{"text_format":"5","workbook":"xls","n_sheets":1,"sheets":["活動計算書"],"props":{"creator":"ソリマチ株式会社","last_modified_by":"kazutami tamura","company":"ソリマチ株式会社"},"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"活動計算書","index":0,"n_rows":84,"n_cols":5,"rows_kept":84,"merged":[[0,1,0,4],[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
[null,"活　動　計　算　書"]
[{"$nulls":3},"[税込]（単位：円）"]
[null,"特定非営利活動法人　くろとり山荘",null,"自 令和5年 4月 1日  至 令和6年 3月31日"]
[null,"【経常収益】"]
[null,"  【受取会費】"]
[null,"    正会員受取会費",{"v":152000,"d":"152,000 "}]
[null,"    賛助会員受取会費",{"v":265000,"d":"265,000 "},{"v":417000,"d":"417,000 "}]
[null,"  【受取寄付金】"]
[null,"    受取寄付金",null,{"v":63000,"d":"63,000 "}]
[null,"  【受取助成金等】"]
[null,"    受取助成金",null,{"v":781000,"d":"781,000 "}]
[null,"  【事業収益】"]
[null,"    事業収益",null,{"v":51886923,"d":"51,886,923 "}]
[null,"  【その他収益】"]
[null,"    受取　利息",{"v":33,"d":"33 "}]
[null,"    雑　収　益",{"v":2140967,"d":"2,140,967 "},{"v":2141000,"d":"2,141,000 "}]
[null,"        経常収益  計",null,null,{"v":55288923,"d":"55,288,923 "}]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    （人件費）"]
[null,"      給料　手当(事業)",{"v":33232847,"d":"33,232,847 "}]
[null,"      一時金(事業)",{"v":3589757,"d":"3,589,757 "}]
[null,"      法定福利費(事業)",{"v":4355194,"d":"4,355,194 "}]
[null,"      退職給付費用(事業)",{"v":3743000,"d":"3,743,000 "}]
[null,"      通　勤　費(事業)",{"v":572788,"d":"572,788 "}]
[null,"      福利厚生費(事業)",{"v":778739,"d":"778,739 "}]
[null,"        人件費計",{"v":46272325,"d":"46,272,325 "}]
[null,"    （その他経費）"]
[null,"      業務委託費(事業)",{"v":1274700,"d":"1,274,700 "}]
[null,"      諸　謝　金(事業)",{"v":95000,"d":"95,000 "}]
[null,"      印刷費(事業)",{"v":10902,"d":"10,902 "}]
[null,"      会　議　費(事業)",{"v":10014,"d":"10,014 "}]
[null,"      旅費交通費(事業)",{"v":1300,"d":"1,300 "}]
[null,"      車　両　費(事業)",{"v":1157078,"d":"1,157,078 "}]
[null,"      通信運搬費(事業)",{"v":508368,"d":"508,368 "}]
[null,"      材料費（事業）",{"v":307738,"d":"307,738 "}]
[null,"      什器備品費(事業)",{"v":33284,"d":"33,284 "}]
[null,"      消耗品　費(事業)",{"v":425559,"d":"425,559 "}]
[null,"      修　繕　費(事業)",{"v":17300,"d":"17,300 "}]
[null,"      水道光熱費(事業)",{"v":766487,"d":"766,487 "}]
[null,"      地代家賃(事業)",{"v":1200000,"d":"1,200,000 "}]
[null,"      減価償却費(事業)",{"v":674927,"d":"674,927 "}]
[null,"      保　険　料(事業)",{"v":632920,"d":"632,920 "}]
[null,"      諸　会　費(事業)",{"v":10100,"d":"10,100 "}]
[null,"      租税公課(事業)",{"v":519150,"d":"519,150 "}]
[null,"      研修図書費(事業)",{"v":74120,"d":"74,120 "}]
[null,"      手数料（事業）",{"v":1124905,"d":"1,124,905 "}]
[null,"      振込手数料(事業)",{"v":21920,"d":"21,920 "}]
[null,"      支払利息(事業)",{"v":100000,"d":"100,000 "}]
[null,"      雑　費(事業)",{"v":440,"d":"440 "}]
[null,"        その他経費計",{"v":8966212,"d":"8,966,212 "}]
[null,"          事業費  計",null,{"v":55238537,"d":"55,238,537 "}]
{"$rows_empty":7}
[null,"  【管理費】"]
[null,"    （人件費）"]
[null,"        人件費計",{"v":0,"d":"0 "}]
[null,"    （その他経費）"]
[null,"      印刷費",{"v":51252,"d":"51,252 "}]
[null,"      旅費交通費",{"v":300,"d":"300 "}]
[null,"      通信運搬費",{"v":44486,"d":"44,486 "}]
[null,"      修　繕　費",{"v":45716,"d":"45,716 "}]
[null,"      什器備品費",{"v":333622,"d":"333,622 "}]
[null,"      減価償却費",{"v":50000,"d":"50,000 "}]
[null,"      諸　会　費",{"v":12000,"d":"12,000 "}]
[null,"      雑　　　費",{"v":15770,"d":"15,770 "}]
[null,"        その他経費計",{"v":553146,"d":"553,146 "}]
[null,"          管理費  計",null,{"v":553146,"d":"553,146 "}]
[null,"            経常費用  計",null,null,{"v":55791683,"d":"55,791,683 "}]
[null,"              当期経常増減額",null,null,{"v":-502760,"d":"△ 502,760 "}]
[null,"【経常外収益】"]
[null,"    経常外収益  計",null,null,{"v":0,"d":"0 "}]
[null,"【経常外費用】"]
[null,"    経常外費用  計",null,null,{"v":0,"d":"0 "}]
[null,"        税引前当期正味財産増減額",null,null,{"v":-502760,"d":"△ 502,760 "}]
[null,"        法人税、住民税及び事業税",null,null,{"v":80000,"d":"80,000 "}]
[null,"          当期正味財産増減額",null,null,{"v":-582760,"d":"△ 582,760 "}]
[null,"          前期繰越正味財産額",null,null,{"v":10811345,"d":"10,811,345 "}]
[null,"          次期繰越正味財産額",null,null,{"v":10228585,"d":"10,228,585 "}]