{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["27活動予算書","28活動予算書","活動予算書( その他事業付）"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":3,"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":"27活動予算書","index":0,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":false,"merged":[[1,0,1,9],[91,0,98,8],[6,6,6,8],[65,2,65,3],[61,2,61,3],[40,2,40,3],[35,2,35,3]],"flags":["formulas_cached_only"]}
[]
["27年度　活動予算書"]
[]
[{"$nulls":5},"（法人成立の日から　　　28年3月31日まで）"]
[{"$nulls":8},"特定非営利活動法人大きな和"]
[{"$nulls":8},"（単位：円）"]
["科目",{"$nulls":5},"金額"]
["Ⅰ","経常収益"]
[null,"１．","受取会費"]
[null,null,"正会員受取会費",null,null,null,200000]
[null,null,"賛助会員受取会費",null,null,null,0]
[{"$nulls":7},200000]
[null,"２．","受取寄附金"]
[null,null,"受取寄附金　　",null,null,null,100000]
[null,null,"施設等受入評価益",null,null,null,0]
[{"$nulls":7},100000]
[null,"３．","受取助成金等"]
[null,null,"受取民間助成金",null,null,null,0]
[{"$nulls":7},0]
[null,"４．","事業収益"]
["介護保険法に基づく訪問介護事業収益",{"$nulls":5},7200000]
["介護保険法に基づく通所介護事業収益",{"$nulls":5},5657040]
["高齢者、障害者及びその家族の日常生活支援事業収益",{"$nulls":5},12600000]
["配食サービス事業収益",{"$nulls":5},16200000]
["一般乗用旅客自動車運送事業収益",{"$nulls":5},360000]
["高齢者シェアハウス事業収益",{"$nulls":5},2700000]
["機関紙発行などの情報提供事業収益",{"$nulls":5},600000,45317040]
[]
[null,"５．","その他収益"]
[null,null,"受取利息",null,null,null,0]
[null,null,"雑収益",null,null,null,0]
[{"$nulls":7},0]
[null,"経常収益計",{"$nulls":6},45617040]
["Ⅱ","経常費用"]
[null,"１．","事業費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"給料手当",null,25580000]
[{"$nulls":4},"法定福利費",null,383600]
[]
[{"$nulls":4},"人件費計",null,25963600]
[null,null,"（２）",null,"その他経費"]
[{"$nulls":4},"食材仕入れ",null,6600000]
[{"$nulls":4},"印刷製本費",null,110000]
[{"$nulls":4},"旅費",null,160000]
[{"$nulls":4},"消耗品費",null,1300000]
[{"$nulls":4},"賃貸料",null,3072000]
[{"$nulls":4},"通信費",null,323000]
[{"$nulls":4},"保険料",null,382000]
[{"$nulls":4},"交際費",null,250000]
[{"$nulls":4},"水道光熱費",null,2592000]
[{"$nulls":4},"車両費",null,390000]
[{"$nulls":4},"リース料",null,614400]
[{"$nulls":4},"会議費",null,50000]
[{"$nulls":4},"研修費",null,180000]
[{"$nulls":4},"事務用品費",null,230000]
[{"$nulls":4},"諸会費",null,60000]
[{"$nulls":4},"新聞図書費",null,32000]
[]
[{"$nulls":4},"その他経費計",null,16345400]
[null,null,"事業費計",{"$nulls":4},42309000]
[null,"２．","管理費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"役員報酬",null,1200000]
[{"$nulls":4},"給与手当",null,1200000]
[{"$nulls":4},"人件費計",null,2400000]
[null,null,"（２）",null,"その他経費"]
[{"$nulls":4},"賃貸料",null,128000]
[{"$nulls":4},"水道光熱費",null,108000]
[{"$nulls":4},"リース料",null,25600]
[{"$nulls":4},"会議費",null,10000]
[]
[{"$nulls":4},"その他経費計",null,271600]
[null,null,"管理費計",{"$nulls":4},2671600]
[null,"経常費用計",{"$nulls":6},44980600]
[null,null,"当期経常増減額",{"$nulls":5},636440]
["Ⅲ","経常外収益"]
[null,"１．事業費","固定資産売却益",{"$nulls":4},0]
[]
[null,"経常外収益計",{"$nulls":6},0]
["Ⅳ","経常外費用"]
[null,"１．事業費","過年度損益修正損",{"$nulls":4},0]
[]
[null,"経常外費用計",{"$nulls":6},0]
[null,null,"税引前当期正味財産増減額",{"$nulls":5},636440]
[null,null,"法人税、住民税及び事業税",{"$nulls":5},0]
[null,null,"当期正味財産増減額",{"$nulls":5},636440]
[null,null,"設立時正味財産額",{"$nulls":5},0]
[null,null,"次期繰越正味財産額",{"$nulls":5},636440]

{"sheet":"28活動予算書","index":1,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":false,"merged":[[92,0,99,8],[1,0,1,9],[6,6,6,8],[36,2,36,3],[41,2,41,3],[62,2,62,3],[66,2,66,3]],"flags":["formulas_cached_only"]}
[]
["28年度　活動予算書"]
[]
[{"$nulls":5},"（平成２８年４月１日　～　　　29年3月31日まで）"]
[{"$nulls":8},"特定非営利活動法人大きな和"]
[{"$nulls":8},"（単位：円）"]
["科目",{"$nulls":5},"金額"]
["Ⅰ","経常収益"]
[null,"１．","受取会費"]
[null,null,"正会員受取会費",null,null,null,100000]
[null,null,"賛助会員受取会費",null,null,null,0]
[{"$nulls":7},100000]
[null,"２．","受取寄附金"]
[null,null,"受取寄附金　　",null,null,null,100000]
[null,null,"施設等受入評価益",null,null,null,0]
[{"$nulls":7},100000]
[null,"３．","受取助成金等"]
[null,null,"受取民間助成金",null,null,null,0]
[{"$nulls":7},0]
[null,"４．","事業収益"]
["介護保険法に基づく訪問介護事業収益",{"$nulls":5},7200000]
["介護保険法に基づく通所介護事業収益",{"$nulls":5},11314080]
["高齢者、障害者及びその家族の日常生活支援事業収益",{"$nulls":5},12600000]
["配食サービス事業収益",{"$nulls":5},16200000]
["一般乗用旅客自動車運送事業収益",{"$nulls":5},360000]
["高齢者シェアハウス事業収益",{"$nulls":5},5400000]
["子育て支援事業収益",{"$nulls":5},3600000]
["機関紙発行などの情報提供事業収益",{"$nulls":5},600000,57274080]
[]
[null,"５．","その他収益"]
[null,null,"受取利息",null,null,null,0]
[null,null,"雑収益",null,null,null,0]
[{"$nulls":7},0]
[null,"経常収益計",{"$nulls":6},57474080]
["Ⅱ","経常費用"]
[null,"１．","事業費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"給料手当",null,33080000]
[{"$nulls":4},"法定福利費",null,496100]
[]
[{"$nulls":4},"人件費計",null,33576100]
[null,null,"（２）",null,"その他経費"]
[{"$nulls":4},"食材仕入れ",null,6600000]
[{"$nulls":4},"印刷製本費",null,160000]
[{"$nulls":4},"旅費",null,190000]
[{"$nulls":4},"消耗品費",null,1320000]
[{"$nulls":4},"賃貸料",null,4224000]
[{"$nulls":4},"通信費",null,367000]
[{"$nulls":4},"保険料",null,467000]
[{"$nulls":4},"交際費",null,250000]
[{"$nulls":4},"水道光熱費",null,3340800]
[{"$nulls":4},"車両費",null,390000]
[{"$nulls":4},"リース料",null,614400]
[{"$nulls":4},"会議費",null,50000]
[{"$nulls":4},"研修費",null,210000]
[{"$nulls":4},"事務用品費",null,230000]
[{"$nulls":4},"諸会費",null,20000]
[{"$nulls":4},"新聞図書費",null,32000]
[]
[{"$nulls":4},"その他経費計",null,18465200]
[null,null,"事業費計",{"$nulls":4},52041300]
[null,"２．","管理費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"役員報酬",null,1200000]
[{"$nulls":4},"給与手当",null,1200000]
[{"$nulls":4},"人件費計",null,2400000]
[null,null,"（２）",null,"その他経費"]
[{"$nulls":4},"賃貸料",null,176000]
[{"$nulls":4},"水道光熱費",null,139200]
[{"$nulls":4},"リース料",null,25600]
[{"$nulls":4},"会議費",null,10000]
[]
[{"$nulls":4},"その他経費計",null,350800]
[null,null,"管理費計",{"$nulls":4},2750800]
[null,"経常費用計",{"$nulls":6},54792100]
[null,null,"当期経常増減額",{"$nulls":5},2681980]
["Ⅲ","経常外収益"]
[null,"１．事業費","固定資産売却益",{"$nulls":4},0]
[]
[null,"経常外収益計",{"$nulls":6},0]
["Ⅳ","経常外費用"]
[null,"１．事業費","過年度損益修正損",{"$nulls":4},0]
[]
[null,"経常外費用計",{"$nulls":6},0]
[null,null,"税引前当期正味財産増減額",{"$nulls":5},2681980]
[null,null,"法人税、住民税及び事業税",{"$nulls":5},0]
[null,null,"当期正味財産増減額",{"$nulls":5},2681980]
[null,null,"前期繰越正味財産額",{"$nulls":5},636440]
[null,null,"次期繰越正味財産額",{"$nulls":5},3318420]

{"sheet":"活動予算書( その他事業付）","index":2,"n_rows":80,"n_cols":9,"rows_kept":80,"cut":false,"hidden":false,"merged":[[6,8,7,8],[0,0,0,9],[29,2,29,3],[36,2,36,3],[1,0,1,9],[77,1,77,8],[79,0,86,8],[46,2,46,3],[54,2,54,3],[6,0,7,5],[6,7,7,7]],"flags":["formulas_cached_only"]}
[]
["○○年度　活動予算書"]
[]
[{"$nulls":5},"（法人成立の日から　　　　 年　　月　　日まで：設立初年度のみ）"]
[{"$nulls":8},"特定非営利活動法人○○○○"]
[{"$nulls":8},"（単位：円）"]
["科目",{"$nulls":5},"特定非営利活動","その他の事業","合計"]
[{"$nulls":6},"に係る事業"]
["Ⅰ","経常収益"]
[null,"１．","受取会費"]
[null,null,"正会員受取会費",null,null,null,"×××",null,"×××"]
[null,null,"･････････････",null,null,null,"×××",null,"×××"]
[null,"２．","受取寄附金"]
[null,null,"受取寄附金",null,null,null,"×××",null,"×××"]
[null,null,"施設等受入評価益",null,null,null,"×××",null,"×××"]
[null,null,"･････････････",null,null,null,"×××",null,"×××"]
[null,"３．","受取助成金等"]
["　　　　",null,"受取民間助成金",null,null,null,"×××",null,"×××"]
[null,null,"･････････････",null,null,null,"×××",null,"×××"]
[null,"４．","事業収益"]
[null,null,"○○事業収益",null,null,null,"×××",null,"×××"]
[null,null,"△△事業収益",{"$nulls":4},"×××","×××"]
[null,"５．","その他収益"]
[null,null,"受取利息",null,null,null,"×××",null,"×××"]
[null,null,"雑収益",null,null,null,"×××",null,"×××"]
[null,null,"･････････････",null,null,null,"×××",null,"×××"]
[null,"経常収益計",{"$nulls":4},"×××","×××","×××"]
["Ⅱ","経常費用"]
[null,"１．事業費","事業費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"給料手当",null,"×××","×××","×××"]
[{"$nulls":4},"法定福利費",null,"×××","×××","×××"]
[{"$nulls":4},"退職給付費用",null,"×××",null,"×××"]
[{"$nulls":4},"福利厚生費",null,"×××","×××","×××"]
[{"$nulls":4},"･････････････",null,"×××",null,"×××"]
[{"$nulls":4},"人件費計",null,"×××","×××","×××"]
[null,null,"（２）",null,"その他経費"]
[{"$nulls":4},"会議費",null,"×××",null,"×××"]
[{"$nulls":4},"旅費交通費",null,"×××","×××","×××"]
[{"$nulls":4},"施設等評価費用",null,"×××",null,"×××"]
[{"$nulls":4},"減価償却費",null,"×××",null,"×××"]
[{"$nulls":4},"支払利息",null,"×××",null,"×××"]
[{"$nulls":4},"･････････････",null,"×××","×××","×××"]
[{"$nulls":4},"その他経費計",null,"×××","×××","×××"]
[null,null,"事業費計",null,null,null,"×××","×××","×××"]
[null,"２．管理費","管理費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"役員報酬",null,"×××",null,"×××"]
[{"$nulls":4},"給料手当",null,"×××",null,"×××"]
[{"$nulls":4},"法定福利費",null,"×××",null,"×××"]
[{"$nulls":4},"退職給付費用",null,"×××",null,"×××"]
[{"$nulls":4},"福利厚生費",null,"×××",null,"×××"]
[{"$nulls":4},"･････････････",null,"×××",null,"×××"]
[{"$nulls":4},"人件費計",null,"×××",null,"×××"]
[null,null,"（２）",null,"その他経費"]
[{"$nulls":4},"会議費",null,"×××",null,"×××"]
[{"$nulls":4},"旅費交通費",null,"×××",null,"×××"]
[{"$nulls":4},"減価償却費",null,"×××",null,"×××"]
[{"$nulls":4},"支払利息",null,"×××",null,"×××"]
[{"$nulls":4},"･････････････",null,"×××",null,"×××"]
[{"$nulls":4},"その他経費計",null,"×××",null,"×××"]
[null,null,"管理費計",null,null,null,"×××",null,"×××"]
[null,"経常費用計",{"$nulls":4},"×××","×××","×××"]
[null,null,"当期経常増減額",null,null,null,"×××","×××","×××"]
["Ⅲ","経常外収益"]
[null,"１．","固定資産売却益",null,null,null,"×××",null,"×××"]
[null,null,"･････････････",null,null,null,"×××",null,"×××"]
[null,"経常外収益計",{"$nulls":4},"×××",null,"×××"]
["Ⅳ","経常外費用"]
[null,"１．","過年度損益修正損",null,null,null,"×××",null,"×××"]
[null,null,"･････････････",null,null,null,"×××",null,"×××"]
[null,"経常外費用計",{"$nulls":4},"×××",null,"×××"]
[null,null,"経理区分振替額",null,null,null,"×××","△×××","×××"]
[null,null,"当期正味財産増減額",null,null,null,"×××","×××","×××"]
[null,null,"設立時正味財産額（前期繰越正味財産額）",{"$nulls":5},"×××"]
[null,null,"次期繰越正味財産額",{"$nulls":5},"×××"]
[]
[null,"※　当該年度はその他の事業の実施を予定していません。\n　　（その他事業を実施しない場合に記載）"]
[]
["（備考）\n　「事業費」とは、法人の事業の実施のために直接要する支出で、当該事業の実施のた　めに直接要する人件費・交通費及びその他の経費等となります。\n\n　管理費とは、法人の運営のために毎年度経常的に要する経費であり、例としては役員　報酬、総会･理事会の開催経費、事務局職員の人件費などがあります。"]