{"text_format":"5","workbook":"xls","n_sheets":1,"sheets":["2024年予算案まほろば"],"props":{"creator":"国分寺市障害者センター","last_modified_by":"介士 木下"},"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2024年予算案まほろば","index":0,"n_rows":59,"n_cols":10,"rows_kept":59,"merged":[[0,3,0,5],[7,1,13,1],[7,2,8,2],[9,2,13,2],[17,1,49,1],[17,2,26,2],[50,1,58,1],[50,2,53,2],[54,2,57,2]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"令和６年度　一般社団法人一粒福祉会予算書"]
[]
[null,"　　　資金収支予算内訳表"]
[{"$nulls":3},"（自）2024年4月1日（至）2025年3月31日"]
[null,"＜一般会計＞"]
[]
[{"$nulls":3},"　勘　　定　　科　　目","合　　計","法人","地域密着型\n通所介護\nデイオアシスまほろば","障害者総合支援ワークオアシス　アレーズまほろば生活介護","障害者総合支援ワークオアシス　アレーズまほろば就労継続支援事業B型","就労B就労支援会計"]
[null,"就労事業","収入","就労支援事業収入",{"$error":"#REF!"},0,0,0]
[{"$nulls":3},"就労支援事業収入(1)",{"$error":"#REF!"},0,0,0]
[null,null,"支出","就労支援事業支出",{"$error":"#REF!"},0,0,0]
[{"$nulls":3},"　材料費",{"$error":"#REF!"},0,0,0]
[{"$nulls":3},"　労務費",{"$error":"#REF!"},0,0,0]
[{"$nulls":3},"　経費",{"$error":"#REF!"},0,0,0]
[{"$nulls":3},"就労支援事業支出(2)",{"$error":"#REF!"},0,0,0]
[{"$nulls":3},"経常収益"]
[{"$nulls":3},"受取収入",{"v":53660000,"d":"53,660,000"},null,{"v":25940000,"d":"25,940,000"},{"v":12460000,"d":"12,460,000"},{"v":14060000,"d":"14,060,000"},{"v":1200000,"d":"1,200,000"}]
[{"$nulls":3},"国民健康保険団体連合会収入",{"v":47600000,"d":"47,600,000"},null,{"v":22000000,"d":"22,000,000"},{"v":12000000,"d":"12,000,000"},{"v":13600000,"d":"13,600,000"}]
[{"$nulls":3},"B型就労支援会計収入",{"v":1200000,"d":"1,200,000"},null,0,null,null,{"v":1200000,"d":"1,200,000"}]
[{"$nulls":4},0,null,0]
[{"$nulls":3},"給食費収入（利用者）",{"v":240000,"d":"240,000"},null,{"v":240000,"d":"240,000"}]
[{"$nulls":3},"利用料収入",{"v":4620000,"d":"4,620,000"},null,{"v":3700000,"d":"3,700,000"},{"v":460000,"d":"460,000"},{"v":460000,"d":"460,000"}]
[{"$nulls":3},"受講料収入",0,0,0]
[{"$nulls":3},"雑収益",0]
[{"$nulls":3},"給食費収入（事業者等）",{"v":268000,"d":"268,000"},null,{"v":268000,"d":"268,000"}]
[{"$nulls":3},"寄付金収入",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[{"$nulls":3},"助成金収入・その他収入",{"v":1000000,"d":"1,000,000"},null,{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"受取利息",100,null,100]
[{"$nulls":3},"経常収益計（１）",{"v":55028100,"d":"55,028,100"},null,{"v":27308100,"d":"27,308,100"},{"v":12460000,"d":"12,460,000"},{"v":14060000,"d":"14,060,000"},{"v":1200000,"d":"1,200,000"}]
[{"$nulls":3},"経常費用",0]
[{"$nulls":3},"仕入高",{"v":4674000,"d":"4,674,000"},null,{"v":1600000,"d":"1,600,000"},{"v":1537000,"d":"1,537,000"},{"v":1537000,"d":"1,537,000"}]
[{"$nulls":3},"　役員報酬",{"v":4548000,"d":"4,548,000"},{"v":120000,"d":"120,000"},0,{"v":2214000,"d":"2,214,000"},{"v":2214000,"d":"2,214,000"}]
[{"$nulls":3},"給与手当/賞与",{"v":22400000,"d":"22,400,000"},null,{"v":8000000,"d":"8,000,000"},{"v":6600000,"d":"6,600,000"},{"v":6600000,"d":"6,600,000"},{"v":1200000,"d":"1,200,000"}]
[{"$nulls":3},"　法定福利費",{"v":2300000,"d":"2,300,000"},null,{"v":700000,"d":"700,000"},{"v":800000,"d":"800,000"},{"v":800000,"d":"800,000"}]
[{"$nulls":3},"会議費",{"v":135000,"d":"135,000"},null,{"v":75000,"d":"75,000"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"}]
[{"$nulls":3},"交際費",{"v":50000,"d":"50,000"},null,{"v":30000,"d":"30,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
[null,null,"支","旅費交通費",{"v":600000,"d":"600,000"},null,{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":3},"通信費",{"v":700000,"d":"700,000"},null,{"v":300000,"d":"300,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":3},"　消耗品費",{"v":2100000,"d":"2,100,000"},null,{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"}]
[{"$nulls":3},"修繕費",{"v":500000,"d":"500,000"},null,{"v":100000,"d":"100,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":3},"水道光熱費",{"v":996000,"d":"996,000"},null,{"v":276000,"d":"276,000"},{"v":360000,"d":"360,000"},{"v":360000,"d":"360,000"}]
[{"$nulls":3},"新聞図書費",{"v":620000,"d":"620,000"},null,{"v":600000,"d":"600,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
[{"$nulls":3},"支払報酬費",{"v":780000,"d":"780,000"},null,{"v":680000,"d":"680,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"}]
[{"$nulls":3},"支払手数料",{"v":740000,"d":"740,000"},null,{"v":720000,"d":"720,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
[{"$nulls":3},"車両費",{"v":1690000,"d":"1,690,000"},null,{"v":1600000,"d":"1,600,000"},{"v":45000,"d":"45,000"},{"v":45000,"d":"45,000"}]
[{"$nulls":3},"地代家賃",{"v":7500000,"d":"7,500,000"},null,{"v":3500000,"d":"3,500,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":3},"保険料",{"v":430000,"d":"430,000"},null,{"v":230000,"d":"230,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"租税公課",{"v":52000,"d":"52,000"},null,{"v":50000,"d":"50,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,null,"出","その他経費",{"v":240000,"d":"240,000"},null,{"v":200000,"d":"200,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
[{"$nulls":3},"雑費",{"v":1003000,"d":"1,003,000"},null,{"v":949000,"d":"949,000"},{"v":27000,"d":"27,000"},{"v":27000,"d":"27,000"}]
[{"$nulls":3},"経常支出計（２）",{"v":51938000,"d":"51,938,000"},null,{"v":20510000,"d":"20,510,000"},{"v":15114000,"d":"15,114,000"},{"v":15114000,"d":"15,114,000"},{"v":1200000,"d":"1,200,000"}]
[null,null,"収入","経常活動資金収支差額(3)=(1)-(2)"]
[{"$nulls":3},"経常収益計（１）",{"v":55028100,"d":"55,028,100"}]
[{"$nulls":3},"経常支出計（２）",{"v":51938000,"d":"51,938,000"}]
[{"$nulls":3},"修繕費・改築費・設備費",{"v":3090100,"d":"3,090,100"}]
[null,null,"支出","積立金"]
[{"$nulls":3},"固定資産取得支出"]
[{"$nulls":3},"建物取得支出"]
[{"$nulls":3},"設備等取得支出"]
[{"$nulls":3},"収支差額",0]