{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["活動予算書"],"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":"活動予算書","index":0,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,3,40,7],[40,8,40,9],[40,10,40,11],[40,12,40,14],[41,1,41,14],[38,3,38,7],[38,8,38,9],[38,10,38,11],[38,12,38,14],[39,3,39,7],[39,8,39,9],[39,10,39,11],[39,12,39,14],[36,3,36,7],[36,8,36,9],[36,10,36,11],[36,12,36,14],[37,1,37,7],[37,8,37,9],[37,10,37,11],[37,12,37,14],[34,4,34,7],[34,8,34,9],[34,10,34,11],[34,12,34,14],[35,4,35,7],[35,8,35,9],[35,10,35,11],[35,12,35,14],[32,4,32,7],[32,8,32,9],[32,10,32,11],[32,12,32,14],[33,4,33,7],[33,8,33,9],[33,10,33,11],[33,12,33,14],[30,4,30,7],[30,8,30,9],[30,10,30,11],[30,12,30,14],[31,4,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,14],[28,4,28,7],[28,8,28,9],[28,10,28,11],[28,12,28,14],[29,3,29,7],[29,8,29,9],[29,10,29,11],[29,12,29,14],[26,3,26,7],[26,8,26,9],[26,10,26,11],[26,12,26,14],[27,3,27,7],[27,8,27,9],[27,10,27,11],[27,12,27,14],[24,10,24,11],[24,12,24,14],[25,3,25,7],[25,8,25,9],[25,10,25,11],[25,12,25,14],[22,4,22,7],[22,8,22,9],[23,4,23,7],[23,8,23,9],[24,4,24,7],[24,8,24,9],[20,4,20,7],[20,8,20,9],[20,10,20,11],[20,12,20,14],[21,4,21,7],[21,8,21,9],[21,10,21,11],[21,12,21,14],[18,4,18,7],[18,8,18,9],[18,10,18,11],[18,12,18,14],[19,4,19,7],[19,8,19,9],[19,10,19,11],[19,12,19,14],[16,3,16,7],[16,8,16,9],[16,10,16,11],[16,12,16,14],[17,4,17,7],[17,8,17,9],[17,10,17,11],[17,12,17,14],[14,3,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,14],[15,4,15,7],[15,8,15,9],[15,10,15,11],[15,12,15,14],[12,1,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,14],[13,3,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,14],[10,3,10,7],[10,8,10,9],[10,10,10,11],[10,12,10,14],[11,1,11,7],[11,8,11,9],[11,10,11,11],[11,12,11,14],[8,3,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,14],[9,3,9,7],[9,8,9,9],[9,10,9,11],[9,12,9,14],[1,1,1,14],[2,1,2,14],[5,1,5,14],[6,1,6,7],[6,8,6,14],[7,1,7,7],[7,8,7,9],[7,10,7,11],[7,12,7,14]],"flags":["formulas_cached_only"]}
["資　料　５　"]
[null,"令和６年度　活動予算書(案）"]
[null,"令和６年４月１日から令和７年３月３１日まで"]
[{"$nulls":14},"特定非営利活動法人ベトナム友の会－ヒロシマ"]
[]
[null,"(単位：円)"]
[null,"科　　目",{"$nulls":6},"金　　額"]
[null,"Ⅰ 経常収益"]
[null,null,"1.","受取会費",{"$nulls":6},340000]
[null,null,"2.","受取寄附金",{"$nulls":6},50000]
[null,null,"3.","事業収益",{"$nulls":6},0]
[null,"　　経常収益計",{"$nulls":10},390000]
[null,"Ⅱ 経常費用"]
[null,null,"1.","事業費"]
[null,null,null,"（1）人件費"]
[{"$nulls":4},"人件費計",null,null,null,0]
[null,null,null,"（2）その他経費"]
[{"$nulls":4},"寄贈品費",null,null,null,150000]
[{"$nulls":4},"交流会費",null,null,null,30000]
[{"$nulls":4},"諸謝金",null,null,null,40000]
[{"$nulls":4},"旅費交通費",null,null,null,360000]
[{"$nulls":4},"通信運搬費",null,null,null,8000]
[{"$nulls":4},"会議費",null,null,null,5000]
[{"$nulls":4},"雑費",null,null,null,5000]
[{"$nulls":4},"その他経費計",null,null,null,598000]
[null,null,null,"事業費計",{"$nulls":6},598000]
[null,null,"2.","管理費"]
[null,null,null,"（1）人件費"]
[{"$nulls":4},"人件費計",null,null,null,0]
[null,null,null,"（2）その他経費"]
[{"$nulls":4},"旅費交通費",null,null,null,50000]
[{"$nulls":4},"通信運搬費",null,null,null,12000]
[{"$nulls":4},"消耗品費",null,null,null,20000]
[{"$nulls":4},"賃借料",null,null,null,18000]
[{"$nulls":4},"諸会費",null,null,null,5000]
[{"$nulls":4},"その他経費計",null,null,null,105000]
[null,null,null,"管理費計",{"$nulls":6},105000]
[null,"　　経常費用計",{"$nulls":10},703000]
[null," 　　　",null,"当期正味財産増減額",{"$nulls":8},-313000]
[null,null,null,"前期繰越正味財産額",{"$nulls":8},484519]
[null," 　　",null,"次期繰越正味財産額",{"$nulls":8},171519]