{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["収支計画"],"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":"収支計画","index":0,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[[30,1,43,3],[26,0,43,0],[45,0,45,5],[46,0,46,4],[44,0,44,3],[0,0,0,5],[1,0,1,1],[2,0,8,0],[2,1,5,1],[1,2,1,3],[8,1,8,4],[9,0,21,0],[13,1,19,3],[21,1,21,4],[22,0,24,2],[9,1,10,2],[26,1,29,3],[24,3,24,4],[2,2,5,3],[6,2,7,3],[25,0,25,5],[11,1,12,2],[20,1,20,2],[22,3,22,4],[23,3,23,4],[6,1,7,1]],"flags":["formulas_cached_only"]}
["収入"]
["分類",null,"説明、根拠",null,"費目"]
["事業収入","売上高",null,null,"寄付金",2500000]
[{"$nulls":4},"事業委託収入",2000000]
[{"$nulls":4},"その他"]
[{"$nulls":4},"売上高小計",4500000]
[null,"売上原価"]
[{"$nulls":4},"売上原価小計",0]
[null,"粗利",null,null,null,4500000]
["その他の収入","個人会員（あるいは寄付）",null,"単価","人数"]
[{"$nulls":4},"個人寄付小計",0]
[null,"法人会員（あるいは寄付）",null,"単価","法人数"]
[{"$nulls":4},"法人寄付小計",0]
[null,"その他（寄付金・助成金等)",null,null,"加美町・色麻町",1500000]
[{"$nulls":4},"国土交通省",1200000]
[{"$nulls":4},"学習支援",1000000]
[{"$nulls":4},"仙台市社会福祉協議会",300000]
[{"$nulls":4},"宮城県共同募金会",200000]
[{"$nulls":4},"キューピー未来たまご財団",200000]
[{"$nulls":4},"その他小計",4400000]
[null,"変動費",null,0,"費用計",0]
[null,"粗利",null,null,null,4400000]
["収入の部 合計",null,null,"売上高・収入計",null,8900000]
[null,null,null,"売上原価・変動費用計",null,0]
[null,null,null,"粗利計",null,8900000]
["支出"]
["経費","人件費",null,null,"人件費（事務局）",600000]
[{"$nulls":4},"事務局人数"]
[{"$nulls":4},"相談員報酬",1200000]
[{"$nulls":4},"人件費計",1800000]
[null,"その他",null,null,"家賃・地代",400000]
[{"$nulls":4},"イベント材料費",600000]
[{"$nulls":4},"イベント弁当代",750000]
[{"$nulls":4},"水光熱費",150000]
[{"$nulls":4},"通信費",200000]
[{"$nulls":4},"会議費",300000]
[{"$nulls":4},"保険料",200000]
[{"$nulls":4},"広告宣伝費",100000]
[{"$nulls":4},"備品消耗品費",300000]
[{"$nulls":4},"車両費",300000]
[{"$nulls":4},"リース料",1000000]
[{"$nulls":4},"委託費",600000]
[{"$nulls":4},"旅費交通費",450000]
[{"$nulls":4},"講師謝金",1400000]
["支出の部　合計",null,null,null,"経費計",8550000]
["利益"]
["収入合計（粗利計）－支出合計",{"$nulls":4},350000]