120周年記念事業特別会計 決算報告 | |||
---|---|---|---|
科目 | 予算 | 決算 | |
収入の部 | 円 | 円 | |
1.募金収入(同窓会) | 85,000,000 | 73,965,897 | |
2.募金収入(PTA他) | 5,000,000 | 6,998,000 | |
3.積み立て金(PTA) | 2,100,000 | 2,000,000 | |
4.記念祝賀会会費収入 | 10,000,000 | 9,729,000 | |
5.名簿特別会計から | 17,000,000 | 13,000,000 | |
6.利息収入 | 500,000 | 707,627 | |
7.寄付金収入 | 0 | 30,000 | |
8.記念品売り上げ収入 | 0 | 360,000 | |
収入合計 | 119,600,000 | 106,790,524 | |
支出の部 | 円 | 円 | |
(1)記念事業費 1.記念CD製作費 2.記念誌製作費 3.六稜会展 4.北野120年展 |
22,840,000 6,240,000 12,000,000 4,600,000 0 |
22,978,360 6,488,870 11,576,245 4,596,352 316,893 | |
(2)記念行事費 1.記念音楽会 2.記念式典費用 3.記念映像製作費 4.記念講演 5.祝賀会費 6.記録費 7.雑費 |
20,300,000 2,500,000 4,500,000 2,000,000 100,000 10,000,000 1,000,000 200,000 |
21,713,358 2,500,000 4,166,307 4,143,920 100,000 9,649,411 960,053 193,667 | |
(3)基金積み立て 1.国際交流基金 2.同窓会館建設基金 |
60,000,000 20,000,000 40,000,000 |
35,000,000 | |
(4)運営費 1.趣意書印刷発送費 2.プログラム製作費 3.臨時会報発行費 4.印刷・事務用品費 5.発送費(記念誌・CD) 6.通信費・交通費 7.雑費 8.人件費 |
13,990,919 6,490,919 500,000 4,000,000 200,000 2,000,000 200,000 600,000 0 |
16,395,845 6,490,919 1,017,125 3,859,755 688,314 2,691,611 397,621 1,250,500 2,842,311 | |
(5)繰越金 | 0 | 7,860,311 | |
支出合計 | 119,600,000 | 106,790,524 |
120周年記念募金・記念名簿広告協賛金【期別報告】 | |||||||
---|---|---|---|---|---|---|---|
期 | 記念募金 | 名簿広告 | 合計金額 (千円) | ||||
人数 | 金額(千円) | 件数 | 金額(千円) | ||||
旧職員 | 87 | 1,468 | 1,468 | ||||
27期 | 1 | 5 | 5 | ||||
28 | 1 | 5 | 5 | ||||
29 | 1 | 10 | 10 | ||||
30 | 2 | 25 | 25 | ||||
31 | 3 | 35 | 1 | 35 | 70 | ||
32 | 3 | 315 | 315 | ||||
33 | 6 | 105 | 105 | ||||
34 | 1 | 10 | 10 | ||||
35 | 7 | 85 | 85 | ||||
36 | 6 | 112 | 112 | ||||
37 | 13 | 160 | 160 | ||||
38 | 9 | 100 | 100 | ||||
39 | 18 | 294 | 294 | ||||
40 | 27 | 290 | 1 | 120 | 410 | ||
41 | 24 | 335 | 335 | ||||
42 | 35 | 493 | 1 | 35 | 528 | ||
43 | 39 | 1,815 | 2 | 470 | 2,285 | ||
44 | 31 | 385 | 385 | ||||
45 | 44 | 587 | 587 | ||||
46 | 42 | 665 | 665 | ||||
47 | 52 | 978 | 2 | 85 | 1,063 | ||
48 | 51 | 903 | 3 | 155 | 1,058 | ||
49 | 75 | 1,010 | 1,010 | ||||
50 | 60 | 820 | 1 | 50 | 870 | ||
51 | 84 | 1,167 | 1 | 35 | 1,202 | ||
52 | 90 | 1,178 | 1,178 | ||||
53 | 95 | 1,471 | 3 | 105 | l,576 | ||
54 | 79 | 986 | 986 | ||||
55 | 83 | 1,065 | 1,065 | ||||
56 | 100 | 1,920 | l | 70 | 1,990 | ||
57 | 102 | 1,530 | 9 | 520 | 2,050 | ||
58 | 97 | 1,150 | 3 | 155 | 1,305 | ||
59 | 101 | 1,247 | 2 | 120 | 1,367 | ||
60 | 85 | 1,245 | 8 | 570 | 1,815 | ||
61 | 151 | 1,950 | 9 | 1,360 | 3,310 | ||
62 | 126 | 2,375 | 31 | 1,765 | 4,140 | ||
63 | 150 | 1,843 | 9 | 430 | 2,273 | ||
64 | 161 | 1,854 | 1 | 50 | 1,904 | ||
65 | 148 | l,764 | 8 | 700 | 2,464 | ||
66 | 178 | 2,193 | 4 | 260 | 2,453 | ||
67 | 188 | 2,245 | 9 | 670 | 2,915 | ||
68 | 212 | 2,901 | 10 | 555 | 3,456 | ||
69 | 211 | 2,774 | 13 | 525 | 3,299 | ||
70 | 141 | 1,772 | 2 | 70 | 1,842 | ||
71 | 147 | 1,697 | 2 | 100 | 1,797 | ||
72 | 155 | 2,227 | 2 | 155 | 2,382 | ||
73 | 135 | 1,568 | l | 70 | 1,638 | ||
74 | 147 | 1,503 | 3 | 275 | 1,778 | ||
75 | 114 | 1,320 | 3 | 190 | l,510 | ||
76 | 91 | 999 | 1 | 35 | 1,034 | ||
77 | 80 | 863 | 2 | 70 | 933 | ||
78 | 105 | 1,161 | 3 | 290 | 1,451 | ||
79 | 75 | 777 | 1 | 35 | 812 | ||
80 | 85 | 781 | 2 | 105 | 886 | ||
81 | 73 | 710 | 1 | 50 | 760 | ||
82 | 94 | 1,016 | 5 | 260 | 1,276 | ||
83 | 45 | 429 | 429 | ||||
84 | 98 | 986 | 986 | ||||
85 | 60 | 673 | 1 | 50 | 723 | ||
86 | 65 | 663 | 3 | 140 | 803 | ||
87 | 68 | 736 | 736 | ||||
88 | 64 | 713 | 1 | 35 | 748 | ||
89 | 56 | 473 | 473 | ||||
90 | 40 | 385 | 1 | 50 | 435 | ||
91 | 43 | 386 | 386 | ||||
92 | 66 | 613 | 613 | ||||
93 | 48 | 435 | 435 | ||||
94 | 37 | 353 | 353 | ||||
95 | 58 | 504 | 504 | ||||
96 | 58 | 622 | 622 | ||||
97 | 62 | 537 | 537 | ||||
98 | 54 | 460 | 460 | ||||
99 | 50 | 428 | 428 | ||||
100 | 55 | 486 | 486 | ||||
101 | 46 | 399 | 399 | ||||
102 | 49 | 443 | 443 | ||||
103 | 71 | 569 | 569 | ||||
104 | 108 | 901 | 901 | ||||
105 | 75 | 600 | 600 | ||||
合計 | 5,903 | 73,056 | 168 | 10,990 | 84,046 |