{"text_format":"2","workbook":"xls","n_sheets":7,"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"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":4,"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"]}
{"$rows_empty":12}
[null,"決　算　報　告　書"]
[]
[]
[]
[]
[]
[null,"第 19期"]
[]
[]
[]
[null,"自 令和6年 4月 1日"]
[]
[null,"至 令和7年 3月31日"]
{"$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":62,"n_cols":5,"rows_kept":62,"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6年 4月 1日  至 令和7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",165000,null,165000]
[null,"  【受取寄付金】"]
[null,"    受取寄付金",565616,null,565616]
[null,"  【事業収益】"]
[null,"    自主事業収益",47860,null,47860]
[null,"    受託事業収益",5798197,null,5798197]
[null,"  【その他収益】"]
[null,"    受取  利息",635,null,635]
[null,"        経常収益  計",6577308,0,6577308]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    （人件費）"]
[null,"      給料  手当(事業)",26275,null,26275]
[null,"        人件費計",26275,0,26275]
[null,"    （その他経費）"]
[null,"      売上　原価",27772,0,27772]
[null,"      業務委託費",658000,null,658000]
[null,"      諸  謝  金",317550,null,317550]
[null,"      印刷製本費(事業)",75300,null,75300]
[null,"      旅費交通費(事業)",145176,null,145176]
[null,"      通信運搬費(事業)",2610,null,2610]
[null,"      消耗品  費(事業)",790555,null,790555]
[null,"      賃  借  料(事業)",182000,null,182000]
[null,"      保  険  料(事業)",23991,null,23991]
[null,"      支払寄付金",10000,null,10000]
[null,"        その他経費計",2232954,0,2232954]
[null,"          事業費  計",2259229,0,2259229]
[null,"  【管理費】"]
[null,"    （人件費）"]
[null,"      給料  手当",2570248,null,2570248]
[null,"      法定福利費",387467,null,387467]
[null,"        人件費計",2957715,0,2957715]
[null,"    （その他経費）"]
[null,"      印刷製本費",106937,null,106937]
[null,"      通信運搬費",146672,null,146672]
[null,"      消耗品  費",50606,null,50606]
[null,"      修  繕  費",69300,null,69300]
[null,"      水道光熱費",108107,null,108107]
[null,"      地代  家賃",120000,null,120000]
[null,"      諸  会  費",40000,null,40000]
[null,"      租税  公課",39002,null,39002]
[null,"      支払手数料",75193,null,75193]
[null,"      支払  利息",517,null,517]
[null,"      雑      費",101600,null,101600]
[null,"        その他経費計",857934,0,857934]
[null,"          管理費  計",3815649,0,3815649]
[null,"            経常費用  計",6074878,0,6074878]
[null,"              当期経常増減額",502430,0,502430]
[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",502430,0,502430]
[null,"          当期正味財産増減額",502430,0,502430]
[null,"          前期繰越正味財産額",1035160,0,1035160]
[null,"          次期繰越正味財産額",1537590,0,1537590]

{"sheet":"貸借対照表（報告式）","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[[3,1,3,4],[14,1,14,4],[20,1,20,4],[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7年 3月31日 現在"]
[null,"《資産の部》"]
[null,"  【流動資産】"]
[null,"    （現金・預金）"]
[null,"      小口  現金",30000]
[null,"      普通  預金",1566946]
[null,"        現金・預金 計",1596946]
[null,"    （売上債権）"]
[null,"      未  収  金",204479]
[null,"        売上債権 計",204479]
[null,"          流動資産合計",null,1801425]
[null,"            資産合計",null,null,1801425]
[null,"《負債の部》"]
[null,"  【流動負債】"]
[null,"    未  払  金",221889]
[null,"    預  り  金",41946]
[null,"      流動負債合計",null,263835]
[null,"        負債合計",null,null,263835]
[null,"《正味財産の部》"]
[null,"  前期繰越正味財産",null,1035160]
[null,"  当期正味財産増減額",null,502430]
[null,"    正味財産合計",null,null,1537590]
[null,"      負債及び正味財産合計",null,null,1801425]

{"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",{"$nulls":5},"令和7年 3月31日 現在"]
[]
[]
[]
[null,"　部門件数が1ページ内の最大を超えました。明細は別紙に出力します。"]
[]
[]
[{"$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":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[0,1,0,8],[1,7,1,8],[1,1,1,6],[4,3,4,7],[25,3,25,7]],"flags":["formulas_cached_only"]}
[null,"事業費の内訳（別紙）"]
[null,"かみじまの風",{"$nulls":5},"令和7年 3月31日 現在"]
[]
[null,null,"(1/3)",{"$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,"NPO本部","野賀海水浴場管理業務","サテライトオフィス誘致事業","公共交通利用促進事業","大崎上島LC事務受託"]
[null,null,"（人件費）"]
[null,null,"  給料  手当(事業)",null,14175]
[null,null,"    人件費計",0,14175,0,0,0]
[null,null,"（その他経費）"]
[null,null,"  仕  入  高",27772]
[null,null,"  業務委託費",null,648000]
[null,null,"  諸  謝  金",10000,138000,159550]
[null,null,"  印刷製本費(事業)",null,null,null,38160]
[null,null,"  旅費交通費(事業)",null,null,33560,34856]
[null,null,"  通信運搬費(事業)",null,null,null,2100]
[null,null,"  消耗品  費(事業)",2000,303479,43940,1350]
[null,null,"  賃  借  料(事業)",null,160000]
[null,null,"  保  険  料(事業)",null,23991]
[null,null,"  支払寄付金",10000]
[null,null,"    その他経費計",49772,1273470,237050,76466,0]
[null,null,"      合計",49772,1287645,237050,76466,0]
[]
[]
[null,null,"(2/3)",{"$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,"え～の～コミュニティファーム","オーシャンブルーマーケット","過疎地ライドシェア","大串一時滞在施設","山の日"]
[null,null,"（人件費）"]
[null,null,"  給料  手当(事業)",null,null,null,12100]
[null,null,"    人件費計",0,0,0,12100,0]
[null,null,"（その他経費）"]
[null,null,"  仕  入  高"]
[null,null,"  業務委託費",null,null,null,10000]
[null,null,"  諸  謝  金",null,null,10000]
[null,null,"  印刷製本費(事業)",null,null,37140]
[null,null,"  旅費交通費(事業)",null,null,76760]
[null,null,"  通信運搬費(事業)",null,null,510]
[null,null,"  消耗品  費(事業)",45000,null,4590,390196]
[null,null,"  賃  借  料(事業)",null,null,null,22000]
[null,null,"  保  険  料(事業)"]
[null,null,"  支払寄付金"]
[null,null,"    その他経費計",45000,0,129000,422196,0]
[null,null,"      合計",45000,0,129000,434296,0]
[]
[]
[null,null,"(3/3)",null,null,"[税込]（単位：円）"]
[null,null,"科目","特定非営利活動に係る事業","その他の事業","合計"]
[null,null,null,"(区分不明)","その他"]
[null,null,"（人件費）"]
[null,null,"  給料  手当(事業)",null,null,26275]
[null,null,"    人件費計",0,0,26275]
[null,null,"（その他経費）"]
[null,null,"  仕  入  高",null,null,27772]
[null,null,"  業務委託費",null,null,658000]
[null,null,"  諸  謝  金",null,null,317550]
[null,null,"  印刷製本費(事業)",null,null,75300]
[null,null,"  旅費交通費(事業)",null,null,145176]
[null,null,"  通信運搬費(事業)",null,null,2610]
[null,null,"  消耗品  費(事業)",null,null,790555]
[null,null,"  賃  借  料(事業)",null,null,182000]
[null,null,"  保  険  料(事業)",null,null,23991]
[null,null,"  支払寄付金",null,null,10000]
[null,null,"    その他経費計",0,0,2232954]
[null,null,"      合計",0,0,2259229]

{"sheet":"財産目録","index":5,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[3,1,3,4],[14,1,14,4],[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7年 3月31日 現在"]
[null,"《資産の部》"]
[null,"  【流動資産】"]
[null,"    （現金・預金）"]
[null,"      小口  現金",30000]
[null,"      普通  預金",1566946]
[null,"        現金・預金 計",1596946]
[null,"    （売上債権）"]
[null,"      未  収  金",204479]
[null,"        売上債権 計",204479]
[null,"          流動資産合計",null,1801425]
[null,"            資産合計",null,null,1801425]
[null,"《負債の部》"]
[null,"  【流動負債】"]
[null,"    未  払  金",221889]
[null,"    預  り  金",41946]
[null,"      流動負債合計",null,263835]
[null,"        負債合計",null,null,263835]
[null,""]
[null,"        正味財産",null,null,1537590]

{"sheet":"損益計算書","index":6,"n_rows":62,"n_cols":4,"rows_kept":62,"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6年 4月 1日  至 令和7年 3月31日"]
[null,"【経常収益】"]
[null,"  【受取会費】"]
[null,"    正会員受取会費",165000]
[null,"  【受取寄付金】"]
[null,"    受取寄付金",565616]
[null,"  【事業収益】"]
[null,"    自主事業収益",47860]
[null,"    受託事業収益",5798197]
[null,"  【その他収益】"]
[null,"    受取  利息",635]
[null,"        経常収益  計",null,6577308]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    （人件費）"]
[null,"      給料  手当(事業)",26275]
[null,"        人件費計",26275]
[null,"    （その他経費）"]
[null,"        売上　原価",27772]
[null,"      業務委託費",658000]
[null,"      諸  謝  金",317550]
[null,"      印刷製本費(事業)",75300]
[null,"      旅費交通費(事業)",145176]
[null,"      通信運搬費(事業)",2610]
[null,"      消耗品  費(事業)",790555]
[null,"      賃  借  料(事業)",182000]
[null,"      保  険  料(事業)",23991]
[null,"      支払寄付金",10000]
[null,"        その他経費計",2232954]
[null,"          事業費  計",null,2259229]
[null,"  【管理費】"]
[null,"    （人件費）"]
[null,"      給料  手当",2570248]
[null,"      法定福利費",387467]
[null,"        人件費計",2957715]
[null,"    （その他経費）"]
[null,"      印刷製本費",106937]
[null,"      通信運搬費",146672]
[null,"      消耗品  費",50606]
[null,"      修  繕  費",69300]
[null,"      水道光熱費",108107]
[null,"      地代  家賃",120000]
[null,"      諸  会  費",40000]
[null,"      租税  公課",39002]
[null,"      支払手数料",75193]
[null,"      支払  利息",517]
[null,"      雑      費",101600]
[null,"        その他経費計",857934]
[null,"          管理費  計",null,3815649]
[null,"            経常費用  計",null,6074878]
[null,"              当期経常増減額",null,502430]
[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,502430]
[null,"      当期正味財産増減額",null,502430]
[null,"      前期繰越正味財産額",null,1035160]
[null,"      次期繰越正味財産額",null,1537590]