{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["活動計算書"],"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":"活動計算書","index":0,"n_rows":79,"n_cols":5,"rows_kept":79,"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,"特定非営利活動法人さくらんぼ",null,"自 平成30年 4月 1日  至 平成31年 3月31日"]
[null,"【経常収益】"]
[null,"  【受取会費】"]
[null,"    正会員受取会費",136000]
[null,"    賛助会員受取会費",78000,214000]
[null,"  【受取寄付金】"]
[null,"    受取寄付金",null,255000]
[null,"  【事業収益】"]
[null,"    保育報酬収益",63724435]
[null,"    利用者負担金収益",2345105,66069540]
[null,"  【その他収益】"]
[null,"    受取　利息",436]
[null,"    雑　収　益",1287020,1287456]
[null,"        経常収益  計",null,null,67825996]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    （人件費）"]
[null,"      給料　手当(事業)",30990241]
[null,"      賞与　手当(事業)",11565500]
[null,"      通　勤　費(事業)",752271]
[null,"      法定福利費(事業)",4015194]
[null,"      福利厚生費(事業)",119961]
[null,"        人件費計",47443167]
[null,"    （その他経費）"]
[null,"      売上　原価",1760357]
[null,"      諸　謝　金",43500]
[null,"      印刷製本費(事業)",266780]
[null,"      旅費交通費(事業)",129761]
[null,"      車　両　費(事業)",8458]
[null,"      通信運搬費(事業)",233832]
[null,"      消耗品　費(事業)",293395]
[null,"      修　繕　費(事業)",609469]
[null,"      水道光熱費(事業)",1023929]
[null,"      地代　家賃(事業)",327600]
[null,"      賃  借  料(事業)",16810]
[null,"      減価償却費(事業)",863982]
[null,"      保　険　料(事業)",1243284]
[null,"      諸　会　費(事業)",10000]
[null,"      租税　公課(事業)",111500]
[null,"      研　修　費",9800]
[null,"      支払手数料(事業)",143330]
[null,"      保育材料",484145]
[null,"      雑　　　費(事業)",244316]
[null,"      衛生費(事業)",92204]
[null,"        その他経費計",7916452]
[null,"          事業費  計",null,55359619]
[null,"  【管理費】"]
[null,"    （人件費）"]
[null,"      給料　手当",1200000]
[null,"        人件費計",1200000]
[null,"    （その他経費）"]
[null,"      印刷製本費",602]
[null,"      会　議　費",47366]
[null,"      旅費交通費",7800]
[null,"      車両燃料費",959203]
[null,"      通信運搬費",43381]
[null,"      消耗品　費",29408]
[null,"      賃　借　料",84600]
[null,"      接待交際費",66952]
[null,"      新聞図書費",34921]
[null,"      減価償却費",7776]
[null,"      租税　公課",21616]
[null,"      支払手数料",139380]
[null,"      雑　　　費",900]
[null,"        その他経費計",1443905]
[null,"          管理費  計",null,2643905]
[null,"            経常費用  計",null,null,58003524]
[null,"              当期経常増減額",null,null,9822472]
[null,"【経常外収益】"]
[null,"    経常外収益  計",null,null,0]
[null,"【経常外費用】"]
[null,"    経常外費用  計",null,null,0]
[null,"        税引前当期正味財産増減額",null,null,9822472]
[null,"        法人税、住民税及び事業税",null,null,3838000]
[null,"          当期正味財産増減額",null,null,5984472]
[null,"          前期繰越正味財産額",null,null,49608319]
[null,"          次期繰越正味財産額",null,null,55592791]