{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["活動予算理事会"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"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":"活動予算理事会","index":0,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[[25,1,25,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[2,1,2,4],[8,1,8,2],[11,1,12,1],[16,1,16,2],[17,1,17,2],[24,1,24,2]],"flags":["formulas_cached_only"]}
[]
[]
[null,"　　令 和 7 年 度 活 動 予 算"]
[]
[]
[{"$nulls":4},"特定非営利活動法人　ひろしまインターネット美術館"]
[]
[{"$nulls":4},"単位：円"]
[null,"経　常　収　益",null,"内　　容","金　額"]
[null,"受取会費","継続会員","年間　130名",390000]
[null,"寄付金・助成金等","補助金",null,0]
[null,"事業収益","HP作成・掲載料","新規会員、継続会員、教室団体などのHP作成や掲載",1560000]
[null,null,"上記以外の事業収益","撮影料。広告掲載料等",140000]
[null,"その他収益","受取利息、雑収入","預金利息",744]
[null,"経 常 収 益 合 計 　（１）",null,null,2090744]
[]
[null,"経　常　費　用　",null,"内　　容","金　額"]
[null,"業務委託費",null,"撮影、HP作成掲載、ﾃﾞｼﾞﾀﾙ画像加工保管、ホームページ管理費",222600]
[null,"会 議 費",null,"理事会、総会、その他諸会議の会場費用や会議に係る飲食費用",252000]
[null,"旅費交通費",null,"ガソリン代、高速料金、駐車料金等の交通費用",970000]
[null,"通信運搬費",null,"郵送料、切手代、はがき代",119550]
[null,"消耗品費",null,"プリンターインク、コピー紙、封筒など事務用品及び備品の費用",90000]
[null,"賃借料",null,"事務所賃借料",240000]
[null,"租税公課",null,"法人所得税及び法人県民税・市民税、収入印紙代",71000]
[null,"支払手数料",null,"郵便振替手数料,振込手数料等",23381]
[null,"雑　　費",null,"慶弔費、ＮＰＯセンター年会費等",43500]
[null,"経 常 費 用 合 計 　（２）",null,null,2032031]
[]
[null,"経 常 増 減 額 　（１）－（２）",null,null,58713]