{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["活動予算書"],"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":"活動予算書","index":0,"n_rows":97,"n_cols":10,"rows_kept":97,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,2,9],[3,8,3,9],[5,7,5,9],[34,3,34,4],[65,3,65,4],[62,3,62,4],[39,3,39,4]],"flags":["formulas_cached_only"]}
[null,"様式例（法第28条第１項関係「前事業年度の計算書類（活動計算書）」①"]
[null,"２０２４年度　活動予算書"]
[null,"    ２０２４年４月１日から　　２０２５年３月３１日まで"]
[{"$nulls":8},"特定非営利活動法人　岡山きずな"]
[{"$nulls":9},"（単位：円）"]
[null,"科目",{"$nulls":5},"金額"]
[null,"Ⅰ","経常収益"]
[null,null,"１．","受取会費"]
[null,null,null,"正会員受取会費",null,null,null,800000]
[null,null,null,"賛助会員受取会費",null,null,null,300000]
[{"$nulls":8},1100000]
[null,null,"２．","受取寄附金"]
[null,null,null,"受取寄附金　　",null,null,null,2500000]
[null,null,null,"募金収入",null,null,null,300000]
[{"$nulls":8},2800000]
[null,null,"３．","受取助成金等"]
[null,null,null,"受取民間助成金",null,null,null,7819000]
[{"$nulls":8},7819000]
[null,null,"４．","事業収益"]
[null,null,null,"岡山市委託事業収益",null,null,null,41000000]
[null,null,null,"赤磐市委託事業収益",null,null,null,50000]
[null,null,null,"自立準備ホーム収益",null,null,null,4000000]
[null,null,null,"日常生活支援住居施設",null,null,null,18000000]
[null,null,null,"居住支援法人",null,null,null,2000000]
[null,null,null,"ビックイシュー手数料",null,null,null,70000]
[null,null,null,"安楽亭物販",null,null,null,300000]
[{"$nulls":8},65420000]
[null,null,"５．","その他収益"]
[null,null,null,"受取利息",null,null,null,100]
[null,null,null,"雑収益",null,null,null,100000]
[{"$nulls":8},100100]
[null,null,"経常収益計",{"$nulls":6},77239100]
[null,"Ⅱ","経常費用"]
[null,null,"１．","事業費"]
[null,null,null,"（１）",null,"人件費"]
[{"$nulls":5},"給料手当",null,29300000]
[{"$nulls":5},"法定福利費",null,4000000]
[{"$nulls":5},"福利厚生費",null,400000]
[{"$nulls":5},"人件費計",null,33700000]
[null,null,null,"（２）",null,"その他経費"]
[{"$nulls":5},"印刷製本費",null,360000]
[{"$nulls":5},"会議費",null,200000]
[{"$nulls":5},"旅費交通費",null,1600000]
[{"$nulls":5},"車両費",null,1300000]
[{"$nulls":5},"通信運搬費",null,1037000]
[{"$nulls":5},"消耗品費",null,4230000]
[{"$nulls":5},"水道光熱費",null,5860000]
[{"$nulls":5},"修繕費",null,700000]
[{"$nulls":5},"地代家賃",null,13500000]
[{"$nulls":5},"減価償却費",null,1200000]
[{"$nulls":5},"保険料",null,300000]
[{"$nulls":5},"諸会費",null,100000]
[{"$nulls":5},"租税公課",null,2000000]
[{"$nulls":5},"研修費",null,300000]
[{"$nulls":5},"支払手数料",null,788000]
[{"$nulls":5},"管理諸費",null,1400000]
[{"$nulls":5},"食費",null,8000000]
[{"$nulls":5},"雑費",null,344000]
[]
[{"$nulls":5},"その他経費計",null,43219000]
[null,null,null,"事業費計",{"$nulls":4},76919000]
[null,null,"２．","管理費"]
[null,null,null,"（１）",null,"人件費"]
[{"$nulls":7},0]
[{"$nulls":5},"人件費計",null,0]
[null,null,null,"（２）",null,"その他経費"]
[{"$nulls":5},"印刷製本費",null,10000]
[{"$nulls":5},"会議費",null,10000]
[{"$nulls":5},"旅費交通費",null,20000]
[{"$nulls":5},"通信運搬費",null,10000]
[{"$nulls":5},"消耗品費",null,30000]
[{"$nulls":5},"水道光熱費",null,30000]
[{"$nulls":5},"地代家賃",null,30000]
[{"$nulls":5},"賃借料",null,10000]
[{"$nulls":5},"諸会費",null,10000]
[{"$nulls":5},"研修費",null,10000]
[{"$nulls":5},"支払手数料",null,10000]
[{"$nulls":5},"保健費",null,10000]
[{"$nulls":5},"雑費",null,10000]
[]
[{"$nulls":5},"その他経費計",null,200000]
[null,null,null,"管理費計",{"$nulls":4},200000]
[]
[null,null,"経常費用計",{"$nulls":6},77119000]
[null,null,null,"当期経常増減額",{"$nulls":5},120100]
[null,"Ⅲ","経常外収益"]
[]
[null,null,"経常外収益計",{"$nulls":5},0]
[null,"Ⅳ","経常外費用"]
[]
[]
[null,null,"経常外費用計",{"$nulls":5},0]
[null,null,null,"税引前当期正味財産増減額",{"$nulls":5},120100]
[null,null,null,"法人税、住民税及び事業税",{"$nulls":5},71000]
[null,null,null,"当期正味財産増減額",{"$nulls":5},49100]
[null,null,null,"前期繰越正味財産額",{"$nulls":5},22265107]
[null,null,null,"次期繰越正味財産額",{"$nulls":5},22314207]