{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Ｈ２６給料試算","Ｈ２６支出（2）","Ｈ３１予算"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":4,"defined_names":7,"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":"Ｈ２６給料試算","index":0,"n_rows":41,"n_cols":32,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,1,1,3],[13,12,13,13],[12,12,12,13],[26,12,26,13],[24,12,24,13],[14,12,14,13],[15,12,15,13],[16,12,16,13],[29,7,29,9],[29,11,29,13],[25,12,25,13],[23,12,23,13],[36,6,36,7],[40,3,40,5],[40,7,40,9],[33,6,33,7],[34,6,34,7],[35,6,35,7],[37,6,37,7],[38,7,38,8],[30,2,30,3],[35,1,35,2],[38,2,38,3],[30,7,30,8],[31,6,31,7],[32,6,32,7],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[2,24,3,24],[2,25,3,25],[2,26,3,26],[19,23,20,23],[19,24,20,24],[19,25,20,25],[19,26,20,26],[2,23,3,23]],"flags":["formulas_cached_only"]}
[]
[]
[null,"さくらんぼ"]
[null,null,null,"1ケ月分","1年で","夏手当","冬手当",null,"他手当","年間支払額",null,"夏/率","冬/率","期末/率",null,null,"管理職手当","主任手当","特別手当",null,"賞与","通勤手当","合計",{"$nulls":8},"法定福利費"]
[null,"正規職員","①",262600,3151200,262600,525200,0,600000,4539000,"園長",1,2,null,null,null,600000,null,null,null,787800,null,1387800,{"$nulls":8},550800]
[{"$nulls":8},0]
[null,"嘱託職員（常）","②",137100,1645200,137100,137100,0,0,1919400,"江川",1,1,{"$nulls":7},274200,null,274200,{"$nulls":8},244800]
[null,null,"③",137100,1645200,137100,137100,0,135600,2055000,"名方",1,1,{"$nulls":7},274200,135600,409800,{"$nulls":8},260400]
[null,null,"④",124500,1494000,124500,124500,0,24000,1767000,"二上",1,1,{"$nulls":7},249000,24000,273000,{"$nulls":8},219600]
[null,null,"⑤",132800,1593600,132800,132800,0,0,1859200,"宮崎",1,1,{"$nulls":7},265600,null,265600,{"$nulls":8},242400]
[null,null,"⑥",128700,1544400,128700,128700,0,24000,1825800,"めぐみ",1,1,{"$nulls":7},257400,24000,281400,{"$nulls":8},231720]
[{"$nulls":22},0]
[null,"嘱託職員（非）","⑦",20000,240000,null,null,0,124800,364800,"志保美","単価/ｈ","日/1人時間",null,"月/1人日数",{"$nulls":6},124800,124800]
[null,"パート職員","⑧",71400,856800,null,null,null,18288,875088,"野坂",850,7,null,12,{"$nulls":6},18288,18288]
[null,null,"⑨",71400,856800,null,null,null,23760,880560,"西谷",850,7,null,12,{"$nulls":6},23760,23760]
[null,null,"⑩",71400,856800,null,null,null,27936,884736,"裕子",850,7,null,12,{"$nulls":6},27936,27936]
[null,"調理パート","⑪",85000,1020000,null,null,null,21120,1041120,"織田",850,5,null,20,{"$nulls":6},21120,21120,{"$nulls":8},7800]
[{"$nulls":8},0,{"$nulls":13},0]
[null,"合計",null,null,14904000,922800,1185400,null,999504,18011704,{"$nulls":12},0]
[{"$nulls":15},"計",600000,0,0,0,2108200,399504,3107704,{"$nulls":4},3107704,null,null,null,1757520]
[null,"学童",{"$nulls":9},"夏/率","冬/率",null,null,null,"管理職　　手当","主任手当","特別手当",null,"賞与","通勤手当","合計",{"$nulls":8},"法定福利費"]
[null,"嘱託職員","学①",124500,1494000,124500,124500,0,49200,1792200,"髙岡",1,1,{"$nulls":7},249000,49200,298200,{"$nulls":8},219600]
[null,"（常勤）",{"$nulls":6},0,{"$nulls":13},0]
[null,"パート職員","学②",55250,663000,null,null,null,39468,702468,"丸山",850,5,null,13,{"$nulls":6},39468,39468,{"$nulls":8},9000]
[null,null,"学③",42500,510000,null,null,null,27960,537960,"尾中",850,5,null,10,{"$nulls":6},27960,27960]
[null,null,"学④",42500,510000,null,null,null,31920,541920,"靑木",850,5,null,10,{"$nulls":6},31920,31920]
[{"$nulls":22},0]
[null,"合計",null,140250,1683000,0,0,0,99348,3574548]
[{"$nulls":16},"合計",0,0,0,249000,148548,397548,{"$nulls":4},397548,null,null,null,228600]
[]
[null,"給料計算","さくらんぼ",null,null,null,"給料計算","学童"]
[null,"野田先生",null,4539000,"①"]
[null,"正規職員",null,0]
[null,"嘱託職員（常）",null,9426400,"②～⑥",null,"嘱託職員（常勤）",null,1792200,"①"]
[null,"嘱託職員（非）",null,364800,"⑦",null,"パート職員が",null,1782348,"②～④"]
[null,"パート職員",null,2640384,"⑧～⑩"]
[null,"調理職員",null,1041120,"⑪"]
[]
[null,"支払総額",18011704,null,"①～⑯",null,"支払総額",3574548,null,"①～⑤"]
[]
[null,null,null,"さくらんぼ+学童",null,null,"⇒",21586252]

{"sheet":"Ｈ２６支出（2）","index":1,"n_rows":59,"n_cols":16,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,1,0,13]],"flags":["formulas_cached_only"]}
[null,"事業別支出(案)"]
[null,null,"児童発達支援",null,"放課後等デイサービス",null,"寺子屋塾",null,"わんぱくサッカー",null,null,null,"法人会計","合　　計"]
[]
[null,"人件費支出",19335224,null,3943148,null,0,null,0,null,null,null,1200000,24478372,2039864.3333333333]
[null,"職員俸給",9873600,null,1494000,null,0,null,0,null,null,null,1200000,12567600,null,1047300]
[null,"給与特別改善費",0,null,0,null,0,null,0,null,null,null,0,0,null,0]
[null,"職員諸手当",3507704,null,497548,null,0,null,0,null,null,null,0,4005252]
[null,"（扶養手当）",0,null,0,{"$nulls":8},0,null,0]
[null,"（管理職手当）",600000,null,0,{"$nulls":8},600000,null,50000]
[null,"（主任手当）",0,null,0,{"$nulls":8},0,null,0]
[null,"（特別手当）",0,null,0,{"$nulls":8},0,null,0]
[null,"（通勤手当）",399504,null,148548,{"$nulls":8},548052,null,45671]
[null,"（賞与）",2108200,null,249000,{"$nulls":8},2357200,null,196433.33333333334]
[null,"（住居手当）",0,null,0,{"$nulls":8},0,null,0]
[null,"（超過勤務手当）",400000,null,100000,{"$nulls":8},500000,null,41666.666666666664]
[null,"（調整手当）",0,null,0,{"$nulls":8},0,null,0]
[null,"（育児休業手当）",0,null,0,{"$nulls":8},0,null,0]
[null,"（送迎手当）",0,null,0,{"$nulls":8},0,null,0]
[null,"非常勤職員給与",3830400,null,1683000,{"$nulls":8},5513400,null,459450]
[null,"退職金",166000,{"$nulls":10},166000,null,13833.333333333334]
[null,"法定福利費(社会保険)",1757520,null,228600,{"$nulls":8},1986120,null,165510]
[null,"法定福利費(労働保険料)",200000,null,40000,{"$nulls":8},240000,null,20000]
[{"$nulls":13},0,null,0]
[null,"事務費支出",3372060,null,459560,null,20000,null,7000,null,null,null,115000,3973620,331135]
[null,"福利厚生費",199000,null,27000,{"$nulls":8},226000,null,18833.333333333332]
[null,"旅費交通費",166000,null,18000,{"$nulls":8},184000,null,15333.333333333334]
[null,"研修費",180000,null,18000,{"$nulls":7},15000,213000,null,17750]
[null,"会議費",9000,null,2000,{"$nulls":7},30000,41000,null,3416.6666666666665]
[null,"消耗品費",170000,null,18000,{"$nulls":8},188000,null,15666.666666666666]
[null,"器具什器費",98000,null,10000,{"$nulls":8},108000,null,9000]
[null,"印刷製本費",100000,null,14000,{"$nulls":8},114000,null,9500]
[null,"水道光熱費",360000,null,40000,{"$nulls":8},400000,null,33333.333333333336]
[null,"修繕費",403000,null,45000,{"$nulls":8},448000,null,37333.333333333336]
[null,"車両費",213500,null,22500,{"$nulls":8},236000,null,19666.666666666668]
[null,"通信運搬費",278000,null,30000,{"$nulls":7},50000,358000,null,29833.333333333332]
[null,"業務委託費",224000,null,20000,{"$nulls":8},244000,null,20333.333333333332]
[null,"施設使用料",80900,null,9000,null,20000,null,7000,{"$nulls":4},116900,null,9741.666666666666]
[null,"手数料",11480,null,3000,{"$nulls":7},20000,34480,null,2873.3333333333335]
[null,"損害保険",385140,null,165060,{"$nulls":8},550200,null,45850]
[null,"自動車保険",134040,null,0,{"$nulls":8},134040,null,11170]
[null,"備品",170000,null,18000,{"$nulls":8},188000,null,15666.666666666666]
[null,"賃貸料",190000,null,0,{"$nulls":8},190000,null,15833.333333333334]
[null,"雑費",0,null,0,null,0,null,0,null,null,null,0,0]
[null,"(交際費）",{"$nulls":11},0]
[null,"(負担金）",{"$nulls":11},0]
[null,"（雑費）",{"$nulls":11},0]
[null,"事業費支出",3243220,null,268500,null,10000,null,0,null,null,null,0,3521720,293476.6666666667]
[null,"給食材料費",1745720,null,100000,{"$nulls":8},1845720,null,153810]
[null,"保健衛生費",142000,null,18000,{"$nulls":8},160000,null,13333.333333333334]
[null,"保育材料費",224000,null,36000,{"$nulls":8},260000,null,21666.666666666668]
[null,"水道光熱費",450000,null,50000,{"$nulls":8},500000,null,41666.666666666664]
[null,"消耗品費",207500,null,27500,{"$nulls":8},235000,null,19583.333333333332]
[null,"給食什器費",180000,null,21000,{"$nulls":8},201000,null,16750]
[null,"講師謝礼",150000,null,0,null,10000,{"$nulls":6},160000,null,13333.333333333334]
[null,"備品",144000,null,16000,{"$nulls":8},160000,null,13333.333333333334]
[null,"減価償却費",0,null,0,{"$nulls":8},0]
[null,"引当金繰入",0,null,0,{"$nulls":8},0]
[null,"退職給与引当金繰越",{"$nulls":11},0]
[null,"事業活動支出計（2）",25950504,null,4671208,null,30000,null,7000,null,null,null,1315000,31973712,2664475.9999999995]

{"sheet":"Ｈ３１予算","index":2,"n_rows":76,"n_cols":23,"rows_kept":76,"cut":false,"hidden":false,"merged":[[1,1,1,21]],"flags":["formulas_cached_only"]}
[]
[null,"平成３１年度予算"]
[]
[null,"第６期(平成３１年度)　特定非営利活動法人さくらんぼ　予算"]
[{"$nulls":21},"(単位:円)"]
[null,null,null,"科目",null,"発達がゆっくりな子ども達の療育\n(児童発達支援)","％","障害を持つ就学時の子ども達の放課後支援\n(放課後等デイサービス)","％","発達障害の子ども達の塾\n(寺子屋塾)","％","障害児サッカー\n(わんぱくサッカー)","％","いちご教室\n親子教室","％","いちご教室\n放課後等デイサービス",null,"さくらんぼ\n相談支援室","％","法人会計","％","合計","％"]
[null,null,null,"Ⅰ.正味財産増減の部"]
[null,null,null,"１．経常増減の部"]
[null,null,null,"(1)経常収益"]
[null,null,null,"　①．受取会費",{"$nulls":13},0,null,0,null,0]
[null,null,null,"　　正会員受取会費",{"$nulls":13},0,null,136000,1,136000,1]
[null,null,null,"　　賛助会員受取会費",{"$nulls":13},0,null,78000,1,78000,1]
[null,null,null,"　②．受取寄付金",{"$nulls":13},0,null,0,null,0]
[null,null,null,"　  受取寄付金",{"$nulls":13},0,null,255000,1,255000,1]
[null,null,null,"　  受取助成金",{"$nulls":13},0,null,null,null,0]
[null,null,null,"　③．事業収益",{"$nulls":13},0,null,null,null,0]
[null,null,null,"    保育報酬収益",null,31965808,1.0423359996765302,21267207,1.3318326382303827,0,null,0,null,360000,0.9927310029892233,20672396,1.0839670336031733,0,null,null,null,74265411,1.1240491609295298]
[null,null,null,"    相談報酬収益",{"$nulls":13},0,null,null,null,0]
[null,null,null,"    業務受託費",{"$nulls":13},0,null,null,null,0]
[null,null,null,"　④．その他収益",{"$nulls":13},0,null,null,null,0]
[null,null,null,"    受取　利息",{"$nulls":13},0,null,436,1,436,1]
[null,null,null,"    雑　収　益",null,1050000,1.0390278657378087,150000,1.1307100859339665,97500,null,0,null,0,null,140000,0.9735744089012517,0,null,null,null,1437500,1.1169212599648801]
[{"$nulls":5},0,{"$nulls":5},0,null,0,null,0,null,0,null,null,null,0]
[null,null,null,"経常収益計",null,33015808,1.0422304669829532,21417207,1.33017554520398,97500,null,0,null,360000,0.9927310029892233,20812396,1.0831408780789198,0,null,469436,1,76172347,1.1230553400203662]
[]
[]
[null,null,null,"(2)経常費用"]
[]
[null,null,null,"　①．事業費"]
[null,null,null,"    （人件費）"]
[null,null,null,"      給料　手当(事業)",null,17065000,1.12416795760981,9428000,1.1358521589865327,0,null,0,null,2154000,1.184049956573841,5378000,0.9450724523329741,0,null,1200000,1,35225000,1.094275746490994]
[null,null,null,"      賞与　手当(事業)",null,6118000,1.1440860215053763,3568000,1.058219889076727,0,null,0,null,957000,0.9065075305484512,2000000,1.1169440411035407,0,null,0,null,12643000,1.09316501664433]
[null,null,null,"      通　勤　費(事業)",null,422000,1.2515830152473657,181000,1.198009054565672,0,null,0,null,57000,1.1240386511536187,239000,1.120466564152571,0,null,0,null,899000,1.1950480611375423]
[null,null,null,"      法定福利費(事業)",null,2555000,1.5894067749163618,1760000,1.0945539102005584,0,null,0,null,339000,1.046910225132022,950000,1.9961967199336001,0,null,0,null,5604000,1.3956984394776442]
[null,null,null,"      福利厚生費(事業)",null,100000,0.967305088024763,6000,0.7748934521503293,0,null,0,null,5000,1.5441630636195183,6000,1.0714285714285714,0,null,0,null,117000,0.9753169780178558]
[null,null,null,"    （その他経費）",null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"}]
[null,null,null,"      給食仕入",null,1550000,0.992961504484022,110000,1.0806456366476407,0,null,0,null,0,null,100000,1.024810666229414,0,null,0,null,1760000,0.9997972002269994]
[null,null,null,"      諸　謝　金",null,33000,0.9850746268656716,0,null,0,null,0,null,0,null,0,null,0,null,0,null,33000,0.7586206896551724]
[null,null,null,"      印刷製本費(事業)",null,140000,1.0495539395756803,50000,0.7496813854112002,0,null,0,null,0,null,50000,0.7496813854112002,0,null,0,null,240000,0.8996176624934403]
[null,null,null,"      会　議　費(事業)",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,0]
[null,null,null,"      旅費交通費(事業)",null,120000,0.9963219116096411,5000,1.0850694444444444,0,null,0,null,2000,2.5,2000,1.1904761904761905,0,null,null,null,129000,0.9941353719530521]
[null,null,null,"      通信運搬費(事業)",null,100000,1.0657345042203086,50000,1.089134791321774,0,null,0,null,20000,0.9723370120083621,70000,0.952083021639487,0,null,null,null,240000,1.0263779123473262]
[null,null,null,"      消耗品　費(事業)",null,140000,1.0208992664109557,45000,1.004441865136939,0,null,0,null,7000,0.9893992932862191,35000,1.0178857059764432,0,null,null,null,227000,0.7737009833160075]
[null,null,null,"      修　繕　費(事業)",null,400000,1.0531248848144656,85000,0.9846624345489088,0,null,0,null,0,null,140000,0.9768146075647314,0,null,null,null,625000,1.0254828383396037]
[null,null,null,"      水道光熱費(事業)",null,660000,0.998357248527423,330000,0.9974519636202066,0,null,0,null,20000,1.0526315789473684,13000,1,0,null,null,null,1023000,0.999092710529734]
[null,null,null,"      地代　家賃(事業)",null,160000,1.0256410256410255,30000,1,0,null,0,null,90000,0.9966777408637874,50000,0.9746588693957114,0,null,null,null,330000,1.0073260073260073]
[null,null,null,"      賃  借  料(事業)",null,12000,1.0247651579846284,null,null,0,null,0,null,0,null,5000,0.9803921568627451,0,null,null,null,17000,1.011302795954789]
[null,null,null,"      減価償却費(事業)",null,430000,0.9953911076851139,220000,1.0185373803218578,0,null,0,null,0,null,220000,1.0185420958818492,0,null,null,null,870000,1.0069654228907547]
[null,null,null,"      保　険　料(事業)",null,620000,1.0007101814190715,290000,1.0178117048346056,0,null,0,null,55000,1.0617760617760619,290000,1.010456482426768,0,null,null,null,1255000,1.0094234302058098]
[null,null,null,"      租税　公課(事業)",null,50000,0.8968609865470852,28000,1.0044843049327354,0,null,0,null,null,null,28000,1.0044843049327354,0,null,null,null,106000,0.9506726457399103]
[null,null,null,"      研　修　費",null,6500,1.0655737704918034,2500,1.1904761904761905,0,null,0,null,1500,1.875,1500,1.875,0,null,null,null,12000,1.2244897959183674]
[null,null,null,"      支払手数料(事業)",null,75000,1.0391409767925182,36000,1.0118612625779977,0,null,0,null,0,null,36000,1.0118897040222616,0,null,null,null,147000,1.0256052466336427]
[null,null,null,"      保育材料",null,430000,1.0126081489052057,23000,1.055239493485043,0,null,0,null,35000,1.0082968425904586,5000,1.6716817118020728,0,null,null,null,493000,1.0182899751107624]
[null,null,null,"      雑　　　費(事業)",null,23000,1.0163050682691883,2000,1.037344398340249,60000,0.3083564600678384,10000,null,0,null,0,null,0,null,null,null,95000,0.4335148011079726]
[null,null,null,"      衛生費(事業)",null,100000,0.9965618615775574,15000,1.2513556352715443,0,null,2000,null,2500,1.1904761904761905,5000,2.0729684908789388,0,null,null,null,124500,1.0606486569376645]
[null,null,null,"車両費(事業)",null,4000,0.9458500827618822,2300,1.0874704491725768,0,null,0,null,0,null,2300,1.0879848628192998,0,null,null,null,8600,1.0167888389690234]
[null,null,null,"諸会費(事業)",null,6000,1,2000,1,0,null,0,null,0,null,2000,1,0,null,null,null,10000,1]
[null,null,null,"　②．管理費",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,0]
[null,null,null,"    （人件費）",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,0]
[null,null,null,"      給料　手当",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,0]
[null,null,null,"      会　議　費",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,60000,1.2667314107165477,60000,1.2667314107165477]
[null,null,null,"      旅費交通費",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,20000,2.5641025641025643,20000,2.5641025641025643]
[null,null,null,"      車両燃料費",null,200000,0.5128270875267632,290000,1.0189596773060112,0,null,0,null,0,null,290000,1.0189596773060112,0,null,0,null,780000,0.8131751047484214]
[null,null,null,"      通信運搬費",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,50000,1.1525783176966875,50000,1.1525783176966875]
[null,null,null,"      消耗品　費",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,30000,1.0201305767138193,30000,1.0201305767138193]
[null,null,null,"      広告宣伝費",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,"      接待交際費",null,23000,1.0659498540112156,6000,1.2121212121212122,0,null,0,null,15000,1.2782275244993608,7000,0.8547008547008547,0,null,0,null,51000,0.761739753853507]
[null,null,null,"      新聞図書費",null,26000,1.0674549410846985,5000,0.9466111321469141,0,null,0,null,0,null,5000,0.9466111321469141,0,null,0,null,36000,1.0308983133358152]
[null,null,null,"      減価償却費",null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,8000,1.02880658436214,8000,1.02880658436214]
[null,null,null,"      租税　公課",null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,25000,1.1565507031828275,25000,1.1565507031828275]
[null,null,null,"      支払手数料",null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,150000,1.076194575979337,150000,1.076194575979337]
[null,null,null,"雑費",null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,1500,1.6666666666666667,1500,1.6666666666666667]
[null,null,null,"      印刷製本費",null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,2000,3.3222591362126246,2000,3.3222591362126246]
[null,null,null,"賃借料",{"$nulls":16},0,0,0]
[null,null,null,"合計",null,31568500,1.1257197754572656,16569800,1.1009124328863853,60000,0.3083564600678384,12000,null,3760000,1.0768921008532366,9929800,1.0411430701987816,0,null,1546500,0.9770480576234072,63446600,1.093840436315559]
[null,null,null,"差引",null,1447308,0.3981499184475293,4847407,4.6162791362083215,37500,-0.19272278754239902,-12000,null,-3400000,1.0866462995059274,10882596,1.1245308941793988,0,null,-1077064,0.9673709103613908,12725747,1.2955747799535595]