{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"Sheet1","index":0,"n_rows":77,"n_cols":12,"rows_kept":77,"cut":false,"hidden":false,"merged":[[5,6,5,8],[84,0,84,8],[28,2,28,3],[35,2,35,3],[49,2,49,3],[56,2,56,3],[79,0,79,8],[80,0,80,8],[81,0,81,8]],"flags":["formulas_cached_only"]}
["（法第25条第4項関係様式例「当該定款変更の日の属する事業年度の活動予算書」）"]
["平成７年度　活動予算書"]
["定款変更認証の日から令和８年３月３１日まで"]
[{"$nulls":8},"特定非営利活動法人つなぎレンガ座"]
[{"$nulls":8},"（単位：円）",null,"作成時の注意事項"]
["科目",{"$nulls":5},"金額"]
["Ⅰ","経常収益",{"$nulls":9},"黄色のセルは、計算式が入力されています。"]
[null,"１．","受取会費"]
[null,null,"正会員受取会費",null,null,null,30000,null,null,null,"科目欄については、法人に必要な科目を記載してください。"]
[null,null,"賛助会員受取会費",null,null,null,0]
[{"$nulls":7},30000,null,null,"×××となっているセルは、数字を入力してください。"]
[null,"２．","受取寄附金",{"$nulls":7},"該当がない場合は、削除"]
[null,null,"受取寄附金　　",null,null,null,1000000]
[]
[{"$nulls":7},1000000]
[null,"３．","受取助成金等"]
[null,null,"受取民間助成金",null,null,null,200000]
[{"$nulls":7},200000]
[null,"４．","事業収益"]
[null,null,"事業収益",null,null,null,0]
[null,null,"事業収益",null,null,null,0,0]
[null,"５．","その他収益"]
[null,null,"受取利息",null,null,null,20]
[null,null,"雑収益",null,null,null,50000]
[{"$nulls":7},50020]
[null,"経常収益計",{"$nulls":6},1280020]
["Ⅱ","経常費用"]
[null,"１．","事業費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"給料手当",null,300000]
[{"$nulls":4},"法定福利費",null,0]
[{"$nulls":4},"退職給付費用",null,0]
[{"$nulls":4},"福利厚生費",null,0]
[]
[{"$nulls":4},"人件費計",null,300000]
[null,null,"（２）",null,"その他経費",null,0]
[{"$nulls":4},"謝金",null,100000]
[{"$nulls":4},"会費",null,5000]
[{"$nulls":4},"旅費交通費",null,10000]
[{"$nulls":4},"諸経費",null,30000]
[{"$nulls":4},"接待交際費",null,50000]
[{"$nulls":4},"返礼品費",null,300000]
[{"$nulls":4},"消耗品費",null,200000]
[{"$nulls":4},"賃借料・使用料",null,10000]
[{"$nulls":4},"印刷製本費",null,30000]
[{"$nulls":4},"雑費",null,30000]
[{"$nulls":4},"その他経費計",null,665000]
[null,null,"事業費計",{"$nulls":4},965000]
[null,"２．","管理費"]
[null,null,"（１）",null,"人件費"]
[{"$nulls":4},"旅費交通費",null,10000]
[{"$nulls":4},"給料手当",null,200000]
[]
[]
[]
[{"$nulls":4},"人件費計",null,210000]
[null,null,"（２）",null,"その他経費"]
[{"$nulls":4},"会議費",null,10000]
[{"$nulls":4},"旅費交通費",null,10000]
[{"$nulls":4},"消耗品費",null,10000]
[{"$nulls":4},"支払手数料",null,10000]
[]
[{"$nulls":4},"その他経費計",null,40000]
[null,null,"管理費計",{"$nulls":4},250000]
[null,"経常費用計",{"$nulls":6},1215000]
[null,null,"当期経常増減額",{"$nulls":5},65020]
["Ⅲ","経常外収益"]
[null,"１．","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．","過年度損益修正損"]
[]
[null,"経常外費用計",{"$nulls":6},0]
[null,null,"当期正味財産増減額",{"$nulls":5},65020]
[null,null,"前期繰越正味財産額",{"$nulls":5},229521]
[null,null,"次期繰越正味財産額",{"$nulls":5},294541]