{"text_format":"2","workbook":"xls","n_sheets":8,"sheets":["表紙","活動計算書","貸借対照表（報告式）","財務諸表の注記","事業費の内訳（別紙）","財産目録","損益計算書","活動予算書 "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":5,"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":"表紙","index":0,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":false,"merged":[[43,1,43,9],[44,1,44,9],[12,1,12,9],[39,1,39,9],[18,1,18,9],[22,1,22,9],[24,1,24,9]],"flags":["formulas_cached_only"]}
{"$rows_empty":12}
[null,"決　算　報　告　書"]
[]
[]
[]
[]
[]
[null,"第 17期"]
[]
[]
[]
[null,"自 令和4年 4月 1日"]
[]
[null,"至 令和5年 3月31日"]
{"$rows_empty":14}
[null,"かみじまの風"]
[]
[]
[]
[null,"広島県　豊田郡　大崎上島町"]
[null,"中野1834"]

{"sheet":"活動計算書","index":1,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,1,2],[0,1,0,4],[1,3,1,4],[2,3,2,4],[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"活　動　計　算　書"]
[null,null,null,"[税込]（単位：円）"]
[null,"かみじまの風",null,"自 令和4年 4月 1日  至 令和5年 3月31日"]
[null,null,"特定非営利活動に係る事業","その他の事業","合計"]
[null,"【経常収益】"]
[null,"  【受取会費】"]
[null,"    正会員受取会費",114000,null,114000]
[null,"    賛助会員受取会費",3000,null,3000]
[null,"  【受取寄付金】"]
[null,"    受取寄付金",787288,null,787288]
[null,"  【事業収益】"]
[null,"    自主事業収益",150464,null,150464]
[null,"    受託事業収益",5873967,null,5873967]
[null,"  【その他収益】"]
[null,"    受取  利息",5,null,5]
[null,"        経常収益  計",6928724,0,6928724]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    （人件費）"]
[null,"        人件費計",0,0,0]
[null,"    （その他経費）"]
[null,"      売上　原価",56500,0,56500]
[null,"      業務委託費",604958,null,604958]
[null,"      諸  謝  金",155420,null,155420]
[null,"      旅費交通費(事業)",500,null,500]
[null,"      車  両  費(事業)",3296,null,3296]
[null,"      通信運搬費(事業)",24111,null,24111]
[null,"      消耗品  費(事業)",355535,null,355535]
[null,"      賃  借  料(事業)",205000,null,205000]
[null,"      保  険  料(事業)",8540,null,8540]
[null,"      支払手数料(事業)",110,null,110]
[null,"      雑      費(事業)",116762,null,116762]
[null,"        その他経費計",1530732,0,1530732]
[null,"          事業費  計",1530732,0,1530732]
[null,"  【管理費】"]
[null,"    （人件費）"]
[null,"      給料  手当",2264274,null,2264274]
[null,"      法定福利費",370687,null,370687]
[null,"      福利厚生費",53000,null,53000]
[null,"        人件費計",2687961,0,2687961]
[null,"    （その他経費）"]
[null,"      印刷製本費",7942,null,7942]
[null,"      通信運搬費",80194,null,80194]
[null,"      消耗品  費",72682,null,72682]
[null,"      修  繕  費",59818,null,59818]
[null,"      水道光熱費",121670,null,121670]
[null,"      地代  家賃",120000,null,120000]
[null,"      広告宣伝費",9354,null,9354]
[null,"      保  険  料",14980,null,14980]
[null,"      リース  料",59070,null,59070]
[null,"      租税  公課",42432,null,42432]
[null,"      支払手数料",30250,null,30250]
[null,"      支払  利息",3573,null,3573]
[null,"      雑      費",103313,null,103313]
[null,"        その他経費計",725278,0,725278]
[null,"          管理費  計",3413239,0,3413239]
[null,"            経常費用  計",4943971,0,4943971]
[null,"              当期経常増減額",1984753,0,1984753]
[null,"【経常外収益】"]
[null,"    経常外収益  計",0,0,0]
[null,"【経常外費用】"]
[null,"    経常外費用  計",0,0,0]
[null,"        税引前当期正味財産増減額",1984753,0,1984753]
[null,"          当期正味財産増減額",1984753,0,1984753]
[null,"          前期繰越正味財産額",-3258785,0,-3258785]
[null,"          次期繰越正味財産額",-1274032,0,-1274032]

{"sheet":"貸借対照表（報告式）","index":2,"n_rows":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,1,3,4],[13,1,13,4],[22,1,22,4],[1,1,1,2],[0,1,0,4],[1,3,1,4],[2,3,2,4],[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"貸　借　対　照　表"]
[null,"かみじまの風",null,"[税込]（単位：円）"]
[null,"全事業所",null,"令和5年 3月31日 現在"]
[null,"《資産の部》"]
[null,"  【流動資産】"]
[null,"    （現金・預金）"]
[null,"      普通  預金",834292]
[null,"        現金・預金 計",834292]
[null,"    （売上債権）"]
[null,"      未  収  金",559075]
[null,"        売上債権 計",559075]
[null,"          流動資産合計",null,1393367]
[null,"            資産合計",null,null,1393367]
[null,"《負債の部》"]
[null,"  【流動負債】"]
[null,"    未  払  金",167399]
[null,"    短期借入金",1500000]
[null,"      流動負債合計",null,1667399]
[null,"  【固定負債】"]
[null,"    長期借入金",1000000]
[null,"      固定負債合計",null,1000000]
[null,"        負債合計",null,null,2667399]
[null,"《正味財産の部》"]
[null,"  前期繰越正味財産",null,-3258785]
[null,"  当期正味財産増減額",null,1984753]
[null,"    正味財産合計",null,null,-1274032]
[null,"      負債及び正味財産合計",null,null,1393367]

{"sheet":"財務諸表の注記","index":3,"n_rows":10,"n_cols":9,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,1,0,8],[1,7,1,8],[1,1,1,6],[9,4,9,8],[10,4,10,8],[11,4,11,8]],"flags":["formulas_cached_only"]}
[null,"財務諸表の注記"]
[null,"かみじまの風",{"$nulls":5},"令和5年 3月31日 現在"]
[]
[]
[]
[null,"　部門件数が1ページ内の最大を超えました。明細は別紙に出力します。"]
[]
[]
[{"$nulls":8},"[税込]（単位：円）"]
[null,null,"内容","金額","算定方法"]

{"sheet":"事業費の内訳（別紙）","index":4,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,1,0,8],[1,7,1,8],[1,1,1,6],[4,3,4,7],[25,3,25,6]],"flags":["formulas_cached_only"]}
[null,"事業費の内訳（別紙）"]
[null,"かみじまの風",{"$nulls":5},"令和5年 3月31日 現在"]
[]
[null,null,"(1/2)",{"$nulls":4},"[税込]（単位：円）"]
[null,null,"科目","特定非営利活動に係る事業"]
[null,null,null,"公共交通利用促進事業","大崎上島LC事務受託","サテライトオフィス誘致事業","野賀海水浴場管理業務","え～の～コミュニティファーム"]
[null,null,"（人件費）"]
[null,null,"    人件費計",0,0,0,0,0]
[null,null,"（その他経費）"]
[null,null,"  仕  入  高",{"$nulls":4},30000]
[null,null,"  業務委託費",null,null,null,587000]
[null,null,"  諸  謝  金",null,null,2440,109110,13000]
[null,null,"  旅費交通費(事業)",500]
[null,null,"  車  両  費(事業)",null,null,3296]
[null,null,"  通信運搬費(事業)"]
[null,null,"  消耗品  費(事業)",null,null,23000,147168,29414]
[null,null,"  賃  借  料(事業)",null,null,105000,100000]
[null,null,"  保  険  料(事業)",null,null,null,8540]
[null,null,"  支払手数料(事業)"]
[null,null,"  雑      費(事業)",null,null,null,41742,52181]
[null,null,"    その他経費計",500,0,133736,993560,124595]
[null,null,"      合計",500,0,133736,993560,124595]
[]
[]
[null,null,"(2/2)",{"$nulls":5},"[税込]（単位：円）"]
[null,null,"科目","特定非営利活動に係る事業",null,null,null,"その他の事業","合計"]
[null,null,null,"オーシャンブルーマーケット","農山漁村振興交付金事業","大串一時滞在施設","(区分不明)","その他"]
[null,null,"（人件費）"]
[null,null,"    人件費計",0,0,0,0,0,0]
[null,null,"（その他経費）"]
[null,null,"  仕  入  高",26500,{"$nulls":4},56500]
[null,null,"  業務委託費",null,null,null,17958,null,604958]
[null,null,"  諸  謝  金",null,null,null,30870,null,155420]
[null,null,"  旅費交通費(事業)",{"$nulls":5},500]
[null,null,"  車  両  費(事業)",{"$nulls":5},3296]
[null,null,"  通信運搬費(事業)",5758,null,null,18353,null,24111]
[null,null,"  消耗品  費(事業)",8114,null,147839,null,null,355535]
[null,null,"  賃  借  料(事業)",{"$nulls":5},205000]
[null,null,"  保  険  料(事業)",{"$nulls":5},8540]
[null,null,"  支払手数料(事業)",null,null,null,110,null,110]
[null,null,"  雑      費(事業)",22839,{"$nulls":4},116762]
[null,null,"    その他経費計",63211,0,147839,67291,0,1530732]
[null,null,"      合計",63211,0,147839,67291,0,1530732]

{"sheet":"財産目録","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[3,1,3,4],[13,1,13,4],[1,1,1,2],[0,1,0,4],[1,3,1,4],[2,3,2,4],[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"財　産　目　録"]
[null,"かみじまの風",null,"[税込]（単位：円）"]
[null,"全事業所",null,"令和5年 3月31日 現在"]
[null,"《資産の部》"]
[null,"  【流動資産】"]
[null,"    （現金・預金）"]
[null,"      普通  預金",834292]
[null,"        現金・預金 計",834292]
[null,"    （売上債権）"]
[null,"      未  収  金",559075]
[null,"        売上債権 計",559075]
[null,"          流動資産合計",null,1393367]
[null,"            資産合計",null,null,1393367]
[null,"《負債の部》"]
[null,"  【流動負債】"]
[null,"    未  払  金",167399]
[null,"    短期借入金",1500000]
[null,"      流動負債合計",null,1667399]
[null,"  【固定負債】"]
[null,"    長期借入金",1000000]
[null,"      固定負債合計",null,1000000]
[null,"        負債合計",null,null,2667399]
[null,""]
[null,"        正味財産",null,null,-1274032]

{"sheet":"損益計算書","index":6,"n_rows":66,"n_cols":4,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,1,2],[2,2,2,3],[0,1,0,3]],"flags":["formulas_cached_only"]}
[null,"特定非営利活動に係る事業会計損益計算書"]
[null,"かみじまの風",null,"[税込]（単位：円）"]
[null,"全事業所","自 令和4年 4月 1日  至 令和5年 3月31日"]
[null,"【経常収益】"]
[null,"  【受取会費】"]
[null,"    正会員受取会費",114000]
[null,"    賛助会員受取会費",3000]
[null,"  【受取寄付金】"]
[null,"    受取寄付金",787288]
[null,"  【事業収益】"]
[null,"    自主事業収益",150464]
[null,"    受託事業収益",5873967]
[null,"  【その他収益】"]
[null,"    受取  利息",5]
[null,"        経常収益  計",null,6928724]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    （人件費）"]
[null,"      人件費計",0]
[null,"    （その他経費）"]
[null,"        売上　原価",56500]
[null,"      業務委託費",604958]
[null,"      諸  謝  金",155420]
[null,"      旅費交通費(事業)",500]
[null,"      車  両  費(事業)",3296]
[null,"      通信運搬費(事業)",24111]
[null,"      消耗品  費(事業)",355535]
[null,"      賃  借  料(事業)",205000]
[null,"      保  険  料(事業)",8540]
[null,"      支払手数料(事業)",110]
[null,"      雑      費(事業)",116762]
[null,"        その他経費計",1530732]
[null,"          事業費  計",null,1530732]
[null,"  【管理費】"]
[null,"    （人件費）"]
[null,"      給料  手当",2264274]
[null,"      法定福利費",370687]
[null,"      福利厚生費",53000]
[null,"        人件費計",2687961]
[null,"    （その他経費）"]
[null,"      印刷製本費",7942]
[null,"      通信運搬費",80194]
[null,"      消耗品  費",72682]
[null,"      修  繕  費",59818]
[null,"      水道光熱費",121670]
[null,"      地代  家賃",120000]
[null,"      広告宣伝費",9354]
[null,"      保  険  料",14980]
[null,"      リース  料",59070]
[null,"      租税  公課",42432]
[null,"      支払手数料",30250]
[null,"      支払  利息",3573]
[null,"      雑      費",103313]
[null,"        その他経費計",725278]
[null,"          管理費  計",null,3413239]
[null,"            経常費用  計",null,4943971]
[null,"              当期経常増減額",null,1984753]
[null,"【経常外収益】"]
[null,"  経常外収益  計",null,0]
[null,"【経常外費用】"]
[null,"  経常外費用  計",null,0]
[null,""]
[null,"    税引前当期正味財産増減額",null,1984753]
[null,"      当期正味財産増減額",null,1984753]
[null,"      前期繰越正味財産額",null,-3258785]
[null,"      次期繰越正味財産額",null,-1274032]

{"sheet":"活動予算書 ","index":7,"n_rows":62,"n_cols":5,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,1,0,4],[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
[null,"活　動　予　算　書"]
[null,null,null,"[税込]（単位：円）"]
[null,"かみじまの風",null,"自 令和6年 4月 1日  至 令和7年 3月31日"]
[null,null," "," ","合計"]
[null,"【経常収益】"]
[null,"  【受取会費】"]
[null,"    正会員受取会費",159000,null,159000]
[null,"  【受取寄付金】"]
[null,"    受取寄付金",400000,null,400000]
[null,"  【事業収益】"]
[null,"    自主事業収益",100000,null,100000]
[null,"    受託事業収益",5583174,null,5583174]
[null,"  【その他収益】"]
[null,"    受取  利息",5,null,5]
[null,"        経常収益  計",6242179,0,6242179]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    （人件費）"]
[null,"        人件費計",114000,0,114000]
[null,"    （その他経費）"]
[null,"      売上　原価",40000,0,40000]
[null,"      業務委託費",750000,null,750000]
[null,"      諸  謝  金",210000,null,210000]
[null,"      旅費交通費(事業)",134000,null,134000]
[null,"      車  両  費(事業)",24000,null,24000]
[null,"      通信運搬費(事業)",10000,null,10000]
[null,"      消耗品  費(事業)",700000,null,700000]
[null,"      賃  借  料(事業)",230000,null,230000]
[null,"      保  険  料(事業)",10000,null,10000]
[null,"      雑      費(事業)",76000,null,76000]
[null,"        その他経費計",2184000,0,2184000]
[null,"          事業費  計",2298000,0,2298000]
[null,"  【管理費】"]
[null,"    （人件費）"]
[null,"      給料  手当",2600000,null,2600000]
[null,"      法定福利費",260000,null,260000]
[null,"      福利厚生費",50000,null,50000]
[null,"        人件費計",2910000,0,2910000]
[null,"    （その他経費）"]
[null,"　　　旅費交通費",20000,null,20000]
[null,"      消耗品  費",80000,null,80000]
[null,"　　　通信運搬費",160000,null,160000]
[null,"      修  繕  費",50000,null,50000]
[null,"      水道光熱費",130000,null,130000]
[null,"      地代  家賃",120000,null,120000]
[null,"      租税  公課",50000,null,50000]
[null,"　　　諸会費",25000,null,25000]
[null,"      支払手数料",50000,null,50000]
[null,"      支払  利息",0,null,0]
[null,"      雑      費",150000,null,150000]
[null,"        その他経費計",835000,0,835000]
[null,"          管理費  計",3745000,0,3745000]
[null,"            経常費用  計",6043000,0,6043000]
[null,"              当期経常利益増減額",199179,0,199179]
[null,"【経常外収益】"]
[null,"    経常外収益  計",0,0,0]
[null,"【経常外費用】"]
[null,"    経常外費用  計",0,0,0]
[null,"        税引前当期正味財産増減額",199179,0,199179]
[null,"          当期正味財産増減額",199179,0,199179]
[null,"          前期繰越正味財産額",1035160,0,1035160]
[null,"          次期繰越正味財産額",1234339,0,1234339]