{"text_format":"2","workbook":"xls","n_sheets":5,"sheets":["表紙","活動計算書","貸借対照表（勘定式）","財産目録","損益計算書"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":4,"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":"表紙","index":0,"n_rows":45,"n_cols":2,"rows_kept":45,"cut":false,"hidden":false,"merged":[[43,1,43,9],[44,1,44,9],[12,1,12,9],[39,1,39,9],[18,1,18,9],[22,1,22,9],[24,1,24,9]],"flags":["formulas_cached_only"]}
{"$rows_empty":12}
[null,"決　算　報　告　書"]
[]
[]
[]
[]
[]
[null,"第 16期"]
[]
[]
[]
[null,"自 令和7年 4月 1日"]
[]
[null,"至 令和8年 3月31日"]
{"$rows_empty":14}
[null,"特定非営利活動法人杜の家"]
[]
[]
[]
[null,"岡山県岡山市中区兼基107-2"]
[null,""]

{"sheet":"活動計算書","index":1,"n_rows":159,"n_cols":5,"rows_kept":159,"cut":false,"hidden":false,"merged":[[1,1,1,2],[0,1,0,4],[1,3,1,4],[2,3,2,4],[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"活　動　計　算　書"]
[null,null,null,"[税込]（単位：円）"]
[null,"特定非営利活動法人杜の家",null,"自 令和7年 4月 1日  至 令和8年 3月31日"]
[null,"【経常収益】"]
[null,"  【受取補助金・助成金等】"]
[null,"    受取補助金",1014103]
[null,"    受取助成金",4314900,5329003]
[null,"  【事業収益】"]
[null,"    就労Ａ事業収益",24741858]
[null,"    就労Ａ給付費収益",38451955]
[null,"    就労Ｂ事業収益",4136522]
[null,"    就労Ｂ給付費収益",36402259]
[null,"    障害児施設事業収益",855417]
[null,"    障害児施設給付費収益",24828650,129416661]
[null,"  【その他収益】"]
[null,"    雑  収  益",null,73027]
[null,"        経常収益  計",null,null,134818691]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    【就労Ａ生産原価】"]
[null,"      （人件費）"]
[null,"        A原価)利用者賃金",22371964]
[null,"        A原価)利用者法定福利費",474670]
[null,"          （人件費） 合計",22846634]
[null,"      （材料費）"]
[null,"        A原価)諸 材 料費",127500]
[null,"          （材料費） 合計",127500]
[null,"      （諸経費）"]
[null,"        A原価)水道光熱費",348379]
[null,"        A原価)車　両　費",1297350]
[null,"          （諸経費） 合計",1645729]
[null,"            【就Ａ原価】 合計",24619863]
[null,"    【就労Ａ福祉事業費】"]
[null,"      （人件費）"]
[null,"        A福祉)指導員給与手当",14697185]
[null,"        A福祉)指導員法定福利費",2599201]
[null,"        A福祉)指導員退職給付費",153408]
[null,"        A福祉)福利厚生費",143480]
[null,"          （人件費） 合計",17593274]
[null,"      （諸経費）"]
[null,"        A福祉)通信運搬費",197327]
[null,"        A福祉)水道光熱費",438153]
[null,"        A福祉)備品消耗品費",256017]
[null,"        A福祉)地代　家賃",360000]
[null,"        A福祉)諸　会　費",30652]
[null,"        A福祉)リース　料",101640]
[null,"        A福祉)支払　利息",143426]
[null,"        A福祉)雑　　　費",34900]
[null,"        A福祉)手　数　料",96258]
[null,"        A福祉）間接食材費材料費",10249]
[null,"          （諸経費） 合計",1668622]
[null,"            【就Ａ福祉事業】 合計",19261896]
[null,"    【就労Ｂ生産原価】"]
[null,"      （人件費）"]
[null,"        B原価)利用者工賃",4581510]
[null,"          （人件費） 合計",4581510]
[null,"      （材料費）"]
[null,"        B原価)諸材料費",8588]
[null,"          （材料費） 合計",8588]
[null,"      （諸経費）"]
[null,"        B原価)備品消耗品費",73091]
[null,"          （諸経費） 合計",73091]
[null,"            【就Ｂ原価】 合計",4663189]
[null,"    【就労Ｂ福祉事業費】"]
[null,"      （人件費）"]
[null,"        B福祉)指導員給与手当",19765599]
[null,"        B福祉)指導員法定福利費",2550812]
[null,"        B福祉)指導員退職給付費",298284]
[null,"        B福祉)福利厚生費",413030]
[null,"          （人件費） 合計",23027725]
[null,"      （諸経費）"]
[null,"        B福祉)通信運搬費",189461]
[null,"        B福祉)水道光熱費",384539]
[null,"        B福祉)研修会議費",27652]
[null,"        B福祉)備品消耗品費",1040415]
[null,"        B福祉)新聞図書費",10120]
[null,"        B福祉)地代　家賃",2005800]
[null,"        B福祉)車　両　費",520595]
[null,"        B福祉)支払保険料",18232]
[null,"        B福祉)手　数　料",49771]
[null,"        B福祉)減価償却費",431600]
[null,"        B福祉)雑　　　費",14106]
[null,"        B福祉)間接食材費材料費",23058]
[null,"          （諸経費） 合計",4715349]
[null,"            【就Ｂ福祉事業】 合計",27743074]
[null,"    【障害児福祉事業費】"]
[null,"      （人件費）"]
[null,"        児)指導員等給与手当",16015847]
[null,"        児)指導員等法定福利費",2508082]
[null,"        児)指導員等退職給付費",234671]
[null,"        児)福利厚生費",98026]
[null,"          （人件費） 合計",18856626]
[null,"      （諸経費）"]
[null,"        児)車　両　費",1157143]
[null,"        児)通信運搬費",316619]
[null,"        児)備品消耗品費",532623]
[null,"        児)療育資材費",88202]
[null,"        児)給　食　費",206241]
[null,"        児)水道光熱費",240672]
[null,"        児)地代　家賃",1083960]
[null,"        児)新聞図書費",11220]
[null,"        児)減価償却費",1007177]
[null,"        児)保　険　料",243360]
[null,"        児)諸　会　費",3000]
[null,"        児)手　数　料",105397]
[null,"        児)支払　利息",42311]
[null,"          （諸経費） 合計",5037925]
[null,"            【障害児事業費】 合計",23894551]
[null,"    【障害児相談事業費】"]
[null,"      (人件費)"]
[null,"        児相)支援員給与手当",685758]
[null,"        児相)支援員法定福利費",-4117]
[null,"          (人件費) 合計",681641]
[null,"      (諸経費)"]
[null,"        児相)車　両　費",6326]
[null,"        児相)通信運搬費",96330]
[null,"          (諸経費) 合計",102656]
[null,"            【障害児相談事業費】 合計",784297]
[null,"    計画相談支援事業"]
[null,"      （人件費）"]
[null,"        計相)支援員給与手当",685752]
[null,"        計相)支援員法定福利費",-4112]
[null,"          （人件費） 合計",681640]
[null,"      （諸経費）"]
[null,"          （諸経費） 合計",0]
[null,"            計画相談支援事業 合計",681640]
[null,"    【その他事業費】"]
[null,"      （人件費）"]
[null,"          （人件費） 合計",0]
[null,"      （諸経費）"]
[null,"          （諸経費） 合計",0]
[null,"            【その他事業費】 合計",0]
[null,"              【事業費】 合計",null,101648510]
[null,"  【管理費】"]
[null,"    【管理費】"]
[null,"      （人件費）"]
[null,"        管)福利厚生費",1583183]
[null,"          （人件費） 合計",1583183]
[null,"      （諸経費）"]
[null,"        管)通信運搬費",173724]
[null,"        管)備品消耗品費",124341]
[null,"        管)保  険  料",40030]
[null,"        管)外　注　費",25800000]
[null,"        管)リース  料",5940]
[null,"        管）雑      費",16426]
[null,"          （諸経費） 合計",26160461]
[null,"            【管理費】 合計",27743644]
[null,"              管理費  計",null,27743644]
[null,"                経常費用  計",null,null,129392154]
[null,"                  当期経常増減額",null,null,5426537]
[null,"【経常外収益】"]
[null,"    経常外収益  計",null,null,0]
[null,"【経常外費用】"]
[null,"  雑損失",null,2128572]
[null,"    経常外費用  計",null,null,2128572]
[null,"        税引前当期正味財産増減額",null,null,3297965]
[null,"          当期正味財産増減額",null,null,3297965]
[null,"          前期繰越正味財産額",null,null,6497917]
[null,"          次期繰越正味財産額",null,null,9795882]

{"sheet":"貸借対照表（勘定式）","index":2,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[[14,3,14,4],[0,1,0,4],[3,1,3,2],[3,3,3,4],[2,1,2,2],[2,3,2,4],[1,1,1,3]],"flags":["formulas_cached_only"]}
[null,"貸　借　対　照　表"]
[null,"特定非営利活動法人杜の家",null,null,"[税込]（単位：円）"]
[null,"全事業所",null,"令和8年 3月31日 現在"]
[null,"資　産　の　部",null,"負　債　の　部"]
[null,"科　　目","金　額","科　　目","金　額"]
[null," 【流動資産】",null," 【流動負債】"]
[null,"  （現金・預金）",null,"  未  払  金",5545270]
[null,"   現      金",910808,"  預  り  金",1237038]
[null,"   普通  預金",8070460,"   流動負債合計",6782308]
[null,"    現金・預金 計",8981268," 【固定負債】"]
[null,"  （売上債権）",null,"  長期借入金",15716415]
[null,"   未収　収益",7440879,"  退職給付引当金",5946548]
[null,"    売上債権 計",7440879,"   固定負債合計",21662963]
[null,"  （有価証券）",null,"負債合計",28445271]
[null,"   有価  証券",210000,"正　味　財　産　の　部"]
[null,"    有価証券 計",210000," 前期繰越正味財産",6497917]
[null,"  （その他流動資産）",null," 当期正味財産増減額",3297965]
[null,"   短期貸付金",1000000,"正味財産合計",9795882]
[null,"    その他流動資産  計",1000000,""]
[null,"     流動資産合計",17632147,""]
[null," 【固定資産】",null,""]
[null,"  （有形固定資産）",null,""]
[null,"   建      物",8686597,""]
[null,"   車両運搬具",1938766,""]
[null,"   機械及び装置",1493771,""]
[null,"    有形固定資産  計",12119134,""]
[null,"  （投資その他の資産）",null,""]
[null,"   敷      金",889940,""]
[null,"   長期貸付金",1200000,""]
[null,"   リサイクル預託金",9360,""]
[null,"   退職給付引当資産",6390572,""]
[null,"    投資その他の資産  計",8489872,""]
[null,"     固定資産合計",20609006,""]
[null,"資産合計",38241153,"負債及び正味財産合計",38241153]

{"sheet":"財産目録","index":3,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[[3,1,3,4],[45,1,45,4],[1,1,1,2],[0,1,0,4],[1,3,1,4],[2,3,2,4],[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"財　産　目　録"]
[null,"特定非営利活動法人杜の家",null,"[税込]（単位：円）"]
[null,"全事業所",null,"令和8年 3月31日 現在"]
[null,"《資産の部》"]
[null,"  【流動資産】"]
[null,"    （現金・預金）"]
[null,"      現      金",910808]
[null,"        現金（事務局）",834919]
[null,"        現金（ラボ）",35000]
[null,"        現金（晴れの国）",40889]
[null,"      普通  預金",8070460]
[null,"        おかやま信用金庫 普)0335660",6309351]
[null,"        おかやま信用金庫 普)0003134",6]
[null,"        JA岡山 普)0009141",830805]
[null,"        中国銀行 普)1627960",808425]
[null,"        中国銀行 普)1640460",9000]
[null,"        ゆうちょ銀行 普)22560591",85815]
[null,"        ゆうちょ銀行 普)6948611",21850]
[null,"        トマト銀行 普)1171072",4276]
[null,"        中国銀行 普)3518597",932]
[null,"        現金・預金 計",8981268]
[null,"    （売上債権）"]
[null,"      未収　収益",7440879]
[null,"        売上債権 計",7440879]
[null,"    （有価証券）"]
[null,"      有価  証券",210000]
[null,"        有価証券 計",210000]
[null,"    （その他流動資産）"]
[null,"      短期貸付金",1000000]
[null,"        その他流動資産  計",1000000]
[null,"          流動資産合計",null,17632147]
[null,"  【固定資産】"]
[null,"    （有形固定資産）"]
[null,"      建      物",8686597]
[null,"      車両運搬具",1938766]
[null,"      機械及び装置",1493771]
[null,"        有形固定資産  計",12119134]
[null,"    （投資その他の資産）"]
[null,"      敷      金",889940]
[null,"      長期貸付金",1200000]
[null,"      リサイクル預託金",9360]
[null,"      退職給付引当資産",6390572]
[null,"        投資その他の資産  計",8489872]
[null,"          固定資産合計",null,20609006]
[null,"            資産合計",null,null,38241153]
[null,"《負債の部》"]
[null,"  【流動負債】"]
[null,"    未  払  金",5545270]
[null,"      給与",5109849]
[null,"      未払工賃",424660]
[null,"      その他補助",10761]
[null,"    預  り  金",1237038]
[null,"      健康保険料等預り金",530760]
[null,"      厚生年金預り金",710747]
[null,"      雇用保険料預り金",179679]
[null,"      源泉所得税預り金",-110645]
[null,"      県共済制度掛金預り金",638028]
[null,"      住民税預り金",-711531]
[null,"      流動負債合計",null,6782308]
[null,"  【固定負債】"]
[null,"    長期借入金",15716415]
[null,"    退職給付引当金",5946548]
[null,"      固定負債合計",null,21662963]
[null,"        負債合計",null,null,28445271]
[null,""]
[null,"        正味財産",null,null,9795882]

{"sheet":"損益計算書","index":4,"n_rows":160,"n_cols":4,"rows_kept":160,"cut":false,"hidden":false,"merged":[[1,1,1,2],[2,2,2,3],[0,1,0,3]],"flags":["formulas_cached_only"]}
[null,"特定非営利活動に係る事業会計損益計算書"]
[null,"特定非営利活動法人杜の家",null,"[税込]（単位：円）"]
[null,"全事業所","自 令和7年 4月 1日  至 令和8年 3月31日"]
[null,"【経常収益】"]
[null,"  【受取補助金・助成金等】"]
[null,"    受取補助金",1014103]
[null,"    受取助成金",4314900]
[null,"  【事業収益】"]
[null,"    就労Ａ事業収益",24741858]
[null,"    就労Ａ給付費収益",38451955]
[null,"    就労Ｂ事業収益",4136522]
[null,"    就労Ｂ給付費収益",36402259]
[null,"    障害児施設事業収益",855417]
[null,"    障害児施設給付費収益",24828650]
[null,"  【その他収益】"]
[null,"    雑  収  益",73027]
[null,"        経常収益  計",null,134818691]
[null,"【経常費用】"]
[null,"  【事業費】"]
[null,"    【就労Ａ生産原価】"]
[null,"      （人件費）"]
[null,"        A原価)利用者賃金",22371964]
[null,"        A原価)利用者法定福利費",474670]
[null,"          （人件費） 合計",22846634]
[null,"      （材料費）"]
[null,"        A原価)諸 材 料費",127500]
[null,"          （材料費） 合計",127500]
[null,"      （諸経費）"]
[null,"        A原価)水道光熱費",348379]
[null,"        A原価)車　両　費",1297350]
[null,"          （諸経費） 合計",1645729]
[null,"            【就Ａ原価】 合計",24619863]
[null,"    【就労Ａ福祉事業費】"]
[null,"      （人件費）"]
[null,"        A福祉)指導員給与手当",14697185]
[null,"        A福祉)指導員法定福利費",2599201]
[null,"        A福祉)指導員退職給付費",153408]
[null,"        A福祉)福利厚生費",143480]
[null,"          （人件費） 合計",17593274]
[null,"      （諸経費）"]
[null,"        A福祉)通信運搬費",197327]
[null,"        A福祉)水道光熱費",438153]
[null,"        A福祉)備品消耗品費",256017]
[null,"        A福祉)地代　家賃",360000]
[null,"        A福祉)諸　会　費",30652]
[null,"        A福祉)リース　料",101640]
[null,"        A福祉)支払　利息",143426]
[null,"        A福祉)雑　　　費",34900]
[null,"        A福祉)手　数　料",96258]
[null,"        A福祉）間接食材費材料費",10249]
[null,"          （諸経費） 合計",1668622]
[null,"            【就Ａ福祉事業】 合計",19261896]
[null,"    【就労Ｂ生産原価】"]
[null,"      （人件費）"]
[null,"        B原価)利用者工賃",4581510]
[null,"          （人件費） 合計",4581510]
[null,"      （材料費）"]
[null,"        B原価)諸材料費",8588]
[null,"          （材料費） 合計",8588]
[null,"      （諸経費）"]
[null,"        B原価)備品消耗品費",73091]
[null,"          （諸経費） 合計",73091]
[null,"            【就Ｂ原価】 合計",4663189]
[null,"    【就労Ｂ福祉事業費】"]
[null,"      （人件費）"]
[null,"        B福祉)指導員給与手当",19765599]
[null,"        B福祉)指導員法定福利費",2550812]
[null,"        B福祉)指導員退職給付費",298284]
[null,"        B福祉)福利厚生費",413030]
[null,"          （人件費） 合計",23027725]
[null,"      （諸経費）"]
[null,"        B福祉)通信運搬費",189461]
[null,"        B福祉)水道光熱費",384539]
[null,"        B福祉)研修会議費",27652]
[null,"        B福祉)備品消耗品費",1040415]
[null,"        B福祉)新聞図書費",10120]
[null,"        B福祉)地代　家賃",2005800]
[null,"        B福祉)車　両　費",520595]
[null,"        B福祉)支払保険料",18232]
[null,"        B福祉)手　数　料",49771]
[null,"        B福祉)減価償却費",431600]
[null,"        B福祉)雑　　　費",14106]
[null,"        B福祉)間接食材費材料費",23058]
[null,"          （諸経費） 合計",4715349]
[null,"            【就Ｂ福祉事業】 合計",27743074]
[null,"    【障害児福祉事業費】"]
[null,"      （人件費）"]
[null,"        児)指導員等給与手当",16015847]
[null,"        児)指導員等法定福利費",2508082]
[null,"        児)指導員等退職給付費",234671]
[null,"        児)福利厚生費",98026]
[null,"          （人件費） 合計",18856626]
[null,"      （諸経費）"]
[null,"        児)車　両　費",1157143]
[null,"        児)通信運搬費",316619]
[null,"        児)備品消耗品費",532623]
[null,"        児)療育資材費",88202]
[null,"        児)給　食　費",206241]
[null,"        児)水道光熱費",240672]
[null,"        児)地代　家賃",1083960]
[null,"        児)新聞図書費",11220]
[null,"        児)減価償却費",1007177]
[null,"        児)保　険　料",243360]
[null,"        児)諸　会　費",3000]
[null,"        児)手　数　料",105397]
[null,"        児)支払　利息",42311]
[null,"          （諸経費） 合計",5037925]
[null,"            【障害児事業費】 合計",23894551]
[null,"    【障害児相談事業費】"]
[null,"      (人件費)"]
[null,"        児相)支援員給与手当",685758]
[null,"        児相)支援員法定福利費",-4117]
[null,"          (人件費) 合計",681641]
[null,"      (諸経費)"]
[null,"        児相)車　両　費",6326]
[null,"        児相)通信運搬費",96330]
[null,"          (諸経費) 合計",102656]
[null,"            【障害児相談事業費】 合計",784297]
[null,"    計画相談支援事業"]
[null,"      （人件費）"]
[null,"        計相)支援員給与手当",685752]
[null,"        計相)支援員法定福利費",-4112]
[null,"          （人件費） 合計",681640]
[null,"      （諸経費）"]
[null,"        （諸経費） 合計",0]
[null,"          計画相談支援事業 合計",681640]
[null,"    【その他事業費】"]
[null,"      （人件費）"]
[null,"        （人件費） 合計",0]
[null,"      （諸経費）"]
[null,"        （諸経費） 合計",0]
[null,"          【その他事業費】 合計",0]
[null,"            【事業費】 合計",null,101648510]
[null,"  【管理費】"]
[null,"    【管理費】"]
[null,"      （人件費）"]
[null,"        管)福利厚生費",1583183]
[null,"          （人件費） 合計",1583183]
[null,"      （諸経費）"]
[null,"        管)通信運搬費",173724]
[null,"        管)備品消耗品費",124341]
[null,"        管)保  険  料",40030]
[null,"        管)外　注　費",25800000]
[null,"        管)リース  料",5940]
[null,"        管）雑      費",16426]
[null,"          （諸経費） 合計",26160461]
[null,"            【管理費】 合計",27743644]
[null,"              管理費  計",null,27743644]
[null,"                経常費用  計",null,129392154]
[null,"                  当期経常増減額",null,5426537]
[null,"【経常外収益】"]
[null,"  経常外収益  計",null,0]
[null,"【経常外費用】"]
[null,"  雑損失",2128572]
[null,"    経常外費用  計",null,2128572]
[null,""]
[null,"      税引前当期正味財産増減額",null,3297965]
[null,"        当期正味財産増減額",null,3297965]
[null,"        前期繰越正味財産額",null,6497917]
[null,"        次期繰越正味財産額",null,9795882]