{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["特定非営利活動のみ","その他の事業を含む"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"特定非営利活動のみ","index":0,"n_rows":85,"n_cols":7,"rows_kept":85,"cut":false,"hidden":false,"merged":[[18,2,18,3],[82,2,82,3],[83,2,83,3],[49,2,49,3],[57,2,57,3],[60,2,60,3],[61,2,61,3],[38,0,38,3],[40,0,40,3],[84,2,84,3],[0,0,0,6],[2,0,2,6],[3,0,3,6],[68,2,68,3],[70,2,70,3],[77,2,77,3],[81,2,81,3],[79,0,79,3],[5,5,5,6],[63,17,64,17],[7,4,7,6],[7,0,7,3],[8,1,8,3],[9,2,9,3],[22,2,22,3],[31,2,31,3],[41,2,41,3],[42,2,42,3],[14,2,14,3]],"flags":["formulas_cached_only"]}
["≪活動予算書≫　"]
[]
["令和1年度　活動予算書"]
["（　　　令和1年4月1日から令和2年3月31日まで）"]
[]
[{"$nulls":4},"　","特定非営利活動法人幸ハウス"]
[{"$nulls":6},"（単位：円）"]
["科　目",null,null,null,"金額"]
["Ⅰ","経常収益"]
[null,1,"受取会費"]
[null,null,null,"正会員受取会費",150000]
[null,null,null,"賛助会員受取会費",300000,450000]
[]
[null,null,null,"　"]
[null,2,"受取寄附金"]
[null,null,null,"受取寄附金",200000,300000]
[]
[]
[null,3,"受取助成金等"]
[null,null,null,"受取民間助成金",100000,500000]
[]
[null,null,null,"　"]
[null,4,"事業収益"]
[null,null,null,"医療支援事業",0]
[null,null,null,"相談事業",0]
[null,null,null,"研修事業",0]
[null,null,null,"普及啓蒙事業",200000,200000]
[null,null,null,"人材育成事業",0]
[null,null,null,"研究開発事業",0]
[]
[null,null,null,"　"]
[null,5,"その他収益"]
[null,null,null,"受取利息",0]
[null,null,null,"雑収益",0]
[]
[]
[]
["　",null,null,"　"]
["　経常収益計",{"$nulls":5},1450000]
[]
["Ⅱ経常費用"]
[null,1,"事業費"]
[null,null,"(1)人件費"]
[null,null,null,"給料手当",960000]
[null,null,null,"法定福利費",0]
[null,null,null,"退職給付費用",0]
[null,null,null,"福利厚生費",0]
[null,null,null,"人件費計",960000,960000]
[]
[null,null,"(2)その他経費"]
[null,null,null,"会議費",50000]
[null,null,null,"旅費交通費",500000]
[null,null,null,"印刷製本費",200000]
[null,null,null,"支払利息",0]
[]
[null,null,null,"その他経費計",null,750000]
[]
[null,"　","事業費計",null,null,null,1710000]
[]
[]
[null,2,"管理費"]
[null,null,"(1)人件費"]
[null,null,null,"役員報酬",0]
[null,null,null,"給料手当",100000]
[null,null,null,"法定福利費",0]
[null,null,null,"退職給付費用"]
[null,null,null,"福利厚生費",0]
[null,null,null,"　"]
[null,null,"　　　人件費計",null,100000,100000]
[]
[null,null,"(2)その他経費"]
[null,null,null,"会議費",0]
[null,null,null,"旅費交通費",0]
[null,null,null,"減価償却費",0]
[null,null,null,"支払利息",0]
[null,null,null,"　"]
[null,null,null,"その他経費計",null,0]
[null,null,"管理費計",null,0,null,100000]
[]
["　経常費用計",null,null,null,1610000,null,1810000]
[]
[null,null,"当期経常増減額",null,null,null,-360000]
[null,null,"当期正味財産増減額",null,null,null,-360000]
[null,null,"前期繰越正味財産額",null,null,null,2064132]
[null,null,"次期繰越正味財産額",null,null,null,1704132]

{"sheet":"その他の事業を含む","index":1,"n_rows":85,"n_cols":7,"rows_kept":85,"cut":false,"hidden":false,"merged":[[83,2,83,3],[84,2,84,3],[81,2,81,3],[62,16,63,16],[67,2,67,3],[69,2,69,3],[76,2,76,3],[80,2,80,3],[82,2,82,3],[31,2,31,3],[78,0,78,3],[39,0,39,3],[40,2,40,3],[41,2,41,3],[49,2,49,3],[57,2,57,3],[59,2,59,3],[60,2,60,3],[37,0,37,3],[14,2,14,3],[18,2,18,3],[22,2,22,3],[0,0,0,6],[2,0,2,6],[3,0,3,6],[7,0,7,3],[8,1,8,3],[9,2,9,3]],"flags":["formulas_cached_only"]}
["≪活動予算書の作成例≫　その他の事業も行う法人の場合"]
[]
["平成　　　年度　活動予算書"]
["（　　月　　日から　　月　　日まで）"]
[]
[{"$nulls":4},"　","特定非営利活動法人"]
[{"$nulls":6},"（単位：円）"]
["科　目",null,null,null,"特定非営利活動　　　　　　　　に係る事業","その他の事業","合計"]
["Ⅰ","経常収益"]
[null,1,"受取会費"]
[null,null,null,"正会員受取会費"]
[null,null,null,"賛助会員受取会費"]
[]
[null,null,null,"　"]
[null,2,"受取寄附金"]
[null,null,null,"受取寄附金"]
[]
[]
[null,3,"受取助成金等"]
[null,null,null,"受取民間助成金"]
[]
[null,null,null,"　"]
[null,4,"事業収益"]
[null,null,null,"○○事業収益"]
[null,null,null,"△△事業収益"]
[null,null,null,"○○事業収益"]
[null,null,null,"△△事業収益"]
[null,null,null,"○○事業収益"]
[]
[]
[null,null,null,"　"]
[null,5,"その他収益"]
[null,null,null,"受取利息"]
[null,null,null,"雑収益"]
[]
[]
["　",null,null,"　"]
["　経常収益計"]
[]
["Ⅱ経常費用"]
[null,1,"事業費"]
[null,null,"(1)人件費"]
[null,null,null,"給料手当"]
[null,null,null,"法定福利費"]
[null,null,null,"退職給付費用"]
[null,null,null,"福利厚生費"]
[]
[null,null,null,"人件費計"]
[]
[null,null,"(2)その他経費"]
[null,null,null,"会議費"]
[null,null,null,"旅費交通費"]
[null,null,null,"減価償却費"]
[null,null,null,"支払利息"]
[]
[null,null,null,"その他経費計"]
[]
[null,"　","事業費計"]
[]
[null,2,"管理費"]
[null,null,"(1)人件費"]
[null,null,null,"役員報酬"]
[null,null,null,"給料手当"]
[null,null,null,"法定福利費"]
[null,null,null,"退職給付費用"]
[null,null,null,"福利厚生費"]
[null,null,null,"　"]
[null,null,"　　　人件費計"]
[]
[null,null,"(2)その他経費"]
[null,null,null,"会議費"]
[null,null,null,"旅費交通費"]
[null,null,null,"減価償却費"]
[null,null,null,"支払利息"]
[null,null,null,"　"]
[null,null,null,"その他経費計"]
[null,null,"管理費計"]
[]
["　経常費用計"]
[]
[null,null,"当期経常増減額"]
[null,null,"経理区分振替額"]
[null,null,"当期正味財産増減額"]
[null,null,"前期繰越正味財産額"]
[null,null,"次期繰越正味財産額"]