
|
修繕費 |
65,250 |
|
0 |
|
65,250 |
|
|
図書印刷費 |
14,418 |
|
18,657 |
|
△ 4,239 |
|
|
車両費 |
216,321 |
|
92,356 |
|
123,965 |
|
|
水道光熱費 |
190,671 |
|
43,456 |
|
147,215 |
|
|
火災保険料 |
26,116 |
|
10,378 |
|
15,738 |
|
|
諸謝金 |
52,200 |
|
52,200 |
|
0 |
|
|
退職給与金 |
160,195 |
|
70,185 |
|
90,010 |
|
|
賃借料 |
19,083 |
|
32,280 |
|
△ 13,197 |
|
|
雑費 |
187,720 |
|
79,278 |
|
108,442 |
|
|
経常費用計 |
897,879,457 |
|
903,343,563 |
|
△ 5,464,106 |
|
|
当期経常増減額 |
△ 5,759,783 |
|
7,850,021 |
|
△ 13,609,804 |
|
|
2.経常外増減の部 |
|
|
|
|
|
|
|
(1)経常外収益 |
|
|
|
|
|
|
|
修繕引当金振替額 |
10,000,000 |
|
0 |
|
10,000,000 |
|
|
固定資産売却益 |
15,278 |
|
249,229 |
|
△ 233,951 |
|
|
経常外収益計 |
10,015,278 |
|
249,229 |
|
9,766,049 |
|
|
(2)経常外費用 |
|
|
|
|
|
|
|
固定資産除却損 |
0 |
|
1 |
|
△ 1 |
|
|
安定価格供給振替額 |
0 |
|
5,000,000 |
|
△ 5,000,000 |
|
|
修繕引当金振替額 |
0 |
|
20,000,000 |
|
△ 20,000,000 |
|
|
経常外費用計 |
0 |
|
25,000,001 |
|
△ 25,000,001 |
|
|
当期経常外増減額 |
10,015,278 |
|
△ 24,750,772 |
|
34,766,050 |
|
|
|
|
|
|
|
|
|
|
(3)法人税及び住民税 |
|
|
|
|
|
|
|
法人税及び住民税 |
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
当期一般正味財産増減額 |
4,255,495 |
|
△ 16,900,751 |
|
21,156,246 |
|
|
一般正味財産期首残高 |
248,054,791 |
|
264,955,542 |
|
△ 16,900,751 |
|
|
一般正味財産期末残高 |
252,310,286 |
|
248,054,791 |
|
4,255,495 |
|
|
|
|
|
|
|
|
|
|
U 指定正味財産増減の部 |
|
|
|
|
|
|
|
安定価格供給振替額 |
0 |
|
5,000,000 |
|
△ 5,000,000 |
|
|
修繕引当金振替額 |
△ 10,000,000 |
|
20,000,000 |
|
△ 30,000,000 |
|
|
一般正味財産への振替額計 |
△ 10,000,000 |
|
0 |
|
△ 10,000,000 |
|
|
当期指定正味財産増減額 |
△ 10,000,000 |
|
25,000,000 |
|
△ 35,000,000 |
|
|
指定正味財産期首残高 |
44,722,160 |
|
19,722,160 |
|
25,000,000 |
|
|
指定正味財産期末残高 |
34,722,160 |
|
44,722,160 |
|
△ 10,000,000 |
|
|
|
|
|
|
|
|
|
|
V 正味財産期末残高 |
287,032,446 |
|
292,776,951 |
|
△ 5,744,505 |
|
|