{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["【交付申請】入力シート","【実績】入力シート ","【参考】経費費目","申請書","団体の概要","事業計画書","予算（収入）","予算（支出）","内訳","実績報告書","事業報告書","精算(収入)","精算(支出)①","精算内訳① ","変更申請書","変更計画書","変更(収入) ","変更（支出）","変更内訳","交付決定","査定表【免税事業者】","査定表【課税事業者】","査定表内訳","額確定通知","実績査定表【免税事業者】","実績査定表【課税事業者】","内訳①","変更交付決定通知","変更査定表【免税事業者】 ","変更査定表【課税事業者】","内訳①(変更）","添付書類","実績添付書類","収入　記入事項"],"not_rendered":{"charts":0,"images":6,"macros":0,"external_links":0,"defined_names":21,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"【交付申請】入力シート","index":0,"n_rows":139,"n_cols":110,"rows_kept":139,"cut":false,"hidden":false,"merged":[[138,62,138,73],[106,46,106,51],[34,60,34,62],[34,63,34,73],[34,74,34,80],[34,81,34,88],[34,89,34,94],[34,95,34,100],[34,101,34,106],[35,74,35,80],[35,81,35,88],[35,101,35,106],[32,60,32,62],[32,63,32,73],[32,74,32,80],[32,81,32,88],[32,89,32,94],[32,95,32,100],[32,101,32,106],[33,60,33,62],[33,63,33,73],[33,74,33,80],[33,81,33,88],[33,89,33,94],[33,95,33,100],[33,101,33,106],[29,101,29,106],[30,60,30,62],[30,63,30,73],[30,74,30,80],[30,81,30,88],[30,89,30,94],[30,95,30,100],[30,101,30,106],[31,60,31,62],[31,63,31,73],[31,74,31,80],[31,81,31,88],[31,89,31,94],[31,95,31,100],[31,101,31,106],[27,60,27,66],[27,67,27,73],[27,74,27,78],[27,79,27,84],[27,87,27,92],[27,93,27,95],[28,60,28,65],[29,60,29,62],[29,63,29,73],[29,74,29,80],[29,81,29,88],[29,89,29,94],[29,95,29,100],[87,0,87,2],[87,3,87,16],[87,17,87,23],[87,24,87,28],[87,29,87,36],[87,37,87,44],[87,45,87,52],[84,0,84,2],[84,3,84,16],[84,17,84,23],[84,24,84,28],[84,29,84,36],[84,37,84,44],[84,45,84,52],[85,0,85,2],[85,3,85,16],[85,17,85,23],[85,24,85,28],[85,29,85,36],[85,37,85,44],[85,45,85,52],[83,0,83,2],[83,3,83,16],[83,17,83,23],[83,24,83,28],[83,29,83,36],[83,37,83,44],[83,45,83,52],[86,0,86,2],[86,3,86,16],[86,17,86,23],[86,24,86,28],[86,29,86,36],[86,37,86,44],[86,45,86,52],[81,0,81,2],[81,3,81,16],[81,17,81,23],[81,24,81,28],[81,29,81,36],[81,37,81,44],[81,45,81,52],[82,0,82,2],[82,3,82,16],[82,45,82,52],[79,0,79,2],[79,3,79,16],[79,17,79,23],[79,24,79,28],[79,29,79,36],[79,37,79,44],[79,45,79,52],[80,0,80,2],[80,3,80,16],[80,17,80,23],[80,24,80,28],[80,29,80,36],[80,37,80,44],[80,45,80,52],[77,0,77,2],[77,3,77,16],[77,17,77,23],[77,24,77,28],[77,29,77,36],[77,37,77,44],[77,45,77,52],[78,0,78,2],[78,3,78,16],[78,45,78,52],[78,17,78,23],[78,24,78,28],[78,29,78,36],[75,0,75,2],[75,3,75,16],[75,17,75,23],[75,24,75,28],[75,29,75,36],[75,37,75,44],[75,45,75,52],[76,0,76,2],[76,3,76,16],[76,17,76,23],[76,24,76,28],[76,29,76,36],[76,37,76,44],[76,45,76,52],[73,0,73,2],[73,3,73,16],[73,17,73,23],[73,24,73,28],[73,29,73,36],[73,37,73,44],[73,45,73,52],[74,0,74,2],[74,3,74,16],[74,45,74,52],[74,17,74,23],[74,24,74,28],[74,29,74,36],[71,0,71,2],[71,3,71,16],[71,17,71,23],[71,24,71,28],[71,29,71,36],[71,37,71,44],[71,45,71,52],[72,0,72,2],[72,3,72,16],[72,17,72,23],[72,24,72,28],[72,29,72,36],[72,37,72,44],[72,45,72,52],[39,0,39,2],[39,3,39,16],[39,17,39,23],[39,24,39,28],[39,29,39,36],[39,37,39,44],[39,45,39,52],[40,0,40,2],[40,3,40,16],[40,45,40,52],[37,17,37,23],[37,24,37,28],[37,29,37,36],[37,37,37,44],[37,45,37,52],[38,0,38,2],[38,3,38,16],[38,17,38,23],[38,24,38,28],[38,29,38,36],[38,37,38,44],[38,45,38,52],[109,8,109,17],[30,0,30,2],[30,3,30,16],[30,17,30,23],[30,24,30,28],[30,29,30,36],[30,37,30,44],[30,45,30,52],[34,0,34,2],[34,3,34,16],[34,17,34,23],[34,24,34,28],[34,29,34,36],[34,37,34,44],[34,45,34,52],[36,0,36,2],[36,3,36,16],[36,45,36,52],[36,17,36,23],[36,24,36,28],[36,29,36,36],[40,17,40,23],[40,24,40,28],[40,29,40,36],[29,0,29,2],[29,3,29,16],[29,17,29,23],[29,24,29,28],[29,29,29,36],[29,37,29,44],[33,0,33,2],[33,3,33,16],[33,17,33,23],[33,24,33,28],[33,29,33,36],[33,37,33,44],[31,0,31,2],[31,3,31,16],[31,17,31,23],[31,24,31,28],[31,29,31,36],[31,37,31,44],[32,0,32,2],[32,3,32,16],[32,17,32,23],[32,24,32,28],[32,29,32,36],[32,37,32,44],[35,3,35,16],[35,17,35,23],[35,24,35,28],[35,29,35,36],[35,37,35,44],[35,45,35,52],[28,24,28,28],[28,29,28,36],[28,37,28,44],[29,45,29,52],[28,45,28,52],[33,45,33,52],[31,45,31,52],[32,45,32,52],[10,10,10,33],[4,0,4,9],[5,0,5,9],[6,0,6,9],[7,0,7,9],[8,0,8,9],[9,0,9,9],[10,0,10,9],[4,10,4,33],[5,10,5,33],[6,10,6,33],[7,10,7,33],[8,10,8,33],[9,10,9,33],[19,0,19,1],[22,18,22,19],[22,27,22,28],[27,17,27,23],[27,24,27,28],[27,29,27,36],[27,37,27,44],[27,45,27,52],[11,10,11,25],[11,26,11,27],[18,0,18,1],[22,38,22,39],[24,0,25,10],[25,41,25,47],[28,0,28,2],[28,3,28,16],[28,17,28,23],[27,0,27,2],[27,3,27,16],[104,18,104,23],[103,0,103,8],[100,0,100,8],[100,9,100,10],[94,0,94,12],[94,13,94,17],[94,18,94,24],[37,0,37,2],[61,0,61,2],[70,0,70,2],[70,3,70,16],[70,17,70,23],[70,24,70,28],[41,24,41,28],[43,0,43,2],[43,3,43,16],[43,17,43,23],[43,24,43,28],[35,0,35,2],[36,37,36,44],[40,37,40,44],[74,37,74,44],[78,37,78,44],[82,17,82,23],[82,24,82,28],[82,29,82,36],[82,37,82,44],[93,13,93,17],[93,18,93,24],[93,25,93,31],[93,32,93,38],[91,25,91,31],[91,32,91,38],[88,29,88,36],[37,3,37,16],[61,3,61,16],[61,17,61,23],[61,24,61,28],[61,29,61,36],[61,37,61,44],[68,24,68,28],[68,29,68,36],[68,37,68,44],[135,0,135,7],[135,8,135,17],[135,21,135,31],[135,32,135,35],[128,18,128,36],[2,18,2,22],[2,23,2,33],[129,0,129,7],[129,8,129,17],[129,18,129,36],[132,0,132,7],[132,8,132,17],[132,18,132,36],[133,0,133,7],[133,8,133,17],[133,18,133,36],[126,0,126,7],[126,8,126,17],[126,18,126,36],[127,0,127,7],[127,8,127,17],[104,9,104,10],[104,11,104,14],[104,16,104,17],[127,18,127,36],[128,0,128,7],[128,8,128,17],[117,0,117,7],[102,31,102,37],[121,0,121,7],[121,8,121,17],[121,18,121,36],[122,0,122,7],[122,8,122,17],[122,18,122,36],[104,31,104,44],[117,8,117,17],[117,18,117,36],[118,0,118,7],[118,8,118,17],[118,18,118,36],[108,18,108,36],[109,18,109,36],[110,18,110,36],[111,18,111,36],[125,0,125,7],[125,8,125,17],[125,18,125,36],[115,0,115,7],[115,8,115,17],[115,18,115,36],[116,0,116,7],[111,8,111,17],[112,8,112,17],[110,8,110,17],[116,8,116,17],[116,18,116,36],[108,0,108,7],[109,0,109,7],[110,0,110,7],[111,0,111,7],[112,0,112,7],[108,8,108,17],[91,0,91,12],[91,13,91,17],[91,18,91,24],[95,0,95,12],[95,13,95,17],[95,18,95,24],[112,18,112,36],[94,25,94,31],[100,11,100,14],[100,16,100,17],[100,18,100,23],[99,0,99,8],[92,0,93,12],[92,13,92,17],[92,18,92,24],[92,25,92,31],[95,25,95,31],[104,0,104,8],[95,32,95,38],[96,0,96,12],[96,13,96,17],[96,18,96,24],[96,25,96,31],[96,32,96,38],[102,38,102,41],[102,42,102,47],[100,31,100,37],[90,88,90,95],[94,32,94,38],[92,32,92,38],[62,0,62,2],[62,3,62,16],[62,17,62,23],[62,24,62,28],[62,29,62,36],[62,37,62,44],[62,45,62,52],[66,0,66,2],[66,3,66,16],[66,17,66,23],[66,24,66,28],[66,29,66,36],[66,37,66,44],[66,45,66,52],[65,0,65,2],[65,3,65,16],[65,17,65,23],[65,24,65,28],[65,29,65,36],[65,37,65,44],[65,45,65,52],[61,45,61,52],[64,0,64,2],[64,3,64,16],[64,17,64,23],[64,24,64,28],[64,29,64,36],[64,37,64,44],[64,45,64,52],[63,0,63,2],[63,3,63,16],[63,17,63,23],[63,24,63,28],[63,29,63,36],[63,37,63,44],[63,45,63,52],[68,45,68,52],[67,0,67,2],[67,3,67,16],[67,17,67,23],[67,24,67,28],[67,29,67,36],[67,37,67,44],[67,45,67,52],[51,0,51,2],[51,3,51,16],[51,17,51,23],[51,24,51,28],[51,29,51,36],[51,37,51,44],[51,45,51,52],[68,0,68,2],[68,3,68,16],[68,17,68,23],[53,0,53,2],[53,3,53,16],[53,17,53,23],[53,24,53,28],[53,29,53,36],[53,37,53,44],[70,29,70,36],[70,37,70,44],[70,45,70,52],[69,0,69,2],[69,3,69,16],[69,17,69,23],[69,24,69,28],[69,29,69,36],[69,37,69,44],[69,45,69,52],[53,45,53,52],[52,0,52,2],[52,3,52,16],[52,17,52,23],[52,24,52,28],[52,29,52,36],[52,37,52,44],[52,45,52,52],[55,0,55,2],[55,3,55,16],[55,17,55,23],[55,24,55,28],[55,29,55,36],[55,37,55,44],[55,45,55,52],[54,0,54,2],[54,3,54,16],[54,17,54,23],[54,24,54,28],[54,29,54,36],[54,37,54,44],[54,45,54,52],[58,45,58,52],[57,0,57,2],[57,3,57,16],[57,17,57,23],[57,24,57,28],[57,29,57,36],[57,37,57,44],[57,45,57,52],[56,0,56,2],[56,3,56,16],[56,17,56,23],[56,24,56,28],[56,29,56,36],[56,37,56,44],[56,45,56,52],[41,29,41,36],[41,37,41,44],[41,45,41,52],[60,0,60,2],[60,3,60,16],[60,17,60,23],[60,24,60,28],[60,29,60,36],[60,37,60,44],[60,45,60,52],[59,0,59,2],[59,3,59,16],[59,17,59,23],[59,24,59,28],[59,29,59,36],[59,37,59,44],[59,45,59,52],[58,0,58,2],[58,3,58,16],[58,17,58,23],[58,24,58,28],[58,29,58,36],[58,37,58,44],[44,45,44,52],[43,29,43,36],[43,37,43,44],[43,45,43,52],[42,0,42,2],[42,3,42,16],[42,17,42,23],[42,24,42,28],[42,29,42,36],[42,37,42,44],[42,45,42,52],[47,45,47,52],[46,0,46,2],[46,3,46,16],[46,17,46,23],[46,24,46,28],[46,29,46,36],[46,37,46,44],[46,45,46,52],[45,0,45,2],[45,3,45,16],[45,17,45,23],[45,24,45,28],[45,29,45,36],[45,37,45,44],[45,45,45,52],[50,45,50,52],[49,0,49,2],[49,3,49,16],[49,17,49,23],[49,24,49,28],[49,29,49,36],[49,37,49,44],[49,45,49,52],[48,0,48,2],[48,3,48,16],[48,17,48,23],[48,24,48,28],[48,29,48,36],[48,37,48,44],[48,45,48,52],[137,0,137,7],[18,2,18,10],[19,2,19,10],[50,0,50,2],[50,3,50,16],[50,17,50,23],[50,24,50,28],[50,29,50,36],[50,37,50,44],[47,0,47,2],[47,3,47,16],[47,17,47,23],[47,24,47,28],[47,29,47,36],[47,37,47,44],[44,0,44,2],[44,3,44,16],[44,17,44,23],[44,24,44,28],[44,29,44,36],[44,37,44,44],[41,0,41,2],[41,3,41,16],[41,17,41,23]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"申請日"]
["〇商店街情報"]
["所在地"]
["団体名"]
["代表者職氏名"]
["代表者名フリガナ"]
["代表者生年月日"]
["事務担当者名"]
["連絡先"]
[null,null,null,null,null,null,null,null,null,null,"※連合組織の方はチェック→",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[]
[]
["〇事業内容"]
["下のリンクをクリックして黄色のセルに入力してください。"]
["・",null,"団体の概要"]
["・",null,"事業計画書"]
[]
["〇収支計画（支出の部）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,false]
["消費税及び地方消費税の課税方法",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"免税事業者",null,null,null,null,null,null,null,null,"簡易課税事業者",null,null,null,null,null,null,null,null,null,null,"課税事業者",null,null,null,null,null,null,"該当するものを選択してください"]
[]
["事業①",null,null,null,null,null,null,null,null,null,null,null,null,null,"注：1枚の請求書に複数の費目があり、かつ値引きがある場合はこちらを参考に値引き額の按分を行ってください。"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"経費の費目についてはこちらをご参照ください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"→",null,"経費の費目"]
[]
["№",null,null,"内容",null,null,null,null,null,null,null,null,null,null,null,null,null,"費目",null,null,null,null,null,null,"消費税率",null,null,null,null,"経費（税込）",null,null,null,null,null,null,null,"経費（税控除）",null,null,null,null,null,null,null,"消費税",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"請求書金額",null,null,null,null,null,null,null,null,null,null,null,null,null,"値引き額",null,null,null,null,null,null,null,null,null,null,null,null,"チェック",null,null,null,null,null,{"$f":"IF(BP28=CX36,\"〇\",\"×\")","v":{"$error":"#DIV/0!"}}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y29=10%,ROUNDUP(AD29*100/110,0),IF(Y29=8%,ROUNDUP(AD29*100/108,0),IF(Y29=\"非課税\",AD29,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD29-AL29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<内訳>"]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y30=10%,ROUNDUP(AD30*100/110,0),IF(Y30=8%,ROUNDUP(AD30*100/108,0),IF(Y30=\"非課税\",AD30,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD30-AL30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"項目",null,null,null,null,null,null,null,null,null,null,"金額(税抜）",null,null,null,null,null,null,"按分値引き額",null,null,null,null,null,null,null,"値引き後",null,null,null,null,null,"消費税",null,null,null,null,null,"合計"]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"①",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($CB$28*BW31/$BW$36,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"BW31-CD31","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"ROUND(CL31*0.1,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"CL31+CR31","v":{"$error":"#DIV/0!"}}]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"②",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($CB$28*BW32/$BW$36,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"BW32-CD32","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"ROUND(CL32*0.1,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"CL32+CR32","v":{"$error":"#DIV/0!"}}]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"③",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,"左の表に入力"]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"④",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#DIV/0!"}]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"⑤",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,{"$error":"#DIV/0!"}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW31:CC35)","v":0},null,null,null,null,null,null,{"$f":"SUM(CD31:CK35)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX31:DC35)","v":{"$error":"#DIV/0!"}}]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y42=10%,ROUNDUP(AD42*100/110,0),IF(Y42=8%,ROUNDUP(AD42*100/108,0),IF(Y42=\"非課税\",AD42,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD42-AL42","v":0}]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y62=10%,ROUNDUP(AD62*100/110,0),IF(Y62=8%,ROUNDUP(AD62*100/108,0),IF(Y62=\"非課税\",AD62,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD62-AL62","v":0}]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD29:AK88)","v":0}]
[]
["事業①"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"補助率",null,null,null,null,"消費税込",null,null,null,null,null,null,"消費税控除",null,null,null,null,null,null,"消費税"]
["補助対象経費(ソフト)",null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,{"$f":"内訳!J67","v":0},null,null,null,null,null,null,{"$f":"内訳!K67","v":0},null,null,null,null,null,null,{"$f":"内訳!M67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,{"$f":"内訳!J68","v":0},null,null,null,null,null,null,{"$f":"内訳!K68","v":0},null,null,null,null,null,null,{"$f":"内訳!M68","v":0}]
["補助対象経費(ハード)",null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,{"$f":"内訳!J69","v":0},null,null,null,null,null,null,{"$f":"内訳!K69","v":0},null,null,null,null,null,null,{"$f":"内訳!M69","v":0}]
["補助対象外経費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"内訳!J70","v":0},null,null,null,null,null,null,{"$f":"内訳!K70","v":0},null,null,null,null,null,null,{"$f":"内訳!M70","v":0}]
["総事業費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"内訳!J71","v":0}]
[]
["<補助金の算出>"]
["（人件費以外）"]
[{"$f":"IF(T22=TRUE,S93,0)+IF(T22=TRUE,S95,0)+IF(AC22=TRUE,S93,0)+IF(AC22=TRUE,S95,0)+IF(AN22=TRUE,Z93,0)+IF(AN22=TRUE,Z95,0)","v":0},null,null,null,null,null,null,null,null,"×",null,0.4,null,null,null,null,"＝",null,{"$f":"ROUNDDOWN(A101*L101,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(S101+S105,-3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"補助金額（千円未満切捨て）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AF101,AQ103)","v":0},null,null,null,null,null,null,"（上限",null,null,null,5000000,null,null,null,null,null,"円）"]
["（人件費）"]
[{"$f":"IF(T22=TRUE,S94,0)+IF(AC22=TRUE,S94,0)+IF(AN22=TRUE,Z94,0)","v":0},null,null,null,null,null,null,null,null,"×",null,0.2,null,null,null,null,"＝",null,{"$f":"A105*L105","v":0}]
[]
["〇収支計画（収入の部）",null,null,null,null,null,null,null,null,null,null,null,null,null,"収入の部の記入方法についてはこちらをご参照ください。→",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入事項"]
["自己資金"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"内訳"]
["会費"]
["負担金"]
["積立金"]
["その他"]
[]
["補助金"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"内訳"]
["県補助金"]
["市補助金",null,null,null,null,null,null,null,{"$f":"+AF103","v":0},null,null,null,null,null,null,null,null,null,"※自動入力"]
["その他"]
[]
["借入金"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"内訳"]
["借入金"]
[]
["事業収入"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"内訳"]
["入場料収入"]
["出店料収入"]
["広告料収入"]
["模擬店等売上"]
[]
["寄付金その他"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"内訳"]
["寄付金その他"]
[]
["収入の部合計",null,null,null,null,null,null,null,{"$f":"SUM(I110:R134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"収支ズレチェック",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S97=I136,\"〇\",\"×\")","v":"〇"},null,null,null,"→「〇」であることを確認してください。"]
[]
["▲先頭に戻る",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"水色のシートが交付申請書類になります。"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"添付書類についてはこちらをご参照ください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"【交付申請】添付書類"]

{"sheet":"【実績】入力シート ","index":1,"n_rows":134,"n_cols":63,"rows_kept":134,"cut":false,"hidden":false,"merged":[[11,42,11,48],[133,61,133,71],[91,31,91,37],[93,46,93,51],[43,0,43,2],[43,3,43,16],[43,17,43,23],[43,24,43,28],[43,29,43,36],[43,37,43,44],[43,45,43,52],[43,53,43,60],[43,61,43,65],[42,0,42,2],[42,3,42,16],[42,17,42,23],[42,24,42,28],[42,29,42,36],[42,37,42,44],[42,45,42,52],[42,53,42,60],[42,61,42,65],[41,0,41,2],[41,3,41,16],[41,17,41,23],[41,24,41,28],[41,29,41,36],[41,37,41,44],[41,45,41,52],[41,53,41,60],[41,61,41,65],[40,0,40,2],[40,3,40,16],[40,17,40,23],[40,24,40,28],[40,29,40,36],[40,37,40,44],[40,45,40,52],[40,53,40,60],[40,61,40,65],[39,0,39,2],[39,3,39,16],[39,17,39,23],[39,24,39,28],[39,29,39,36],[39,37,39,44],[39,45,39,52],[39,53,39,60],[39,61,39,65],[38,0,38,2],[38,3,38,16],[38,17,38,23],[38,24,38,28],[38,29,38,36],[38,37,38,44],[38,45,38,52],[38,53,38,60],[38,61,38,65],[37,0,37,2],[37,3,37,16],[37,17,37,23],[37,24,37,28],[37,29,37,36],[37,37,37,44],[37,45,37,52],[37,53,37,60],[37,61,37,65],[36,0,36,2],[36,3,36,16],[36,17,36,23],[36,24,36,28],[36,29,36,36],[36,37,36,44],[36,45,36,52],[36,53,36,60],[36,61,36,65],[35,0,35,2],[35,3,35,16],[35,17,35,23],[35,24,35,28],[35,29,35,36],[35,37,35,44],[35,45,35,52],[35,53,35,60],[35,61,35,65],[34,0,34,2],[34,3,34,16],[34,17,34,23],[34,24,34,28],[34,29,34,36],[34,37,34,44],[34,45,34,52],[34,53,34,60],[34,61,34,65],[33,0,33,2],[33,3,33,16],[33,17,33,23],[33,24,33,28],[33,29,33,36],[33,37,33,44],[33,45,33,52],[33,53,33,60],[33,61,33,65],[32,0,32,2],[32,3,32,16],[32,17,32,23],[32,24,32,28],[32,29,32,36],[32,37,32,44],[32,45,32,52],[32,53,32,60],[32,61,32,65],[31,0,31,2],[31,3,31,16],[31,17,31,23],[31,24,31,28],[31,29,31,36],[31,37,31,44],[31,45,31,52],[31,53,31,60],[31,61,31,65],[30,0,30,2],[30,3,30,16],[30,17,30,23],[30,24,30,28],[30,29,30,36],[30,37,30,44],[30,45,30,52],[30,53,30,60],[30,61,30,65],[29,0,29,2],[29,3,29,16],[29,17,29,23],[29,24,29,28],[29,29,29,36],[29,37,29,44],[29,45,29,52],[29,53,29,60],[29,61,29,65],[28,0,28,2],[28,3,28,16],[28,17,28,23],[28,24,28,28],[28,29,28,36],[28,37,28,44],[28,45,28,52],[28,53,28,60],[28,61,28,65],[27,0,27,2],[27,3,27,16],[27,17,27,23],[27,24,27,28],[27,29,27,36],[27,37,27,44],[27,45,27,52],[27,53,27,60],[27,61,27,65],[25,17,25,23],[25,24,25,28],[25,29,25,36],[25,37,25,44],[25,45,25,52],[25,53,25,60],[25,61,25,65],[26,0,26,2],[26,3,26,16],[26,17,26,23],[26,24,26,28],[26,29,26,36],[26,37,26,44],[26,45,26,52],[26,53,26,60],[26,61,26,65],[66,61,66,65],[67,61,67,65],[59,61,59,65],[17,61,17,65],[16,61,16,65],[19,61,19,65],[23,0,23,2],[23,3,23,16],[23,17,23,23],[23,24,23,28],[23,29,23,36],[23,37,23,44],[23,45,23,52],[23,53,23,60],[23,61,23,65],[24,0,24,2],[24,3,24,16],[24,17,24,23],[24,24,24,28],[24,29,24,36],[24,37,24,44],[24,45,24,52],[24,53,24,60],[24,61,24,65],[109,0,109,7],[104,18,104,27],[97,0,97,7],[97,8,97,17],[84,0,84,8],[85,0,85,8],[73,61,73,65],[70,61,70,65],[15,61,15,65],[52,61,52,65],[53,61,53,65],[54,61,54,65],[55,61,55,65],[56,61,56,65],[57,61,57,65],[58,61,58,65],[68,61,68,65],[69,61,69,65],[46,61,46,65],[60,61,60,65],[62,61,62,65],[63,61,63,65],[64,61,64,65],[65,61,65,65],[103,0,103,7],[74,88,74,95],[88,0,88,8],[89,0,89,8],[95,28,95,46],[96,8,96,17],[96,28,96,46],[95,18,95,27],[76,18,76,24],[76,25,76,31],[76,32,76,38],[97,18,97,27],[85,9,85,10],[81,0,81,12],[77,18,77,24],[78,18,78,24],[81,18,81,24],[79,13,79,17],[74,101,74,108],[85,31,85,37],[89,9,89,10],[89,11,89,14],[89,16,89,17],[89,18,89,23],[87,31,87,37],[89,31,89,37],[87,42,87,47],[76,13,76,17],[77,13,77,17],[78,13,78,17],[80,25,80,31],[62,53,62,60],[63,53,63,60],[52,53,52,60],[53,53,53,60],[54,53,54,60],[55,53,55,60],[56,53,56,60],[79,25,79,31],[79,32,79,38],[64,53,64,60],[68,53,68,60],[55,29,55,36],[55,37,55,44],[55,45,55,52],[67,53,67,60],[69,29,69,36],[71,45,71,52],[73,45,73,52],[69,53,69,60],[65,53,65,60],[70,45,70,52],[120,0,120,7],[120,8,120,17],[105,8,105,17],[98,18,98,27],[99,0,99,7],[99,8,99,17],[95,8,95,17],[85,11,85,14],[85,16,85,17],[85,18,85,23],[96,0,96,7],[96,18,96,27],[95,0,95,7],[109,8,109,17],[104,8,104,17],[120,18,120,27],[105,18,105,27],[108,18,108,27],[109,18,109,27],[112,18,112,27],[113,18,113,27],[114,18,114,27],[115,18,115,27],[116,18,116,27],[119,0,119,7],[119,8,119,17],[119,28,119,46],[97,28,97,46],[98,0,98,7],[98,8,98,17],[98,28,98,46],[115,0,115,7],[115,8,115,17],[115,28,115,46],[116,0,116,7],[116,8,116,17],[113,0,113,7],[113,8,113,17],[116,28,116,46],[99,28,99,46],[102,0,102,7],[102,8,102,17],[102,28,102,46],[105,0,105,7],[103,8,103,17],[109,28,109,46],[99,18,99,27],[102,18,102,27],[114,8,114,17],[114,28,114,46],[112,8,112,17],[112,28,112,46],[108,0,108,7],[108,8,108,17],[104,28,104,46],[46,0,46,2],[46,3,46,16],[46,17,46,23],[46,24,46,28],[46,29,46,36],[46,37,46,44],[46,45,46,52],[47,0,47,2],[50,37,50,44],[50,45,50,52],[50,0,50,2],[50,3,50,16],[50,17,50,23],[50,24,50,28],[50,29,50,36],[51,0,51,2],[112,0,112,7],[104,0,104,7],[10,0,11,10],[17,0,17,2],[17,3,17,16],[17,17,17,23],[17,24,17,28],[17,29,17,36],[17,37,17,44],[17,45,17,52],[16,0,16,2],[16,3,16,16],[16,17,16,23],[16,24,16,28],[13,17,13,23],[13,24,13,28],[13,29,13,36],[13,37,13,44],[13,45,13,52],[13,0,13,2],[13,3,13,16],[14,0,14,2],[14,3,14,16],[15,0,15,2],[15,3,15,16],[19,0,19,2],[19,3,19,16],[19,17,19,23],[19,24,19,28],[46,53,46,60],[47,53,47,60],[17,53,17,60],[16,29,16,36],[16,37,16,44],[16,45,16,52],[16,53,16,60],[45,37,45,44],[45,45,45,52],[45,53,45,60],[45,0,45,2],[45,3,45,16],[45,17,45,23],[45,24,45,28],[45,29,45,36],[44,0,44,2],[18,0,18,2],[21,0,21,2],[20,0,20,2],[25,0,25,2],[22,0,22,2],[18,17,18,23],[18,24,18,28],[44,53,44,60],[14,45,14,52],[14,53,14,60],[15,17,15,23],[15,24,15,28],[15,29,15,36],[14,17,14,23],[14,24,14,28],[14,29,14,36],[22,17,22,23],[22,24,22,28],[22,29,22,36],[22,37,22,44],[22,45,22,52],[22,53,22,60],[44,17,44,23],[44,24,44,28],[44,29,44,36],[44,37,44,44],[44,45,44,52],[19,29,19,36],[19,53,19,60],[1,18,1,22],[1,23,1,33],[2,10,2,25],[2,26,2,27],[47,3,47,16],[47,17,47,23],[47,24,47,28],[47,29,47,36],[47,37,47,44],[44,3,44,16],[18,3,18,16],[18,29,18,36],[18,37,18,44],[21,3,21,16],[21,17,21,23],[21,24,21,28],[21,29,21,36],[21,37,21,44],[20,3,20,16],[20,17,20,23],[20,24,20,28],[25,3,25,16],[20,29,20,36],[20,37,20,44],[22,3,22,16],[13,61,13,65],[44,61,44,65],[45,61,45,65],[15,37,15,44],[15,45,15,52],[15,53,15,60],[14,37,14,44],[14,61,14,65],[18,45,18,52],[18,53,18,60],[18,61,18,65],[21,45,21,52],[21,53,21,60],[21,61,21,65],[20,45,20,52],[20,53,20,60],[20,61,20,65],[13,53,13,60],[22,61,22,65],[19,37,19,44],[19,45,19,52],[51,53,51,60],[51,37,51,44],[51,45,51,52],[47,61,47,65],[48,61,48,65],[49,61,49,65],[50,61,50,65],[51,61,51,65],[48,53,48,60],[49,53,49,60],[50,53,50,60],[47,45,47,52],[49,37,49,44],[49,45,49,52],[48,0,48,2],[48,3,48,16],[48,17,48,23],[48,24,48,28],[48,29,48,36],[48,37,48,44],[48,45,48,52],[52,0,52,2],[52,3,52,16],[52,17,52,23],[52,24,52,28],[52,29,52,36],[52,37,52,44],[52,45,52,52],[51,3,51,16],[51,17,51,23],[51,24,51,28],[51,29,51,36],[49,0,49,2],[49,3,49,16],[49,17,49,23],[49,24,49,28],[49,29,49,36],[55,0,55,2],[55,3,55,16],[55,17,55,23],[55,24,55,28],[54,17,54,23],[54,24,54,28],[54,29,54,36],[54,37,54,44],[54,45,54,52],[53,0,53,2],[53,3,53,16],[53,17,53,23],[53,24,53,28],[53,29,53,36],[57,37,57,44],[57,45,57,52],[57,53,57,60],[53,45,53,52],[56,0,56,2],[56,3,56,16],[56,17,56,23],[56,24,56,28],[56,29,56,36],[56,37,56,44],[56,45,56,52],[54,0,54,2],[54,3,54,16],[57,0,57,2],[57,3,57,16],[57,17,57,23],[57,24,57,28],[57,29,57,36],[53,37,53,44],[58,0,58,2],[58,3,58,16],[58,17,58,23],[58,24,58,28],[58,29,58,36],[58,37,58,44],[58,45,58,52],[58,53,58,60],[60,0,60,2],[60,3,60,16],[60,17,60,23],[60,24,60,28],[60,29,60,36],[60,37,60,44],[60,45,60,52],[60,53,60,60],[59,0,59,2],[59,3,59,16],[59,17,59,23],[59,24,59,28],[59,29,59,36],[59,37,59,44],[59,45,59,52],[59,53,59,60],[61,0,61,2],[61,3,61,16],[61,17,61,23],[61,24,61,28],[61,29,61,36],[61,37,61,44],[61,45,61,52],[61,53,61,60],[61,61,61,65],[62,0,62,2],[62,3,62,16],[62,17,62,23],[62,24,62,28],[62,29,62,36],[62,37,62,44],[62,45,62,52],[64,0,64,2],[64,3,64,16],[64,17,64,23],[64,24,64,28],[64,29,64,36],[64,37,64,44],[64,45,64,52],[63,0,63,2],[63,3,63,16],[63,17,63,23],[63,24,63,28],[63,29,63,36],[63,37,63,44],[63,45,63,52],[65,0,65,2],[65,3,65,16],[65,17,65,23],[65,24,65,28],[65,29,65,36],[65,37,65,44],[65,45,65,52],[67,29,67,36],[67,37,67,44],[67,45,67,52],[66,0,66,2],[66,3,66,16],[66,17,66,23],[66,24,66,28],[66,29,66,36],[66,37,66,44],[66,45,66,52],[114,0,114,7],[66,53,66,60],[67,0,67,2],[67,3,67,16],[67,17,67,23],[67,24,67,28],[71,61,71,65],[72,61,72,65],[71,53,71,60],[72,53,72,60],[72,24,72,28],[72,29,72,36],[70,0,70,2],[70,3,70,16],[70,17,70,23],[70,53,70,60],[68,0,68,2],[68,3,68,16],[68,17,68,23],[68,24,68,28],[68,29,68,36],[68,37,68,44],[68,45,68,52],[73,0,73,2],[73,37,73,44],[72,0,72,2],[72,3,72,16],[72,17,72,23],[69,17,69,23],[69,24,69,28],[72,37,72,44],[71,0,71,2],[71,3,71,16],[71,17,71,23],[71,24,71,28],[71,29,71,36],[71,37,71,44],[69,3,69,16],[70,24,70,28],[70,29,70,36],[70,37,70,44],[132,0,132,12],[6,2,6,10],[73,53,73,60],[81,13,81,17],[81,25,81,31],[81,32,81,38],[76,0,76,12],[77,25,77,31],[78,25,78,31],[80,13,80,17],[79,0,79,12],[77,0,78,12],[80,0,80,12],[79,18,79,24],[80,32,80,38],[80,18,80,24],[130,29,130,43],[130,44,130,50],[130,25,130,28],[72,45,72,52],[69,37,69,44],[69,45,69,52],[130,54,130,61],[125,26,125,28],[126,26,126,28],[125,0,125,25],[126,0,126,25],[130,14,130,24],[122,10,122,17],[122,18,122,27],[122,31,122,41],[122,42,122,45],[6,0,6,1],[113,28,113,46],[74,29,74,36],[77,32,77,38],[78,32,78,38],[103,28,103,46],[119,18,119,27],[120,28,120,46],[103,18,103,27],[108,28,108,46],[105,28,105,46],[73,3,73,16],[73,17,73,23],[73,24,73,28],[73,29,73,36],[69,0,69,2]]}
[]
["【入力シート】",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作成日"]
[null,null,null,null,null,null,null,null,null,null,"※連合組織の方はチェック→",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
["〇事業内容"]
["下のリンクをクリックして黄色のセルに入力してください。"]
["・",null,"事業報告書"]
[]
["〇収支計画（支出の部）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["経費明細　※税込額で記入"]
["事業①"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"経費の費目についてはこちらをご参照ください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"→",null,"経費の費目"]
[]
["№",null,null,"細目",null,null,null,null,null,null,null,null,null,null,null,null,null,"費目",null,null,null,null,null,null,"消費税率",null,null,null,null,"経費（税込）",null,null,null,null,null,null,null,"経費（税控除）",null,null,null,null,null,null,null,"消費税",null,null,null,null,null,null,null,"支出先",null,null,null,null,null,null,null,"日付"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y15=10%,ROUNDUP(AD15*100/110,0),IF(Y15=8%,ROUNDUP(AD15*100/108,0),IF(Y15=\"非課税\",AD15,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD15-AL15","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y16=10%,ROUNDUP(AD16*100/110,0),IF(Y16=8%,ROUNDUP(AD16*100/108,0),IF(Y16=\"非課税\",AD16,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD16-AL16","v":0}]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y45=10%,ROUNDUP(AD45*100/110,0),IF(Y45=8%,ROUNDUP(AD45*100/108,0),IF(Y45=\"非課税\",AD45,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD45-AL45","v":0}]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y46=10%,ROUNDUP(AD46*100/110,0),IF(Y46=8%,ROUNDUP(AD46*100/108,0),IF(Y46=\"非課税\",AD46,0)))","v":0},null,null,null,null,null,null,null,{"$f":"AD46-AL46","v":0}]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD45:AK74)","v":0}]
["事業①"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"補助率",null,null,null,null,"消費税込",null,null,null,null,null,null,"消費税控除",null,null,null,null,null,null,"消費税"]
["補助対象経費(ソフト)",null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,{"$f":"'精算内訳① '!J67","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!K67","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!M67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,{"$f":"'精算内訳① '!J68","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!K68","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!M68","v":0}]
["補助対象経費(ハード)",null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,{"$f":"'精算内訳① '!J69","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!K69","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!M69","v":0}]
["補助対象外経費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'精算内訳① '!J70","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!K70","v":0},null,null,null,null,null,null,{"$f":"'精算内訳① '!M70","v":0}]
["総事業費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'精算内訳① '!J71","v":0}]
[]
["<補助金の算出>"]
["（人件費以外）"]
[{"$f":"IF(【交付申請】入力シート!T22=TRUE,S78,0)+IF(【交付申請】入力シート!T22=TRUE,S80,0)+IF(【交付申請】入力シート!AC22=TRUE,S78,0)+IF(【交付申請】入力シート!AC22=TRUE,S80,0)+IF(【交付申請】入力シート!AN22=TRUE,Z78,0)+IF(【交付申請】入力シート!AN22=TRUE,Z80,0)","v":0},null,null,null,null,null,null,null,null,"×",null,0.4,null,null,null,null,"＝",null,{"$f":"ROUNDDOWN(A86*L86,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(S86+S90,-3)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AQ88,AF86)","v":0},null,null,null,null,null,null,"（上限",null,null,null,5000000,null,null,null,null,null,"円）"]
["（人件費）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"交付決定額"]
[{"$f":"IF(【交付申請】入力シート!T22=TRUE,S79,0)+IF(【交付申請】入力シート!AC22=TRUE,S79,0)+IF(【交付申請】入力シート!AN22=TRUE,Z79,0)","v":0},null,null,null,null,null,null,null,null,"×",null,0.2,null,null,null,null,"＝",null,{"$f":"A90*L90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"【交付申請】入力シート!AF103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"★補助金額（交付決定額が上限）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AF88,AF90)","v":0},null,null,null,null,null,null,{"$f":"IF(AF90=AF92,\"（交付決定額を上限額とする）\",\"\")","v":"（交付決定額を上限額とする）"}]
[]
["〇収支計画（収入の部）",null,null,null,null,null,null,null,null,null,null,null,null,null,"収入の部の記入方法についてはこちらをご参照ください。→",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入事項"]
["自己資金"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"精算額",null,null,null,null,null,null,null,null,null,"内訳"]
["会費",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I110","v":0}]
["負担金",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I111","v":0}]
["積立金",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I112","v":0}]
["その他",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I113","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+AF94","v":0},null,null,null,null,null,null,null,null,null,"※自動入力"]
[]
["補助金"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"精算額",null,null,null,null,null,null,null,null,null,"内訳"]
["県補助金",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I117","v":0}]
["市補助金",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I118","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"市補助金は自己資金(その他)に計上"]
["その他",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I119","v":0}]
[]
["借入金"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"精算額",null,null,null,null,null,null,null,null,null,"内訳"]
["借入金",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I123","v":0}]
[]
["事業収入"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"精算額",null,null,null,null,null,null,null,null,null,"内訳"]
["入場料収入",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I127","v":0}]
["出店料収入",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I128","v":0}]
["広告料収入",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I129","v":0}]
["模擬店等売上",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I130","v":0}]
[]
["寄付金その他"]
["区分",null,null,null,null,null,null,null,"予算額",null,null,null,null,null,null,null,null,null,"精算額",null,null,null,null,null,null,null,null,null,"内訳"]
["寄付金その他",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!I134","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"収入の部合計",null,null,null,null,null,null,null,{"$f":"SUM(S97:AB121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"収支ズレチェック",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S82=S123,\"〇\",\"×\")","v":"〇"},null,null,null,"→「〇」であることを確認してください。"]
[]
["〇変更申請の要否チェック"]
["・補助対象経費額が２割以上減額していない。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((S78+S79+S80)<(【交付申請】入力シート!S93+【交付申請】入力シート!S94+【交付申請】入力シート!S95)*0.8,\"×\",\"〇\")","v":"〇"},null,null,"（自動入力）"]
["・事業の一部廃止など、事業内容に変更が無い。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"２項目とも〇の場合、変更申請は不要。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"変更申請　",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AA126:AC127,\"×\")>0,\"要\",\"不要\")","v":"不要"},null,null,null,"→変更申請「要」の場合は、",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"変更申請書",null,null,null,null,null,null,"及び",null,null,"変更計画書",null,null,null,null,null,null,null,"を作成してください。"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※クリックすると該当シートに移動します。"]
["▲先頭に戻る",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"黄色のシートが実績報告書類、緑色のシートが変更申請書類になります。"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実績報告の添付書類についてはこちらをご参照ください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"【実績】添付書類"]

{"sheet":"【参考】経費費目","index":2,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[[4,3,6,3],[7,1,12,1],[7,3,12,3],[13,1,16,1],[13,3,16,3],[28,0,31,0],[28,1,29,1],[1,0,1,2],[2,0,2,2],[4,0,27,0],[4,1,6,1],[17,1,20,1],[17,3,20,3],[21,1,25,1],[21,3,25,3],[26,1,27,1],[26,3,27,3],[32,0,38,1],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[38,2,38,3]]}
["補助対象経費"]
["【交付申請】入力シートに戻る"]
["【実績】入力シートに戻る"]
[null,"費　目","補 助 対 象 経 費","備　考"]
["ソ　フ　ト　事　業","会場借上費","○イベント、講習会等の会場・駐車場使用料"]
[null,null,"○事務所、店舗等借上料（事業実施時に使用する場合に限る。）"]
[null,null,"○道路使用・公園使用に係る申請料"]
[null,"装飾設備費","○会場装飾に要する経費（装飾品のリース料、搬入搬出費、設置費、部材等消耗品の購入費等）","・保険料については、保険内容のわかるもの（保険証書の写し等）を提出することを要する。"]
[null,null,"○会場設営に要する経費（照明、音響設備等に係る機材、設備、機器等のリース料、搬入搬出費、設置費、工事費等）"]
[null,null,"○イベント等に係る保険料（賠償責任保険、損害保険、イベント中止保険等）"]
[null,null,"○講習会等で必要な教材、材料等に要する経費（購入費、リース料等）"]
[null,null,"○事業実施に必要な郵便、宅配便等に要する経費"]
[null,null,"○事業実施に伴い発生するその他経費（消耗品費、原材料費、光熱水費、ごみ処理費、クリーニング代等）"]
[null,"委託料","○事業の企画運営委託料","・各種調査研究委託料については、委託内容の分かる請求書、契約書等の他、報告書等の成果物の写しを提出することを要する。\n・指導コンサルタント委託料については、委託内容の分かる請求書、契約書等の他、会議録等のコンサルティングの内容がわかるものを提出することを要する。"]
[null,null,"○各種調査研究委託料"]
[null,null,"○指導コンサルタント委託料（1回3万円までの契約に限り、年間30万円までを補助対象経費とする。）"]
[null,null,"○その他委託料"]
[null,"印刷製本費","○ポスター、チラシ、商店街マップ、情報誌等の作成費","・印刷製本費については、原則として印刷物を提出することを要する。\n・特定店舗のＰＲのみを目的としているとみなされる印刷物、回覧・会報等主に組合員を対象とした印刷物、補助事業者が発行主体ではない印刷物については補助対象外とする。\n・ポスター、チラシ、商店街マップ、ホームページ等への販売促進に係る事業（売り出しや抽選事業）の掲載については、事業目的を達成するために必要又は効果があると認められた場合には、その経費は補助対象とする。"]
[null,null,"○新聞広告折込料、新聞・雑誌等への広告掲載料"]
[null,null,"○指導コンサルタントのもと行う会議用資料作成費（コピー代、印刷代）"]
[null,null,"○その他印刷製本費（調査研究報告書、開催案内状、抽選券・商品券等）"]
[null,"報償費","○人件費","・旅費に係る食糧費、宿泊費については補助対象外とする。\n・補助事業者の構成員に対する謝礼・記念品等については補助対象外とする。\n・販売用物品、有料事業における贈呈用物品の仕入経費（模擬店の仕入経費、有料ゲームの賞品の購入費等）については補助対象外とする。ただし、概ね全区に参加商店街があり、全市的な波及効果があると認められる事業の場合は、補助対象経費とする。\n・補助事業者発行の商品券・割引券等の額面及び発行に係るプレミアム・割引部分の負担費用、コンクール、コンテスト等の賞金については補助対象外とする。\n・金銭以外の物品で謝礼を行う場合、その購入の領収書類のほか、相手先からの受領書を必要とする。\n"]
[null,null,"講師やタレント等への謝礼及び旅費（国内に限る。）、地域団体や個人等に対する会場警備・清掃等の役務の提供に対する謝礼、アルバイト賃金等"]
[null,null,"○指導コンサルタントのもと行う調査研究に係る国内における運賃実費（総事業費の10％かつ20万円までを補助対象経費とする。）"]
[null,null,"○来場者配付用記念品（来場者への粗品、参加無料の抽選会における賞品等）"]
[null,null,"○コンクール、コンテスト等の参加者への記念品（盾、賞状、副賞等（図書券及び金券類も含む。））"]
[null,"海外通信費","○国際電話料","・海外通信費については、外国商店街との交流事業に限る。"]
[null,null,"○発送費"]
["ハ　ー　ド　事　業","共同設備の整備費","○ソフト事業を生かすために設置する安心安全に対応した設備（ＡＥＤ、防犯カメラ）の整備に要する経費","・既設施設及び設備にかかる解体・撤去費、廃材処分費については補助対象外とする。"]
[null,null,"○上記の他商店街および地域が抱える課題やニーズに対応する施設・設備の整備に要する経費。ただし、げんき補助金採択事業に限る。","・整備とは、施設・設備の新設・改造を指すものとする。"]
[null,"内外装整備費","○ソフト事業を効果的に実施するために必要な店舗・施設の必要最小限の内外装整備にかかる費用（1回に限る。）。ただし、げんき補助金採択事業に限る。","・共同施設、設備の設置費・購入費にかかる設計費、工事監理費及び保険料については補助対象外とする。"]
[null,"家賃賃借料","○ソフト事業を効果的に実施するために必要な店舗・施設の賃借料（共益費を含む。）。ただし、げんき補助金採択事業に限る。","・家賃賃借料にかかる権利金（礼金）、保証金（敷金）、不動産仲介料については補助対象外とする。"]
["その他",null,"○上記の他、事業実施上特に必要であると認められる経費については、補助対象経費とする。"]
[null,null,"○下記の経費については、補助対象経費としない。"]
[null,null,"・補助事業に特定できない経費（商店街内部の事務運営費、事前や事後及び補助事業者の構成員のみで行われる会議費、イベント等での商店街組合員や役員の控室に係る経費、設備保管料等間接経費、ラジオやテレビ等での宣伝費、記録写真代、飲食経費、補助事業以外にも繰り返し使用可能なものの購入費等）"]
[null,null,"・振込手数料（ただし、請求金額以内の支払いにかかるものを除く。）"]
[null,null,"・支払証拠書類がないもの（10万円以上の支払いについては、必ず振込による方法で行うものとする。ただし、行政機関への支払い、切手購入等振込での支払いが困難である場合は除く。）"]
[null,null,"・当該年度の3月31日までに支払いが完了していない経費"]
[null,null,"○ハード事業において、防犯カメラを設置する場合は、「名古屋市公共的団体による防犯カメラの設置及び利用に関するガイドライン」に基づき、設置及び利用基準の作成を行い、本市に提出しなければならない。"]

{"sheet":"申請書","index":3,"n_rows":35,"n_cols":9,"rows_kept":35,"cut":false,"hidden":false,"merged":[[31,0,31,8],[32,0,32,8],[33,0,33,8],[34,0,34,8],[18,2,18,5],[21,0,21,8],[22,0,22,8],[23,0,23,8],[24,0,24,8],[25,0,25,8],[26,0,26,8],[18,6,18,7],[20,2,20,4],[5,5,5,7],[7,5,7,7],[8,5,8,7],[9,5,9,7],[10,5,10,7],[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,8],[15,3,15,4],[19,2,19,4],[13,0,13,8],[17,0,17,8],[6,5,6,7],[18,0,18,1],[11,5,11,7],[12,0,12,8]]}
["（様式 魅-1）"]
["　　　令和４年度名古屋市商工業団体振興補助金（商店街魅力向上事業）交付申請書"]
["補助事業区分【商店街魅力アップ支援事業】"]
[{"$f":"+【交付申請】入力シート!X3","v":"00:00:00"}]
["（宛先）名古屋市長"]
[null,null,null,"所　 在　 地",null,{"$f":"【交付申請】入力シート!K5","v":0}]
[null,null,null,"団　 体 　名",null,{"$f":"【交付申請】入力シート!K6","v":0}]
[null,null,null,"（フリガナ）",null,{"$f":"【交付申請】入力シート!K8","v":0}]
[null,null,null,"代表者職氏名",null,{"$f":"【交付申請】入力シート!K7","v":0}]
[null,null,null,"(生年月日：",null,{"$f":"【交付申請】入力シート!K9","v":"00:00:00"},null,null,"）"]
[null,null,null,"事務担当者名",null,{"$f":"【交付申請】入力シート!K10","v":0}]
[null,null,null,"連 　絡　 先",null,{"$f":"【交付申請】入力シート!K11","v":0}]
["  令和４年度において、商店街魅力向上事業を実施するにあたり、下記のとおり補助金の交付を受けたいので、関係書類を添付して申請します。"]
["記"]
[]
[1,"補助金交付申請額","金",{"$f":"【交付申請】入力シート!AF103/1000","v":0},null,"千円"]
[]
["２　補助金を受けて実施しようとする事業"]
["事業の名称",null,"事業費",null,null,null,"左のうち補助対象経費",null,"県補助"]
["①",{"$f":"事業計画書!B5","v":0},{"$f":"【交付申請】入力シート!S97","v":0},null,null,"円",{"$f":"【交付申請】入力シート!S93+【交付申請】入力シート!S94+【交付申請】入力シート!S95","v":0},"円","〇"]
["②"]
["（注）げんき補助金申請を希望する事業は「県補助」欄に丸印をつけ、「団体の概要」を添付すること"]
["３　消費税及び地方消費税の課税方法（　免税事業者　　簡易課税事業者　　課税事業者）"]
["（添付書類）"]
["(1) 事業計画書（商店街魅力アップ支援事業）（様式 魅-2又は魅-2-2）"]
["(2) 収支予算書（商店街魅力アップ支援事業）（様式 魅-3及び魅-3-2）"]
["(3) ハード事業に工事費を含む場合は、見積書の写し（2社以上の見積）、仕様書・図面・カタログ等事業の内\n    容がわかるもの、施設・設備の配置図及び工事施工前の写真"]
["(4) 役員名簿及び組合員名簿又は会員名簿"]
["(5) 登記事項証明書の写し及び定款又はこれに準ずる規約、会則等"]
["(6) 補助事業の実施について議決した総会等の議事録の写し"]
["(7) その他市長が必要と認める書類"]
[" (注) (5)については、補助金申請にかかる書類として従前に本市へ提出している補助事業者にあっては、内容\n     に変更がない場合に限り省略することができる（ただし、前回提出年度から10年を経過している場合はこ \n     の限りではない）。（前回提出　　　　　年度）"]
["（申請する皆様へ）"]
["(1) 名古屋市暴力団排除条例第2条第1号に規定する暴力団若しくは同条第2号に規定する暴力団員と密接な関係\n  を有する団体に該当するときは、補助金を交付しません。また、交付決定後にその旨が判明したときは、交 \n  付決定を取り消し、又は補助金の返還を求めることがあります。"]
["(2) 上記事由を確認する必要がある場合には、申請書類に記載されている情報を愛知県警察本部に照会するこ\n  とがあります。"]

{"sheet":"団体の概要","index":4,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[10,6,10,8],[9,1,9,5],[0,0,0,5],[1,0,1,5],[10,0,10,5],[3,1,3,5],[4,1,4,5],[5,1,5,5],[6,0,8,0],[7,1,7,3],[8,1,8,3]]}
["（参考様式）"]
["団　体　の　概　要"]
[]
["団体名",{"$f":"【交付申請】入力シート!K6","v":0}]
["設立年月日"]
["団体の地区"]
["団体員の数",null,"名","（うち役員数",null,"名）"]
[null,"（団体員の数のうち、中小事業者",null,null,null,"名）"]
[null,"（団体員の数のうち、小売商業者、飲食・サービス業者",null,null,null,"名）"]
["年間の事業内容"]
["※　この書類は「団体の概要」の参考様式です。",null,null,null,null,null,"入力シートに戻る"]

{"sheet":"事業計画書","index":5,"n_rows":38,"n_cols":3,"rows_kept":38,"cut":false,"hidden":false,"merged":[[25,0,26,0],[27,0,28,0],[0,0,0,1],[2,0,2,1],[36,2,37,4],[36,0,36,1],[37,0,37,1],[5,0,6,0],[8,0,13,0],[17,0,21,0],[22,0,24,0],[29,0,35,0],[14,0,16,0],[17,1,18,1],[22,1,23,1]]}
["（様式 魅-2-2）"]
[]
["　事　業　計　画　書（商店街魅力アップ支援事業）※げんき補助金申請希望事業"]
[]
["事 業 の 名 称"]
["事　業　区　分\n補助対象事業名","※ げんき補助金における事業区分及び補助対象事業名を記入すること"]
[]
["実　施　期　間"]
["商　店　街　の\n将　  来 　 像","○商店街の立地環境（商店街を取り巻く環境、地域資源、歴史的特長等）"]
[]
[null,"○商店街・地域の現状と課題"]
[]
[null,"○商店街の目指す将来像・3年後を目安とした年次目標"]
[]
["事　業　内　容","※ 事業の具体的な内容について分かりやすく記入すること"]
[null,"※ 事業内容が複数の場合、実施予定日時・場所を記入すること"]
[]
["事 業 内 容 の\n検 証・改 善 点","○前年度事業の実施効果の検証（反省点・要改善点）"]
[]
[]
[null,"○今年度の改善点及び新たな取組み"]
[]
["事　業　内　容\nの 新 規 性 ・\n創　意　工　夫","※ 新規性（モデル性、先進性、先導性等）、地域におけるアイデア・創意工夫の内容を記入すること"]
[]
[]
["事業の実施体制","※ どのように地域住民や関係団体等と連携して事業に取り組むのかを記入すること"]
[]
["そ　　の　　他","※ 上記の他、げんき補助金に申請するに当たって必要な事項を記入すること"]
[]
["事　業　効　果\n目　標　設　定","○波及効果"]
[null,"※ 商店街や地域の抱える課題の解決や環境の改善、商店街の再生や活性化に向けた事業効果を記入すること"]
[]
[null,"○目標"]
[null,"※ 事業効果を具体的に、客観性のある項目（来客数・販売額・組合員数・空店舗数・ホームページアクセス数など）を指標として目標を2項目以上設定すること"]
[null,"※ 継続事業の場合、前年度の実績と今年度の改善点等を踏まえた目標を設定すること"]
[]
["※記入欄が不足する場合は、適宜別紙（Ａ４）を添付してください。",null,"入力シートに戻る"]
["※事業のイメージ図など、わかりやすく説明するものがあれば添付してください。"]

{"sheet":"予算（収入）","index":6,"n_rows":31,"n_cols":45,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,5,10,45],[13,5,13,45],[15,24,15,26],[15,32,15,34],[15,35,15,42],[1,0,1,45],[4,5,4,45],[14,16,14,23],[14,24,14,26],[14,32,14,34],[14,35,14,42],[14,5,14,15],[4,0,4,1],[4,2,4,4],[14,27,14,31],[3,2,3,3],[7,5,7,45],[8,5,8,45],[3,44,3,45],[3,4,3,43],[9,5,9,45],[29,0,29,45],[30,0,30,45],[20,5,20,45],[21,5,21,45],[22,5,22,45],[23,5,23,45],[25,5,25,45],[27,0,27,1],[28,0,28,5],[17,5,17,45],[16,13,16,22],[15,5,15,15],[15,27,15,31],[15,16,15,23]]}
["（様式 魅-3）"]
["収　支　予　算　書（商店街魅力アップ支援事業）"]
[]
["収入の部",null,"事業名　（",null,{"$f":"事業計画書!B5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"）"]
["区　　分",null,"予　算　額（円）",null,null,"積　算　の　基　礎"]
[]
["自己資金",null,null,{"$f":"SUM(D8:D11)","v":0}]
[null,"会費","（",{"$f":"+【交付申請】入力シート!I110","v":0},"）",{"$f":"+【交付申請】入力シート!S110","v":0}]
[null,"負担金","（",{"$f":"+【交付申請】入力シート!I111","v":0},"）",{"$f":"+【交付申請】入力シート!S111","v":0}]
[null,"積立金","（",{"$f":"+【交付申請】入力シート!I112","v":0},"）",{"$f":"+【交付申請】入力シート!S112","v":0}]
[null,"その他","（",{"$f":"+【交付申請】入力シート!I113","v":0},"）",{"$f":"+【交付申請】入力シート!S113","v":0}]
[]
["補助金",null,null,{"$f":"SUM(D14:D16)","v":0}]
[null,"県補助金","（",{"$f":"+【交付申請】入力シート!I117","v":0},"）",{"$f":"+【交付申請】入力シート!S117","v":0}]
[null,"市補助金","（",{"$f":"+【交付申請】入力シート!I118","v":0},"）","<人件費以外>",null,null,null,null,null,null,null,null,null,null,{"$f":"【交付申請】入力シート!A101","v":0},null,null,null,null,null,null,null,"×",null,null,{"$f":"【交付申請】入力シート!L101","v":0.4},null,null,null,null,"＝",null,null,{"$f":"+【交付申請】入力シート!S101","v":0},null,null,null,null,null,null,null,"①"]
[null,"その他","（",{"$f":"+【交付申請】入力シート!I119","v":0},"）","<人件費>",null,null,null,null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!A105","v":0},null,null,null,null,null,null,null,"×",null,null,{"$f":"+【交付申請】入力シート!L105","v":0.2},null,null,null,null,"＝",null,null,{"$f":"+【交付申請】入力シート!S105","v":0},null,null,null,null,null,null,null,"②"]
[null,null,null,null,null,"①＋②＝",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!AF103","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(N17<5000000,\"（千円未満切捨て）\",\"（上限5,000,000円）\")","v":"（千円未満切捨て）"}]
["借入金",null,null,{"$f":"+【交付申請】入力シート!I123","v":0},null,{"$f":"+【交付申請】入力シート!S123","v":0}]
[]
["事業収入",null,null,{"$f":"SUM(D21:D24)","v":0}]
[null,"入場料収入","（",{"$f":"+【交付申請】入力シート!I127","v":0},"）",{"$f":"+【交付申請】入力シート!S127","v":0}]
[null,"出店料収入","（",{"$f":"+【交付申請】入力シート!I128","v":0},"）",{"$f":"+【交付申請】入力シート!S128","v":0}]
[null,"広告料収入","（",{"$f":"+【交付申請】入力シート!I129","v":0},"）",{"$f":"+【交付申請】入力シート!S129","v":0}]
[null,"模擬店等売上","（",{"$f":"+【交付申請】入力シート!I130","v":0},"）",{"$f":"+【交付申請】入力シート!S130","v":0}]
[]
["寄付金その他",null,null,{"$f":"+【交付申請】入力シート!I134","v":0},null,{"$f":"+【交付申請】入力シート!S134","v":0}]
[]
["合　　計",null,null,{"$f":"+【交付申請】入力シート!I136","v":0}]
["（記入上の注意）"]
["１　「事業収入」の欄は、補助事業にかかる収入額を記載してください。"]
["２　「積算の基礎」の欄は、科目ごとに具体的に記入してください。"]

{"sheet":"予算（支出）","index":7,"n_rows":49,"n_cols":6,"rows_kept":49,"cut":false,"hidden":false,"merged":[[49,0,49,5],[46,0,47,1],[4,0,34,0],[35,0,41,0],[46,2,47,2],[44,2,45,2],[42,2,43,2],[1,0,1,5],[3,0,3,1],[42,0,43,1],[44,0,45,1],[3,2,3,3],[3,4,3,5],[2,3,2,4]]}
["（様式 魅-3-2）"]
["収　支　予　算　書（商店街魅力アップ支援事業）"]
["支出の部",null,"事業名（",{"$f":"事業計画書!B5","v":0},null,"　）"]
["区　　分",null,"予　算　額（円）",null,"積　算　の　基　礎"]
["ソフト事業"]
[null,"会場借上料",{"$f":"内訳!C67","v":0},null,{"$f":"IF(C6=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"装飾設備費",{"$f":"内訳!C68","v":0},null,{"$f":"IF(C11=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"委託料",{"$f":"内訳!C69","v":0},null,{"$f":"IF(C16=0,\"\",\"内訳は別紙の通り\")","v":""}]
[null,"うち指導コンサルタント委託料"]
[]
[]
[]
[null,"印刷製本費",{"$f":"内訳!C70","v":0},null,{"$f":"IF(C21=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"報償費",{"$f":"内訳!C71+内訳!C72","v":0},null,{"$f":"IF(C26=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"海外通信費",{"$f":"内訳!C73","v":0},null,{"$f":"IF(C31=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
["ハード事業"]
[null,"共同施設・設備費",{"$f":"内訳!C74","v":0},null,{"$f":"IF(C37=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[null,"内外装整備費",{"$f":"内訳!C75","v":0},null,{"$f":"IF(C39=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[null,"家賃賃借料",{"$f":"内訳!C76","v":0},null,{"$f":"IF(C41=0,\"\",\"内訳は別紙の通り\")","v":""}]
[null," "]
["補助対象経費　計",null,{"$f":"SUM(C6:C41)","v":0}]
[]
["その他",null,{"$f":"内訳!C77","v":0},null,{"$f":"IF(C45=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
["合　　計",null,{"$f":"+C43+C45","v":0}]
[]
["(注）","支出の部は事業ごとに作成すること"]

{"sheet":"内訳","index":8,"n_rows":78,"n_cols":17,"rows_kept":78,"cut":false,"hidden":false,"merged":[[4,1,4,2],[10,1,10,2],[9,1,9,2],[8,1,8,2],[7,1,7,2],[6,1,6,2],[73,10,73,11],[74,10,74,11],[72,6,72,7],[72,10,72,11],[5,1,5,2],[15,1,15,2],[14,1,14,2],[13,1,13,2],[11,1,11,2],[12,1,12,2],[20,1,20,2],[19,1,19,2],[18,1,18,2],[17,1,17,2],[16,1,16,2],[25,1,25,2],[76,10,76,11],[77,6,77,7],[77,10,77,11],[75,6,75,7],[75,10,75,11],[24,1,24,2],[23,1,23,2],[22,1,22,2],[21,1,21,2],[76,0,76,1],[26,1,26,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[77,0,77,1],[73,0,75,0],[66,0,72,0],[66,6,67,7],[70,6,70,7],[76,6,76,7],[73,6,74,7],[66,10,66,11],[67,10,67,11],[68,6,68,7],[68,10,68,11],[69,6,69,7],[69,10,69,11],[70,10,70,11],[0,9,0,11],[2,1,2,2],[2,8,2,9],[65,0,65,1],[65,6,65,7],[65,10,65,11],[63,0,63,4],[63,8,63,9],[3,1,3,2],[32,1,32,2],[31,1,31,2],[30,1,30,2],[29,1,29,2],[28,1,28,2],[27,1,27,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[62,1,62,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2]]}
["商店街魅力アップ支援事業補助金査定資料　【事業費内訳】"]
[]
["書類No.","細目",null,"費目","消費税率","経費\n（消費税込）","経費\n（消費税控除）","消費税","支出先",null,"日付"]
[1,{"$f":"【交付申請】入力シート!D50","v":0},null,{"$f":"【交付申請】入力シート!R50","v":0},{"$f":"【交付申請】入力シート!Y50","v":0},{"$f":"【交付申請】入力シート!AD50","v":0},{"$f":"IF(E4=10%,ROUNDUP(F4*100/110,0),IF(E4=8%,ROUNDUP(F4*100/108,0),IF(E4=\"非課税\",F4,0)))","v":0},{"$f":"F4-G4","v":0},null,null,null,{"$f":"VLOOKUP(D4,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"会場借上料",1]
[2,{"$f":"【交付申請】入力シート!D40","v":0},null,{"$f":"【交付申請】入力シート!R40","v":0},{"$f":"【交付申請】入力シート!Y40","v":0},{"$f":"【交付申請】入力シート!AD40","v":0},{"$f":"IF(E5=10%,ROUNDUP(F5*100/110,0),IF(E5=8%,ROUNDUP(F5*100/108,0),IF(E5=\"非課税\",F5,0)))","v":0},{"$f":"F5-G5","v":0},null,null,null,{"$f":"VLOOKUP(D5,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"装飾設備費",2]
[3,{"$f":"【交付申請】入力シート!D41","v":0},null,{"$f":"【交付申請】入力シート!R41","v":0},{"$f":"【交付申請】入力シート!Y41","v":0},{"$f":"【交付申請】入力シート!AD41","v":0},{"$f":"IF(E6=10%,ROUNDUP(F6*100/110,0),IF(E6=8%,ROUNDUP(F6*100/108,0),IF(E6=\"非課税\",F6,0)))","v":0},{"$f":"F6-G6","v":0},null,null,null,{"$f":"VLOOKUP(D6,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"委託料",3]
[4,{"$f":"【交付申請】入力シート!D39","v":0},null,{"$f":"【交付申請】入力シート!R39","v":0},{"$f":"【交付申請】入力シート!Y39","v":0},{"$f":"【交付申請】入力シート!AD39","v":0},{"$f":"IF(E7=10%,ROUNDUP(F7*100/110,0),IF(E7=8%,ROUNDUP(F7*100/108,0),IF(E7=\"非課税\",F7,0)))","v":0},{"$f":"F7-G7","v":0},null,null,null,{"$f":"VLOOKUP(D7,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"印刷製本費",4]
[5,{"$f":"【交付申請】入力シート!D44","v":0},null,{"$f":"【交付申請】入力シート!R44","v":0},{"$f":"【交付申請】入力シート!Y44","v":0},{"$f":"【交付申請】入力シート!AD44","v":0},{"$f":"IF(E8=10%,ROUNDUP(F8*100/110,0),IF(E8=8%,ROUNDUP(F8*100/108,0),IF(E8=\"非課税\",F8,0)))","v":0},{"$f":"F8-G8","v":0},null,null,null,{"$f":"VLOOKUP(D8,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"報償費",5]
[6,{"$f":"【交付申請】入力シート!D43","v":0},null,{"$f":"【交付申請】入力シート!R43","v":0},{"$f":"【交付申請】入力シート!Y43","v":0},{"$f":"【交付申請】入力シート!AD43","v":0},{"$f":"IF(E9=10%,ROUNDUP(F9*100/110,0),IF(E9=8%,ROUNDUP(F9*100/108,0),IF(E9=\"非課税\",F9,0)))","v":0},{"$f":"F9-G9","v":0},null,null,null,{"$f":"VLOOKUP(D9,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"人件費",6]
[7,{"$f":"【交付申請】入力シート!D37","v":0},null,{"$f":"【交付申請】入力シート!R37","v":0},{"$f":"【交付申請】入力シート!Y37","v":0},{"$f":"【交付申請】入力シート!AD37","v":0},{"$f":"IF(E10=10%,ROUNDUP(F10*100/110,0),IF(E10=8%,ROUNDUP(F10*100/108,0),IF(E10=\"非課税\",F10,0)))","v":0},{"$f":"F10-G10","v":0},null,null,null,{"$f":"VLOOKUP(D10,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"海外通信費",7]
[8,{"$f":"【交付申請】入力シート!D42","v":0},null,{"$f":"【交付申請】入力シート!R42","v":0},{"$f":"【交付申請】入力シート!Y42","v":0},{"$f":"【交付申請】入力シート!AD42","v":0},{"$f":"IF(E11=10%,ROUNDUP(F11*100/110,0),IF(E11=8%,ROUNDUP(F11*100/108,0),IF(E11=\"非課税\",F11,0)))","v":0},{"$f":"F11-G11","v":0},null,null,null,{"$f":"VLOOKUP(D11,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"施設整備費",8]
[9,{"$f":"【交付申請】入力シート!D49","v":0},null,{"$f":"【交付申請】入力シート!R49","v":0},{"$f":"【交付申請】入力シート!Y49","v":0},{"$f":"【交付申請】入力シート!AD49","v":0},{"$f":"IF(E12=10%,ROUNDUP(F12*100/110,0),IF(E12=8%,ROUNDUP(F12*100/108,0),IF(E12=\"非課税\",F12,0)))","v":0},{"$f":"F12-G12","v":0},null,null,null,{"$f":"VLOOKUP(D12,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"内外装整備費",9]
[10,{"$f":"【交付申請】入力シート!D38","v":0},null,{"$f":"【交付申請】入力シート!R38","v":0},{"$f":"【交付申請】入力シート!Y38","v":0},{"$f":"【交付申請】入力シート!AD38","v":0},{"$f":"IF(E13=10%,ROUNDUP(F13*100/110,0),IF(E13=8%,ROUNDUP(F13*100/108,0),IF(E13=\"非課税\",F13,0)))","v":0},{"$f":"F13-G13","v":0},null,null,null,{"$f":"VLOOKUP(D13,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"家賃賃借料",10]
[11,{"$f":"【交付申請】入力シート!D48","v":0},null,{"$f":"【交付申請】入力シート!R48","v":0},{"$f":"【交付申請】入力シート!Y48","v":0},{"$f":"【交付申請】入力シート!AD48","v":0},{"$f":"IF(E14=10%,ROUNDUP(F14*100/110,0),IF(E14=8%,ROUNDUP(F14*100/108,0),IF(E14=\"非課税\",F14,0)))","v":0},{"$f":"F14-G14","v":0},null,null,null,{"$f":"VLOOKUP(D14,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"補助対象外",11]
[12,{"$f":"【交付申請】入力シート!D47","v":0},null,{"$f":"【交付申請】入力シート!R47","v":0},{"$f":"【交付申請】入力シート!Y47","v":0},{"$f":"【交付申請】入力シート!AD47","v":0},{"$f":"IF(E15=10%,ROUNDUP(F15*100/110,0),IF(E15=8%,ROUNDUP(F15*100/108,0),IF(E15=\"非課税\",F15,0)))","v":0},{"$f":"F15-G15","v":0},null,null,null,{"$f":"VLOOKUP(D15,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[13,{"$f":"【交付申請】入力シート!D45","v":0},null,{"$f":"【交付申請】入力シート!R45","v":0},{"$f":"【交付申請】入力シート!Y45","v":0},{"$f":"【交付申請】入力シート!AD45","v":0},{"$f":"IF(E16=10%,ROUNDUP(F16*100/110,0),IF(E16=8%,ROUNDUP(F16*100/108,0),IF(E16=\"非課税\",F16,0)))","v":0},{"$f":"F16-G16","v":0},null,null,null,{"$f":"VLOOKUP(D16,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[14,{"$f":"【交付申請】入力シート!D46","v":0},null,{"$f":"【交付申請】入力シート!R46","v":0},{"$f":"【交付申請】入力シート!Y46","v":0},{"$f":"【交付申請】入力シート!AD46","v":0},{"$f":"IF(E17=10%,ROUNDUP(F17*100/110,0),IF(E17=8%,ROUNDUP(F17*100/108,0),IF(E17=\"非課税\",F17,0)))","v":0},{"$f":"F17-G17","v":0},null,null,null,{"$f":"VLOOKUP(D17,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[15,{"$f":"【交付申請】入力シート!D35","v":0},null,{"$f":"【交付申請】入力シート!R35","v":0},{"$f":"【交付申請】入力シート!Y35","v":0},{"$f":"【交付申請】入力シート!AD35","v":0},{"$f":"IF(E18=10%,ROUNDUP(F18*100/110,0),IF(E18=8%,ROUNDUP(F18*100/108,0),IF(E18=\"非課税\",F18,0)))","v":0},{"$f":"F18-G18","v":0},null,null,null,{"$f":"VLOOKUP(D18,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[16,{"$f":"【交付申請】入力シート!D32","v":0},null,{"$f":"【交付申請】入力シート!R32","v":0},{"$f":"【交付申請】入力シート!Y32","v":0},{"$f":"【交付申請】入力シート!AD32","v":0},{"$f":"IF(E19=10%,ROUNDUP(F19*100/110,0),IF(E19=8%,ROUNDUP(F19*100/108,0),IF(E19=\"非課税\",F19,0)))","v":0},{"$f":"F19-G19","v":0},null,null,null,{"$f":"VLOOKUP(D19,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[17,{"$f":"【交付申請】入力シート!D34","v":0},null,{"$f":"【交付申請】入力シート!R34","v":0},{"$f":"【交付申請】入力シート!Y34","v":0},{"$f":"【交付申請】入力シート!AD34","v":0},{"$f":"IF(E20=10%,ROUNDUP(F20*100/110,0),IF(E20=8%,ROUNDUP(F20*100/108,0),IF(E20=\"非課税\",F20,0)))","v":0},{"$f":"F20-G20","v":0},null,null,null,{"$f":"VLOOKUP(D20,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[18,{"$f":"【交付申請】入力シート!D30","v":0},null,{"$f":"【交付申請】入力シート!R30","v":0},{"$f":"【交付申請】入力シート!Y30","v":0},{"$f":"【交付申請】入力シート!AD30","v":0},{"$f":"IF(E21=10%,ROUNDUP(F21*100/110,0),IF(E21=8%,ROUNDUP(F21*100/108,0),IF(E21=\"非課税\",F21,0)))","v":0},{"$f":"F21-G21","v":0},null,null,null,{"$f":"VLOOKUP(D21,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[19,{"$f":"【交付申請】入力シート!D33","v":0},null,{"$f":"【交付申請】入力シート!R33","v":0},{"$f":"【交付申請】入力シート!Y33","v":0},{"$f":"【交付申請】入力シート!AD33","v":0},{"$f":"IF(E22=10%,ROUNDUP(F22*100/110,0),IF(E22=8%,ROUNDUP(F22*100/108,0),IF(E22=\"非課税\",F22,0)))","v":0},{"$f":"F22-G22","v":0},null,null,null,{"$f":"VLOOKUP(D22,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[20,{"$f":"【交付申請】入力シート!D31","v":0},null,{"$f":"【交付申請】入力シート!R31","v":0},{"$f":"【交付申請】入力シート!Y31","v":0},{"$f":"【交付申請】入力シート!AD31","v":0},{"$f":"IF(E23=10%,ROUNDUP(F23*100/110,0),IF(E23=8%,ROUNDUP(F23*100/108,0),IF(E23=\"非課税\",F23,0)))","v":0},{"$f":"F23-G23","v":0},null,null,null,{"$f":"VLOOKUP(D23,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[21,{"$f":"【交付申請】入力シート!D36","v":0},null,{"$f":"【交付申請】入力シート!R36","v":0},{"$f":"【交付申請】入力シート!Y36","v":0},{"$f":"【交付申請】入力シート!AD36","v":0},{"$f":"IF(E24=10%,ROUNDUP(F24*100/110,0),IF(E24=8%,ROUNDUP(F24*100/108,0),IF(E24=\"非課税\",F24,0)))","v":0},{"$f":"F24-G24","v":0},null,null,null,{"$f":"VLOOKUP(D24,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[22,{"$f":"【交付申請】入力シート!D29","v":0},null,{"$f":"【交付申請】入力シート!R29","v":0},{"$f":"【交付申請】入力シート!Y29","v":0},{"$f":"【交付申請】入力シート!AD29","v":0},{"$f":"IF(E25=10%,ROUNDUP(F25*100/110,0),IF(E25=8%,ROUNDUP(F25*100/108,0),IF(E25=\"非課税\",F25,0)))","v":0},{"$f":"F25-G25","v":0},null,null,null,{"$f":"VLOOKUP(D25,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[23,{"$f":"【交付申請】入力シート!D58","v":0},null,{"$f":"【交付申請】入力シート!R58","v":0},{"$f":"【交付申請】入力シート!Y58","v":0},{"$f":"【交付申請】入力シート!AD58","v":0},{"$f":"IF(E26=10%,ROUNDUP(F26*100/110,0),IF(E26=8%,ROUNDUP(F26*100/108,0),IF(E26=\"非課税\",F26,0)))","v":0},{"$f":"F26-G26","v":0},null,null,null,{"$f":"VLOOKUP(D26,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[24,{"$f":"【交付申請】入力シート!D59","v":0},null,{"$f":"【交付申請】入力シート!R59","v":0},{"$f":"【交付申請】入力シート!Y59","v":0},{"$f":"【交付申請】入力シート!AD59","v":0},{"$f":"IF(E27=10%,ROUNDUP(F27*100/110,0),IF(E27=8%,ROUNDUP(F27*100/108,0),IF(E27=\"非課税\",F27,0)))","v":0},{"$f":"F27-G27","v":0},null,null,null,{"$f":"VLOOKUP(D27,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[25,{"$f":"【交付申請】入力シート!D60","v":0},null,{"$f":"【交付申請】入力シート!R60","v":0},{"$f":"【交付申請】入力シート!Y60","v":0},{"$f":"【交付申請】入力シート!AD60","v":0},{"$f":"IF(E28=10%,ROUNDUP(F28*100/110,0),IF(E28=8%,ROUNDUP(F28*100/108,0),IF(E28=\"非課税\",F28,0)))","v":0},{"$f":"F28-G28","v":0},null,null,null,{"$f":"VLOOKUP(D28,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[26,{"$f":"【交付申請】入力シート!D61","v":0},null,{"$f":"【交付申請】入力シート!R61","v":0},{"$f":"【交付申請】入力シート!Y61","v":0},{"$f":"【交付申請】入力シート!AD61","v":0},{"$f":"IF(E29=10%,ROUNDUP(F29*100/110,0),IF(E29=8%,ROUNDUP(F29*100/108,0),IF(E29=\"非課税\",F29,0)))","v":0},{"$f":"F29-G29","v":0},null,null,null,{"$f":"VLOOKUP(D29,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[27,{"$f":"【交付申請】入力シート!D62","v":0},null,{"$f":"【交付申請】入力シート!R62","v":0},{"$f":"【交付申請】入力シート!Y62","v":0},{"$f":"【交付申請】入力シート!AD62","v":0},{"$f":"IF(E30=10%,ROUNDUP(F30*100/110,0),IF(E30=8%,ROUNDUP(F30*100/108,0),IF(E30=\"非課税\",F30,0)))","v":0},{"$f":"F30-G30","v":0},null,null,null,{"$f":"VLOOKUP(D30,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[28,{"$f":"【交付申請】入力シート!D51","v":0},null,{"$f":"【交付申請】入力シート!R51","v":0},{"$f":"【交付申請】入力シート!Y51","v":0},{"$f":"【交付申請】入力シート!AD51","v":0},{"$f":"IF(E31=10%,ROUNDUP(F31*100/110,0),IF(E31=8%,ROUNDUP(F31*100/108,0),IF(E31=\"非課税\",F31,0)))","v":0},{"$f":"F31-G31","v":0},null,null,null,{"$f":"VLOOKUP(D31,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[29,{"$f":"【交付申請】入力シート!D52","v":0},null,{"$f":"【交付申請】入力シート!R52","v":0},{"$f":"【交付申請】入力シート!Y52","v":0},{"$f":"【交付申請】入力シート!AD52","v":0},{"$f":"IF(E32=10%,ROUNDUP(F32*100/110,0),IF(E32=8%,ROUNDUP(F32*100/108,0),IF(E32=\"非課税\",F32,0)))","v":0},{"$f":"F32-G32","v":0},null,null,null,{"$f":"VLOOKUP(D32,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[30,{"$f":"【交付申請】入力シート!D53","v":0},null,{"$f":"【交付申請】入力シート!R53","v":0},{"$f":"【交付申請】入力シート!Y53","v":0},{"$f":"【交付申請】入力シート!AD53","v":0},{"$f":"IF(E33=10%,ROUNDUP(F33*100/110,0),IF(E33=8%,ROUNDUP(F33*100/108,0),IF(E33=\"非課税\",F33,0)))","v":0},{"$f":"F33-G33","v":0},null,null,null,{"$f":"VLOOKUP(D33,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[31,{"$f":"【交付申請】入力シート!D54","v":0},null,{"$f":"【交付申請】入力シート!R54","v":0},{"$f":"【交付申請】入力シート!Y54","v":0},{"$f":"【交付申請】入力シート!AD54","v":0},{"$f":"IF(E34=10%,ROUNDUP(F34*100/110,0),IF(E34=8%,ROUNDUP(F34*100/108,0),IF(E34=\"非課税\",F34,0)))","v":0},{"$f":"F34-G34","v":0},null,null,null,{"$f":"VLOOKUP(D34,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[32,{"$f":"【交付申請】入力シート!D55","v":0},null,{"$f":"【交付申請】入力シート!R55","v":0},{"$f":"【交付申請】入力シート!Y55","v":0},{"$f":"【交付申請】入力シート!AD55","v":0},{"$f":"IF(E35=10%,ROUNDUP(F35*100/110,0),IF(E35=8%,ROUNDUP(F35*100/108,0),IF(E35=\"非課税\",F35,0)))","v":0},{"$f":"F35-G35","v":0},null,null,null,{"$f":"VLOOKUP(D35,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[33,{"$f":"【交付申請】入力シート!D56","v":0},null,{"$f":"【交付申請】入力シート!R56","v":0},{"$f":"【交付申請】入力シート!Y56","v":0},{"$f":"【交付申請】入力シート!AD56","v":0},{"$f":"IF(E36=10%,ROUNDUP(F36*100/110,0),IF(E36=8%,ROUNDUP(F36*100/108,0),IF(E36=\"非課税\",F36,0)))","v":0},{"$f":"F36-G36","v":0},null,null,null,{"$f":"VLOOKUP(D36,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[34,{"$f":"【交付申請】入力シート!D57","v":0},null,{"$f":"【交付申請】入力シート!R57","v":0},{"$f":"【交付申請】入力シート!Y57","v":0},{"$f":"【交付申請】入力シート!AD57","v":0},{"$f":"IF(E37=10%,ROUNDUP(F37*100/110,0),IF(E37=8%,ROUNDUP(F37*100/108,0),IF(E37=\"非課税\",F37,0)))","v":0},{"$f":"F37-G37","v":0},null,null,null,{"$f":"VLOOKUP(D37,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[35,{"$f":"【交付申請】入力シート!D63","v":0},null,{"$f":"【交付申請】入力シート!R63","v":0},{"$f":"【交付申請】入力シート!Y63","v":0},{"$f":"【交付申請】入力シート!AD63","v":0},{"$f":"IF(E38=10%,ROUNDUP(F38*100/110,0),IF(E38=8%,ROUNDUP(F38*100/108,0),IF(E38=\"非課税\",F38,0)))","v":0},{"$f":"F38-G38","v":0},null,null,null,{"$f":"VLOOKUP(D38,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[36,{"$f":"【交付申請】入力シート!D64","v":0},null,{"$f":"【交付申請】入力シート!R64","v":0},{"$f":"【交付申請】入力シート!Y64","v":0},{"$f":"【交付申請】入力シート!AD64","v":0},{"$f":"IF(E39=10%,ROUNDUP(F39*100/110,0),IF(E39=8%,ROUNDUP(F39*100/108,0),IF(E39=\"非課税\",F39,0)))","v":0},{"$f":"F39-G39","v":0},null,null,null,{"$f":"VLOOKUP(D39,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[37,{"$f":"【交付申請】入力シート!D65","v":0},null,{"$f":"【交付申請】入力シート!R65","v":0},{"$f":"【交付申請】入力シート!Y65","v":0},{"$f":"【交付申請】入力シート!AD65","v":0},{"$f":"IF(E40=10%,ROUNDUP(F40*100/110,0),IF(E40=8%,ROUNDUP(F40*100/108,0),IF(E40=\"非課税\",F40,0)))","v":0},{"$f":"F40-G40","v":0},null,null,null,{"$f":"VLOOKUP(D40,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[38,{"$f":"【交付申請】入力シート!D66","v":0},null,{"$f":"【交付申請】入力シート!R66","v":0},{"$f":"【交付申請】入力シート!Y66","v":0},{"$f":"【交付申請】入力シート!AD66","v":0},{"$f":"IF(E41=10%,ROUNDUP(F41*100/110,0),IF(E41=8%,ROUNDUP(F41*100/108,0),IF(E41=\"非課税\",F41,0)))","v":0},{"$f":"F41-G41","v":0},null,null,null,{"$f":"VLOOKUP(D41,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[39,{"$f":"【交付申請】入力シート!D67","v":0},null,{"$f":"【交付申請】入力シート!R67","v":0},{"$f":"【交付申請】入力シート!Y67","v":0},{"$f":"【交付申請】入力シート!AD67","v":0},{"$f":"IF(E42=10%,ROUNDUP(F42*100/110,0),IF(E42=8%,ROUNDUP(F42*100/108,0),IF(E42=\"非課税\",F42,0)))","v":0},{"$f":"F42-G42","v":0},null,null,null,{"$f":"VLOOKUP(D42,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[40,{"$f":"【交付申請】入力シート!D68","v":0},null,{"$f":"【交付申請】入力シート!R68","v":0},{"$f":"【交付申請】入力シート!Y68","v":0},{"$f":"【交付申請】入力シート!AD68","v":0},{"$f":"IF(E43=10%,ROUNDUP(F43*100/110,0),IF(E43=8%,ROUNDUP(F43*100/108,0),IF(E43=\"非課税\",F43,0)))","v":0},{"$f":"F43-G43","v":0},null,null,null,{"$f":"VLOOKUP(D43,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[41,{"$f":"【交付申請】入力シート!D69","v":0},null,{"$f":"【交付申請】入力シート!R69","v":0},{"$f":"【交付申請】入力シート!Y69","v":0},{"$f":"【交付申請】入力シート!AD69","v":0},{"$f":"IF(E44=10%,ROUNDUP(F44*100/110,0),IF(E44=8%,ROUNDUP(F44*100/108,0),IF(E44=\"非課税\",F44,0)))","v":0},{"$f":"F44-G44","v":0},null,null,null,{"$f":"VLOOKUP(D44,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[42,{"$f":"【交付申請】入力シート!D70","v":0},null,{"$f":"【交付申請】入力シート!R70","v":0},{"$f":"【交付申請】入力シート!Y70","v":0},{"$f":"【交付申請】入力シート!AD70","v":0},{"$f":"IF(E45=10%,ROUNDUP(F45*100/110,0),IF(E45=8%,ROUNDUP(F45*100/108,0),IF(E45=\"非課税\",F45,0)))","v":0},{"$f":"F45-G45","v":0},null,null,null,{"$f":"VLOOKUP(D45,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[43,{"$f":"【交付申請】入力シート!D71","v":0},null,{"$f":"【交付申請】入力シート!R71","v":0},{"$f":"【交付申請】入力シート!Y71","v":0},{"$f":"【交付申請】入力シート!AD71","v":0},{"$f":"IF(E46=10%,ROUNDUP(F46*100/110,0),IF(E46=8%,ROUNDUP(F46*100/108,0),IF(E46=\"非課税\",F46,0)))","v":0},{"$f":"F46-G46","v":0},null,null,null,{"$f":"VLOOKUP(D46,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[44,{"$f":"【交付申請】入力シート!D72","v":0},null,{"$f":"【交付申請】入力シート!R72","v":0},{"$f":"【交付申請】入力シート!Y72","v":0},{"$f":"【交付申請】入力シート!AD72","v":0},{"$f":"IF(E47=10%,ROUNDUP(F47*100/110,0),IF(E47=8%,ROUNDUP(F47*100/108,0),IF(E47=\"非課税\",F47,0)))","v":0},{"$f":"F47-G47","v":0},null,null,null,{"$f":"VLOOKUP(D47,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[45,{"$f":"【交付申請】入力シート!D73","v":0},null,{"$f":"【交付申請】入力シート!R73","v":0},{"$f":"【交付申請】入力シート!Y73","v":0},{"$f":"【交付申請】入力シート!AD73","v":0},{"$f":"IF(E48=10%,ROUNDUP(F48*100/110,0),IF(E48=8%,ROUNDUP(F48*100/108,0),IF(E48=\"非課税\",F48,0)))","v":0},{"$f":"F48-G48","v":0},null,null,null,{"$f":"VLOOKUP(D48,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[46,{"$f":"【交付申請】入力シート!D74","v":0},null,{"$f":"【交付申請】入力シート!R74","v":0},{"$f":"【交付申請】入力シート!Y74","v":0},{"$f":"【交付申請】入力シート!AD74","v":0},{"$f":"IF(E49=10%,ROUNDUP(F49*100/110,0),IF(E49=8%,ROUNDUP(F49*100/108,0),IF(E49=\"非課税\",F49,0)))","v":0},{"$f":"F49-G49","v":0},null,null,null,{"$f":"VLOOKUP(D49,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[47,{"$f":"【交付申請】入力シート!D75","v":0},null,{"$f":"【交付申請】入力シート!R75","v":0},{"$f":"【交付申請】入力シート!Y75","v":0},{"$f":"【交付申請】入力シート!AD75","v":0},{"$f":"IF(E50=10%,ROUNDUP(F50*100/110,0),IF(E50=8%,ROUNDUP(F50*100/108,0),IF(E50=\"非課税\",F50,0)))","v":0},{"$f":"F50-G50","v":0},null,null,null,{"$f":"VLOOKUP(D50,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[48,{"$f":"【交付申請】入力シート!D76","v":0},null,{"$f":"【交付申請】入力シート!R76","v":0},{"$f":"【交付申請】入力シート!Y76","v":0},{"$f":"【交付申請】入力シート!AD76","v":0},{"$f":"IF(E51=10%,ROUNDUP(F51*100/110,0),IF(E51=8%,ROUNDUP(F51*100/108,0),IF(E51=\"非課税\",F51,0)))","v":0},{"$f":"F51-G51","v":0},null,null,null,{"$f":"VLOOKUP(D51,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[49,{"$f":"【交付申請】入力シート!D77","v":0},null,{"$f":"【交付申請】入力シート!R77","v":0},{"$f":"【交付申請】入力シート!Y77","v":0},{"$f":"【交付申請】入力シート!AD77","v":0},{"$f":"IF(E52=10%,ROUNDUP(F52*100/110,0),IF(E52=8%,ROUNDUP(F52*100/108,0),IF(E52=\"非課税\",F52,0)))","v":0},{"$f":"F52-G52","v":0},null,null,null,{"$f":"VLOOKUP(D52,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[50,{"$f":"【交付申請】入力シート!D78","v":0},null,{"$f":"【交付申請】入力シート!R78","v":0},{"$f":"【交付申請】入力シート!Y78","v":0},{"$f":"【交付申請】入力シート!AD78","v":0},{"$f":"IF(E53=10%,ROUNDUP(F53*100/110,0),IF(E53=8%,ROUNDUP(F53*100/108,0),IF(E53=\"非課税\",F53,0)))","v":0},{"$f":"F53-G53","v":0},null,null,null,{"$f":"VLOOKUP(D53,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[51,{"$f":"【交付申請】入力シート!D79","v":0},null,{"$f":"【交付申請】入力シート!R79","v":0},{"$f":"【交付申請】入力シート!Y79","v":0},{"$f":"【交付申請】入力シート!AD79","v":0},{"$f":"IF(E54=10%,ROUNDUP(F54*100/110,0),IF(E54=8%,ROUNDUP(F54*100/108,0),IF(E54=\"非課税\",F54,0)))","v":0},{"$f":"F54-G54","v":0},null,null,null,{"$f":"VLOOKUP(D54,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[52,{"$f":"【交付申請】入力シート!D80","v":0},null,{"$f":"【交付申請】入力シート!R80","v":0},{"$f":"【交付申請】入力シート!Y80","v":0},{"$f":"【交付申請】入力シート!AD80","v":0},{"$f":"IF(E55=10%,ROUNDUP(F55*100/110,0),IF(E55=8%,ROUNDUP(F55*100/108,0),IF(E55=\"非課税\",F55,0)))","v":0},{"$f":"F55-G55","v":0},null,null,null,{"$f":"VLOOKUP(D55,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[53,{"$f":"【交付申請】入力シート!D81","v":0},null,{"$f":"【交付申請】入力シート!R81","v":0},{"$f":"【交付申請】入力シート!Y81","v":0},{"$f":"【交付申請】入力シート!AD81","v":0},{"$f":"IF(E56=10%,ROUNDUP(F56*100/110,0),IF(E56=8%,ROUNDUP(F56*100/108,0),IF(E56=\"非課税\",F56,0)))","v":0},{"$f":"F56-G56","v":0},null,null,null,{"$f":"VLOOKUP(D56,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[54,{"$f":"【交付申請】入力シート!D82","v":0},null,{"$f":"【交付申請】入力シート!R82","v":0},{"$f":"【交付申請】入力シート!Y82","v":0},{"$f":"【交付申請】入力シート!AD82","v":0},{"$f":"IF(E57=10%,ROUNDUP(F57*100/110,0),IF(E57=8%,ROUNDUP(F57*100/108,0),IF(E57=\"非課税\",F57,0)))","v":0},{"$f":"F57-G57","v":0},null,null,null,{"$f":"VLOOKUP(D57,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[55,{"$f":"【交付申請】入力シート!D83","v":0},null,{"$f":"【交付申請】入力シート!R83","v":0},{"$f":"【交付申請】入力シート!Y83","v":0},{"$f":"【交付申請】入力シート!AD83","v":0},{"$f":"IF(E58=10%,ROUNDUP(F58*100/110,0),IF(E58=8%,ROUNDUP(F58*100/108,0),IF(E58=\"非課税\",F58,0)))","v":0},{"$f":"F58-G58","v":0},null,null,null,{"$f":"VLOOKUP(D58,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[56,{"$f":"【交付申請】入力シート!D84","v":0},null,{"$f":"【交付申請】入力シート!R84","v":0},{"$f":"【交付申請】入力シート!Y84","v":0},{"$f":"【交付申請】入力シート!AD84","v":0},{"$f":"IF(E59=10%,ROUNDUP(F59*100/110,0),IF(E59=8%,ROUNDUP(F59*100/108,0),IF(E59=\"非課税\",F59,0)))","v":0},{"$f":"F59-G59","v":0},null,null,null,{"$f":"VLOOKUP(D59,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[57,{"$f":"【交付申請】入力シート!D85","v":0},null,{"$f":"【交付申請】入力シート!R85","v":0},{"$f":"【交付申請】入力シート!Y85","v":0},{"$f":"【交付申請】入力シート!AD85","v":0},{"$f":"IF(E60=10%,ROUNDUP(F60*100/110,0),IF(E60=8%,ROUNDUP(F60*100/108,0),IF(E60=\"非課税\",F60,0)))","v":0},{"$f":"F60-G60","v":0},null,null,null,{"$f":"VLOOKUP(D60,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[58,{"$f":"【交付申請】入力シート!D86","v":0},null,{"$f":"【交付申請】入力シート!R86","v":0},{"$f":"【交付申請】入力シート!Y86","v":0},{"$f":"【交付申請】入力シート!AD86","v":0},{"$f":"IF(E61=10%,ROUNDUP(F61*100/110,0),IF(E61=8%,ROUNDUP(F61*100/108,0),IF(E61=\"非課税\",F61,0)))","v":0},{"$f":"F61-G61","v":0},null,null,null,{"$f":"VLOOKUP(D61,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[59,{"$f":"【交付申請】入力シート!D87","v":0},null,{"$f":"【交付申請】入力シート!R87","v":0},{"$f":"【交付申請】入力シート!Y87","v":0},{"$f":"【交付申請】入力シート!AD87","v":0},{"$f":"IF(E62=10%,ROUNDUP(F62*100/110,0),IF(E62=8%,ROUNDUP(F62*100/108,0),IF(E62=\"非課税\",F62,0)))","v":0},{"$f":"F62-G62","v":0},null,null,null,{"$f":"VLOOKUP(D62,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[60,{"$f":"【交付申請】入力シート!D88","v":0},null,{"$f":"【交付申請】入力シート!R88","v":0},{"$f":"【交付申請】入力シート!Y88","v":0},{"$f":"【交付申請】入力シート!AD88","v":0},{"$f":"IF(E63=10%,ROUNDUP(F63*100/110,0),IF(E63=8%,ROUNDUP(F63*100/108,0),IF(E63=\"非課税\",F63,0)))","v":0},{"$f":"F63-G63","v":0},null,null,null,{"$f":"VLOOKUP(D63,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
["合計",null,null,null,null,{"$f":"SUM(F4:F33)","v":0},{"$f":"SUM(G4:G33)","v":0},{"$f":"SUM(H4:H33)","v":0}]
[]
["費目",null,"経費\n（消費税込）","経費\n（消費税控除）","消費税",null,"補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ソフト","会場借上料",{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",H$4:H$63)","v":0},null,"補助対象経費（ソフト）",null,"40％",{"$f":"SUM(C67:C71,C73)","v":0},{"$f":"SUM(D67:D71,D73)","v":0},null,{"$f":"SUM(E67:E71,E73)","v":0}]
[null,"装飾設備費",{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",H$4:H$63)","v":0},null,null,null,"20％",{"$f":"SUM(C72)","v":0},{"$f":"SUM(D72)","v":0},null,{"$f":"SUM(E72)","v":0}]
[null,"委託料",{"$f":"SUMIF($D$4:$D$63,\"委託料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"委託料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"委託料\",H$4:H$63)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C74:C76)","v":0},{"$f":"SUM(D74:D76)","v":0},null,{"$f":"SUM(E74:E76)","v":0}]
[null,"印刷製本費",{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",H$4:H$63)","v":0},null,"補助対象外経費",null,null,{"$f":"SUM(C77)","v":0},{"$f":"SUM(D77)","v":0},null,{"$f":"SUM(E77)","v":0}]
[null,"報償費",{"$f":"SUMIF($D$4:$D$63,\"報償費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"報償費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"報償費\",H$4:H$63)","v":0},null,"総事業費",null,null,{"$f":"SUM(J67:J70)","v":0}]
[null,"人件費",{"$f":"SUMIF($D$4:$D$63,\"人件費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"人件費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"人件費\",H$4:H$63)","v":0}]
[null,"海外通信費",{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",H$4:H$63)","v":0},null,"県補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ハード","施設整備費",{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",H$4:H$63)","v":0},null,"補助対象経費（ソフト）\n※報償費は対象外",null,"40％",{"$f":"SUM(C67:C70,C73)","v":0},{"$f":"SUM(D67:D70,D73)","v":0},null,{"$f":"SUM(E67:E70,E73)","v":0}]
[null,"内外装整備費",{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",H$4:H$63)","v":0},null,null,null,"20％",{"$f":"SUM(C72)","v":0},{"$f":"SUM(D72)","v":0},null,{"$f":"SUM(E72)","v":0}]
[null,"家賃賃借料",{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",H$4:H$63)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C74:C76)","v":0},{"$f":"SUM(D74:D76)","v":0},null,{"$f":"SUM(E74:E76)","v":0}]
["補助対象外",null,{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",H$4:H$63)","v":0},null,"補助対象外経費（報償費含）",null,null,{"$f":"SUM(C71,C77)","v":0},{"$f":"SUM(D71,D77)","v":0},null,{"$f":"SUM(E71,E77)","v":0}]
["合計",null,{"$f":"SUM(C67:C77)","v":0},{"$f":"SUM(D67:D77)","v":0},{"$f":"SUM(E67:E77)","v":0},null,"総事業費",null,null,{"$f":"SUM(J74:J77)","v":0}]

{"sheet":"実績報告書","index":9,"n_rows":37,"n_cols":46,"rows_kept":37,"cut":false,"hidden":false,"merged":[[14,17,14,19],[14,20,14,52],[14,11,14,16],[8,1,8,2],[9,1,9,2],[11,1,11,2],[12,1,12,2],[8,36,8,52],[9,36,9,52],[10,36,10,52],[11,36,11,52],[12,36,12,52],[8,28,8,35],[9,28,9,35],[10,28,10,35],[11,28,11,35],[12,28,12,35],[0,0,0,10],[2,0,2,51],[3,0,3,51],[6,39,6,52],[7,0,7,52],[6,0,6,3],[5,40,5,52],[20,5,20,44],[20,45,20,52],[21,0,21,4],[21,5,21,44],[21,45,21,52],[14,0,14,10],[23,0,23,52],[29,0,29,52],[35,0,35,52],[36,0,36,52],[30,0,30,52],[31,0,31,52],[32,0,32,52],[33,0,33,52],[34,0,34,52],[17,0,17,52],[19,0,19,24],[22,0,22,4],[22,5,22,44],[22,45,22,52],[20,0,20,4]]}
["（様式 魅-10）"]
[]
["　　　　令和４年度名古屋市商工業団体振興補助金（商店街魅力向上事業）実績報告書"]
["補助事業区分【商店街魅力アップ支援事業】"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'【実績】入力シート '!X2","v":"00:00:00"}]
[]
["（宛先）名古屋市長"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"所   在   地",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!K5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"団   体   名",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!K6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"代表者職氏名",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!K7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"事務担当者名",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!K10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"連   絡   先",null,null,null,null,null,null,null,{"$f":"+【交付申請】入力シート!K11","v":0}]
[]
[{"$f":"交付決定!AR2","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,"付4経商第",null,null,null,null,null,{"$f":"交付決定!BB1","v":0},null,null,"号をもって交付決定のありました商店街魅力向上事業を完"]
["了しましたので、関係書類を添付して報告します。"]
[]
["記"]
[]
["補助金を受けて実施した事業"]
[null,null,null,null,null,"事　業　の　名　称",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"県補助"]
["①",null,null,null,null,{"$f":"事業報告書!B5","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"〇"]
["②"]
["（注）げんき補助金採択事業は「県補助」欄に丸印をつけること。"]
[]
[]
[]
[]
[]
["（添付書類）"]
["(1) 事業報告書（商店街魅力アップ支援事業）（様式 魅-11又は魅-11-2）"]
["(2) 収支精算書（商店街魅力アップ支援事業)（様式 魅-12及び魅-12-2）"]
["(3) 補助対象経費にかかる支払領収書及び請求書等証拠書類の写し"]
["(4) 実施状況の写真等"]
["(5) ハード事業に工事費を含む場合は契約書の写し、家賃賃借料を補助対象経費に含む場合　　"]
["　　にあっては不動産賃貸借契約書の写し"]
["(6) その他市長が必要と認める書類"]

{"sheet":"事業報告書","index":10,"n_rows":27,"n_cols":3,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,0,2,1],[25,0,25,1],[26,2,26,3],[26,0,26,1],[5,0,6,0],[11,0,13,0],[8,0,10,0],[11,1,12,1],[14,0,15,0],[16,0,24,0]]}
["（様式 魅-11-2）"]
[]
["事　業　報　告　書（商店街魅力アップ支援事業）※げんき補助金採択事業"]
[]
["事 業 の 名 称"]
["事　業　区　分\n補助対象事業名","※ げんき補助金における事業区分及び補助対象事業名を記入すること"]
[]
["実　施　期　間"]
["事　業　内　容","※ 事業の具体的な内容について分かりやすく記入すること"]
[null,"※ 事業内容が複数の場合、実施日時・場所を記入すること"]
[]
["事　業　内　容\nの 新 規 性 ・\n創　意　工　夫","※ 新規性（モデル性、先進性、先導性等）、地域におけるアイデア・創意工夫の内容を　　　\n　 記入すること"]
[]
[]
["事業の実施体制","※ どのように地域住民や関係団体等と連携して事業に取り組んだのかを記入すること"]
[]
["事　業　効　果","○波及効果"]
[null,"※ どのような効果があったのか、具体的に記入してください。"]
[]
[null,"○当初目標に対する実績"]
[null,"※ 当初設定した目標に対する実績を記入してください。"]
[]
[null,"○実施効果の検証"]
[null,"※ 反省点・要改善点を記入してください。"]
[]
["※記入欄が不足する場合は、適宜別紙（Ａ４）を添付してください。"]
["※事業のイメージ図など、わかりやすく説明するものがあれば添付してください。",null,"入力シートに戻る"]

{"sheet":"精算(収入)","index":11,"n_rows":32,"n_cols":39,"rows_kept":32,"cut":false,"hidden":false,"merged":[[4,8,4,41],[3,5,3,30],[1,0,1,41],[10,8,10,17],[10,18,10,23],[10,24,10,25],[10,26,10,29],[10,30,10,31],[10,32,10,37],[10,38,10,39],[4,0,4,1],[4,2,4,4],[4,5,4,7],[3,32,3,33],[11,23,11,26],[11,27,11,28],[11,29,11,34],[12,23,12,41],[11,35,11,36],[12,8,12,14],[12,15,12,22],[11,8,11,14],[11,21,11,22],[11,15,11,20],[28,0,28,1],[29,0,29,8],[30,0,30,33],[31,0,31,33],[13,15,13,22],[13,13,13,14]]}
["（様式 魅-12）"]
["収　支　精　算　書(商店街魅力アップ支援事業）"]
[]
["収入の部",null,null,"事業名　　（",null,{"$f":"事業報告書!B5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"）"]
["区　　分",null,"予算額（円）",null,null,"精算額（円）",null,null,"積　算　の　基　礎"]
["自己資金",null,null,{"$f":"SUM(D7:D10)","v":0},null,null,{"$f":"SUM(G7:G10)","v":0}]
[null,"会費","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G7,'予算（収入）'!D8)","v":0},"）","（",{"$f":"'【実績】入力シート '!S97","v":0},"）"]
[null,"負担金","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G8,'予算（収入）'!D9)","v":0},"）","（",{"$f":"'【実績】入力シート '!S98","v":0},"）"]
[null,"積立金","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G9,'予算（収入）'!D10)","v":0},"）","（",{"$f":"'【実績】入力シート '!S99","v":0},"）"]
[null,"その他","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G10,'予算（収入）'!D11)","v":0},"）","（",{"$f":"'【実績】入力シート '!S100","v":0},"）","市未収補助金"]
[null,null,null,null,null,null,null,null,"<人件費以外>",null,null,null,null,null,null,null,null,null,{"$f":"'【実績】入力シート '!A86","v":0},null,null,null,null,null,"×",null,{"$f":"'【実績】入力シート '!L86","v":0.4},null,null,null,"＝",null,{"$f":"'【実績】入力シート '!S86","v":0},null,null,null,null,null,"①"]
[null,null,null,null,null,null,null,null,"<人件費>",null,null,null,null,null,null,{"$f":"'【実績】入力シート '!A90","v":0},null,null,null,null,null,"×",null,{"$f":"'【実績】入力シート '!L90","v":0.2},null,null,null,"＝",null,{"$f":"'【実績】入力シート '!S90","v":0},null,null,null,null,null,"②"]
[null,null,null,null,null,null,null,null,"①＋②＝",null,null,null,null,null,null,{"$f":"'【実績】入力シート '!AF88","v":0},null,null,null,null,null,null,null,{"$f":"IF(P13<5000000,\"（千円未満切捨て）\",\"（上限5,000,000円）\")","v":"（千円未満切捨て）"}]
["補助金",null,null,{"$f":"SUM(D15:D17)","v":0},null,null,{"$f":"SUM(G15:G17)","v":0},null,null,null,null,null,null,{"$f":"IF(P14=\"\",\"\",\"→\")","v":""},null,{"$f":"IF(P13>D16,D16,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(P14=\"\",\"\",\"（交付決定額）\")","v":""}]
[null,"県補助金","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G15,'予算（収入）'!D14)","v":0},"）","（",{"$f":"'【実績】入力シート '!S104","v":0},"）"]
[null,"市補助金","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G16,'予算（収入）'!D15)","v":0},"）","（",{"$f":"'【実績】入力シート '!S105","v":0},"）"]
[null,"その他","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G17,'予算（収入）'!D16)","v":0},"）","（",{"$f":"'【実績】入力シート '!S106","v":0},"）"]
[]
["借入金",null,null,{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G19,'予算（収入）'!D18)","v":0},null,null,{"$f":"'【実績】入力シート '!S110","v":0}]
[]
["事業収入",null,null,{"$f":"SUM(D22:D25)","v":0},null,null,{"$f":"SUM(G22:G25)","v":0}]
[null,"入場料収入","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G22,'予算（収入）'!D21)","v":0},"）","（",{"$f":"'【実績】入力シート '!S114","v":0},"）"]
[null,"出店料収入","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G23,'予算（収入）'!D22)","v":0},"）","（",{"$f":"'【実績】入力シート '!S115","v":0},"）"]
[null,"広告料収入","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G24,'予算（収入）'!D23)","v":0},"）","（",{"$f":"'【実績】入力シート '!S116","v":0},"）"]
[null,"模擬店等売上","（",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G25,'予算（収入）'!D24)","v":0},"）","（",{"$f":"'【実績】入力シート '!S117","v":0},"）"]
[]
["寄付金その他",null,null,{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更(収入) '!G27,'予算（収入）'!D26)","v":0},null,null,{"$f":"'【実績】入力シート '!S121","v":0}]
[]
["合　　　計",null,null,{"$f":"D6+D14+D19+D21+D27","v":0},null,null,{"$f":"+G6+G14+G19+G21+G27","v":0}]
["（記入上の注意）"]
["１　「事業収入」の欄は、補助事業にかかる収入額を記載してください。"]
["２　「積算の基礎」の欄は、科目ごとに具体的に記入してください。"]

{"sheet":"精算(支出)①","index":12,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[39,6,39,7],[40,6,40,7],[41,6,41,7],[44,6,45,7],[33,6,33,7],[34,6,34,7],[36,6,36,7],[37,6,37,7],[38,6,38,7],[28,6,28,7],[29,6,29,7],[30,6,30,7],[31,6,31,7],[32,6,32,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[26,6,26,7],[27,6,27,7],[18,6,18,7],[19,6,19,7],[20,6,20,7],[21,6,21,7],[22,6,22,7],[13,6,13,7],[14,6,14,7],[15,6,15,7],[16,6,16,7],[17,6,17,7],[4,0,34,0],[1,0,1,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[2,4,2,6],[2,2,2,3],[5,6,5,7],[6,6,6,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[12,6,12,7],[46,0,47,1],[46,2,47,2],[46,4,47,4],[35,0,41,0],[42,0,43,1],[42,2,43,2],[42,4,43,4],[44,0,45,1],[44,2,45,2],[44,4,45,4]]}
["（様式 魅-12-2）"]
["収　支　精　算　書（商店街魅力アップ支援事業）"]
["支出の部",null,"        事業名（　　",null,{"$f":"事業報告書!B5","v":0},null,null,"　）"]
["区　　分",null,"予算額（円）",null,"精算額（円）",null,"積　算　の　基　礎"]
["ソフト事業"]
[null,"会場借上料",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E6,'予算（支出）'!C6)","v":0},null,{"$f":"'精算内訳① '!C67","v":0},null,{"$f":"IF(E6=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"装飾設備費",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E11,'予算（支出）'!C11)","v":0},null,{"$f":"'精算内訳① '!C68","v":0},null,{"$f":"IF(E11=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"委託料",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E16,'予算（支出）'!C16)","v":0},null,{"$f":"'精算内訳① '!C69","v":0},null,{"$f":"IF(E16=0,\"\",\"内訳は別紙の通り\")","v":""}]
[null,"うち指導コンサルタント委託料"]
[]
[]
[]
[null,"印刷製本費",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E21,'予算（支出）'!C21)","v":0},null,{"$f":"'精算内訳① '!C70","v":0},null,{"$f":"IF(E21=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"報償費",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E26,'予算（支出）'!C26)","v":0},null,{"$f":"'精算内訳① '!C71+'精算内訳① '!C72","v":0},null,{"$f":"IF(E26=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"海外通信費",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E31,'予算（支出）'!C31)","v":0},null,{"$f":"'精算内訳① '!C73","v":0},null,{"$f":"IF(E31=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
["ハード事業"]
[null,"共同施設・設備費",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E37,'予算（支出）'!C37)","v":0},null,{"$f":"'精算内訳① '!C74","v":0},null,{"$f":"IF(E37=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[null,"内外装整備費",{"$f":"IF('【実績】入力シート '!AQ163=\"要\",'変更（支出）'!E39,'予算（支出）'!C39)","v":0},null,{"$f":"'精算内訳① '!C75","v":0},null,{"$f":"IF(E39=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[null,"家賃賃借料",{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E41,'予算（支出）'!C41)","v":0},null,{"$f":"'精算内訳① '!C76","v":0},null,{"$f":"IF(E41=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
["補助対象経費　計",null,{"$f":"SUM(C6:C41)","v":0},null,{"$f":"SUM(E6:E41)","v":0}]
[]
["その他",null,{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更（支出）'!E45,'予算（支出）'!C45)","v":0},null,{"$f":"'精算内訳① '!C77","v":0},null,{"$f":"IF(E45=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
["合　　計",null,{"$f":"SUM(C43:C46)","v":0},null,{"$f":"SUM(E43:E46)","v":0}]
[]
["(注）","支出の部は事業ごとに作成すること"]

{"sheet":"精算内訳① ","index":13,"n_rows":78,"n_cols":17,"rows_kept":78,"cut":false,"hidden":false,"merged":[[76,0,76,1],[76,6,76,7],[76,10,76,11],[77,0,77,1],[77,6,77,7],[77,10,77,11],[72,6,72,7],[72,10,72,11],[73,0,75,0],[73,6,74,7],[73,10,73,11],[74,10,74,11],[75,6,75,7],[75,10,75,11],[66,0,72,0],[66,6,67,7],[66,10,66,11],[67,10,67,11],[68,6,68,7],[68,10,68,11],[69,6,69,7],[69,10,69,11],[29,1,29,2],[28,1,28,2],[70,6,70,7],[70,10,70,11],[0,9,0,11],[2,1,2,2],[2,8,2,9],[63,0,63,4],[63,8,63,9],[65,0,65,1],[65,6,65,7],[65,10,65,11],[38,1,38,2],[37,1,37,2],[36,1,36,2],[35,1,35,2],[34,1,34,2],[33,1,33,2],[17,1,17,2],[16,1,16,2],[15,1,15,2],[14,1,14,2],[13,1,13,2],[22,1,22,2],[21,1,21,2],[20,1,20,2],[19,1,19,2],[18,1,18,2],[7,1,7,2],[6,1,6,2],[5,1,5,2],[4,1,4,2],[3,1,3,2],[12,1,12,2],[11,1,11,2],[10,1,10,2],[9,1,9,2],[8,1,8,2],[57,1,57,2],[56,1,56,2],[55,1,55,2],[54,1,54,2],[53,1,53,2],[62,1,62,2],[61,1,61,2],[60,1,60,2],[59,1,59,2],[58,1,58,2],[47,1,47,2],[46,1,46,2],[45,1,45,2],[44,1,44,2],[43,1,43,2],[52,1,52,2],[51,1,51,2],[50,1,50,2],[49,1,49,2],[48,1,48,2],[42,1,42,2],[41,1,41,2],[40,1,40,2],[39,1,39,2],[23,8,23,9],[42,8,42,9],[41,8,41,9],[40,8,40,9],[39,8,39,9],[38,8,38,9],[37,8,37,9],[36,8,36,9],[35,8,35,9],[34,8,34,9],[33,8,33,9],[32,8,32,9],[27,1,27,2],[26,1,26,2],[25,1,25,2],[24,1,24,2],[23,1,23,2],[32,1,32,2],[31,1,31,2],[30,1,30,2],[56,8,56,9],[55,8,55,9],[54,8,54,9],[53,8,53,9],[7,8,7,9],[6,8,6,9],[5,8,5,9],[4,8,4,9],[3,8,3,9],[12,8,12,9],[11,8,11,9],[10,8,10,9],[9,8,9,9],[8,8,8,9],[17,8,17,9],[16,8,16,9],[15,8,15,9],[14,8,14,9],[13,8,13,9],[22,8,22,9],[21,8,21,9],[20,8,20,9],[19,8,19,9],[18,8,18,9],[26,8,26,9],[25,8,25,9],[24,8,24,9],[62,8,62,9],[61,8,61,9],[60,8,60,9],[59,8,59,9],[58,8,58,9],[31,8,31,9],[30,8,30,9],[29,8,29,9],[28,8,28,9],[27,8,27,9],[47,8,47,9],[46,8,46,9],[45,8,45,9],[44,8,44,9],[43,8,43,9],[52,8,52,9],[51,8,51,9],[50,8,50,9],[49,8,49,9],[48,8,48,9],[57,8,57,9]]}
["商店街魅力アップ支援事業補助金査定資料　【事業費内訳】"]
[]
["書類No.","細目",null,"費目","消費税率","経費\n（消費税込）","経費\n（消費税控除）","消費税","支出先",null,"日付"]
[1,{"$f":"'【実績】入力シート '!D35","v":0},null,{"$f":"'【実績】入力シート '!R35","v":0},{"$f":"'【実績】入力シート '!Y35","v":0},{"$f":"'【実績】入力シート '!AD35","v":0},{"$f":"IF(E4=10%,ROUNDUP(F4*100/110,0),IF(E4=8%,ROUNDUP(F4*100/108,0),IF(E4=\"非課税\",F4,0)))","v":0},{"$f":"F4-G4","v":0},{"$f":"'【実績】入力シート '!BB35","v":0},null,{"$f":"'【実績】入力シート '!BJ35","v":"00:00:00"},{"$f":"VLOOKUP(D4,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"会場借上料",1]
[2,{"$f":"'【実績】入力シート '!D28","v":0},null,{"$f":"'【実績】入力シート '!R28","v":0},{"$f":"'【実績】入力シート '!Y28","v":0},{"$f":"'【実績】入力シート '!AD28","v":0},{"$f":"IF(E5=10%,ROUNDUP(F5*100/110,0),IF(E5=8%,ROUNDUP(F5*100/108,0),IF(E5=\"非課税\",F5,0)))","v":0},{"$f":"F5-G5","v":0},{"$f":"'【実績】入力シート '!BB28","v":0},null,{"$f":"'【実績】入力シート '!BJ28","v":"00:00:00"},{"$f":"VLOOKUP(D5,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"装飾設備費",2]
[3,{"$f":"'【実績】入力シート '!D27","v":0},null,{"$f":"'【実績】入力シート '!R27","v":0},{"$f":"'【実績】入力シート '!Y27","v":0},{"$f":"'【実績】入力シート '!AD27","v":0},{"$f":"IF(E6=10%,ROUNDUP(F6*100/110,0),IF(E6=8%,ROUNDUP(F6*100/108,0),IF(E6=\"非課税\",F6,0)))","v":0},{"$f":"F6-G6","v":0},{"$f":"'【実績】入力シート '!BB27","v":0},null,{"$f":"'【実績】入力シート '!BJ27","v":"00:00:00"},{"$f":"VLOOKUP(D6,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"委託料",3]
[4,{"$f":"'【実績】入力シート '!D29","v":0},null,{"$f":"'【実績】入力シート '!R29","v":0},{"$f":"'【実績】入力シート '!Y29","v":0},{"$f":"'【実績】入力シート '!AD29","v":0},{"$f":"IF(E7=10%,ROUNDUP(F7*100/110,0),IF(E7=8%,ROUNDUP(F7*100/108,0),IF(E7=\"非課税\",F7,0)))","v":0},{"$f":"F7-G7","v":0},{"$f":"'【実績】入力シート '!BB29","v":0},null,{"$f":"'【実績】入力シート '!BJ29","v":"00:00:00"},{"$f":"VLOOKUP(D7,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"印刷製本費",4]
[5,{"$f":"'【実績】入力シート '!D31","v":0},null,{"$f":"'【実績】入力シート '!R31","v":0},{"$f":"'【実績】入力シート '!Y31","v":0},{"$f":"'【実績】入力シート '!AD31","v":0},{"$f":"IF(E8=10%,ROUNDUP(F8*100/110,0),IF(E8=8%,ROUNDUP(F8*100/108,0),IF(E8=\"非課税\",F8,0)))","v":0},{"$f":"F8-G8","v":0},{"$f":"'【実績】入力シート '!BB31","v":0},null,{"$f":"'【実績】入力シート '!BJ31","v":"00:00:00"},{"$f":"VLOOKUP(D8,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"報償費",5]
[6,{"$f":"'【実績】入力シート '!D32","v":0},null,{"$f":"'【実績】入力シート '!R32","v":0},{"$f":"'【実績】入力シート '!Y32","v":0},{"$f":"'【実績】入力シート '!AD32","v":0},{"$f":"IF(E9=10%,ROUNDUP(F9*100/110,0),IF(E9=8%,ROUNDUP(F9*100/108,0),IF(E9=\"非課税\",F9,0)))","v":0},{"$f":"F9-G9","v":0},{"$f":"'【実績】入力シート '!BB32","v":0},null,{"$f":"'【実績】入力シート '!BJ32","v":"00:00:00"},{"$f":"VLOOKUP(D9,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"人件費",6]
[7,{"$f":"'【実績】入力シート '!D25","v":0},null,{"$f":"'【実績】入力シート '!R25","v":0},{"$f":"'【実績】入力シート '!Y25","v":0},{"$f":"'【実績】入力シート '!AD25","v":0},{"$f":"IF(E10=10%,ROUNDUP(F10*100/110,0),IF(E10=8%,ROUNDUP(F10*100/108,0),IF(E10=\"非課税\",F10,0)))","v":0},{"$f":"F10-G10","v":0},{"$f":"'【実績】入力シート '!BB25","v":0},null,{"$f":"'【実績】入力シート '!BJ25","v":"00:00:00"},{"$f":"VLOOKUP(D10,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"海外通信費",7]
[8,{"$f":"'【実績】入力シート '!D30","v":0},null,{"$f":"'【実績】入力シート '!R30","v":0},{"$f":"'【実績】入力シート '!Y30","v":0},{"$f":"'【実績】入力シート '!AD30","v":0},{"$f":"IF(E11=10%,ROUNDUP(F11*100/110,0),IF(E11=8%,ROUNDUP(F11*100/108,0),IF(E11=\"非課税\",F11,0)))","v":0},{"$f":"F11-G11","v":0},{"$f":"'【実績】入力シート '!BB30","v":0},null,{"$f":"'【実績】入力シート '!BJ30","v":"00:00:00"},{"$f":"VLOOKUP(D11,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"施設整備費",8]
[9,{"$f":"'【実績】入力シート '!D34","v":0},null,{"$f":"'【実績】入力シート '!R34","v":0},{"$f":"'【実績】入力シート '!Y34","v":0},{"$f":"'【実績】入力シート '!AD34","v":0},{"$f":"IF(E12=10%,ROUNDUP(F12*100/110,0),IF(E12=8%,ROUNDUP(F12*100/108,0),IF(E12=\"非課税\",F12,0)))","v":0},{"$f":"F12-G12","v":0},{"$f":"'【実績】入力シート '!BB34","v":0},null,{"$f":"'【実績】入力シート '!BJ34","v":"00:00:00"},{"$f":"VLOOKUP(D12,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"内外装整備費",9]
[10,{"$f":"'【実績】入力シート '!D26","v":0},null,{"$f":"'【実績】入力シート '!R26","v":0},{"$f":"'【実績】入力シート '!Y26","v":0},{"$f":"'【実績】入力シート '!AD26","v":0},{"$f":"IF(E13=10%,ROUNDUP(F13*100/110,0),IF(E13=8%,ROUNDUP(F13*100/108,0),IF(E13=\"非課税\",F13,0)))","v":0},{"$f":"F13-G13","v":0},{"$f":"'【実績】入力シート '!BB26","v":0},null,{"$f":"'【実績】入力シート '!BJ26","v":"00:00:00"},{"$f":"VLOOKUP(D13,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"家賃賃借料",10]
[11,{"$f":"'【実績】入力シート '!D33","v":0},null,{"$f":"'【実績】入力シート '!R33","v":0},{"$f":"'【実績】入力シート '!Y33","v":0},{"$f":"'【実績】入力シート '!AD33","v":0},{"$f":"IF(E14=10%,ROUNDUP(F14*100/110,0),IF(E14=8%,ROUNDUP(F14*100/108,0),IF(E14=\"非課税\",F14,0)))","v":0},{"$f":"F14-G14","v":0},{"$f":"'【実績】入力シート '!BB33","v":0},null,{"$f":"'【実績】入力シート '!BJ33","v":"00:00:00"},{"$f":"VLOOKUP(D14,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"補助対象外",11]
[12,{"$f":"'【実績】入力シート '!D22","v":0},null,{"$f":"'【実績】入力シート '!R22","v":0},{"$f":"'【実績】入力シート '!Y22","v":0},{"$f":"'【実績】入力シート '!AD22","v":0},{"$f":"IF(E15=10%,ROUNDUP(F15*100/110,0),IF(E15=8%,ROUNDUP(F15*100/108,0),IF(E15=\"非課税\",F15,0)))","v":0},{"$f":"F15-G15","v":0},{"$f":"'【実績】入力シート '!BB22","v":0},null,{"$f":"'【実績】入力シート '!BJ22","v":"00:00:00"},{"$f":"VLOOKUP(D15,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[13,{"$f":"'【実績】入力シート '!D23","v":0},null,{"$f":"'【実績】入力シート '!R23","v":0},{"$f":"'【実績】入力シート '!Y23","v":0},{"$f":"'【実績】入力シート '!AD23","v":0},{"$f":"IF(E16=10%,ROUNDUP(F16*100/110,0),IF(E16=8%,ROUNDUP(F16*100/108,0),IF(E16=\"非課税\",F16,0)))","v":0},{"$f":"F16-G16","v":0},{"$f":"'【実績】入力シート '!BB23","v":0},null,{"$f":"'【実績】入力シート '!BJ23","v":"00:00:00"},{"$f":"VLOOKUP(D16,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[14,{"$f":"'【実績】入力シート '!D24","v":0},null,{"$f":"'【実績】入力シート '!R24","v":0},{"$f":"'【実績】入力シート '!Y24","v":0},{"$f":"'【実績】入力シート '!AD24","v":0},{"$f":"IF(E17=10%,ROUNDUP(F17*100/110,0),IF(E17=8%,ROUNDUP(F17*100/108,0),IF(E17=\"非課税\",F17,0)))","v":0},{"$f":"F17-G17","v":0},{"$f":"'【実績】入力シート '!BB24","v":0},null,{"$f":"'【実績】入力シート '!BJ24","v":"00:00:00"},{"$f":"VLOOKUP(D17,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[15,{"$f":"'【実績】入力シート '!D19","v":0},null,{"$f":"'【実績】入力シート '!R19","v":0},{"$f":"'【実績】入力シート '!Y19","v":0},{"$f":"'【実績】入力シート '!AD19","v":0},{"$f":"IF(E18=10%,ROUNDUP(F18*100/110,0),IF(E18=8%,ROUNDUP(F18*100/108,0),IF(E18=\"非課税\",F18,0)))","v":0},{"$f":"F18-G18","v":0},{"$f":"'【実績】入力シート '!BB19","v":0},null,{"$f":"'【実績】入力シート '!BJ19","v":"00:00:00"},{"$f":"VLOOKUP(D18,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[16,{"$f":"'【実績】入力シート '!D21","v":0},null,{"$f":"'【実績】入力シート '!R21","v":0},{"$f":"'【実績】入力シート '!Y21","v":0},{"$f":"'【実績】入力シート '!AD21","v":0},{"$f":"IF(E19=10%,ROUNDUP(F19*100/110,0),IF(E19=8%,ROUNDUP(F19*100/108,0),IF(E19=\"非課税\",F19,0)))","v":0},{"$f":"F19-G19","v":0},{"$f":"'【実績】入力シート '!BB21","v":0},null,{"$f":"'【実績】入力シート '!BJ21","v":"00:00:00"},{"$f":"VLOOKUP(D19,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[17,{"$f":"'【実績】入力シート '!D17","v":0},null,{"$f":"'【実績】入力シート '!R17","v":0},{"$f":"'【実績】入力シート '!Y17","v":0},{"$f":"'【実績】入力シート '!AD17","v":0},{"$f":"IF(E20=10%,ROUNDUP(F20*100/110,0),IF(E20=8%,ROUNDUP(F20*100/108,0),IF(E20=\"非課税\",F20,0)))","v":0},{"$f":"F20-G20","v":0},{"$f":"'【実績】入力シート '!BB17","v":0},null,{"$f":"'【実績】入力シート '!BJ17","v":"00:00:00"},{"$f":"VLOOKUP(D20,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[18,{"$f":"'【実績】入力シート '!D20","v":0},null,{"$f":"'【実績】入力シート '!R20","v":0},{"$f":"'【実績】入力シート '!Y20","v":0},{"$f":"'【実績】入力シート '!AD20","v":0},{"$f":"IF(E21=10%,ROUNDUP(F21*100/110,0),IF(E21=8%,ROUNDUP(F21*100/108,0),IF(E21=\"非課税\",F21,0)))","v":0},{"$f":"F21-G21","v":0},{"$f":"'【実績】入力シート '!BB20","v":0},null,{"$f":"'【実績】入力シート '!BJ20","v":"00:00:00"},{"$f":"VLOOKUP(D21,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[19,{"$f":"'【実績】入力シート '!D18","v":0},null,{"$f":"'【実績】入力シート '!R18","v":0},{"$f":"'【実績】入力シート '!Y18","v":0},{"$f":"'【実績】入力シート '!AD18","v":0},{"$f":"IF(E22=10%,ROUNDUP(F22*100/110,0),IF(E22=8%,ROUNDUP(F22*100/108,0),IF(E22=\"非課税\",F22,0)))","v":0},{"$f":"F22-G22","v":0},{"$f":"'【実績】入力シート '!BB18","v":0},null,{"$f":"'【実績】入力シート '!BJ18","v":"00:00:00"},{"$f":"VLOOKUP(D22,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[20,{"$f":"'【実績】入力シート '!D16","v":0},null,{"$f":"'【実績】入力シート '!R16","v":0},{"$f":"'【実績】入力シート '!Y16","v":0},{"$f":"'【実績】入力シート '!AD16","v":0},{"$f":"IF(E23=10%,ROUNDUP(F23*100/110,0),IF(E23=8%,ROUNDUP(F23*100/108,0),IF(E23=\"非課税\",F23,0)))","v":0},{"$f":"F23-G23","v":0},{"$f":"'【実績】入力シート '!BB16","v":0},null,{"$f":"'【実績】入力シート '!BJ16","v":"00:00:00"},{"$f":"VLOOKUP(D23,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[21,{"$f":"'【実績】入力シート '!D15","v":0},null,{"$f":"'【実績】入力シート '!R15","v":0},{"$f":"'【実績】入力シート '!Y15","v":0},{"$f":"'【実績】入力シート '!AD15","v":0},{"$f":"IF(E24=10%,ROUNDUP(F24*100/110,0),IF(E24=8%,ROUNDUP(F24*100/108,0),IF(E24=\"非課税\",F24,0)))","v":0},{"$f":"F24-G24","v":0},{"$f":"'【実績】入力シート '!BB15","v":0},null,{"$f":"'【実績】入力シート '!BJ15","v":"00:00:00"},{"$f":"VLOOKUP(D24,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[22,{"$f":"'【実績】入力シート '!D36","v":0},null,{"$f":"'【実績】入力シート '!R36","v":0},{"$f":"'【実績】入力シート '!Y36","v":0},{"$f":"'【実績】入力シート '!AD36","v":0},{"$f":"IF(E25=10%,ROUNDUP(F25*100/110,0),IF(E25=8%,ROUNDUP(F25*100/108,0),IF(E25=\"非課税\",F25,0)))","v":0},{"$f":"F25-G25","v":0},{"$f":"'【実績】入力シート '!BB36","v":0},null,{"$f":"'【実績】入力シート '!BJ36","v":"00:00:00"},{"$f":"VLOOKUP(D25,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[23,{"$f":"'【実績】入力シート '!D37","v":0},null,{"$f":"'【実績】入力シート '!R37","v":0},{"$f":"'【実績】入力シート '!Y37","v":0},{"$f":"'【実績】入力シート '!AD37","v":0},{"$f":"IF(E26=10%,ROUNDUP(F26*100/110,0),IF(E26=8%,ROUNDUP(F26*100/108,0),IF(E26=\"非課税\",F26,0)))","v":0},{"$f":"F26-G26","v":0},{"$f":"'【実績】入力シート '!BB37","v":0},null,{"$f":"'【実績】入力シート '!BJ37","v":"00:00:00"},{"$f":"VLOOKUP(D26,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[24,{"$f":"'【実績】入力シート '!D38","v":0},null,{"$f":"'【実績】入力シート '!R38","v":0},{"$f":"'【実績】入力シート '!Y38","v":0},{"$f":"'【実績】入力シート '!AD38","v":0},{"$f":"IF(E27=10%,ROUNDUP(F27*100/110,0),IF(E27=8%,ROUNDUP(F27*100/108,0),IF(E27=\"非課税\",F27,0)))","v":0},{"$f":"F27-G27","v":0},{"$f":"'【実績】入力シート '!BB38","v":0},null,{"$f":"'【実績】入力シート '!BJ38","v":"00:00:00"},{"$f":"VLOOKUP(D27,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[25,{"$f":"'【実績】入力シート '!D39","v":0},null,{"$f":"'【実績】入力シート '!R39","v":0},{"$f":"'【実績】入力シート '!Y39","v":0},{"$f":"'【実績】入力シート '!AD39","v":0},{"$f":"IF(E28=10%,ROUNDUP(F28*100/110,0),IF(E28=8%,ROUNDUP(F28*100/108,0),IF(E28=\"非課税\",F28,0)))","v":0},{"$f":"F28-G28","v":0},{"$f":"'【実績】入力シート '!BB39","v":0},null,{"$f":"'【実績】入力シート '!BJ39","v":"00:00:00"},{"$f":"VLOOKUP(D28,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[26,{"$f":"'【実績】入力シート '!D40","v":0},null,{"$f":"'【実績】入力シート '!R40","v":0},{"$f":"'【実績】入力シート '!Y40","v":0},{"$f":"'【実績】入力シート '!AD40","v":0},{"$f":"IF(E29=10%,ROUNDUP(F29*100/110,0),IF(E29=8%,ROUNDUP(F29*100/108,0),IF(E29=\"非課税\",F29,0)))","v":0},{"$f":"F29-G29","v":0},{"$f":"'【実績】入力シート '!BB40","v":0},null,{"$f":"'【実績】入力シート '!BJ40","v":"00:00:00"},{"$f":"VLOOKUP(D29,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[27,{"$f":"'【実績】入力シート '!D41","v":0},null,{"$f":"'【実績】入力シート '!R41","v":0},{"$f":"'【実績】入力シート '!Y41","v":0},{"$f":"'【実績】入力シート '!AD41","v":0},{"$f":"IF(E30=10%,ROUNDUP(F30*100/110,0),IF(E30=8%,ROUNDUP(F30*100/108,0),IF(E30=\"非課税\",F30,0)))","v":0},{"$f":"F30-G30","v":0},{"$f":"'【実績】入力シート '!BB41","v":0},null,{"$f":"'【実績】入力シート '!BJ41","v":"00:00:00"},{"$f":"VLOOKUP(D30,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[28,{"$f":"'【実績】入力シート '!D42","v":0},null,{"$f":"'【実績】入力シート '!R42","v":0},{"$f":"'【実績】入力シート '!Y42","v":0},{"$f":"'【実績】入力シート '!AD42","v":0},{"$f":"IF(E31=10%,ROUNDUP(F31*100/110,0),IF(E31=8%,ROUNDUP(F31*100/108,0),IF(E31=\"非課税\",F31,0)))","v":0},{"$f":"F31-G31","v":0},{"$f":"'【実績】入力シート '!BB42","v":0},null,{"$f":"'【実績】入力シート '!BJ42","v":"00:00:00"},{"$f":"VLOOKUP(D31,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[29,{"$f":"'【実績】入力シート '!D43","v":0},null,{"$f":"'【実績】入力シート '!R43","v":0},{"$f":"'【実績】入力シート '!Y43","v":0},{"$f":"'【実績】入力シート '!AD43","v":0},{"$f":"IF(E32=10%,ROUNDUP(F32*100/110,0),IF(E32=8%,ROUNDUP(F32*100/108,0),IF(E32=\"非課税\",F32,0)))","v":0},{"$f":"F32-G32","v":0},{"$f":"'【実績】入力シート '!BB43","v":0},null,{"$f":"'【実績】入力シート '!BJ43","v":"00:00:00"},{"$f":"VLOOKUP(D32,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[30,{"$f":"'【実績】入力シート '!D44","v":0},null,{"$f":"'【実績】入力シート '!R44","v":0},{"$f":"'【実績】入力シート '!Y44","v":0},{"$f":"'【実績】入力シート '!AD44","v":0},{"$f":"IF(E33=10%,ROUNDUP(F33*100/110,0),IF(E33=8%,ROUNDUP(F33*100/108,0),IF(E33=\"非課税\",F33,0)))","v":0},{"$f":"F33-G33","v":0},{"$f":"'【実績】入力シート '!BB44","v":0},null,{"$f":"'【実績】入力シート '!BJ44","v":"00:00:00"},{"$f":"VLOOKUP(D33,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[31,{"$f":"'【実績】入力シート '!D45","v":0},null,{"$f":"'【実績】入力シート '!R45","v":0},{"$f":"'【実績】入力シート '!Y45","v":0},{"$f":"'【実績】入力シート '!AD45","v":0},{"$f":"IF(E34=10%,ROUNDUP(F34*100/110,0),IF(E34=8%,ROUNDUP(F34*100/108,0),IF(E34=\"非課税\",F34,0)))","v":0},{"$f":"F34-G34","v":0},{"$f":"'【実績】入力シート '!BB45","v":0},null,{"$f":"'【実績】入力シート '!BJ45","v":"00:00:00"},{"$f":"VLOOKUP(D34,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"会場借上料",1]
[32,{"$f":"'【実績】入力シート '!D46","v":0},null,{"$f":"'【実績】入力シート '!R46","v":0},{"$f":"'【実績】入力シート '!Y46","v":0},{"$f":"'【実績】入力シート '!AD46","v":0},{"$f":"IF(E35=10%,ROUNDUP(F35*100/110,0),IF(E35=8%,ROUNDUP(F35*100/108,0),IF(E35=\"非課税\",F35,0)))","v":0},{"$f":"F35-G35","v":0},{"$f":"'【実績】入力シート '!BB46","v":0},null,{"$f":"'【実績】入力シート '!BJ46","v":"00:00:00"},{"$f":"VLOOKUP(D35,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"装飾設備費",2]
[33,{"$f":"'【実績】入力シート '!D47","v":0},null,{"$f":"'【実績】入力シート '!R47","v":0},{"$f":"'【実績】入力シート '!Y47","v":0},{"$f":"'【実績】入力シート '!AD47","v":0},{"$f":"IF(E36=10%,ROUNDUP(F36*100/110,0),IF(E36=8%,ROUNDUP(F36*100/108,0),IF(E36=\"非課税\",F36,0)))","v":0},{"$f":"F36-G36","v":0},{"$f":"'【実績】入力シート '!BB47","v":0},null,{"$f":"'【実績】入力シート '!BJ47","v":"00:00:00"},{"$f":"VLOOKUP(D36,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"委託料",3]
[34,{"$f":"'【実績】入力シート '!D48","v":0},null,{"$f":"'【実績】入力シート '!R48","v":0},{"$f":"'【実績】入力シート '!Y48","v":0},{"$f":"'【実績】入力シート '!AD48","v":0},{"$f":"IF(E37=10%,ROUNDUP(F37*100/110,0),IF(E37=8%,ROUNDUP(F37*100/108,0),IF(E37=\"非課税\",F37,0)))","v":0},{"$f":"F37-G37","v":0},{"$f":"'【実績】入力シート '!BB48","v":0},null,{"$f":"'【実績】入力シート '!BJ48","v":"00:00:00"},{"$f":"VLOOKUP(D37,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"印刷製本費",4]
[35,{"$f":"'【実績】入力シート '!D49","v":0},null,{"$f":"'【実績】入力シート '!R49","v":0},{"$f":"'【実績】入力シート '!Y49","v":0},{"$f":"'【実績】入力シート '!AD49","v":0},{"$f":"IF(E38=10%,ROUNDUP(F38*100/110,0),IF(E38=8%,ROUNDUP(F38*100/108,0),IF(E38=\"非課税\",F38,0)))","v":0},{"$f":"F38-G38","v":0},{"$f":"'【実績】入力シート '!BB49","v":0},null,{"$f":"'【実績】入力シート '!BJ49","v":"00:00:00"},{"$f":"VLOOKUP(D38,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"報償費",5]
[36,{"$f":"'【実績】入力シート '!D50","v":0},null,{"$f":"'【実績】入力シート '!R50","v":0},{"$f":"'【実績】入力シート '!Y50","v":0},{"$f":"'【実績】入力シート '!AD50","v":0},{"$f":"IF(E39=10%,ROUNDUP(F39*100/110,0),IF(E39=8%,ROUNDUP(F39*100/108,0),IF(E39=\"非課税\",F39,0)))","v":0},{"$f":"F39-G39","v":0},{"$f":"'【実績】入力シート '!BB50","v":0},null,{"$f":"'【実績】入力シート '!BJ50","v":"00:00:00"},{"$f":"VLOOKUP(D39,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"人件費",6]
[37,{"$f":"'【実績】入力シート '!D51","v":0},null,{"$f":"'【実績】入力シート '!R51","v":0},{"$f":"'【実績】入力シート '!Y51","v":0},{"$f":"'【実績】入力シート '!AD51","v":0},{"$f":"IF(E40=10%,ROUNDUP(F40*100/110,0),IF(E40=8%,ROUNDUP(F40*100/108,0),IF(E40=\"非課税\",F40,0)))","v":0},{"$f":"F40-G40","v":0},{"$f":"'【実績】入力シート '!BB51","v":0},null,{"$f":"'【実績】入力シート '!BJ51","v":"00:00:00"},{"$f":"VLOOKUP(D40,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"海外通信費",7]
[38,{"$f":"'【実績】入力シート '!D52","v":0},null,{"$f":"'【実績】入力シート '!R52","v":0},{"$f":"'【実績】入力シート '!Y52","v":0},{"$f":"'【実績】入力シート '!AD52","v":0},{"$f":"IF(E41=10%,ROUNDUP(F41*100/110,0),IF(E41=8%,ROUNDUP(F41*100/108,0),IF(E41=\"非課税\",F41,0)))","v":0},{"$f":"F41-G41","v":0},{"$f":"'【実績】入力シート '!BB52","v":0},null,{"$f":"'【実績】入力シート '!BJ52","v":"00:00:00"},{"$f":"VLOOKUP(D41,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"施設整備費",8]
[39,{"$f":"'【実績】入力シート '!D53","v":0},null,{"$f":"'【実績】入力シート '!R53","v":0},{"$f":"'【実績】入力シート '!Y53","v":0},{"$f":"'【実績】入力シート '!AD53","v":0},{"$f":"IF(E42=10%,ROUNDUP(F42*100/110,0),IF(E42=8%,ROUNDUP(F42*100/108,0),IF(E42=\"非課税\",F42,0)))","v":0},{"$f":"F42-G42","v":0},{"$f":"'【実績】入力シート '!BB53","v":0},null,{"$f":"'【実績】入力シート '!BJ53","v":"00:00:00"},{"$f":"VLOOKUP(D42,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"内外装整備費",9]
[40,{"$f":"'【実績】入力シート '!D54","v":0},null,{"$f":"'【実績】入力シート '!R54","v":0},{"$f":"'【実績】入力シート '!Y54","v":0},{"$f":"'【実績】入力シート '!AD54","v":0},{"$f":"IF(E43=10%,ROUNDUP(F43*100/110,0),IF(E43=8%,ROUNDUP(F43*100/108,0),IF(E43=\"非課税\",F43,0)))","v":0},{"$f":"F43-G43","v":0},{"$f":"'【実績】入力シート '!BB54","v":0},null,{"$f":"'【実績】入力シート '!BJ54","v":"00:00:00"},{"$f":"VLOOKUP(D43,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"家賃賃借料",10]
[41,{"$f":"'【実績】入力シート '!D55","v":0},null,{"$f":"'【実績】入力シート '!R55","v":0},{"$f":"'【実績】入力シート '!Y55","v":0},{"$f":"'【実績】入力シート '!AD55","v":0},{"$f":"IF(E44=10%,ROUNDUP(F44*100/110,0),IF(E44=8%,ROUNDUP(F44*100/108,0),IF(E44=\"非課税\",F44,0)))","v":0},{"$f":"F44-G44","v":0},{"$f":"'【実績】入力シート '!BB55","v":0},null,{"$f":"'【実績】入力シート '!BJ55","v":"00:00:00"},{"$f":"VLOOKUP(D44,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"補助対象外",11]
[42,{"$f":"'【実績】入力シート '!D56","v":0},null,{"$f":"'【実績】入力シート '!R56","v":0},{"$f":"'【実績】入力シート '!Y56","v":0},{"$f":"'【実績】入力シート '!AD56","v":0},{"$f":"IF(E45=10%,ROUNDUP(F45*100/110,0),IF(E45=8%,ROUNDUP(F45*100/108,0),IF(E45=\"非課税\",F45,0)))","v":0},{"$f":"F45-G45","v":0},{"$f":"'【実績】入力シート '!BB56","v":0},null,{"$f":"'【実績】入力シート '!BJ56","v":"00:00:00"},{"$f":"VLOOKUP(D45,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[43,{"$f":"'【実績】入力シート '!D57","v":0},null,{"$f":"'【実績】入力シート '!R57","v":0},{"$f":"'【実績】入力シート '!Y57","v":0},{"$f":"'【実績】入力シート '!AD57","v":0},{"$f":"IF(E46=10%,ROUNDUP(F46*100/110,0),IF(E46=8%,ROUNDUP(F46*100/108,0),IF(E46=\"非課税\",F46,0)))","v":0},{"$f":"F46-G46","v":0},{"$f":"'【実績】入力シート '!BB57","v":0},null,{"$f":"'【実績】入力シート '!BJ57","v":"00:00:00"},{"$f":"VLOOKUP(D46,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[44,{"$f":"'【実績】入力シート '!D58","v":0},null,{"$f":"'【実績】入力シート '!R58","v":0},{"$f":"'【実績】入力シート '!Y58","v":0},{"$f":"'【実績】入力シート '!AD58","v":0},{"$f":"IF(E47=10%,ROUNDUP(F47*100/110,0),IF(E47=8%,ROUNDUP(F47*100/108,0),IF(E47=\"非課税\",F47,0)))","v":0},{"$f":"F47-G47","v":0},{"$f":"'【実績】入力シート '!BB58","v":0},null,{"$f":"'【実績】入力シート '!BJ58","v":"00:00:00"},{"$f":"VLOOKUP(D47,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[45,{"$f":"'【実績】入力シート '!D59","v":0},null,{"$f":"'【実績】入力シート '!R59","v":0},{"$f":"'【実績】入力シート '!Y59","v":0},{"$f":"'【実績】入力シート '!AD59","v":0},{"$f":"IF(E48=10%,ROUNDUP(F48*100/110,0),IF(E48=8%,ROUNDUP(F48*100/108,0),IF(E48=\"非課税\",F48,0)))","v":0},{"$f":"F48-G48","v":0},{"$f":"'【実績】入力シート '!BB59","v":0},null,{"$f":"'【実績】入力シート '!BJ59","v":"00:00:00"},{"$f":"VLOOKUP(D48,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[46,{"$f":"'【実績】入力シート '!D60","v":0},null,{"$f":"'【実績】入力シート '!R60","v":0},{"$f":"'【実績】入力シート '!Y60","v":0},{"$f":"'【実績】入力シート '!AD60","v":0},{"$f":"IF(E49=10%,ROUNDUP(F49*100/110,0),IF(E49=8%,ROUNDUP(F49*100/108,0),IF(E49=\"非課税\",F49,0)))","v":0},{"$f":"F49-G49","v":0},{"$f":"'【実績】入力シート '!BB60","v":0},null,{"$f":"'【実績】入力シート '!BJ60","v":"00:00:00"},{"$f":"VLOOKUP(D49,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[47,{"$f":"'【実績】入力シート '!D61","v":0},null,{"$f":"'【実績】入力シート '!R61","v":0},{"$f":"'【実績】入力シート '!Y61","v":0},{"$f":"'【実績】入力シート '!AD61","v":0},{"$f":"IF(E50=10%,ROUNDUP(F50*100/110,0),IF(E50=8%,ROUNDUP(F50*100/108,0),IF(E50=\"非課税\",F50,0)))","v":0},{"$f":"F50-G50","v":0},{"$f":"'【実績】入力シート '!BB61","v":0},null,{"$f":"'【実績】入力シート '!BJ61","v":"00:00:00"},{"$f":"VLOOKUP(D50,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[48,{"$f":"'【実績】入力シート '!D62","v":0},null,{"$f":"'【実績】入力シート '!R62","v":0},{"$f":"'【実績】入力シート '!Y62","v":0},{"$f":"'【実績】入力シート '!AD62","v":0},{"$f":"IF(E51=10%,ROUNDUP(F51*100/110,0),IF(E51=8%,ROUNDUP(F51*100/108,0),IF(E51=\"非課税\",F51,0)))","v":0},{"$f":"F51-G51","v":0},{"$f":"'【実績】入力シート '!BB62","v":0},null,{"$f":"'【実績】入力シート '!BJ62","v":"00:00:00"},{"$f":"VLOOKUP(D51,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[49,{"$f":"'【実績】入力シート '!D63","v":0},null,{"$f":"'【実績】入力シート '!R63","v":0},{"$f":"'【実績】入力シート '!Y63","v":0},{"$f":"'【実績】入力シート '!AD63","v":0},{"$f":"IF(E52=10%,ROUNDUP(F52*100/110,0),IF(E52=8%,ROUNDUP(F52*100/108,0),IF(E52=\"非課税\",F52,0)))","v":0},{"$f":"F52-G52","v":0},{"$f":"'【実績】入力シート '!BB63","v":0},null,{"$f":"'【実績】入力シート '!BJ63","v":"00:00:00"},{"$f":"VLOOKUP(D52,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[50,{"$f":"'【実績】入力シート '!D64","v":0},null,{"$f":"'【実績】入力シート '!R64","v":0},{"$f":"'【実績】入力シート '!Y64","v":0},{"$f":"'【実績】入力シート '!AD64","v":0},{"$f":"IF(E53=10%,ROUNDUP(F53*100/110,0),IF(E53=8%,ROUNDUP(F53*100/108,0),IF(E53=\"非課税\",F53,0)))","v":0},{"$f":"F53-G53","v":0},{"$f":"'【実績】入力シート '!BB64","v":0},null,{"$f":"'【実績】入力シート '!BJ64","v":"00:00:00"},{"$f":"VLOOKUP(D53,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[51,{"$f":"'【実績】入力シート '!D65","v":0},null,{"$f":"'【実績】入力シート '!R65","v":0},{"$f":"'【実績】入力シート '!Y65","v":0},{"$f":"'【実績】入力シート '!AD65","v":0},{"$f":"IF(E54=10%,ROUNDUP(F54*100/110,0),IF(E54=8%,ROUNDUP(F54*100/108,0),IF(E54=\"非課税\",F54,0)))","v":0},{"$f":"F54-G54","v":0},{"$f":"'【実績】入力シート '!BB65","v":0},null,{"$f":"'【実績】入力シート '!BJ65","v":"00:00:00"},{"$f":"VLOOKUP(D54,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[52,{"$f":"'【実績】入力シート '!D66","v":0},null,{"$f":"'【実績】入力シート '!R66","v":0},{"$f":"'【実績】入力シート '!Y66","v":0},{"$f":"'【実績】入力シート '!AD66","v":0},{"$f":"IF(E55=10%,ROUNDUP(F55*100/110,0),IF(E55=8%,ROUNDUP(F55*100/108,0),IF(E55=\"非課税\",F55,0)))","v":0},{"$f":"F55-G55","v":0},{"$f":"'【実績】入力シート '!BB66","v":0},null,{"$f":"'【実績】入力シート '!BJ66","v":"00:00:00"},{"$f":"VLOOKUP(D55,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[53,{"$f":"'【実績】入力シート '!D67","v":0},null,{"$f":"'【実績】入力シート '!R67","v":0},{"$f":"'【実績】入力シート '!Y67","v":0},{"$f":"'【実績】入力シート '!AD67","v":0},{"$f":"IF(E56=10%,ROUNDUP(F56*100/110,0),IF(E56=8%,ROUNDUP(F56*100/108,0),IF(E56=\"非課税\",F56,0)))","v":0},{"$f":"F56-G56","v":0},{"$f":"'【実績】入力シート '!BB67","v":0},null,{"$f":"'【実績】入力シート '!BJ67","v":"00:00:00"},{"$f":"VLOOKUP(D56,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[54,{"$f":"'【実績】入力シート '!D68","v":0},null,{"$f":"'【実績】入力シート '!R68","v":0},{"$f":"'【実績】入力シート '!Y68","v":0},{"$f":"'【実績】入力シート '!AD68","v":0},{"$f":"IF(E57=10%,ROUNDUP(F57*100/110,0),IF(E57=8%,ROUNDUP(F57*100/108,0),IF(E57=\"非課税\",F57,0)))","v":0},{"$f":"F57-G57","v":0},{"$f":"'【実績】入力シート '!BB68","v":0},null,{"$f":"'【実績】入力シート '!BJ68","v":"00:00:00"},{"$f":"VLOOKUP(D57,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[55,{"$f":"'【実績】入力シート '!D69","v":0},null,{"$f":"'【実績】入力シート '!R69","v":0},{"$f":"'【実績】入力シート '!Y69","v":0},{"$f":"'【実績】入力シート '!AD69","v":0},{"$f":"IF(E58=10%,ROUNDUP(F58*100/110,0),IF(E58=8%,ROUNDUP(F58*100/108,0),IF(E58=\"非課税\",F58,0)))","v":0},{"$f":"F58-G58","v":0},{"$f":"'【実績】入力シート '!BB69","v":0},null,{"$f":"'【実績】入力シート '!BJ69","v":"00:00:00"},{"$f":"VLOOKUP(D58,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[56,{"$f":"'【実績】入力シート '!D70","v":0},null,{"$f":"'【実績】入力シート '!R70","v":0},{"$f":"'【実績】入力シート '!Y70","v":0},{"$f":"'【実績】入力シート '!AD70","v":0},{"$f":"IF(E59=10%,ROUNDUP(F59*100/110,0),IF(E59=8%,ROUNDUP(F59*100/108,0),IF(E59=\"非課税\",F59,0)))","v":0},{"$f":"F59-G59","v":0},{"$f":"'【実績】入力シート '!BB70","v":0},null,{"$f":"'【実績】入力シート '!BJ70","v":"00:00:00"},{"$f":"VLOOKUP(D59,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[57,{"$f":"'【実績】入力シート '!D71","v":0},null,{"$f":"'【実績】入力シート '!R71","v":0},{"$f":"'【実績】入力シート '!Y71","v":0},{"$f":"'【実績】入力シート '!AD71","v":0},{"$f":"IF(E60=10%,ROUNDUP(F60*100/110,0),IF(E60=8%,ROUNDUP(F60*100/108,0),IF(E60=\"非課税\",F60,0)))","v":0},{"$f":"F60-G60","v":0},{"$f":"'【実績】入力シート '!BB71","v":0},null,{"$f":"'【実績】入力シート '!BJ71","v":"00:00:00"},{"$f":"VLOOKUP(D60,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[58,{"$f":"'【実績】入力シート '!D72","v":0},null,{"$f":"'【実績】入力シート '!R72","v":0},{"$f":"'【実績】入力シート '!Y72","v":0},{"$f":"'【実績】入力シート '!AD72","v":0},{"$f":"IF(E61=10%,ROUNDUP(F61*100/110,0),IF(E61=8%,ROUNDUP(F61*100/108,0),IF(E61=\"非課税\",F61,0)))","v":0},{"$f":"F61-G61","v":0},{"$f":"'【実績】入力シート '!BB72","v":0},null,{"$f":"'【実績】入力シート '!BJ72","v":"00:00:00"},{"$f":"VLOOKUP(D61,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[59,{"$f":"'【実績】入力シート '!D73","v":0},null,{"$f":"'【実績】入力シート '!R73","v":0},{"$f":"'【実績】入力シート '!Y73","v":0},{"$f":"'【実績】入力シート '!AD73","v":0},{"$f":"IF(E62=10%,ROUNDUP(F62*100/110,0),IF(E62=8%,ROUNDUP(F62*100/108,0),IF(E62=\"非課税\",F62,0)))","v":0},{"$f":"F62-G62","v":0},{"$f":"'【実績】入力シート '!BB73","v":0},null,{"$f":"'【実績】入力シート '!BJ73","v":"00:00:00"},{"$f":"VLOOKUP(D62,$P$34:$Q$44,2,FALSE)","v":{"$error":"#N/A"}}]
[60,{"$f":"'【実績】入力シート '!D74","v":0},null,{"$f":"'【実績】入力シート '!R74","v":0},{"$f":"'【実績】入力シート '!Y74","v":0},{"$f":"'【実績】入力シート '!AD74","v":0},{"$f":"IF(E63=10%,ROUNDUP(F63*100/110,0),IF(E63=8%,ROUNDUP(F63*100/108,0),IF(E63=\"非課税\",F63,0)))","v":0},{"$f":"F63-G63","v":0},{"$f":"'【実績】入力シート '!BB74","v":0},null,{"$f":"'【実績】入力シート '!BJ74","v":"00:00:00"},{"$f":"L62OKUP(D63,$P$34:$Q$44,2,FALSE)","v":{"$error":"#NAME?"}}]
["合計",null,null,null,null,{"$f":"SUM(F34:F63)","v":0},{"$f":"SUM(G34:G63)","v":0},{"$f":"SUM(H34:H63)","v":0}]
[]
["費目",null,"経費\n（消費税込）","経費\n（消費税控除）","消費税",null,"補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ソフト","会場借上料",{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",H$4:H$63)","v":0},null,"補助対象経費（ソフト）",null,"40％",{"$f":"SUM(C67:C71,C73)","v":0},{"$f":"SUM(D67:D71,D73)","v":0},null,{"$f":"SUM(E67:E71,E73)","v":0}]
[null,"装飾設備費",{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",H$4:H$63)","v":0},null,null,null,"20％",{"$f":"SUM(C72)","v":0},{"$f":"SUM(D72)","v":0},null,{"$f":"SUM(E72)","v":0}]
[null,"委託料",{"$f":"SUMIF($D$4:$D$63,\"委託料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"委託料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"委託料\",H$4:H$63)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C74:C76)","v":0},{"$f":"SUM(D74:D76)","v":0},null,{"$f":"SUM(E74:E76)","v":0}]
[null,"印刷製本費",{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",H$4:H$63)","v":0},null,"補助対象外経費",null,null,{"$f":"SUM(C77)","v":0},{"$f":"SUM(D77)","v":0},null,{"$f":"SUM(E77)","v":0}]
[null,"報償費",{"$f":"SUMIF($D$4:$D$63,\"報償費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"報償費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"報償費\",H$4:H$63)","v":0},null,"総事業費",null,null,{"$f":"SUM(J67:J70)","v":0}]
[null,"人件費",{"$f":"SUMIF($D$4:$D$63,\"人件費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"人件費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"人件費\",H$4:H$63)","v":0}]
[null,"海外通信費",{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",H$4:H$63)","v":0},null,"県補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ハード","施設整備費",{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",H$4:H$63)","v":0},null,"補助対象経費（ソフト）\n※報償費は対象外",null,"40％",{"$f":"SUM(C67:C70,C73)","v":0},{"$f":"SUM(D67:D70,D73)","v":0},null,{"$f":"SUM(E67:E70,E73)","v":0}]
[null,"内外装整備費",{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",H$4:H$63)","v":0},null,null,null,"20％",{"$f":"SUM(C72)","v":0},{"$f":"SUM(D72)","v":0},null,{"$f":"SUM(E72)","v":0}]
[null,"家賃賃借料",{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",H$4:H$63)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C74:C76)","v":0},{"$f":"SUM(D74:D76)","v":0},null,{"$f":"SUM(E74:E76)","v":0}]
["補助対象外",null,{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",H$4:H$63)","v":0},null,"補助対象外経費（報償費含）",null,null,{"$f":"SUM(C71,C77)","v":0},{"$f":"SUM(D71,D77)","v":0},null,{"$f":"SUM(E71,E77)","v":0}]
["合計",null,{"$f":"SUM(C67:C77)","v":0},{"$f":"SUM(D67:D77)","v":0},{"$f":"SUM(E67:E77)","v":0},null,"総事業費",null,null,{"$f":"SUM(J74:J77)","v":0}]

{"sheet":"変更申請書","index":14,"n_rows":41,"n_cols":54,"rows_kept":41,"cut":false,"hidden":false,"merged":[[36,0,36,52],[22,3,24,52],[26,3,29,52],[31,3,34,52],[16,0,16,52],[18,0,18,17],[18,22,18,31],[19,0,19,17],[21,0,21,52],[25,0,25,52],[30,0,30,52],[35,0,35,52],[40,53,40,54],[37,0,37,52],[38,0,38,52],[39,0,39,52],[40,0,40,52],[0,0,0,38],[2,0,2,52],[4,40,4,52],[6,0,6,52],[7,0,7,30],[7,32,7,53],[11,0,11,30],[11,32,11,53],[14,0,14,52],[8,0,8,30],[8,32,8,53],[9,0,9,30],[9,32,9,53],[10,0,10,30],[10,32,10,53],[13,18,13,20],[13,21,13,52],[13,0,13,11],[13,12,13,17]]}
["（様式 魅-4）"]
[]
["令和４年度名古屋市商工業団体振興補助金（商店街魅力向上事業）事業変更承認申請書"]
[]
[]
[]
["（宛先）名古屋市長"]
["所　 在 　地",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"【交付申請】入力シート!K5","v":0}]
["団 　体　 名",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"【交付申請】入力シート!K6","v":0}]
["代表者職氏名",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"【交付申請】入力シート!K7","v":0}]
["事務担当者名",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"【交付申請】入力シート!K10","v":0}]
["連 　絡　 先",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"【交付申請】入力シート!K11","v":0}]
[]
[{"$f":"交付決定!AR2","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,"付4経商第",null,null,null,null,null,{"$f":"交付決定!BB1","v":0},null,null,"号をもって交付決定のありました商店街魅力向上事業"]
["を、下記のとおり計画変更したいので、関係書類を添付して申請します。"]
[]
["記"]
[]
["１　変更後の補助金交付申請額",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"金",null,{"$f":"'【実績】入力シート '!AF88","v":0},null,null,null,null,null,null,null,null,null,"円"]
["　　（変更する場合に限る。）"]
[]
["２　変更をしようとする事業の名称"]
[]
[]
[]
["３　変更の内容"]
[]
[]
[]
[]
["４　変更を必要とする理由"]
[]
[]
[]
[]
["(添付書類)"]
["(1) 計画変更に伴う補助事業計画書（商店街魅力アップ支援事業）（様式 魅-5又は魅-5-2）"]
["　　又は計画変更に伴う補助事業計画書（組織強化事業）（様式 魅-5-3）"]
["(2) 計画変更に伴う補助事業収支予算書（商店街魅力アップ支援事業)（様式 魅-6及び魅-6-"]
["    2）又は計画変更に伴う補助事業収支予算書（組織強化事業）（様式 魅-6-3及び魅-6-4）"]
["(3) その他市長が必要と認める書類",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"入力シートに戻る"]

{"sheet":"変更計画書","index":15,"n_rows":33,"n_cols":4,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,2],[2,0,2,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[6,0,7,0],[9,0,14,0],[16,0,20,0],[21,0,23,0],[26,0,29,0],[30,3,30,4],[6,1,7,1],[6,2,7,2],[16,1,17,1],[16,2,17,2],[21,1,23,1],[21,2,23,2]]}
["（様式 魅-5-2）"]
[]
["計画変更に伴う補助事業計画書（商店街魅力アップ事業）※げんき補助金採択事業"]
[]
[null,"当初計画","変更後の計画"]
["事 業 の 名 称",{"$f":"事業計画書!B5","v":0}]
["事　業　区　分\n補助対象事業名",{"$f":"事業計画書!B7","v":0}]
[]
["実　施　期　間",{"$f":"事業計画書!B8","v":0}]
["商　店　街　の\n将　　来　　像","○商店街の立地環境（商店街を取り巻く環境、地域資源、歴史的特長等）"]
[null,{"$f":"事業計画書!B10","v":0}]
[null,"○商店街・地域の現状と課題"]
[null,{"$f":"事業計画書!B12","v":0}]
[null,"○商店街の目指す将来像・3年後を　\n　目安とした年次目標"]
[null,{"$f":"事業計画書!B14","v":0}]
["事　業　内　容",{"$f":"事業計画書!B17","v":0}]
["事 業 内 容 の\n検 証・改 善 点\n\n継続事業の場合\nのみ記入のこと","○前年度事業の実施効果の検証（反省点・要改善点）"]
[]
[null,{"$f":"事業計画書!B20","v":0}]
[null,"○今年度の改善点及び新たな取組み"]
[null,{"$f":"事業計画書!B22","v":0}]
["事　業　内　容\nの 新 規 性 ・\n創　意　工　夫",{"$f":"事業計画書!B25","v":0}]
[]
[]
["事業の実施体制",{"$f":"事業計画書!B27","v":0}]
["そ　　の　　他",{"$f":"事業計画書!B29","v":0}]
["事　業　効　果\n目　標　設　定","○波及効果"]
[null,{"$f":"事業計画書!B32","v":0}]
[null,"○目標"]
[null,{"$f":"事業計画書!B36","v":0}]
["※変更していない項目については「変更後の計画」欄に「変更なし」と記入してください。",null,null,"入力シートに戻る"]
["※記入欄が不足する場合は、適宜別紙（Ａ４）を添付してください。"]
["※事業のイメージ図など、わかりやすく説明するものがあれば添付してください。"]

{"sheet":"変更(収入) ","index":16,"n_rows":32,"n_cols":39,"rows_kept":32,"cut":false,"hidden":false,"merged":[[15,38,15,39],[16,8,16,14],[16,15,16,20],[16,21,16,22],[16,23,16,26],[16,27,16,28],[16,29,16,34],[16,35,16,36],[12,8,12,14],[12,15,12,22],[28,0,28,1],[29,0,29,8],[30,0,30,33],[17,8,17,14],[17,15,17,22],[15,30,15,31],[15,32,15,37],[31,0,31,33],[15,8,15,17],[15,18,15,23],[15,24,15,25],[15,26,15,29],[10,38,10,39],[11,8,11,14],[11,15,11,20],[11,21,11,22],[11,23,11,26],[11,27,11,28],[11,29,11,34],[11,35,11,36],[10,8,10,17],[10,18,10,23],[10,24,10,25],[10,26,10,29],[10,30,10,31],[10,32,10,37],[4,0,4,1],[4,2,4,4],[4,5,4,7],[4,8,4,41],[1,0,1,41],[3,32,3,33],[3,5,3,31]]}
["（様式 魅-6）"]
["計画変更に伴う補助事業収支予算書（商店街魅力アップ事業）"]
[]
["収入の部",null,null,"事業名　　（",null,{"$f":"事業報告書!B5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"）"]
["区　　分",null,"当初金額（円）",null,null,"変更後金額（円）",null,null,"積　算　の　基　礎"]
["自己資金"]
[null,"会費","（",{"$f":"【交付申請】入力シート!I110","v":0},"）","（",{"$f":"'【実績】入力シート '!S97","v":0},"）"]
[null,"負担金","（",{"$f":"【交付申請】入力シート!I111","v":0},"）","（",{"$f":"'【実績】入力シート '!S98","v":0},"）"]
[null,"積立金","（",{"$f":"【交付申請】入力シート!I112","v":0},"）","（",{"$f":"'【実績】入力シート '!S99","v":0},"）"]
[null,"その他","（",{"$f":"【交付申請】入力シート!I113","v":0},"）","（",{"$f":"'【実績】入力シート '!S105","v":0},"）"]
[]
[]
[]
["補助金"]
[null,"県補助金","（",{"$f":"【交付申請】入力シート!I117","v":0},"）","（",{"$f":"'【実績】入力シート '!S104","v":0},"）"]
[null,"市補助金","（",{"$f":"【交付申請】入力シート!I118","v":0},"）","（",{"$f":"'【実績】入力シート '!S100","v":0},"）","<人件費以外>",null,null,null,null,null,null,null,null,null,{"$f":"'【実績】入力シート '!A86","v":0},null,null,null,null,null,"×",null,{"$f":"'【実績】入力シート '!L86","v":0.4},null,null,null,"＝",null,{"$f":"'【実績】入力シート '!S86","v":0},null,null,null,null,null,"①"]
[null,"その他","（",{"$f":"【交付申請】入力シート!I119","v":0},"）","（",{"$f":"'【実績】入力シート '!S106","v":0},"）","<人件費>",null,null,null,null,null,null,{"$f":"'【実績】入力シート '!A90","v":0},null,null,null,null,null,"×",null,{"$f":"'【実績】入力シート '!L90","v":0.2},null,null,null,"＝",null,{"$f":"'【実績】入力シート '!S90","v":0},null,null,null,null,null,"②"]
[null,null,null,null,null,null,null,null,"①＋②＝",null,null,null,null,null,null,{"$f":"'【実績】入力シート '!AF88","v":0},null,null,null,null,null,null,null,{"$f":"IF(P18<5000000,\"（千円未満切捨て）\",\"（上限5,000,000円)\")","v":"（千円未満切捨て）"}]
["借入金",null,null,{"$f":"【交付申請】入力シート!I123","v":0},null,null,{"$f":"'【実績】入力シート '!S110","v":0}]
[]
["事業収入"]
[null,"入場料収入","（",{"$f":"【交付申請】入力シート!I127","v":0},"）","（",{"$f":"'【実績】入力シート '!S114","v":0},"）"]
[null,"出店料収入","（",{"$f":"【交付申請】入力シート!I128","v":0},"）","（",{"$f":"'【実績】入力シート '!S115","v":0},"）"]
[null,"広告料収入","（",{"$f":"【交付申請】入力シート!I129","v":0},"）","（",{"$f":"'【実績】入力シート '!S116","v":0},"）"]
[null,"模擬店等売上","（",{"$f":"【交付申請】入力シート!I130","v":0},"）","（",{"$f":"'【実績】入力シート '!S117","v":0},"）"]
[]
["寄付金その他",null,null,{"$f":"【交付申請】入力シート!I134","v":0},null,null,{"$f":"'【実績】入力シート '!S121","v":0}]
[]
["合　　　計",null,null,{"$f":"SUM(D6:D27)","v":0},null,null,{"$f":"SUM(G7:G27)","v":0}]
["（記入上の注意）"]
["１　「事業収入」の欄は、補助事業にかかる収入額を記載してください。"]
["２　「積算の基礎」の欄は、科目ごとに具体的に記入してください。"]

{"sheet":"変更（支出）","index":17,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[3,6,3,7],[3,4,3,5],[1,0,1,7],[3,0,3,1],[42,0,43,1],[42,4,43,4],[2,3,2,6],[46,4,47,4],[46,2,47,2],[3,2,3,3],[44,0,45,1],[46,0,47,1],[35,0,41,0],[4,0,34,0],[44,2,45,2],[42,2,43,2],[44,4,45,4]]}
["（様式 魅-6-2）"]
["計画変更に伴う補助事業収支予算書（商店街魅力アップ支援事業）"]
["支出の部",null,"事業名（　　　　　　　　　　　　　　　　　　　　　）　　",{"$f":"事業報告書!B5","v":0},null,null,null,"　　）"]
["区　　分",null,"当初金額（円）",null,"変更後金額（円）",null,"積　算　の　基　礎"]
["ソフト事業"]
[null,"会場借上料",{"$f":"'予算（支出）'!C6","v":0},null,{"$f":"'精算(支出)①'!E6","v":0},null,{"$f":"IF(E6=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"装飾設備費",{"$f":"'予算（支出）'!C11","v":0},null,{"$f":"'精算(支出)①'!E11","v":0},null,{"$f":"IF(E11=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"委託料",{"$f":"'予算（支出）'!C16","v":0},null,{"$f":"'精算(支出)①'!E16","v":0},null,{"$f":"IF(E16=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"印刷製本費",{"$f":"'予算（支出）'!C21","v":0},null,{"$f":"'精算(支出)①'!E21","v":0},null,{"$f":"IF(E21=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"報償費",{"$f":"'予算（支出）'!C26","v":0},null,{"$f":"'精算(支出)①'!E26","v":0},null,{"$f":"IF(E26=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
[null,"海外通信費",{"$f":"'予算（支出）'!C31","v":0},null,{"$f":"'精算(支出)①'!E31","v":0},null,{"$f":"IF(E31=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[]
[]
[]
["ハード事業"]
[null,"共同施設・設備費",{"$f":"'予算（支出）'!C37","v":0},null,{"$f":"'精算(支出)①'!E37","v":0},null,{"$f":"IF(E37=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[null,"内外装整備費",{"$f":"'予算（支出）'!C39","v":0},null,{"$f":"'精算(支出)①'!E39","v":0},null,{"$f":"IF(E39=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
[null,"家賃賃借料",{"$f":"'予算（支出）'!C41","v":0},null,{"$f":"'精算(支出)①'!E41","v":0},null,{"$f":"IF(E41=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
["補助対象経費　計",null,{"$f":"SUM(C6:C41)","v":0},null,{"$f":"SUM(E6:E41)","v":0}]
[]
["その他",null,{"$f":"'予算（支出）'!C45:C46","v":0},null,{"$f":"'精算(支出)①'!E45:E46","v":0},null,{"$f":"IF(E45=0,\"\",\"内訳は別紙の通り\")","v":""}]
[]
["合　　計",null,{"$f":"SUM(C43:C46)","v":0},null,{"$f":"E43+E45","v":0}]
[]
["(注）","支出の部は事業ごとに作成すること"]

{"sheet":"変更内訳","index":18,"n_rows":78,"n_cols":17,"rows_kept":78,"cut":false,"hidden":false,"merged":[[6,1,6,2],[5,1,5,2],[4,1,4,2],[3,1,3,2],[11,1,11,2],[10,1,10,2],[9,1,9,2],[8,1,8,2],[7,1,7,2],[16,1,16,2],[15,1,15,2],[14,1,14,2],[13,1,13,2],[12,1,12,2],[21,1,21,2],[20,1,20,2],[19,1,19,2],[18,1,18,2],[17,1,17,2],[26,1,26,2],[25,1,25,2],[24,1,24,2],[23,1,23,2],[22,1,22,2],[76,0,76,1],[76,6,76,7],[76,10,76,11],[77,0,77,1],[77,6,77,7],[77,10,77,11],[72,6,72,7],[72,10,72,11],[73,0,75,0],[73,6,74,7],[73,10,73,11],[74,10,74,11],[75,6,75,7],[75,10,75,11],[66,0,72,0],[66,6,67,7],[66,10,66,11],[67,10,67,11],[68,6,68,7],[68,10,68,11],[69,6,69,7],[69,10,69,11],[70,6,70,7],[70,10,70,11],[0,9,0,11],[2,1,2,2],[2,8,2,9],[63,0,63,4],[63,8,63,9],[65,0,65,1],[65,6,65,7],[65,10,65,11],[32,1,32,2],[31,1,31,2],[30,1,30,2],[29,1,29,2],[28,1,28,2],[27,1,27,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2]]}
["商店街魅力アップ支援事業補助金査定資料　【事業費内訳】"]
[]
["書類No.","細目",null,"費目","消費税率","経費\n（消費税込）","経費\n（消費税控除）","消費税","支出先",null,"日付"]
[1,{"$f":"'精算内訳① '!B4","v":0},null,{"$f":"'精算内訳① '!D4","v":0},{"$f":"'精算内訳① '!E4","v":0},{"$f":"'精算内訳① '!F4","v":0},{"$f":"IF(E4=10%,ROUNDUP(F4*100/110,0),IF(E4=8%,ROUNDUP(F4*100/108,0),IF(E4=\"非課税\",F4,0)))","v":0},{"$f":"F4-G4","v":0},null,null,null,{"$f":"VLOOKUP(D4,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"会場借上料",1]
[2,{"$f":"'精算内訳① '!B5","v":0},null,{"$f":"'精算内訳① '!D5","v":0},{"$f":"'精算内訳① '!E5","v":0},{"$f":"'精算内訳① '!F5","v":0},{"$f":"IF(E5=10%,ROUNDUP(F5*100/110,0),IF(E5=8%,ROUNDUP(F5*100/108,0),IF(E5=\"非課税\",F5,0)))","v":0},0,null,null,null,{"$error":"#N/A"},null,null,null,"装飾設備費",2]
[3,{"$f":"'精算内訳① '!B6","v":0},null,{"$f":"'精算内訳① '!D6","v":0},{"$f":"'精算内訳① '!E6","v":0},{"$f":"'精算内訳① '!F6","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"委託料",3]
[4,{"$f":"'精算内訳① '!B7","v":0},null,{"$f":"'精算内訳① '!D7","v":0},{"$f":"'精算内訳① '!E7","v":0},{"$f":"'精算内訳① '!F7","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"印刷製本費",4]
[5,{"$f":"'精算内訳① '!B8","v":0},null,{"$f":"'精算内訳① '!D8","v":0},{"$f":"'精算内訳① '!E8","v":0},{"$f":"'精算内訳① '!F8","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"報償費",5]
[6,{"$f":"'精算内訳① '!B9","v":0},null,{"$f":"'精算内訳① '!D9","v":0},{"$f":"'精算内訳① '!E9","v":0},{"$f":"'精算内訳① '!F9","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"人件費",6]
[7,{"$f":"'精算内訳① '!B10","v":0},null,{"$f":"'精算内訳① '!D10","v":0},{"$f":"'精算内訳① '!E10","v":0},{"$f":"'精算内訳① '!F10","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"海外通信費",7]
[8,{"$f":"'精算内訳① '!B11","v":0},null,{"$f":"'精算内訳① '!D11","v":0},{"$f":"'精算内訳① '!E11","v":0},{"$f":"'精算内訳① '!F11","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"施設整備費",8]
[9,{"$f":"'精算内訳① '!B12","v":0},null,{"$f":"'精算内訳① '!D12","v":0},{"$f":"'精算内訳① '!E12","v":0},{"$f":"'精算内訳① '!F12","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"内外装整備費",9]
[10,{"$f":"'精算内訳① '!B13","v":0},null,{"$f":"'精算内訳① '!D13","v":0},{"$f":"'精算内訳① '!E13","v":0},{"$f":"'精算内訳① '!F13","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"家賃賃借料",10]
[11,{"$f":"'精算内訳① '!B14","v":0},null,{"$f":"'精算内訳① '!D14","v":0},{"$f":"'精算内訳① '!E14","v":0},{"$f":"'精算内訳① '!F14","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"補助対象外",11]
[12,{"$f":"'精算内訳① '!B15","v":0},null,{"$f":"'精算内訳① '!D15","v":0},{"$f":"'精算内訳① '!E15","v":0},{"$f":"'精算内訳① '!F15","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[13,{"$f":"'精算内訳① '!B16","v":0},null,{"$f":"'精算内訳① '!D16","v":0},{"$f":"'精算内訳① '!E16","v":0},{"$f":"'精算内訳① '!F16","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[14,{"$f":"'精算内訳① '!B17","v":0},null,{"$f":"'精算内訳① '!D17","v":0},{"$f":"'精算内訳① '!E17","v":0},{"$f":"'精算内訳① '!F17","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[15,{"$f":"'精算内訳① '!B18","v":0},null,{"$f":"'精算内訳① '!D18","v":0},{"$f":"'精算内訳① '!E18","v":0},{"$f":"'精算内訳① '!F18","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[16,{"$f":"'精算内訳① '!B19","v":0},null,{"$f":"'精算内訳① '!D19","v":0},{"$f":"'精算内訳① '!E19","v":0},{"$f":"'精算内訳① '!F19","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[17,{"$f":"'精算内訳① '!B20","v":0},null,{"$f":"'精算内訳① '!D20","v":0},{"$f":"'精算内訳① '!E20","v":0},{"$f":"'精算内訳① '!F20","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[18,{"$f":"'精算内訳① '!B21","v":0},null,{"$f":"'精算内訳① '!D21","v":0},{"$f":"'精算内訳① '!E21","v":0},{"$f":"'精算内訳① '!F21","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[19,{"$f":"'精算内訳① '!B22","v":0},null,{"$f":"'精算内訳① '!D22","v":0},{"$f":"'精算内訳① '!E22","v":0},{"$f":"'精算内訳① '!F22","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[20,{"$f":"'精算内訳① '!B23","v":0},null,{"$f":"'精算内訳① '!D23","v":0},{"$f":"'精算内訳① '!E23","v":0},{"$f":"'精算内訳① '!F23","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[21,{"$f":"'精算内訳① '!B24","v":0},null,{"$f":"'精算内訳① '!D24","v":0},{"$f":"'精算内訳① '!E24","v":0},{"$f":"'精算内訳① '!F24","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[22,{"$f":"'精算内訳① '!B25","v":0},null,{"$f":"'精算内訳① '!D25","v":0},{"$f":"'精算内訳① '!E25","v":0},{"$f":"'精算内訳① '!F25","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[23,{"$f":"'精算内訳① '!B26","v":0},null,{"$f":"'精算内訳① '!D26","v":0},{"$f":"'精算内訳① '!E26","v":0},{"$f":"'精算内訳① '!F26","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[24,{"$f":"'精算内訳① '!B27","v":0},null,{"$f":"'精算内訳① '!D27","v":0},{"$f":"'精算内訳① '!E27","v":0},{"$f":"'精算内訳① '!F27","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[25,{"$f":"'精算内訳① '!B28","v":0},null,{"$f":"'精算内訳① '!D28","v":0},{"$f":"'精算内訳① '!E28","v":0},{"$f":"'精算内訳① '!F28","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[26,{"$f":"'精算内訳① '!B29","v":0},null,{"$f":"'精算内訳① '!D29","v":0},{"$f":"'精算内訳① '!E29","v":0},{"$f":"'精算内訳① '!F29","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[27,{"$f":"'精算内訳① '!B30","v":0},null,{"$f":"'精算内訳① '!D30","v":0},{"$f":"'精算内訳① '!E30","v":0},{"$f":"'精算内訳① '!F30","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[28,{"$f":"'精算内訳① '!B31","v":0},null,{"$f":"'精算内訳① '!D31","v":0},{"$f":"'精算内訳① '!E31","v":0},{"$f":"'精算内訳① '!F31","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[29,{"$f":"'精算内訳① '!B32","v":0},null,{"$f":"'精算内訳① '!D32","v":0},{"$f":"'精算内訳① '!E32","v":0},{"$f":"'精算内訳① '!F32","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[30,{"$f":"'精算内訳① '!B33","v":0},null,{"$f":"'精算内訳① '!D33","v":0},{"$f":"'精算内訳① '!E33","v":0},{"$f":"'精算内訳① '!F33","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[31,{"$f":"'精算内訳① '!B34","v":0},null,{"$f":"'精算内訳① '!D34","v":0},{"$f":"'精算内訳① '!E34","v":0},{"$f":"'精算内訳① '!F34","v":0},{"$f":"IF(E34=10%,ROUNDUP(F34*100/110,0),IF(E34=8%,ROUNDUP(F34*100/108,0),IF(E34=\"非課税\",F34,0)))","v":0},{"$f":"F34-G34","v":0},null,null,null,{"$f":"VLOOKUP(D34,$P$4:$Q$14,2,FALSE)","v":{"$error":"#N/A"}}]
[32,{"$f":"'精算内訳① '!B35","v":0},null,{"$f":"'精算内訳① '!D35","v":0},{"$f":"'精算内訳① '!E35","v":0},{"$f":"'精算内訳① '!F35","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[33,{"$f":"'精算内訳① '!B36","v":0},null,{"$f":"'精算内訳① '!D36","v":0},{"$f":"'精算内訳① '!E36","v":0},{"$f":"'精算内訳① '!F36","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[34,{"$f":"'精算内訳① '!B37","v":0},null,{"$f":"'精算内訳① '!D37","v":0},{"$f":"'精算内訳① '!E37","v":0},{"$f":"'精算内訳① '!F37","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[35,{"$f":"'精算内訳① '!B38","v":0},null,{"$f":"'精算内訳① '!D38","v":0},{"$f":"'精算内訳① '!E38","v":0},{"$f":"'精算内訳① '!F38","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[36,{"$f":"'精算内訳① '!B39","v":0},null,{"$f":"'精算内訳① '!D39","v":0},{"$f":"'精算内訳① '!E39","v":0},{"$f":"'精算内訳① '!F39","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[37,{"$f":"'精算内訳① '!B40","v":0},null,{"$f":"'精算内訳① '!D40","v":0},{"$f":"'精算内訳① '!E40","v":0},{"$f":"'精算内訳① '!F40","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[38,{"$f":"'精算内訳① '!B41","v":0},null,{"$f":"'精算内訳① '!D41","v":0},{"$f":"'精算内訳① '!E41","v":0},{"$f":"'精算内訳① '!F41","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[39,{"$f":"'精算内訳① '!B42","v":0},null,{"$f":"'精算内訳① '!D42","v":0},{"$f":"'精算内訳① '!E42","v":0},{"$f":"'精算内訳① '!F42","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[40,{"$f":"'精算内訳① '!B43","v":0},null,{"$f":"'精算内訳① '!D43","v":0},{"$f":"'精算内訳① '!E43","v":0},{"$f":"'精算内訳① '!F43","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[41,{"$f":"'精算内訳① '!B44","v":0},null,{"$f":"'精算内訳① '!D44","v":0},{"$f":"'精算内訳① '!E44","v":0},{"$f":"'精算内訳① '!F44","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[42,{"$f":"'精算内訳① '!B45","v":0},null,{"$f":"'精算内訳① '!D45","v":0},{"$f":"'精算内訳① '!E45","v":0},{"$f":"'精算内訳① '!F45","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[43,{"$f":"'精算内訳① '!B46","v":0},null,{"$f":"'精算内訳① '!D46","v":0},{"$f":"'精算内訳① '!E46","v":0},{"$f":"'精算内訳① '!F46","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[44,{"$f":"'精算内訳① '!B47","v":0},null,{"$f":"'精算内訳① '!D47","v":0},{"$f":"'精算内訳① '!E47","v":0},{"$f":"'精算内訳① '!F47","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[45,{"$f":"'精算内訳① '!B48","v":0},null,{"$f":"'精算内訳① '!D48","v":0},{"$f":"'精算内訳① '!E48","v":0},{"$f":"'精算内訳① '!F48","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[46,{"$f":"'精算内訳① '!B49","v":0},null,{"$f":"'精算内訳① '!D49","v":0},{"$f":"'精算内訳① '!E49","v":0},{"$f":"'精算内訳① '!F49","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[47,{"$f":"'精算内訳① '!B50","v":0},null,{"$f":"'精算内訳① '!D50","v":0},{"$f":"'精算内訳① '!E50","v":0},{"$f":"'精算内訳① '!F50","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[48,{"$f":"'精算内訳① '!B51","v":0},null,{"$f":"'精算内訳① '!D51","v":0},{"$f":"'精算内訳① '!E51","v":0},{"$f":"'精算内訳① '!F51","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[49,{"$f":"'精算内訳① '!B52","v":0},null,{"$f":"'精算内訳① '!D52","v":0},{"$f":"'精算内訳① '!E52","v":0},{"$f":"'精算内訳① '!F52","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[50,{"$f":"'精算内訳① '!B53","v":0},null,{"$f":"'精算内訳① '!D53","v":0},{"$f":"'精算内訳① '!E53","v":0},{"$f":"'精算内訳① '!F53","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[51,{"$f":"'精算内訳① '!B54","v":0},null,{"$f":"'精算内訳① '!D54","v":0},{"$f":"'精算内訳① '!E54","v":0},{"$f":"'精算内訳① '!F54","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[52,{"$f":"'精算内訳① '!B55","v":0},null,{"$f":"'精算内訳① '!D55","v":0},{"$f":"'精算内訳① '!E55","v":0},{"$f":"'精算内訳① '!F55","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[53,{"$f":"'精算内訳① '!B56","v":0},null,{"$f":"'精算内訳① '!D56","v":0},{"$f":"'精算内訳① '!E56","v":0},{"$f":"'精算内訳① '!F56","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[54,{"$f":"'精算内訳① '!B57","v":0},null,{"$f":"'精算内訳① '!D57","v":0},{"$f":"'精算内訳① '!E57","v":0},{"$f":"'精算内訳① '!F57","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[55,{"$f":"'精算内訳① '!B58","v":0},null,{"$f":"'精算内訳① '!D58","v":0},{"$f":"'精算内訳① '!E58","v":0},{"$f":"'精算内訳① '!F58","v":0},{"$f":"IF(E58=10%,ROUNDUP(F58*100/110,0),IF(E58=8%,ROUNDUP(F58*100/108,0),IF(E58=\"非課税\",F58,0)))","v":0},0,null,null,null,{"$error":"#N/A"}]
[56,{"$f":"'精算内訳① '!B59","v":0},null,{"$f":"'精算内訳① '!D59","v":0},{"$f":"'精算内訳① '!E59","v":0},{"$f":"'精算内訳① '!F59","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[57,{"$f":"'精算内訳① '!B60","v":0},null,{"$f":"'精算内訳① '!D60","v":0},{"$f":"'精算内訳① '!E60","v":0},{"$f":"'精算内訳① '!F60","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[58,{"$f":"'精算内訳① '!B61","v":0},null,{"$f":"'精算内訳① '!D61","v":0},{"$f":"'精算内訳① '!E61","v":0},{"$f":"'精算内訳① '!F61","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[59,{"$f":"'精算内訳① '!B62","v":0},null,{"$f":"'精算内訳① '!D62","v":0},{"$f":"'精算内訳① '!E62","v":0},{"$f":"'精算内訳① '!F62","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[60,{"$f":"'精算内訳① '!B63","v":0},null,{"$f":"'精算内訳① '!D63","v":0},{"$f":"'精算内訳① '!E63","v":0},{"$f":"'精算内訳① '!F63","v":0},0,0,null,null,null,{"$error":"#N/A"}]
["合計",null,null,null,null,{"$f":"SUM(F4:F33)","v":0},{"$f":"SUM(G4:G33)","v":0},{"$f":"SUM(H4:H33)","v":0}]
[]
["費目",null,"経費\n（消費税込）","経費\n（消費税控除）","消費税",null,"補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ソフト","会場借上料",{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"会場借上料\",H$4:H$63)","v":0},null,"補助対象経費（ソフト）",null,"40％",{"$f":"SUM(C67:C71,C73)","v":0},{"$f":"SUM(D67:D71,D73)","v":0},null,{"$f":"SUM(E67:E71,E73)","v":0}]
[null,"装飾設備費",{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"装飾設備費\",H$4:H$63)","v":0},null,null,null,"20％",{"$f":"SUM(C72)","v":0},{"$f":"SUM(D72)","v":0},null,{"$f":"SUM(E72)","v":0}]
[null,"委託料",{"$f":"SUMIF($D$4:$D$63,\"委託料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"委託料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"委託料\",H$4:H$63)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C74:C76)","v":0},{"$f":"SUM(D74:D76)","v":0},null,{"$f":"SUM(E74:E76)","v":0}]
[null,"印刷製本費",{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"印刷製本費\",H$4:H$63)","v":0},null,"補助対象外経費",null,null,{"$f":"SUM(C77)","v":0},{"$f":"SUM(D77)","v":0},null,{"$f":"SUM(E77)","v":0}]
[null,"報償費",{"$f":"SUMIF($D$4:$D$63,\"報償費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"報償費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"報償費\",H$4:H$63)","v":0},null,"総事業費",null,null,{"$f":"SUM(J67:J70)","v":0}]
[null,"人件費",{"$f":"SUMIF($D$4:$D$33,\"人件費\",F$4:F$33)","v":0},{"$f":"SUMIF($D$4:$D$33,\"人件費\",G$4:G$33)","v":0},{"$f":"SUMIF($D$4:$D$63,\"人件費\",H$4:H$63)","v":0}]
[null,"海外通信費",{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"海外通信費\",H$4:H$63)","v":0},null,"県補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ハード","施設整備費",{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"施設整備費\",H$4:H$63)","v":0},null,"補助対象経費（ソフト）\n※報償費は対象外",null,"40％",{"$f":"SUM(C67:C70,C73)","v":0},{"$f":"SUM(D67:D70,D73)","v":0},null,{"$f":"SUM(E67:E70,E73)","v":0}]
[null,"内外装整備費",{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"内外装整備費\",H$4:H$63)","v":0},null,null,null,"20％",{"$f":"SUM(C72)","v":0},{"$f":"SUM(D72)","v":0},null,{"$f":"SUM(E72)","v":0}]
[null,"家賃賃借料",{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"家賃賃借料\",H$4:H$63)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C74:C76)","v":0},{"$f":"SUM(D74:D76)","v":0},null,{"$f":"SUM(E74:E76)","v":0}]
["補助対象外",null,{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",F$4:F$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",G$4:G$63)","v":0},{"$f":"SUMIF($D$4:$D$63,\"補助対象外\",H$4:H$63)","v":0},null,"補助対象外経費（報償費含）",null,null,{"$f":"SUM(C71,C77)","v":0},{"$f":"SUM(D71,D77)","v":0},null,{"$f":"SUM(E71,E77)","v":0}]
["合計",null,{"$f":"SUM(C67:C77)","v":0},{"$f":"SUM(D67:D77)","v":0},{"$f":"SUM(E67:E77)","v":0},null,"総事業費",null,null,{"$f":"SUM(J74:J77)","v":0}]

{"sheet":"交付決定","index":19,"n_rows":81,"n_cols":57,"rows_kept":81,"cut":false,"hidden":false,"merged":[[0,56,0,57],[0,53,0,55],[0,47,0,52],[12,0,12,11],[13,0,13,57],[14,0,14,57],[15,0,15,57],[12,12,12,57],[9,0,9,57],[1,43,1,57],[3,0,3,20],[4,0,4,20],[4,21,4,22],[6,31,6,53],[81,1,81,58],[80,0,80,57],[23,3,23,57],[24,3,24,57],[17,0,17,57],[19,0,19,10],[20,3,20,4],[20,5,20,18],[27,0,41,57]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4経商第",null,null,null,null,null,null,null,null,"号"]
[]
[]
[{"$f":"+【交付申請】入力シート!K6","v":0}]
[{"$f":"\"\"&【交付申請】入力シート!K7&\"　様\"","v":"　様"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"名古屋市長　河　村　た か し"]
[]
[]
["補助金の交付決定について（通知）"]
[]
[]
[{"$f":"【交付申請】入力シート!X3","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,"付けで申請のありました名古屋市商工業団体振興補助金（商店街魅力"]
["向上事業）（補助事業区分：商店街魅力アップ支援事業）については、名古屋市補助金"]
["等交付規則（平成17年名古屋市規則第187号。以下「規則」といいます。）第5条の規定"]
["により下記のとおり交付決定しましたので、規則第7条の規定により通知します。"]
[]
["記"]
[]
["１　交付決定額"]
[null,null,null,"金",null,{"$f":"+【交付申請】入力シート!AF103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"円"]
[]
["２　事業名"]
[null,null,null,{"$f":"事業計画書!B5","v":0}]
[]
[]
["３　交付条件"]
["(1) 補助事業が完了したとき（補助事業の廃止の承認を受けたときを含みます。）は、\n　速やかに名古屋市商工業団体振興補助金交付要綱（以下「要綱」といいます。）第15\n　条に規定する補助事業実績報告書（添付書類を含みます。）によって市長に報告しな\n　ければなりません。\n(2) 市長は、前項の報告を受けた場合においては、審査並びに必要に応じて行う現地調\n　査等により、その報告に係る補助事業の成果が補助金の交付の決定の内容及びこれに\n　付した条件に適合するものであるかどうかを調査し、適合すると認めたときは、交付\n　決定額の範囲内で交付すべき補助金の額を確定します。補助金は、確定した額を補助\n　事業の完了後に交付します。\n(3) 補助金の交付を受けようとするときは、補助金交付の請求書に交付決定通知書の写\n　し等を添えて市長に提出しなければなりません。\n(4) 補助金の交付決定の内容及びこの交付条件に従い、善良な管理者の注意をもって補\n　助事業を行わなければならず、補助金の他の用途への使用をしてはなりません。\n(5) 補助事業に係る経費の収支を明らかにした書類、帳簿等を常に整備し、補助金を受\n　けた翌年度から5年間保存しておかなければなりません。\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(6) 補助事業により取得し、又は効用の増加した財産を、市長の承認を受けないで、"]
["　補助金の交付の目的に反して使用し、譲渡し、交換し、貸し付け、又は担保に供し"]
["　てはなりません。ただし、補助金の交付決定を受けた翌年度から、建物（建物附属"]
["　設備を含む）については10年、その他の施設については5年を経過した場合はこ"]
["　の限りではありません。"]
["(7) 市長は、補助金に係る予算の執行の適正を期するため必要があると認めるときは、"]
["　補助事業者に対し、補助事業に関して必要な指示をし、報告を求め、又は検査をす"]
["　ることができます。"]
["(8) 市長は、補助事業者が次の各号のいずれかに該当するときは、補助金の交付決定"]
["　の全部若しくは一部を取り消すことができます。"]
["　①　要綱又は交付決定の通知に付した条件に違反したとき"]
["　②　虚偽の申請、報告又は不正の行為によって補助金の交付を受けたとき"]
["(9) 前項の規定による処分に関し、補助金の返還を命ぜられたときは、その命令に係"]
["　る補助金の受領の日から納付の日までの日数に応じ、当該補助金の額（その一部を"]
["　納付した場合におけるその後の期間については、既納額を控除した額）につき補助"]
["　金等に係る予算の執行の適正化に関する法律（昭和30年法律第179号。以下「法」"]
["　といいます。）第19条第1項に規定する割合で計算した加算金を市に納付しなけれ"]
["　ばなりません。"]
["(10) 補助金の返還を命ぜられ、これを納期日までに納付しなかったときは、納期日の"]
["　翌日から納付の日までの日数に応じ、その未納付額につき法第19条第2項に規定す"]
["　る割合で計算した延滞金を市に納付しなければなりません。"]
["(11) 前々項又は前項の場合において、市長がやむを得ない事情があると認めるときは、"]
["　加算金又は延滞金の全部又は一部を免除することがあります。"]
["(12) 補助事業に要する経費の配分の変更（要綱第8条第2項に規定する軽微な変更を"]
["　除きます。）をする場合においては、市長の承認を受けなければなりません。"]
["(13) 補助事業の内容の変更（要綱第8条第2項に規定する軽微な変更を除きます。）"]
["　をする場合においては、市長の承認を受けなければなりません。"]
["(14) 補助事業者の組織を変更する場合においては、市長の承認を受けなければなりま"]
["　せん。"]
["(15) 補助事業者の名称、代表者又は所在地の変更をした場合においては、遅滞なく市"]
["　長に届け出なければなりません。"]
["(16) 補助事業を中止し、又は廃止する場合においては、市長の承認を受けなければな"]
["　りません。"]
["(17) 補助事業が予定の期間内に完了しない場合又は補助事業の遂行が困難となった"]
["　場合においては、速やかに市長に報告してその指示を受けなければなりません。"]
["(18) 補助事業は、当該事業年度の3月31日までに完了しなければなりません。"]
["(19) その他規則及び要綱の規定に従わなければなりません。"]
[]
["（経済局商業・流通部地域商業課）"]

{"sheet":"査定表【免税事業者】","index":20,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,6,1,9],[3,0,3,2],[3,3,3,5],[3,6,3,8],[3,9,3,11],[4,0,4,5],[4,6,4,11],[6,0,6,2],[6,5,13,5],[6,6,6,8],[6,11,13,11],[7,0,9,0],[7,6,9,6],[8,1,9,1],[8,7,9,7],[10,0,11,0],[10,6,11,6],[12,0,12,2],[12,6,12,8],[13,0,13,2],[13,6,13,8],[25,0,25,1],[25,2,25,4],[16,7,17,9],[16,10,17,11],[18,8,18,9],[18,10,18,11],[23,0,24,1],[23,2,23,4],[24,2,24,4]]}
["商店街魅力アップ支援事業補助金査定表【免税事業者用】※県げんき対象"]
[null,null,null,null,null,"団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,null,null,"交付決定文書番号：",{"$f":"交付決定!BB1","v":0}]
[]
["事業名",null,null,{"$f":"事業計画書!B5","v":0},null,null,"事業実施期間",null,null,{"$f":"事業計画書!B8","v":0}]
["交付申請に基づく市の交付決定額",null,null,null,null,null,"うち、採択申請に基づく県げんき補助金の額"]
[null,null,null,"予算額","補助金算定","補助金算定額",null,null,null,"予算額（Ａ）","補助金算定（B)","補助金額"]
["補助対象経費",null,null,{"$f":"SUM(D8,D11)","v":0},null,{"$f":"SUM(E9,E10,E12)","v":0},"補助対象経費",null,null,{"$f":"SUM(J8,J11)","v":0},null,{"$f":"SUM(K9:K10,K12)","v":0}]
["ソフト","補助対象経費",null,{"$f":"SUM(D9:D10)","v":0},null,null,"ソフト","補助対象経費",null,{"$f":"SUM(J9:J10)","v":0}]
[null,null,"補助率40%",{"$f":"内訳!J67","v":0},{"$f":"ROUNDDOWN(D9*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"査定表内訳!K75","v":0},{"$f":"ROUNDDOWN(J9*0.2,0)","v":0}]
[null,null,"補助率20%",{"$f":"内訳!J68","v":0},{"$f":"ROUNDDOWN(D10*0.2,0)","v":0},null,null,null,"補助率20%",{"$f":"査定表内訳!K76","v":0},{"$f":"ROUNDDOWN(J10*0.1,0)","v":0}]
["ハード","補助対象経費",null,{"$f":"SUM(D12)","v":0},null,null,"ハード","補助対象経費",null,{"$f":"SUM(J12:J12)","v":0}]
[null,null,"補助率40%",{"$f":"内訳!J69","v":0},{"$f":"ROUNDDOWN(D12*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"内訳!J76","v":0},{"$f":"ROUNDDOWN(J12*0.2,0)","v":0}]
["補助対象外経費",null,null,{"$f":"内訳!J70","v":0},null,null,"補助対象外経費",null,null,{"$f":"内訳!J77+査定表内訳!M75+査定表内訳!M76","v":0}]
["事業費",null,null,{"$f":"SUM(D7,D13)","v":0},null,null,"事業費",null,null,{"$f":"SUM(J7,J13)","v":0}]
[null,null,null,null,null,null,"※１　県の補助対象経費は、市の補助対象経費から消費税と報償費を控除した額"]
[null,null,null,null,null,null,"※２　Ａ×市の補助率×1/2＝Ｂ"]
[null,null,null,null,null,null,null,"交付決定額",null,null,{"$f":"IF(ROUNDDOWN(F7,-3)<5000000,ROUNDDOWN(F7,-3),5000000)","v":0}]
[]
[null,null,null,null,null,null,null,null,"うち県げんき補助金",null,{"$f":"IF(ROUNDDOWN(L7,-3)<2500000,ROUNDDOWN(L7,-3),2500000)","v":0}]
[]
["【補助額算定の方法】"]
["○算定式：補助対象経費（消費税等を含む）×補助率"]
["○端数処理：事業ごとに千円未満を切り捨てて補助額とする。"]
["補助率",null,"県げんき補助金採択事業（人件費以外）",null,null,"40％以内"]
[null,null,"県げんき補助金採択事業（人件費）",null,null,"20％以内"]
["限度額",null,"県げんき補助金採択事業",null,null,"500万円"]

{"sheet":"査定表【課税事業者】","index":21,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,7,1,10],[3,0,3,2],[3,3,3,6],[3,7,3,9],[3,10,3,12],[4,0,4,6],[4,7,4,12],[6,0,6,2],[6,6,13,6],[6,7,6,9],[6,12,13,12],[7,0,9,0],[7,7,9,7],[8,1,9,1],[8,8,9,8],[10,0,11,0],[10,7,11,7],[12,0,12,2],[12,7,12,9],[13,0,13,2],[13,7,13,9],[25,0,25,1],[25,2,25,4],[16,8,17,10],[16,11,17,12],[18,9,18,10],[18,11,18,12],[23,0,24,1],[23,2,23,4],[24,2,24,4]]}
["商店街魅力アップ支援事業補助金査定表【課税事業者用】※県げんき対象"]
[null,null,null,null,null,null,"団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,null,null,"交付決定文書番号：",{"$f":"交付決定!BB1","v":0}]
[]
["事業名",null,null,{"$f":"事業計画書!B5","v":0},null,null,null,"事業実施期間",null,null,{"$f":"事業計画書!B8","v":0}]
["交付申請に基づく市の交付決定額",null,null,null,null,null,null,"うち、採択申請に基づく県げんき補助金の額"]
[null,null,null,"予算額","消費税控除","補助金算定","補助金算定額",null,null,null,"予算額（Ａ）","補助金算定（B)","補助金額"]
["補助対象経費",null,null,{"$f":"SUM(D8,D11)","v":0},null,null,{"$f":"SUM(F9,F10,F12)","v":0},"補助対象経費",null,null,{"$f":"SUM(K8,K11)","v":0},null,{"$f":"SUM(L9:L10,L12)","v":0}]
["ソフト","補助対象経費",null,{"$f":"SUM(D9:D10)","v":0},null,null,null,"ソフト","補助対象経費",null,{"$f":"SUM(K9:K10)","v":0}]
[null,null,"補助率40%",{"$f":"内訳!J67","v":0},{"$f":"内訳!K67","v":0},{"$f":"ROUNDDOWN(E9*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"内訳!K74","v":0},{"$f":"ROUNDDOWN(K9*0.2,0)","v":0}]
[null,null,"補助率20%",{"$f":"内訳!J68","v":0},{"$f":"内訳!K68","v":0},{"$f":"ROUNDDOWN(E10*0.2,0)","v":0},null,null,null,"補助率20%",{"$f":"内訳!K75","v":0},{"$f":"ROUNDDOWN(K10*0.1,0)","v":0}]
["ハード","補助対象経費",null,{"$f":"SUM(D12)","v":0},null,null,null,"ハード","補助対象経費",null,{"$f":"SUM(K12:K12)","v":0}]
[null,null,"補助率40%",{"$f":"内訳!J69","v":0},{"$f":"内訳!K69","v":0},{"$f":"ROUNDDOWN(E12*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"内訳!K76","v":0},{"$f":"ROUNDDOWN(K12*0.2,0)","v":0}]
["補助対象外経費",null,null,{"$f":"内訳!J70","v":0},null,null,null,"補助対象外経費",null,null,{"$f":"内訳!J77+内訳!M74+内訳!M75+内訳!M76","v":0}]
["事業費",null,null,{"$f":"SUM(D7,D13)","v":0},null,null,null,"事業費",null,null,{"$f":"SUM(K7,K13)","v":0}]
[null,null,null,null,null,null,null,"※１　県の補助対象経費は、市の補助対象経費から消費税と報償費を控除した額"]
[null,null,null,null,null,null,null,"※２　Ａ×市の補助率×1/2＝Ｂ"]
[null,null,null,null,null,null,null,null,"交付決定額",null,null,{"$f":"IF(ROUNDDOWN(G7,-3)<5000000,ROUNDDOWN(G7,-3),5000000)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"うち県げんき補助金",null,{"$f":"IF(ROUNDDOWN(M7,-3)<2500000,ROUNDDOWN(M7,-3),2500000)","v":0}]
[]
["【補助額算定の方法】"]
["○算定式：補助対象経費（消費税等を含む）×補助率－消費税等×補助率"]
["○端数処理：事業ごとに千円未満を切り捨てて補助額とする。"]
["補助率",null,"県げんき補助金採択事業（人件費以外）",null,null,"40％以内"]
[null,null,"県げんき補助金採択事業（人件費）",null,null,"20％以内"]
["限度額",null,"県げんき補助金採択事業",null,null,"500万円"]

{"sheet":"査定表内訳","index":22,"n_rows":79,"n_cols":17,"rows_kept":79,"cut":false,"hidden":false,"merged":[[1,15,1,16],[77,0,77,1],[77,6,77,7],[77,10,77,11],[78,0,78,1],[78,6,78,7],[78,10,78,11],[71,10,71,11],[73,6,73,7],[73,10,73,11],[74,0,76,0],[74,6,75,7],[74,10,74,11],[75,10,75,11],[76,6,76,7],[76,10,76,11],[66,10,66,11],[67,0,73,0],[67,6,68,7],[67,10,67,11],[68,10,68,11],[69,6,69,7],[69,10,69,11],[70,6,70,7],[70,10,70,11],[71,6,71,7],[66,0,66,1],[66,6,66,7],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,0,64,4],[64,8,64,9],[60,1,60,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[48,1,48,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[36,1,36,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[24,1,24,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[12,1,12,2],[0,9,0,11],[3,1,3,2],[3,8,3,9],[4,1,4,2],[5,1,5,2],[6,1,6,2],[1,1,1,2],[1,4,1,7],[1,10,1,11],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2]]}
["商店街魅力アップ支援事業補助金査定資料　【事業費内訳】"]
["団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,"事業名：",{"$f":"査定表【免税事業者】!D4","v":0},null,null,null,null,"実施期間：",{"$f":"査定表【免税事業者】!J4","v":0}]
[]
["書類No.","細目",null,"費目","消費税率","経費\n（消費税込）","経費\n（消費税控除）","消費税","支出先",null,"日付"]
[1,{"$f":"内訳!B4","v":0},null,{"$f":"内訳!D4","v":0},{"$f":"内訳!E4","v":0},{"$f":"内訳!F4","v":0},{"$f":"IF(E5=10%,ROUNDUP(F5*100/110,0),IF(E5=8%,ROUNDUP(F5*100/108,0),IF(E5=\"非課税\",F5,0)))","v":0},{"$f":"F5-G5","v":0},null,null,null,{"$f":"VLOOKUP(D5,$P$5:$Q$15,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"会場借上料",1]
[2,{"$f":"内訳!B5","v":0},null,{"$f":"内訳!D5","v":0},{"$f":"内訳!E5","v":0},{"$f":"内訳!F5","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"装飾設備費",2]
[3,{"$f":"内訳!B6","v":0},null,{"$f":"内訳!D6","v":0},{"$f":"内訳!E6","v":0},{"$f":"内訳!F6","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"委託料",3]
[4,{"$f":"内訳!B7","v":0},null,{"$f":"内訳!D7","v":0},{"$f":"内訳!E7","v":0},{"$f":"内訳!F7","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"印刷製本費",4]
[5,{"$f":"内訳!B8","v":0},null,{"$f":"内訳!D8","v":0},{"$f":"内訳!E8","v":0},{"$f":"内訳!F8","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"報償費",5]
[6,{"$f":"内訳!B9","v":0},null,{"$f":"内訳!D9","v":0},{"$f":"内訳!E9","v":0},{"$f":"内訳!F9","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"人件費",6]
[7,{"$f":"内訳!B10","v":0},null,{"$f":"内訳!D10","v":0},{"$f":"内訳!E10","v":0},{"$f":"内訳!F10","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"海外通信費",7]
[8,{"$f":"内訳!B11","v":0},null,{"$f":"内訳!D11","v":0},{"$f":"内訳!E11","v":0},{"$f":"内訳!F11","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"施設整備費",8]
[9,{"$f":"内訳!B12","v":0},null,{"$f":"内訳!D12","v":0},{"$f":"内訳!E12","v":0},{"$f":"内訳!F12","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"内外装整備費",9]
[10,{"$f":"内訳!B13","v":0},null,{"$f":"内訳!D13","v":0},{"$f":"内訳!E13","v":0},{"$f":"内訳!F13","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"家賃賃借料",10]
[11,{"$f":"内訳!B14","v":0},null,{"$f":"内訳!D14","v":0},{"$f":"内訳!E14","v":0},{"$f":"内訳!F14","v":0},0,0,null,null,null,{"$error":"#N/A"},null,null,null,"補助対象外",11]
[12,{"$f":"内訳!B15","v":0},null,{"$f":"内訳!D15","v":0},{"$f":"内訳!E15","v":0},{"$f":"内訳!F15","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[13,{"$f":"内訳!B16","v":0},null,{"$f":"内訳!D16","v":0},{"$f":"内訳!E16","v":0},{"$f":"内訳!F16","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[14,{"$f":"内訳!B17","v":0},null,{"$f":"内訳!D17","v":0},{"$f":"内訳!E17","v":0},{"$f":"内訳!F17","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[15,{"$f":"内訳!B18","v":0},null,{"$f":"内訳!D18","v":0},{"$f":"内訳!E18","v":0},{"$f":"内訳!F18","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[16,{"$f":"内訳!B19","v":0},null,{"$f":"内訳!D19","v":0},{"$f":"内訳!E19","v":0},{"$f":"内訳!F19","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[17,{"$f":"内訳!B20","v":0},null,{"$f":"内訳!D20","v":0},{"$f":"内訳!E20","v":0},{"$f":"内訳!F20","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[18,{"$f":"内訳!B21","v":0},null,{"$f":"内訳!D21","v":0},{"$f":"内訳!E21","v":0},{"$f":"内訳!F21","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[19,{"$f":"内訳!B22","v":0},null,{"$f":"内訳!D22","v":0},{"$f":"内訳!E22","v":0},{"$f":"内訳!F22","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[20,{"$f":"内訳!B23","v":0},null,{"$f":"内訳!D23","v":0},{"$f":"内訳!E23","v":0},{"$f":"内訳!F23","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[21,{"$f":"内訳!B24","v":0},null,{"$f":"内訳!D24","v":0},{"$f":"内訳!E24","v":0},{"$f":"内訳!F24","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[22,{"$f":"内訳!B25","v":0},null,{"$f":"内訳!D25","v":0},{"$f":"内訳!E25","v":0},{"$f":"内訳!F25","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[23,{"$f":"内訳!B26","v":0},null,{"$f":"内訳!D26","v":0},{"$f":"内訳!E26","v":0},{"$f":"内訳!F26","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[24,{"$f":"内訳!B27","v":0},null,{"$f":"内訳!D27","v":0},{"$f":"内訳!E27","v":0},{"$f":"内訳!F27","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[25,{"$f":"内訳!B28","v":0},null,{"$f":"内訳!D28","v":0},{"$f":"内訳!E28","v":0},{"$f":"内訳!F28","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[26,{"$f":"内訳!B29","v":0},null,{"$f":"内訳!D29","v":0},{"$f":"内訳!E29","v":0},{"$f":"内訳!F29","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[27,{"$f":"内訳!B30","v":0},null,{"$f":"内訳!D30","v":0},{"$f":"内訳!E30","v":0},{"$f":"内訳!F30","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[28,{"$f":"内訳!B31","v":0},null,{"$f":"内訳!D31","v":0},{"$f":"内訳!E31","v":0},{"$f":"内訳!F31","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[29,{"$f":"内訳!B32","v":0},null,{"$f":"内訳!D32","v":0},{"$f":"内訳!E32","v":0},{"$f":"内訳!F32","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[30,{"$f":"内訳!B33","v":0},null,{"$f":"内訳!D33","v":0},{"$f":"内訳!E33","v":0},{"$f":"内訳!F33","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[31,{"$f":"内訳!B34","v":0},null,{"$f":"内訳!D34","v":0},{"$f":"内訳!E34","v":0},{"$f":"内訳!F34","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[32,{"$f":"内訳!B35","v":0},null,{"$f":"内訳!D35","v":0},{"$f":"内訳!E35","v":0},{"$f":"内訳!F35","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[33,{"$f":"内訳!B36","v":0},null,{"$f":"内訳!D36","v":0},{"$f":"内訳!E36","v":0},{"$f":"内訳!F36","v":0},{"$f":"IF(E37=10%,ROUNDUP(F37*100/110,0),IF(E37=8%,ROUNDUP(F37*100/108,0),IF(E37=\"非課税\",F37,0)))","v":0},{"$f":"F37-G37","v":0},null,null,null,{"$f":"VLOOKUP(D37,$P$5:$Q$15,2,FALSE)","v":{"$error":"#N/A"}}]
[34,{"$f":"内訳!B37","v":0},null,{"$f":"内訳!D37","v":0},{"$f":"内訳!E37","v":0},{"$f":"内訳!F37","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[35,{"$f":"内訳!B38","v":0},null,{"$f":"内訳!D38","v":0},{"$f":"内訳!E38","v":0},{"$f":"内訳!F38","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[36,{"$f":"内訳!B39","v":0},null,{"$f":"内訳!D39","v":0},{"$f":"内訳!E39","v":0},{"$f":"内訳!F39","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[37,{"$f":"内訳!B40","v":0},null,{"$f":"内訳!D40","v":0},{"$f":"内訳!E40","v":0},{"$f":"内訳!F40","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[38,{"$f":"内訳!B41","v":0},null,{"$f":"内訳!D41","v":0},{"$f":"内訳!E41","v":0},{"$f":"内訳!F41","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[39,{"$f":"内訳!B42","v":0},null,{"$f":"内訳!D42","v":0},{"$f":"内訳!E42","v":0},{"$f":"内訳!F42","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[40,{"$f":"内訳!B43","v":0},null,{"$f":"内訳!D43","v":0},{"$f":"内訳!E43","v":0},{"$f":"内訳!F43","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[41,{"$f":"内訳!B44","v":0},null,{"$f":"内訳!D44","v":0},{"$f":"内訳!E44","v":0},{"$f":"内訳!F44","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[42,{"$f":"内訳!B45","v":0},null,{"$f":"内訳!D45","v":0},{"$f":"内訳!E45","v":0},{"$f":"内訳!F45","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[43,{"$f":"内訳!B46","v":0},null,{"$f":"内訳!D46","v":0},{"$f":"内訳!E46","v":0},{"$f":"内訳!F46","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[44,{"$f":"内訳!B47","v":0},null,{"$f":"内訳!D47","v":0},{"$f":"内訳!E47","v":0},{"$f":"内訳!F47","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[45,{"$f":"内訳!B48","v":0},null,{"$f":"内訳!D48","v":0},{"$f":"内訳!E48","v":0},{"$f":"内訳!F48","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[46,{"$f":"内訳!B49","v":0},null,{"$f":"内訳!D49","v":0},{"$f":"内訳!E49","v":0},{"$f":"内訳!F49","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[47,{"$f":"内訳!B50","v":0},null,{"$f":"内訳!D50","v":0},{"$f":"内訳!E50","v":0},{"$f":"内訳!F50","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[48,{"$f":"内訳!B51","v":0},null,{"$f":"内訳!D51","v":0},{"$f":"内訳!E51","v":0},{"$f":"内訳!F51","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[49,{"$f":"内訳!B52","v":0},null,{"$f":"内訳!D52","v":0},{"$f":"内訳!E52","v":0},{"$f":"内訳!F52","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[50,{"$f":"内訳!B53","v":0},null,{"$f":"内訳!D53","v":0},{"$f":"内訳!E53","v":0},{"$f":"内訳!F53","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[51,{"$f":"内訳!B54","v":0},null,{"$f":"内訳!D54","v":0},{"$f":"内訳!E54","v":0},{"$f":"内訳!F54","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[52,{"$f":"内訳!B55","v":0},null,{"$f":"内訳!D55","v":0},{"$f":"内訳!E55","v":0},{"$f":"内訳!F55","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[53,{"$f":"内訳!B56","v":0},null,{"$f":"内訳!D56","v":0},{"$f":"内訳!E56","v":0},{"$f":"内訳!F56","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[54,{"$f":"内訳!B57","v":0},null,{"$f":"内訳!D57","v":0},{"$f":"内訳!E57","v":0},{"$f":"内訳!F57","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[55,{"$f":"内訳!B58","v":0},null,{"$f":"内訳!D58","v":0},{"$f":"内訳!E58","v":0},{"$f":"内訳!F58","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[56,{"$f":"内訳!B59","v":0},null,{"$f":"内訳!D59","v":0},{"$f":"内訳!E59","v":0},{"$f":"内訳!F59","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[57,{"$f":"内訳!B60","v":0},null,{"$f":"内訳!D60","v":0},{"$f":"内訳!E60","v":0},{"$f":"内訳!F60","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[58,{"$f":"内訳!B61","v":0},null,{"$f":"内訳!D61","v":0},{"$f":"内訳!E61","v":0},{"$f":"内訳!F61","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[59,{"$f":"内訳!B62","v":0},null,{"$f":"内訳!D62","v":0},{"$f":"内訳!E62","v":0},{"$f":"内訳!F62","v":0},0,0,null,null,null,{"$error":"#N/A"}]
[60,{"$f":"内訳!B63","v":0},null,{"$f":"内訳!D63","v":0},{"$f":"内訳!E63","v":0},{"$f":"内訳!F63","v":0},0,0,null,null,null,{"$error":"#N/A"}]
["合計",null,null,null,null,{"$f":"SUM(F5:F34)","v":0},{"$f":"SUM(G5:G34)","v":0},{"$f":"SUM(H5:H34)","v":0}]
[]
["費目",null,"経費\n（消費税込）","経費\n（消費税控除）","消費税",null,"補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ソフト","会場借上料",{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",H$5:H$64)","v":0},null,"補助対象経費（ソフト）",null,"40％",{"$f":"SUM(C68:C72,C74)","v":0},{"$f":"SUM(D68:D72,D74)","v":0},null,{"$f":"SUM(E68:E72,E74)","v":0}]
[null,"装飾設備費",{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",H$5:H$64)","v":0},null,null,null,"20％",{"$f":"SUM(C73)","v":0},{"$f":"SUM(D73)","v":0},null,{"$f":"SUM(E73)","v":0}]
[null,"委託料",{"$f":"SUMIF($D$5:$D$64,\"委託料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"委託料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"委託料\",H$5:H$64)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C75:C77)","v":0},{"$f":"SUM(D75:D77)","v":0},null,{"$f":"SUM(E75:E77)","v":0}]
[null,"印刷製本費",{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",H$5:H$64)","v":0},null,"補助対象外経費",null,null,{"$f":"SUM(C78)","v":0},{"$f":"SUM(D78)","v":0},null,{"$f":"SUM(E78)","v":0}]
[null,"報償費",{"$f":"SUMIF($D$5:$D$64,\"報償費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"報償費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"報償費\",H$5:H$64)","v":0},null,"総事業費",null,null,{"$f":"SUM(J68:J71)","v":0}]
[null,"人件費",{"$f":"SUMIF($D$5:$D$64,\"人件費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"人件費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"人件費\",H$5:H$64)","v":0}]
[null,"海外通信費",{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",H$5:H$64)","v":0},null,"県補助対象経費",null,"補助率","消費税込","消費税控除",null,"消費税"]
["ハード","施設整備費",{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",H$5:H$64)","v":0},null,"補助対象経費（ソフト）\n※報償費は対象外",null,"40％",{"$f":"SUM(C68:C71,C74)","v":0},{"$f":"SUM(D68:D71,D74)","v":0},null,{"$f":"SUM(E68:E71,E74)","v":0}]
[null,"内外装整備費",{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",H$5:H$64)","v":0},null,null,null,"20％",{"$f":"SUM(C73)","v":0},{"$f":"SUM(D73)","v":0},null,{"$f":"SUM(E73)","v":0}]
[null,"家賃賃借料",{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",H$5:H$64)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C75:C77)","v":0},{"$f":"SUM(D75:D77)","v":0},null,{"$f":"SUM(E75:E77)","v":0}]
["補助対象外",null,{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",H$5:H$64)","v":0},null,"補助対象外経費（報償費含）",null,null,{"$f":"SUM(C72,C78)","v":0},{"$f":"SUM(D72,D78)","v":0},null,{"$f":"SUM(E72,E78)","v":0}]
["合計",null,{"$f":"SUM(C68:C78)","v":0},{"$f":"SUM(D68:D78)","v":0},{"$f":"SUM(E68:E78)","v":0},null,"総事業費",null,null,{"$f":"SUM(J75:J78)","v":0}]

{"sheet":"額確定通知","index":23,"n_rows":38,"n_cols":49,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,59,0,60],[0,56,0,58],[0,53,0,55],[3,0,3,16],[0,48,0,49],[0,45,0,47],[0,42,0,44],[0,38,0,41],[1,38,1,49],[12,0,12,10],[12,11,12,49],[13,0,13,37],[4,0,4,16],[6,29,6,51],[9,0,9,49],[6,0,6,15],[14,0,14,49],[37,0,37,49],[13,38,13,47],[13,48,13,49],[23,0,23,1],[23,2,23,14],[19,0,19,49],[15,0,15,49],[16,0,16,49],[22,0,22,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4経商",null,null,null,null,null,null,"号の",null,null,2]
[]
[]
[{"$f":"【交付申請】入力シート!K6","v":0}]
[{"$f":"【交付申請】入力シート!K7&\"　様\"","v":"　様"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"名古屋市長　　河　村　たかし　　　"]
[]
[]
["補助金額の確定について（通知）"]
[]
[]
[{"$f":"交付決定!AR2","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,"付けで交付決定しました名古屋市商工業団体振興補助金（商店街魅力"]
["向上事業)(補助事業区分：商店街魅力アップ支援事業)については、",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'【実績】入力シート '!X2","v":"00:00:00"}]
["付け実績報告書に基づき、名古屋市補助金等交付規則（平成17年名古屋市規則第187号）"]
["第15条の規定により下記のとおり補助金額の確定を行いましたので通知します。"]
[]
[]
[]
["記"]
[]
[]
["補助金確定額"]
["金",null,{"$f":"'【実績】入力シート '!AF94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"円"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["（経済局商業・流通部地域商業課）"]

{"sheet":"実績査定表【免税事業者】","index":24,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,6,1,9],[3,0,3,2],[3,3,3,5],[3,6,3,8],[3,9,3,11],[4,0,4,5],[4,6,4,11],[6,0,6,2],[6,5,13,5],[6,6,6,8],[6,11,13,11],[7,0,9,0],[7,6,9,6],[8,1,9,1],[8,7,9,7],[10,0,11,0],[10,6,11,6],[12,0,12,2],[12,6,12,8],[13,0,13,2],[13,6,13,8],[24,0,24,1],[24,2,24,4],[24,8,24,10],[16,1,16,3],[16,4,16,5],[16,7,16,9],[16,10,16,11],[17,2,17,3],[17,4,17,5],[17,8,17,9],[17,10,17,11],[22,0,23,1],[22,2,22,4],[22,8,22,10],[23,2,23,4],[23,8,23,10]]}
["商店街魅力アップ支援事業補助金査定表【免税事業者用】※県げんき対象"]
[null,null,null,null,null,"団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,null,null,"交付決定文書番号：",{"$f":"交付決定!BB1","v":0}]
[]
["事業名",null,null,{"$f":"事業報告書!B5","v":0},null,null,"事業実施期間",null,null,{"$f":"事業報告書!B8","v":0}]
["実績報告に基づく市の補助金確定額",null,null,null,null,null,"うち、実績報告に基づく県げんき補助金の額"]
[null,null,null,"精算額","補助金算定","補助金算定額",null,null,null,"精算額（Ａ）","補助金算定（B)","補助金額"]
["補助対象経費",null,null,{"$f":"SUM(D8,D11)","v":0},null,{"$f":"SUM(E9:E10,E12)","v":0},"補助対象経費",null,null,{"$f":"SUM(J8,J11)","v":0},null,{"$f":"SUM(K9:K10,K12)","v":0}]
["ソフト","補助対象経費",null,{"$f":"SUM(D9:D10)","v":0},null,null,"ソフト","補助対象経費",null,{"$f":"SUM(J9:J10)","v":0}]
[null,null,"補助率40%",{"$f":"内訳①!J68","v":0},{"$f":"ROUNDDOWN(D9*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"内訳①!K75","v":0},{"$f":"ROUNDDOWN(J9*0.2,0)","v":0}]
[null,null,"補助率20%",{"$f":"内訳①!J69","v":0},{"$f":"ROUNDDOWN(D10*0.2,0)","v":0},null,null,null,"補助率20%",{"$f":"内訳①!K76","v":0},{"$f":"ROUNDDOWN(J10*0.1,0)","v":0}]
["ハード","補助対象経費",null,{"$f":"SUM(D12)","v":0},null,null,"ハード","補助対象経費",null,{"$f":"SUM(J12)","v":0}]
[null,null,"補助率40%",{"$f":"内訳①!J70","v":0},{"$f":"ROUNDDOWN(D12*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"内訳①!J77","v":0},{"$f":"ROUNDDOWN(J12*0.2,0)","v":0}]
["補助対象外経費",null,null,{"$f":"内訳①!J71","v":0},null,null,"補助対象外経費",null,null,{"$f":"内訳①!J78+内訳①!L75+内訳①!L76","v":0}]
["事業費",null,null,{"$f":"SUM(D7,D13)","v":0},null,null,"事業費",null,null,{"$f":"SUM(J7,J13)","v":0}]
[null,null,null,null,null,null,"※１　県の補助対象経費は、市の補助対象経費から消費税と報償費を控除した額"]
[null,null,null,null,null,null,"※２　Ａ×市の補助率×1/2＝Ｂ"]
[null,"交付決定額",null,null,{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更査定表【免税事業者】 '!K17,査定表【免税事業者】!K17)","v":0},null,null,"確定額",null,null,{"$f":"IF(E17<ROUNDDOWN(F7,-3),E17,ROUNDDOWN(F7,-3))","v":0}]
[null,null,"うち県げんき補助金",null,{"$f":"IF('【実績】入力シート '!Z131=\"要\",'変更査定表【免税事業者】 '!K19,査定表【免税事業者】!K19)","v":0},null,null,null,"うち県げんき補助金",null,{"$f":"IF(E18<ROUNDDOWN(L7,-3),E18,ROUNDDOWN(L7,-3))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,2500000]
["【補助額算定の方法】"]
["○算定式：補助対象経費（消費税等を含む）×補助率"]
["○端数処理：事業ごとに千円未満を切り捨てて補助額とする。"]
["補助率",null,"県げんき補助金採択事業（人件費以外）",null,null,"40％以内"]
[null,null,"県げんき補助金採択事業（人件費）",null,null,"20％以内"]
["限度額",null,"県げんき補助金採択事業",null,null,"500万円"]

{"sheet":"実績査定表【課税事業者】","index":25,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,7,1,10],[3,0,3,2],[3,3,3,6],[3,7,3,9],[3,10,3,12],[4,0,4,6],[4,7,4,12],[6,0,6,2],[6,6,13,6],[6,7,6,9],[6,12,13,12],[7,0,9,0],[7,7,9,7],[8,1,9,1],[8,8,9,8],[10,0,11,0],[10,7,11,7],[12,0,12,2],[12,7,12,9],[13,0,13,2],[13,7,13,9],[24,0,24,1],[24,2,24,4],[24,9,24,11],[16,3,16,4],[16,5,16,6],[16,8,16,10],[16,11,16,12],[17,3,17,4],[17,5,17,6],[17,9,17,10],[17,11,17,12],[22,0,23,1],[22,2,22,4],[22,9,22,11],[23,2,23,4],[23,9,23,11]]}
["商店街魅力アップ支援事業補助金査定表【課税事業者用】※県げんき対象"]
[null,null,null,null,null,null,"団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,null,null,"交付決定文書番号：",{"$f":"交付決定!BB1","v":0}]
[]
["事業名",null,null,{"$f":"事業報告書!B5","v":0},null,null,null,"事業実施期間",null,null,{"$f":"事業報告書!B8","v":0}]
["実績報告に基づく市の補助金確定額",null,null,null,null,null,null,"うち、実績報告に基づく県げんき補助金の額"]
[null,null,null,"精算額","消費税控除","補助金算定","補助金算定額",null,null,null,"精算額（Ａ）","補助金算定（B)","補助金額"]
["補助対象経費",null,null,{"$f":"SUM(D8,D11)","v":0},null,null,{"$f":"SUM(F9:F10,F12)","v":0},"補助対象経費",null,null,{"$f":"SUM(K8,K11)","v":0},null,{"$f":"SUM(L9:L10,L12)","v":0}]
["ソフト","補助対象経費",null,{"$f":"SUM(D9:D10)","v":0},null,null,null,"ソフト","補助対象経費",null,{"$f":"SUM(K9:K10)","v":0}]
[null,null,"補助率40%",{"$f":"内訳①!J68","v":0},{"$f":"内訳①!K68","v":0},{"$f":"ROUNDDOWN(E9*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"内訳①!K75","v":0},{"$f":"ROUNDDOWN(K9*0.2,0)","v":0}]
[null,null,"補助率20%",{"$f":"内訳①!J69","v":0},{"$f":"内訳①!K69","v":0},{"$f":"ROUNDDOWN(E10*0.2,0)","v":0},null,null,null,"補助率20%",{"$f":"内訳①!K76","v":0},{"$f":"ROUNDDOWN(K10*0.1,0)","v":0}]
["ハード","補助対象経費",null,{"$f":"SUM(D12)","v":0},null,null,null,"ハード","補助対象経費",null,{"$f":"SUM(K12)","v":0}]
[null,null,"補助率40%",{"$f":"内訳①!J70","v":0},{"$f":"内訳①!K71","v":0},{"$f":"ROUNDDOWN(E12*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"'精算内訳① '!K76:L76","v":0},{"$f":"ROUNDDOWN(K12*0.2,0)","v":0}]
["補助対象外経費",null,null,{"$f":"'精算内訳① '!J70","v":0},null,null,null,"補助対象外経費",null,null,{"$f":"内訳①!J78+内訳①!L75+内訳①!L76","v":0}]
["事業費",null,null,{"$f":"SUM(D7,D13)","v":0},null,null,null,"事業費",null,null,{"$f":"SUM(K7,K13)","v":0}]
[null,null,null,null,null,null,null,"※１　県の補助対象経費は、市の補助対象経費から消費税と報償費を控除した額"]
[null,null,null,null,null,null,null,"※２　Ａ×市の補助率×1/2＝Ｂ"]
[null,null,null,"交付決定額",null,{"$f":"IF('【実績】入力シート '!Z131=\"要\",変更査定表【課税事業者】!L17,査定表【課税事業者】!L17)","v":0},null,null,"確定額",null,null,{"$f":"IF(F17<ROUNDDOWN(G7,-3),F17,ROUNDDOWN(G7,-3))","v":0}]
[null,null,null,"うち県げんき補助金",null,{"$f":"IF('【実績】入力シート '!Z131=\"要\",変更査定表【課税事業者】!L19,査定表【課税事業者】!L19)","v":0},null,null,null,"うち県げんき補助金",null,{"$f":"IF(F18<ROUNDDOWN(M7,-3),F18,ROUNDDOWN(M7,-3))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,2500000]
["【補助額算定の方法】"]
["○算定式：補助対象経費（消費税等を含む）×補助率－消費税等×補助率"]
["○端数処理：事業ごとに千円未満を切り捨てて補助額とする。"]
["補助率",null,"県げんき補助金採択事業（人件費以外）",null,null,"40％以内"]
[null,null,"県げんき補助金採択事業（人件費）",null,null,"20％以内"]
["限度額",null,"県げんき補助金採択事業",null,null,"500万円"]

{"sheet":"内訳①","index":26,"n_rows":79,"n_cols":12,"rows_kept":79,"cut":false,"hidden":false,"merged":[[74,6,75,7],[76,6,76,7],[77,6,77,7],[78,6,78,7],[67,6,68,7],[69,6,69,7],[70,6,70,7],[71,6,71,7],[64,0,64,4],[74,0,76,0],[77,0,77,1],[78,0,78,1],[66,0,66,1],[67,0,73,0],[73,6,73,7],[30,1,30,2],[30,8,30,9],[64,8,64,9],[31,1,31,2],[31,8,31,9],[32,1,32,2],[32,8,32,9],[33,1,33,2],[33,8,33,9],[34,1,34,2],[34,8,34,9],[35,1,35,2],[35,8,35,9],[36,1,36,2],[36,8,36,9],[37,1,37,2],[37,8,37,9],[38,1,38,2],[38,8,38,9],[39,1,39,2],[39,8,39,9],[43,1,43,2],[43,8,43,9],[44,1,44,2],[25,1,25,2],[25,8,25,9],[26,1,26,2],[26,8,26,9],[27,1,27,2],[27,8,27,9],[28,1,28,2],[28,8,28,9],[29,1,29,2],[29,8,29,9],[20,1,20,2],[20,8,20,9],[21,1,21,2],[21,8,21,9],[22,1,22,2],[22,8,22,9],[23,1,23,2],[23,8,23,9],[24,1,24,2],[24,8,24,9],[15,1,15,2],[15,8,15,9],[16,1,16,2],[16,8,16,9],[17,1,17,2],[17,8,17,9],[18,1,18,2],[18,8,18,9],[19,1,19,2],[19,8,19,9],[1,15,1,16],[4,1,4,2],[4,8,4,9],[5,1,5,2],[5,8,5,9],[3,1,3,2],[3,8,3,9],[6,1,6,2],[6,8,6,9],[0,9,0,10],[1,1,1,2],[1,4,1,7],[1,10,1,11],[7,1,7,2],[7,8,7,9],[8,1,8,2],[8,8,8,9],[9,1,9,2],[9,8,9,9],[10,1,10,2],[10,8,10,9],[11,1,11,2],[11,8,11,9],[12,1,12,2],[12,8,12,9],[13,1,13,2],[13,8,13,9],[14,1,14,2],[14,8,14,9],[44,8,44,9],[45,1,45,2],[45,8,45,9],[40,1,40,2],[40,8,40,9],[41,1,41,2],[41,8,41,9],[42,1,42,2],[42,8,42,9],[49,1,49,2],[49,8,49,9],[50,1,50,2],[50,8,50,9],[51,1,51,2],[51,8,51,9],[46,1,46,2],[46,8,46,9],[47,1,47,2],[47,8,47,9],[48,1,48,2],[48,8,48,9],[55,1,55,2],[55,8,55,9],[56,1,56,2],[56,8,56,9],[57,1,57,2],[57,8,57,9],[52,1,52,2],[52,8,52,9],[53,1,53,2],[53,8,53,9],[54,1,54,2],[54,8,54,9],[61,1,61,2],[61,8,61,9],[62,1,62,2],[62,8,62,9],[63,1,63,2],[63,8,63,9],[58,1,58,2],[58,8,58,9],[59,1,59,2],[59,8,59,9],[60,1,60,2],[60,8,60,9]]}
["商店街魅力アップ支援事業補助金査定資料　【事業費内訳】",null,null,null,null,null,null,null,null,"交付決定文書番号：",null,{"$f":"交付決定!BB1","v":0}]
["団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,"事業名：",{"$f":"実績査定表【課税事業者】!D4","v":0},null,null,null,null,"実施期間：",{"$f":"実績査定表【課税事業者】!K4","v":0}]
[]
["書類No.","細目",null,"費目","消費税率","経費\n（消費税込）","経費\n（消費税控除）","消費税","支出先",null,"日付"]
["1",{"$f":"'精算内訳① '!B4","v":0},null,{"$f":"'精算内訳① '!D4","v":0},{"$f":"'精算内訳① '!E4","v":0},{"$f":"'精算内訳① '!F4","v":0},{"$f":"IF(E5=10%,ROUNDUP(F5*100/110,0),IF(E5=8%,ROUNDUP(F5*100/108,0),IF(E5=\"非課税\",F5,0)))","v":0},{"$f":"F5-G5","v":0},{"$f":"'精算内訳① '!I4","v":0},null,{"$f":"'精算内訳① '!K4","v":"00:00:00"}]
["2",{"$f":"'精算内訳① '!B5","v":0},null,{"$f":"'精算内訳① '!D5","v":0},{"$f":"'精算内訳① '!E5","v":0},{"$f":"'精算内訳① '!F5","v":0},{"$f":"IF(E6=10%,ROUNDUP(F6*100/110,0),IF(E6=8%,ROUNDUP(F6*100/108,0),IF(E6=\"非課税\",F6,0)))","v":0},{"$f":"F6-G6","v":0},{"$f":"'精算内訳① '!I5","v":0},null,{"$f":"'精算内訳① '!K5","v":"00:00:00"}]
["3",{"$f":"'精算内訳① '!B6","v":0},null,{"$f":"'精算内訳① '!D6","v":0},{"$f":"'精算内訳① '!E6","v":0},{"$f":"'精算内訳① '!F6","v":0},0,0,{"$f":"'精算内訳① '!I6","v":0},null,{"$f":"'精算内訳① '!K6","v":"00:00:00"}]
["4",{"$f":"'精算内訳① '!B7","v":0},null,{"$f":"'精算内訳① '!D7","v":0},{"$f":"'精算内訳① '!E7","v":0},{"$f":"'精算内訳① '!F7","v":0},0,0,{"$f":"'精算内訳① '!I7","v":0},null,{"$f":"'精算内訳① '!K7","v":"00:00:00"}]
["5",{"$f":"'精算内訳① '!B8","v":0},null,{"$f":"'精算内訳① '!D8","v":0},{"$f":"'精算内訳① '!E8","v":0},{"$f":"'精算内訳① '!F8","v":0},0,0,{"$f":"'精算内訳① '!I8","v":0},null,{"$f":"'精算内訳① '!K8","v":"00:00:00"}]
["6",{"$f":"'精算内訳① '!B9","v":0},null,{"$f":"'精算内訳① '!D9","v":0},{"$f":"'精算内訳① '!E9","v":0},{"$f":"'精算内訳① '!F9","v":0},0,0,{"$f":"'精算内訳① '!I9","v":0},null,{"$f":"'精算内訳① '!K9","v":"00:00:00"}]
["7",{"$f":"'精算内訳① '!B10","v":0},null,{"$f":"'精算内訳① '!D10","v":0},{"$f":"'精算内訳① '!E10","v":0},{"$f":"'精算内訳① '!F10","v":0},0,0,{"$f":"'精算内訳① '!I10","v":0},null,{"$f":"'精算内訳① '!K10","v":"00:00:00"}]
["8",{"$f":"'精算内訳① '!B11","v":0},null,{"$f":"'精算内訳① '!D11","v":0},{"$f":"'精算内訳① '!E11","v":0},{"$f":"'精算内訳① '!F11","v":0},0,0,{"$f":"'精算内訳① '!I11","v":0},null,{"$f":"'精算内訳① '!K11","v":"00:00:00"}]
["9",{"$f":"'精算内訳① '!B12","v":0},null,{"$f":"'精算内訳① '!D12","v":0},{"$f":"'精算内訳① '!E12","v":0},{"$f":"'精算内訳① '!F12","v":0},0,0,{"$f":"'精算内訳① '!I12","v":0},null,{"$f":"'精算内訳① '!K12","v":"00:00:00"}]
["10",{"$f":"'精算内訳① '!B13","v":0},null,{"$f":"'精算内訳① '!D13","v":0},{"$f":"'精算内訳① '!E13","v":0},{"$f":"'精算内訳① '!F13","v":0},0,0,{"$f":"'精算内訳① '!I13","v":0},null,{"$f":"'精算内訳① '!K13","v":"00:00:00"}]
["11",{"$f":"'精算内訳① '!B14","v":0},null,{"$f":"'精算内訳① '!D14","v":0},{"$f":"'精算内訳① '!E14","v":0},{"$f":"'精算内訳① '!F14","v":0},0,0,{"$f":"'精算内訳① '!I14","v":0},null,{"$f":"'精算内訳① '!K14","v":"00:00:00"}]
["12",{"$f":"'精算内訳① '!B15","v":0},null,{"$f":"'精算内訳① '!D15","v":0},{"$f":"'精算内訳① '!E15","v":0},{"$f":"'精算内訳① '!F15","v":0},0,0,{"$f":"'精算内訳① '!I15","v":0},null,{"$f":"'精算内訳① '!K15","v":"00:00:00"}]
["13",{"$f":"'精算内訳① '!B16","v":0},null,{"$f":"'精算内訳① '!D16","v":0},{"$f":"'精算内訳① '!E16","v":0},{"$f":"'精算内訳① '!F16","v":0},0,0,{"$f":"'精算内訳① '!I16","v":0},null,{"$f":"'精算内訳① '!K16","v":"00:00:00"}]
["14",{"$f":"'精算内訳① '!B17","v":0},null,{"$f":"'精算内訳① '!D17","v":0},{"$f":"'精算内訳① '!E17","v":0},{"$f":"'精算内訳① '!F17","v":0},0,0,{"$f":"'精算内訳① '!I17","v":0},null,{"$f":"'精算内訳① '!K17","v":"00:00:00"}]
["15",{"$f":"'精算内訳① '!B18","v":0},null,{"$f":"'精算内訳① '!D18","v":0},{"$f":"'精算内訳① '!E18","v":0},{"$f":"'精算内訳① '!F18","v":0},0,0,{"$f":"'精算内訳① '!I18","v":0},null,{"$f":"'精算内訳① '!K18","v":"00:00:00"}]
["16",{"$f":"'精算内訳① '!B19","v":0},null,{"$f":"'精算内訳① '!D19","v":0},{"$f":"'精算内訳① '!E19","v":0},{"$f":"'精算内訳① '!F19","v":0},0,0,{"$f":"'精算内訳① '!I19","v":0},null,{"$f":"'精算内訳① '!K19","v":"00:00:00"}]
["17",{"$f":"'精算内訳① '!B20","v":0},null,{"$f":"'精算内訳① '!D20","v":0},{"$f":"'精算内訳① '!E20","v":0},{"$f":"'精算内訳① '!F20","v":0},0,0,{"$f":"'精算内訳① '!I20","v":0},null,{"$f":"'精算内訳① '!K20","v":"00:00:00"}]
["18",{"$f":"'精算内訳① '!B21","v":0},null,{"$f":"'精算内訳① '!D21","v":0},{"$f":"'精算内訳① '!E21","v":0},{"$f":"'精算内訳① '!F21","v":0},0,0,{"$f":"'精算内訳① '!I21","v":0},null,{"$f":"'精算内訳① '!K21","v":"00:00:00"}]
["19",{"$f":"'精算内訳① '!B22","v":0},null,{"$f":"'精算内訳① '!D22","v":0},{"$f":"'精算内訳① '!E22","v":0},{"$f":"'精算内訳① '!F22","v":0},0,0,{"$f":"'精算内訳① '!I22","v":0},null,{"$f":"'精算内訳① '!K22","v":"00:00:00"}]
["20",{"$f":"'精算内訳① '!B23","v":0},null,{"$f":"'精算内訳① '!D23","v":0},{"$f":"'精算内訳① '!E23","v":0},{"$f":"'精算内訳① '!F23","v":0},0,0,{"$f":"'精算内訳① '!I23","v":0},null,{"$f":"'精算内訳① '!K23","v":"00:00:00"}]
["21",{"$f":"'精算内訳① '!B24","v":0},null,{"$f":"'精算内訳① '!D24","v":0},{"$f":"'精算内訳① '!E24","v":0},{"$f":"'精算内訳① '!F24","v":0},0,0,{"$f":"'精算内訳① '!I24","v":0},null,{"$f":"'精算内訳① '!K24","v":"00:00:00"}]
["22",{"$f":"'精算内訳① '!B25","v":0},null,{"$f":"'精算内訳① '!D25","v":0},{"$f":"'精算内訳① '!E25","v":0},{"$f":"'精算内訳① '!F25","v":0},0,0,{"$f":"'精算内訳① '!I25","v":0},null,{"$f":"'精算内訳① '!K25","v":"00:00:00"}]
["23",{"$f":"'精算内訳① '!B26","v":0},null,{"$f":"'精算内訳① '!D26","v":0},{"$f":"'精算内訳① '!E26","v":0},{"$f":"'精算内訳① '!F26","v":0},0,0,{"$f":"'精算内訳① '!I26","v":0},null,{"$f":"'精算内訳① '!K26","v":"00:00:00"}]
["24",{"$f":"'精算内訳① '!B27","v":0},null,{"$f":"'精算内訳① '!D27","v":0},{"$f":"'精算内訳① '!E27","v":0},{"$f":"'精算内訳① '!F27","v":0},0,0,{"$f":"'精算内訳① '!I27","v":0},null,{"$f":"'精算内訳① '!K27","v":"00:00:00"}]
["25",{"$f":"'精算内訳① '!B28","v":0},null,{"$f":"'精算内訳① '!D28","v":0},{"$f":"'精算内訳① '!E28","v":0},{"$f":"'精算内訳① '!F28","v":0},0,0,{"$f":"'精算内訳① '!I28","v":0},null,{"$f":"'精算内訳① '!K28","v":"00:00:00"}]
["26",{"$f":"'精算内訳① '!B29","v":0},null,{"$f":"'精算内訳① '!D29","v":0},{"$f":"'精算内訳① '!E29","v":0},{"$f":"'精算内訳① '!F29","v":0},0,0,{"$f":"'精算内訳① '!I29","v":0},null,{"$f":"'精算内訳① '!K29","v":"00:00:00"}]
["27",{"$f":"'精算内訳① '!B30","v":0},null,{"$f":"'精算内訳① '!D30","v":0},{"$f":"'精算内訳① '!E30","v":0},{"$f":"'精算内訳① '!F30","v":0},0,0,{"$f":"'精算内訳① '!I30","v":0},null,{"$f":"'精算内訳① '!K30","v":"00:00:00"}]
["28",{"$f":"'精算内訳① '!B31","v":0},null,{"$f":"'精算内訳① '!D31","v":0},{"$f":"'精算内訳① '!E31","v":0},{"$f":"'精算内訳① '!F31","v":0},0,0,{"$f":"'精算内訳① '!I31","v":0},null,{"$f":"'精算内訳① '!K31","v":"00:00:00"}]
["29",{"$f":"'精算内訳① '!B32","v":0},null,{"$f":"'精算内訳① '!D32","v":0},{"$f":"'精算内訳① '!E32","v":0},{"$f":"'精算内訳① '!F32","v":0},0,0,{"$f":"'精算内訳① '!I32","v":0},null,{"$f":"'精算内訳① '!K32","v":"00:00:00"}]
["30",{"$f":"'精算内訳① '!B33","v":0},null,{"$f":"'精算内訳① '!D33","v":0},{"$f":"'精算内訳① '!E33","v":0},{"$f":"'精算内訳① '!F33","v":0},0,0,{"$f":"'精算内訳① '!I33","v":0},null,{"$f":"'精算内訳① '!K33","v":"00:00:00"}]
["31",{"$f":"'精算内訳① '!B34","v":0},null,{"$f":"'精算内訳① '!D34","v":0},{"$f":"'精算内訳① '!E34","v":0},{"$f":"'精算内訳① '!F34","v":0},{"$f":"IF(E35=10%,ROUNDUP(F35*100/110,0),IF(E35=8%,ROUNDUP(F35*100/108,0),IF(E35=\"非課税\",F35,0)))","v":0},{"$f":"F35-G35","v":0},{"$f":"'精算内訳① '!I34","v":0},null,{"$f":"'精算内訳① '!K34","v":"00:00:00"}]
["32",{"$f":"'精算内訳① '!B35","v":0},null,{"$f":"'精算内訳① '!D35","v":0},{"$f":"'精算内訳① '!E35","v":0},{"$f":"'精算内訳① '!F35","v":0},{"$f":"IF(E36=10%,ROUNDUP(F36*100/110,0),IF(E36=8%,ROUNDUP(F36*100/108,0),IF(E36=\"非課税\",F36,0)))","v":0},{"$f":"F36-G36","v":0},{"$f":"'精算内訳① '!I35","v":0},null,{"$f":"'精算内訳① '!K35","v":"00:00:00"}]
["33",{"$f":"'精算内訳① '!B36","v":0},null,{"$f":"'精算内訳① '!D36","v":0},{"$f":"'精算内訳① '!E36","v":0},{"$f":"'精算内訳① '!F36","v":0},0,0,{"$f":"'精算内訳① '!I36","v":0},null,{"$f":"'精算内訳① '!K36","v":"00:00:00"}]
["34",{"$f":"'精算内訳① '!B37","v":0},null,{"$f":"'精算内訳① '!D37","v":0},{"$f":"'精算内訳① '!E37","v":0},{"$f":"'精算内訳① '!F37","v":0},0,0,{"$f":"'精算内訳① '!I37","v":0},null,{"$f":"'精算内訳① '!K37","v":"00:00:00"}]
["35",{"$f":"'精算内訳① '!B38","v":0},null,{"$f":"'精算内訳① '!D38","v":0},{"$f":"'精算内訳① '!E38","v":0},{"$f":"'精算内訳① '!F38","v":0},0,0,{"$f":"'精算内訳① '!I38","v":0},null,{"$f":"'精算内訳① '!K38","v":"00:00:00"}]
["36",{"$f":"'精算内訳① '!B39","v":0},null,{"$f":"'精算内訳① '!D39","v":0},{"$f":"'精算内訳① '!E39","v":0},{"$f":"'精算内訳① '!F39","v":0},0,0,{"$f":"'精算内訳① '!I39","v":0},null,{"$f":"'精算内訳① '!K39","v":"00:00:00"}]
["37",{"$f":"'精算内訳① '!B40","v":0},null,{"$f":"'精算内訳① '!D40","v":0},{"$f":"'精算内訳① '!E40","v":0},{"$f":"'精算内訳① '!F40","v":0},0,0,{"$f":"'精算内訳① '!I40","v":0},null,{"$f":"'精算内訳① '!K40","v":"00:00:00"}]
["38",{"$f":"'精算内訳① '!B41","v":0},null,{"$f":"'精算内訳① '!D41","v":0},{"$f":"'精算内訳① '!E41","v":0},{"$f":"'精算内訳① '!F41","v":0},0,0,{"$f":"'精算内訳① '!I41","v":0},null,{"$f":"'精算内訳① '!K41","v":"00:00:00"}]
["39",{"$f":"'精算内訳① '!B42","v":0},null,{"$f":"'精算内訳① '!D42","v":0},{"$f":"'精算内訳① '!E42","v":0},{"$f":"'精算内訳① '!F42","v":0},0,0,{"$f":"'精算内訳① '!I42","v":0},null,{"$f":"'精算内訳① '!K42","v":"00:00:00"}]
["40",{"$f":"'精算内訳① '!B43","v":0},null,{"$f":"'精算内訳① '!D43","v":0},{"$f":"'精算内訳① '!E43","v":0},{"$f":"'精算内訳① '!F43","v":0},0,0,{"$f":"'精算内訳① '!I43","v":0},null,{"$f":"'精算内訳① '!K43","v":"00:00:00"}]
["41",{"$f":"'精算内訳① '!B44","v":0},null,{"$f":"'精算内訳① '!D44","v":0},{"$f":"'精算内訳① '!E44","v":0},{"$f":"'精算内訳① '!F44","v":0},0,0,{"$f":"'精算内訳① '!I44","v":0},null,{"$f":"'精算内訳① '!K44","v":"00:00:00"}]
["42",{"$f":"'精算内訳① '!B45","v":0},null,{"$f":"'精算内訳① '!D45","v":0},{"$f":"'精算内訳① '!E45","v":0},{"$f":"'精算内訳① '!F45","v":0},0,0,{"$f":"'精算内訳① '!I45","v":0},null,{"$f":"'精算内訳① '!K45","v":"00:00:00"}]
["43",{"$f":"'精算内訳① '!B46","v":0},null,{"$f":"'精算内訳① '!D46","v":0},{"$f":"'精算内訳① '!E46","v":0},{"$f":"'精算内訳① '!F46","v":0},0,0,{"$f":"'精算内訳① '!I46","v":0},null,{"$f":"'精算内訳① '!K46","v":"00:00:00"}]
["44",{"$f":"'精算内訳① '!B47","v":0},null,{"$f":"'精算内訳① '!D47","v":0},{"$f":"'精算内訳① '!E47","v":0},{"$f":"'精算内訳① '!F47","v":0},0,0,{"$f":"'精算内訳① '!I47","v":0},null,{"$f":"'精算内訳① '!K47","v":"00:00:00"}]
["45",{"$f":"'精算内訳① '!B48","v":0},null,{"$f":"'精算内訳① '!D48","v":0},{"$f":"'精算内訳① '!E48","v":0},{"$f":"'精算内訳① '!F48","v":0},0,0,{"$f":"'精算内訳① '!I48","v":0},null,{"$f":"'精算内訳① '!K48","v":"00:00:00"}]
["46",{"$f":"'精算内訳① '!B49","v":0},null,{"$f":"'精算内訳① '!D49","v":0},{"$f":"'精算内訳① '!E49","v":0},{"$f":"'精算内訳① '!F49","v":0},0,0,{"$f":"'精算内訳① '!I49","v":0},null,{"$f":"'精算内訳① '!K49","v":"00:00:00"}]
["47",{"$f":"'精算内訳① '!B50","v":0},null,{"$f":"'精算内訳① '!D50","v":0},{"$f":"'精算内訳① '!E50","v":0},{"$f":"'精算内訳① '!F50","v":0},0,0,{"$f":"'精算内訳① '!I50","v":0},null,{"$f":"'精算内訳① '!K50","v":"00:00:00"}]
["48",{"$f":"'精算内訳① '!B51","v":0},null,{"$f":"'精算内訳① '!D51","v":0},{"$f":"'精算内訳① '!E51","v":0},{"$f":"'精算内訳① '!F51","v":0},0,0,{"$f":"'精算内訳① '!I51","v":0},null,{"$f":"'精算内訳① '!K51","v":"00:00:00"}]
["49",{"$f":"'精算内訳① '!B52","v":0},null,{"$f":"'精算内訳① '!D52","v":0},{"$f":"'精算内訳① '!E52","v":0},{"$f":"'精算内訳① '!F52","v":0},0,0,{"$f":"'精算内訳① '!I52","v":0},null,{"$f":"'精算内訳① '!K52","v":"00:00:00"}]
["50",{"$f":"'精算内訳① '!B53","v":0},null,{"$f":"'精算内訳① '!D53","v":0},{"$f":"'精算内訳① '!E53","v":0},{"$f":"'精算内訳① '!F53","v":0},0,0,{"$f":"'精算内訳① '!I53","v":0},null,{"$f":"'精算内訳① '!K53","v":"00:00:00"}]
["51",{"$f":"'精算内訳① '!B54","v":0},null,{"$f":"'精算内訳① '!D54","v":0},{"$f":"'精算内訳① '!E54","v":0},{"$f":"'精算内訳① '!F54","v":0},0,0,{"$f":"'精算内訳① '!I54","v":0},null,{"$f":"'精算内訳① '!K54","v":"00:00:00"}]
["52",{"$f":"'精算内訳① '!B55","v":0},null,{"$f":"'精算内訳① '!D55","v":0},{"$f":"'精算内訳① '!E55","v":0},{"$f":"'精算内訳① '!F55","v":0},0,0,{"$f":"'精算内訳① '!I55","v":0},null,{"$f":"'精算内訳① '!K55","v":"00:00:00"}]
["53",{"$f":"'精算内訳① '!B56","v":0},null,{"$f":"'精算内訳① '!D56","v":0},{"$f":"'精算内訳① '!E56","v":0},{"$f":"'精算内訳① '!F56","v":0},0,0,{"$f":"'精算内訳① '!I56","v":0},null,{"$f":"'精算内訳① '!K56","v":"00:00:00"}]
["54",{"$f":"'精算内訳① '!B57","v":0},null,{"$f":"'精算内訳① '!D57","v":0},{"$f":"'精算内訳① '!E57","v":0},{"$f":"'精算内訳① '!F57","v":0},0,0,{"$f":"'精算内訳① '!I57","v":0},null,{"$f":"'精算内訳① '!K57","v":"00:00:00"}]
["55",{"$f":"'精算内訳① '!B58","v":0},null,{"$f":"'精算内訳① '!D58","v":0},{"$f":"'精算内訳① '!E58","v":0},{"$f":"'精算内訳① '!F58","v":0},0,0,{"$f":"'精算内訳① '!I58","v":0},null,{"$f":"'精算内訳① '!K58","v":"00:00:00"}]
["56",{"$f":"'精算内訳① '!B59","v":0},null,{"$f":"'精算内訳① '!D59","v":0},{"$f":"'精算内訳① '!E59","v":0},{"$f":"'精算内訳① '!F59","v":0},0,0,{"$f":"'精算内訳① '!I59","v":0},null,{"$f":"'精算内訳① '!K59","v":"00:00:00"}]
["57",{"$f":"'精算内訳① '!B60","v":0},null,{"$f":"'精算内訳① '!D60","v":0},{"$f":"'精算内訳① '!E60","v":0},{"$f":"'精算内訳① '!F60","v":0},0,0,{"$f":"'精算内訳① '!I60","v":0},null,{"$f":"'精算内訳① '!K60","v":"00:00:00"}]
["58",{"$f":"'精算内訳① '!B61","v":0},null,{"$f":"'精算内訳① '!D61","v":0},{"$f":"'精算内訳① '!E61","v":0},{"$f":"'精算内訳① '!F61","v":0},0,0,{"$f":"'精算内訳① '!I61","v":0},null,{"$f":"'精算内訳① '!K61","v":"00:00:00"}]
["59",{"$f":"'精算内訳① '!B62","v":0},null,{"$f":"'精算内訳① '!D62","v":0},{"$f":"'精算内訳① '!E62","v":0},{"$f":"'精算内訳① '!F62","v":0},0,0,{"$f":"'精算内訳① '!I62","v":0},null,{"$f":"'精算内訳① '!K62","v":"00:00:00"}]
["60",{"$f":"'精算内訳① '!B63","v":0},null,{"$f":"'精算内訳① '!D63","v":0},{"$f":"'精算内訳① '!E63","v":0},{"$f":"'精算内訳① '!F63","v":0},0,0,{"$f":"'精算内訳① '!I63","v":0},null,{"$f":"'精算内訳① '!K63","v":"00:00:00"}]
["合計",null,null,null,null,{"$f":"SUM(F5:F34)","v":0},{"$f":"SUM(G5:G34)","v":0},{"$f":"SUM(H5:H34)","v":0}]
[]
["費目",null,"経費\n（消費税込）","経費\n（消費税控除）","消費税",null,null,null,"補助率","消費税込","消費税控除","消費税"]
["ソフト","会場借上料",{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",H$5:H$64)","v":0},null,"補助対象経費（ソフト）",null,"40％",{"$f":"SUM(C68:C72,C74)","v":0},{"$f":"SUM(D68:D72,D74)","v":0},{"$f":"SUM(E68:E72,E74)","v":0}]
[null,"装飾設備費",{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",H$5:H$64)","v":0},null,null,null,"20％",{"$f":"SUM(C73)","v":0},{"$f":"SUM(D73)","v":0},{"$f":"SUM(E73)","v":0}]
[null,"委託料",{"$f":"SUMIF($D$5:$D$64,\"委託料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"委託料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"委託料\",H$5:H$64)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C75:C77)","v":0},{"$f":"SUM(D75:D77)","v":0},{"$f":"SUM(E75:E77)","v":0}]
[null,"印刷製本費",{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",H$5:H$64)","v":0},null,"補助対象外経費",null,null,{"$f":"SUM(C78)","v":0},{"$f":"SUM(D78)","v":0},{"$f":"SUM(E78)","v":0}]
[null,"報償費",{"$f":"SUMIF($D$5:$D$64,\"報償費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"報償費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"報償費\",H$5:H$64)","v":0},null,"総事業費",null,null,{"$f":"SUM(J68:J71)","v":0}]
[null,"人件費",{"$f":"SUMIF($D$5:$D$64,\"人件費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"人件費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"人件費\",H$5:H$64)","v":0}]
[null,"海外通信費",{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",H$5:H$64)","v":0},null,"県補助対象経費",null,"補助率","消費税込","消費税控除","消費税"]
["ハード","施設整備費",{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",H$5:H$64)","v":0},null,"補助対象経費（ソフト）\n※報償費は対象外",null,"40％",{"$f":"SUM(C68:C71,C74)","v":0},{"$f":"SUM(D68:D71,D74)","v":0},{"$f":"SUM(E68:E71,E74)","v":0}]
[null,"内外装整備費",{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",H$5:H$64)","v":0},null,null,null,"20％",{"$f":"SUM(C73)","v":0},{"$f":"SUM(D73)","v":0},{"$f":"SUM(E73)","v":0}]
[null,"家賃賃借料",{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",H$5:H$64)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C75:C77)","v":0},{"$f":"SUM(D75:D77)","v":0},{"$f":"SUM(E75:E77)","v":0}]
["補助対象外",null,{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",H$5:H$64)","v":0},null,"補助対象外経費（報償費含）",null,null,{"$f":"SUM(C72,C78)","v":0},{"$f":"SUM(D72,D78)","v":0},{"$f":"SUM(E72,E78)","v":0}]
["合計",null,{"$f":"SUM(C68:C78)","v":0},{"$f":"SUM(D68:D78)","v":0},{"$f":"SUM(E68:E78)","v":0},null,"総事業費",null,null,{"$f":"SUM(J75:J78)","v":0}]

{"sheet":"変更交付決定通知","index":27,"n_rows":40,"n_cols":46,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,27,39,46],[15,0,15,46],[27,0,27,8],[28,0,28,8],[29,0,29,8],[27,12,27,13],[28,12,28,13],[29,12,29,13],[18,0,18,46],[16,21,16,23],[16,24,16,46],[6,50,6,67],[1,35,1,46],[6,27,6,46],[24,0,24,8],[24,12,24,46],[13,0,13,10],[13,11,13,46],[14,0,14,46],[16,1,16,4],[16,5,16,14],[16,15,16,20],[40,0,40,16],[21,0,21,46],[17,0,17,46],[0,0,0,16],[3,0,3,16],[4,0,4,16],[6,0,6,16],[10,0,10,46],[0,45,0,46],[0,42,0,44],[0,39,0,41],[0,35,0,38],[25,12,25,46],[27,14,27,22],[28,14,28,22],[29,14,29,22]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4経商",null,null,null,{"$f":"交付決定!BB1","v":0},null,null,"号の",null,null,2]
[]
[]
[{"$f":"【交付申請】入力シート!K6","v":0}]
[{"$f":"【交付申請】入力シート!K7&\"　様\"","v":"　様"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　","名古屋市長　河　村　た か し"]
[]
[]
[]
["補助金の変更交付決定について（通知）"]
[]
[]
[{"$f":"変更申請書!AO5","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,"付けで申請のありました名古屋市商工業団体振興補助金（商店街"]
["魅力向上事業）（補助事業区分：商店街魅力アップ支援事業）事業計画変更について"]
["は、これを審査し承認します。"]
[null,"なお、",null,null,null,{"$f":"交付決定!AR2","v":"00:00:00"},null,null,null,null,null,null,null,null,null,"付4経商第",null,null,null,null,null,{"$f":"交付決定!BB1","v":0},null,null,"号で交付決定しました補助金の交付決定"]
["額を、名古屋市補助金等交付規則（平成17年名古屋市規則第187号）第9条の規定によ"]
["り下記のとおり変更しましたので通知します。"]
[]
[]
["記"]
[]
[]
["事　　業　　名　　　",null,null,null,null,null,null,null,null,null,null,null,{"$f":"事業報告書!B5","v":0}]
[]
[]
["既交付決定額　　　",null,null,null,null,null,null,null,null,null,null,null,"金",null,{"$f":"【交付申請】入力シート!AF103","v":0},null,null,null,null,null,null,null,null,"円"]
["変更交付決定額　　　",null,null,null,null,null,null,null,null,null,null,null,"金",null,{"$f":"'【実績】入力シート '!AF94","v":0},null,null,null,null,null,null,null,null,"円"]
["減　　　　　額",null,null,null,null,null,null,null,null,null,null,null,"金",null,{"$f":"O28-O29","v":0},null,null,null,null,null,null,null,null,"円"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(経済局商業・流通部地域商業課）"]

{"sheet":"変更査定表【免税事業者】 ","index":28,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,6,1,9],[3,0,3,2],[3,3,3,5],[3,6,3,8],[3,9,3,11],[4,0,4,5],[4,6,4,11],[6,0,6,2],[6,5,13,5],[6,6,6,8],[6,11,13,11],[7,0,9,0],[7,6,9,6],[8,1,9,1],[8,7,9,7],[10,0,11,0],[10,6,11,6],[12,0,12,2],[12,6,12,8],[13,0,13,2],[13,6,13,8],[25,0,25,1],[25,2,25,4],[16,7,17,9],[16,10,17,11],[18,8,18,9],[18,10,18,11],[23,0,24,1],[23,2,23,4],[24,2,24,4]]}
["商店街魅力アップ支援事業補助金査定表【免税事業者用】※県げんき対象"]
[null,null,null,null,null,"団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,null,null,"交付決定文書番号：",{"$f":"交付決定!BB1","v":0}]
[]
["事業名",null,null,{"$f":"事業報告書!B5","v":0},null,null,"事業実施期間",null,null,{"$f":"事業報告書!B8","v":0}]
["交付申請に基づく市の交付決定額",null,null,null,null,null,"うち、採択申請に基づく県げんき補助金の額"]
[null,null,null,"予算額","補助金算定","補助金算定額",null,null,null,"予算額（Ａ）","補助金算定（B)","補助金額"]
["補助対象経費",null,null,{"$f":"SUM(D8,D11)","v":0},null,{"$f":"SUM(E9,E10,E12)","v":0},"補助対象経費",null,null,{"$f":"SUM(J8,J11)","v":0},null,{"$f":"SUM(K9:K10,K12)","v":0}]
["ソフト","補助対象経費",null,{"$f":"SUM(D9:D10)","v":0},null,null,"ソフト","補助対象経費",null,{"$f":"SUM(J9:J10)","v":0}]
[null,null,"補助率40%",{"$f":"'内訳①(変更）'!J68","v":0},{"$f":"ROUNDDOWN(D9*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"'内訳①(変更）'!K75","v":0},{"$f":"ROUNDDOWN(J9*0.2,0)","v":0}]
[null,null,"補助率20%",{"$f":"'内訳①(変更）'!J69","v":0},{"$f":"ROUNDDOWN(D10*0.2,0)","v":0},null,null,null,"補助率20%",{"$f":"'内訳①(変更）'!K76","v":0},{"$f":"ROUNDDOWN(J10*0.1,0)","v":0}]
["ハード","補助対象経費",null,{"$f":"SUM(D12)","v":0},null,null,"ハード","補助対象経費",null,{"$f":"SUM(J12:J12)","v":0}]
[null,null,"補助率40%",{"$f":"'内訳①(変更）'!J70","v":0},{"$f":"ROUNDDOWN(D12*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"'内訳①(変更）'!K77","v":0},{"$f":"ROUNDDOWN(J12*0.2,0)","v":0}]
["補助対象外経費",null,null,{"$f":"'内訳①(変更）'!J71","v":0},null,null,"補助対象外経費",null,null,{"$f":"'内訳①(変更）'!J78+'内訳①(変更）'!L75+'内訳①(変更）'!L76","v":0}]
["事業費",null,null,{"$f":"SUM(D7,D13)","v":0},null,null,"事業費",null,null,{"$f":"SUM(J7,J13)","v":0}]
[null,null,null,null,null,null,"※１　県の補助対象経費は、市の補助対象経費から消費税と報償費を控除した額"]
[null,null,null,null,null,null,"※２　Ａ×市の補助率×1/2＝Ｂ"]
[null,null,null,null,null,null,null,"交付決定額",null,null,{"$f":"IF(ROUNDDOWN(F7,-3)<5000000,ROUNDDOWN(F7,-3),5000000)","v":0}]
[]
[null,null,null,null,null,null,null,null,"うち県げんき補助金",null,{"$f":"IF(ROUNDDOWN(L7,-3)<2500000,ROUNDDOWN(L7,-3),2500000)","v":0}]
[]
["【補助額算定の方法】"]
["○算定式：補助対象経費（消費税等を含む）×補助率"]
["○端数処理：事業ごとに千円未満を切り捨てて補助額とする。"]
["補助率",null,"県げんき補助金採択事業（人件費以外）",null,null,"40％以内"]
[null,null,"県げんき補助金採択事業（人件費）",null,null,"20％以内"]
["限度額",null,"県げんき補助金採択事業",null,null,"500万円"]

{"sheet":"変更査定表【課税事業者】","index":29,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,7,1,10],[3,0,3,2],[3,3,3,6],[3,7,3,9],[3,10,3,12],[4,0,4,6],[4,7,4,12],[6,0,6,2],[6,6,13,6],[6,7,6,9],[6,12,13,12],[7,0,9,0],[7,7,9,7],[8,1,9,1],[8,8,9,8],[10,0,11,0],[10,7,11,7],[12,0,12,2],[12,7,12,9],[13,0,13,2],[13,7,13,9],[25,0,25,1],[25,2,25,4],[16,8,17,10],[16,11,17,12],[18,9,18,10],[18,11,18,12],[23,0,24,1],[23,2,23,4],[24,2,24,4]]}
["商店街魅力アップ支援事業補助金査定表【課税事業者用】※県げんき対象"]
[null,null,null,null,null,null,"団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,null,null,"交付決定文書番号：",{"$f":"交付決定!BB1","v":0}]
[]
["事業名",null,null,{"$f":"事業報告書!B5","v":0},null,null,null,"事業実施期間",null,null,{"$f":"事業報告書!B8","v":0}]
["交付申請に基づく市の交付決定額",null,null,null,null,null,null,"うち、採択申請に基づく県げんき補助金の額"]
[null,null,null,"予算額","消費税控除","補助金算定","補助金算定額",null,null,null,"予算額（Ａ）","補助金算定（B)","補助金額"]
["補助対象経費",null,null,{"$f":"SUM(D8,D11)","v":0},null,null,{"$f":"SUM(F9,F10,F12)","v":0},"補助対象経費",null,null,{"$f":"SUM(K8,K11)","v":0},null,{"$f":"SUM(L9:L10,L12)","v":0}]
["ソフト","補助対象経費",null,{"$f":"SUM(D9:D10)","v":0},null,null,null,"ソフト","補助対象経費",null,{"$f":"SUM(K9:K10)","v":0}]
[null,null,"補助率40%",{"$f":"'内訳①(変更）'!J68","v":0},{"$f":"'内訳①(変更）'!K68","v":0},{"$f":"ROUNDDOWN(E9*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"'内訳①(変更）'!K75","v":0},{"$f":"ROUNDDOWN(K9*0.2,0)","v":0}]
[null,null,"補助率20%",{"$f":"'内訳①(変更）'!J69","v":0},{"$f":"'内訳①(変更）'!K69","v":0},{"$f":"ROUNDDOWN(E10*0.2,0)","v":0},null,null,null,"補助率20%",{"$f":"'内訳①(変更）'!K76","v":0},{"$f":"ROUNDDOWN(K10*0.1,0)","v":0}]
["ハード","補助対象経費",null,{"$f":"SUM(D12)","v":0},null,null,null,"ハード","補助対象経費",null,{"$f":"SUM(K12:K12)","v":0}]
[null,null,"補助率40%",{"$f":"'内訳①(変更）'!J70","v":0},{"$f":"'内訳①(変更）'!K70","v":0},{"$f":"ROUNDDOWN(E12*0.4,0)","v":0},null,null,null,"補助率40%",{"$f":"'内訳①(変更）'!K77","v":0},{"$f":"ROUNDDOWN(K12*0.2,0)","v":0}]
["補助対象外経費",null,null,{"$f":"'内訳①(変更）'!J71","v":0},null,null,null,"補助対象外経費",null,null,{"$f":"'内訳①(変更）'!J78+'内訳①(変更）'!L75+'内訳①(変更）'!L76","v":0}]
["事業費",null,null,{"$f":"SUM(D7,D13)","v":0},null,null,null,"事業費",null,null,{"$f":"SUM(K7,K13)","v":0}]
[null,null,null,null,null,null,null,"※１　県の補助対象経費は、市の補助対象経費から消費税と報償費を控除した額"]
[null,null,null,null,null,null,null,"※２　Ａ×市の補助率×1/2＝Ｂ"]
[null,null,null,null,null,null,null,null,"交付決定額",null,null,{"$f":"IF(ROUNDDOWN(G7,-3)<5000000,ROUNDDOWN(G7,-3),5000000)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"うち県げんき補助金",null,{"$f":"IF(ROUNDDOWN(M7,-3)<2500000,ROUNDDOWN(M7,-3),2500000)","v":0}]
[]
["【補助額算定の方法】"]
["○算定式：補助対象経費（消費税等を含む）×補助率－消費税等×補助率"]
["○端数処理：事業ごとに千円未満を切り捨てて補助額とする。"]
["補助率",null,"県げんき補助金採択事業（人件費以外）",null,null,"40％以内"]
[null,null,"県げんき補助金採択事業（人件費）",null,null,"20％以内"]
["限度額",null,"県げんき補助金採択事業",null,null,"500万円"]

{"sheet":"内訳①(変更）","index":30,"n_rows":79,"n_cols":12,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,9,0,10],[1,1,1,2],[1,4,1,7],[1,10,1,11],[1,15,1,16],[3,1,3,2],[3,8,3,9],[7,1,7,2],[7,8,7,9],[8,1,8,2],[8,8,8,9],[9,1,9,2],[9,8,9,9],[4,1,4,2],[4,8,4,9],[5,1,5,2],[5,8,5,9],[6,1,6,2],[6,8,6,9],[13,1,13,2],[13,8,13,9],[14,1,14,2],[14,8,14,9],[15,1,15,2],[15,8,15,9],[10,1,10,2],[10,8,10,9],[11,1,11,2],[11,8,11,9],[12,1,12,2],[12,8,12,9],[19,1,19,2],[19,8,19,9],[20,1,20,2],[20,8,20,9],[21,1,21,2],[21,8,21,9],[16,1,16,2],[16,8,16,9],[17,1,17,2],[17,8,17,9],[18,1,18,2],[18,8,18,9],[25,1,25,2],[25,8,25,9],[26,1,26,2],[26,8,26,9],[27,1,27,2],[27,8,27,9],[22,1,22,2],[22,8,22,9],[23,1,23,2],[23,8,23,9],[24,1,24,2],[24,8,24,9],[31,1,31,2],[31,8,31,9],[32,1,32,2],[32,8,32,9],[33,1,33,2],[33,8,33,9],[28,1,28,2],[28,8,28,9],[29,1,29,2],[29,8,29,9],[30,1,30,2],[30,8,30,9],[37,1,37,2],[37,8,37,9],[38,1,38,2],[38,8,38,9],[39,1,39,2],[39,8,39,9],[34,1,34,2],[34,8,34,9],[35,1,35,2],[35,8,35,9],[36,1,36,2],[36,8,36,9],[43,1,43,2],[43,8,43,9],[44,1,44,2],[44,8,44,9],[45,1,45,2],[45,8,45,9],[40,1,40,2],[40,8,40,9],[41,1,41,2],[41,8,41,9],[42,1,42,2],[42,8,42,9],[49,1,49,2],[49,8,49,9],[50,1,50,2],[50,8,50,9],[51,1,51,2],[51,8,51,9],[46,1,46,2],[46,8,46,9],[47,1,47,2],[47,8,47,9],[48,1,48,2],[48,8,48,9],[55,1,55,2],[55,8,55,9],[56,1,56,2],[56,8,56,9],[57,1,57,2],[57,8,57,9],[52,1,52,2],[52,8,52,9],[53,1,53,2],[53,8,53,9],[54,1,54,2],[54,8,54,9],[61,1,61,2],[61,8,61,9],[62,1,62,2],[62,8,62,9],[63,1,63,2],[63,8,63,9],[58,1,58,2],[58,8,58,9],[59,1,59,2],[59,8,59,9],[60,1,60,2],[60,8,60,9],[74,0,76,0],[77,0,77,1],[78,0,78,1],[64,0,64,4],[64,8,64,9],[66,0,66,1],[67,0,73,0],[67,6,68,7],[69,6,69,7],[70,6,70,7],[71,6,71,7],[73,6,73,7],[74,6,75,7],[76,6,76,7],[77,6,77,7],[78,6,78,7]]}
["商店街魅力アップ支援事業補助金査定資料　【事業費内訳】",null,null,null,null,null,null,null,null,"交付決定文書番号：",null,{"$f":"交付決定!BB1","v":0}]
["団体名：",{"$f":"【交付申請】入力シート!K6","v":0},null,"事業名：",{"$f":"事業報告書!B5","v":0},null,null,null,null,"実施期間：",{"$f":"事業報告書!B8","v":0}]
[]
["書類No.","細目",null,"費目","消費税率","経費\n（消費税込）","経費\n（消費税控除）","消費税","支出先",null,"日付"]
["1",{"$f":"'精算内訳① '!B4","v":0},null,{"$f":"'精算内訳① '!D4","v":0},{"$f":"'精算内訳① '!E4","v":0},{"$f":"'精算内訳① '!F4","v":0},{"$f":"IF(E5=10%,ROUNDUP(F5*100/110,0),IF(E5=8%,ROUNDUP(F5*100/108,0),IF(E5=\"非課税\",F5,0)))","v":0},{"$f":"F5-G5","v":0},{"$f":"'精算内訳① '!I4","v":0},null,{"$f":"'精算内訳① '!K4","v":"00:00:00"}]
["2",{"$f":"'精算内訳① '!B5","v":0},null,{"$f":"'精算内訳① '!D5","v":0},{"$f":"'精算内訳① '!E5","v":0},{"$f":"'精算内訳① '!F5","v":0},{"$f":"IF(E6=10%,ROUNDUP(F6*100/110,0),IF(E6=8%,ROUNDUP(F6*100/108,0),IF(E6=\"非課税\",F6,0)))","v":0},{"$f":"F6-G6","v":0},{"$f":"'精算内訳① '!I5","v":0},null,{"$f":"'精算内訳① '!K5","v":"00:00:00"}]
["3",{"$f":"'精算内訳① '!B6","v":0},null,{"$f":"'精算内訳① '!D6","v":0},{"$f":"'精算内訳① '!E6","v":0},{"$f":"'精算内訳① '!F6","v":0},0,0,{"$f":"'精算内訳① '!I6","v":0},null,{"$f":"'精算内訳① '!K6","v":"00:00:00"}]
["4",{"$f":"'精算内訳① '!B7","v":0},null,{"$f":"'精算内訳① '!D7","v":0},{"$f":"'精算内訳① '!E7","v":0},{"$f":"'精算内訳① '!F7","v":0},0,0,{"$f":"'精算内訳① '!I7","v":0},null,{"$f":"'精算内訳① '!K7","v":"00:00:00"}]
["5",{"$f":"'精算内訳① '!B8","v":0},null,{"$f":"'精算内訳① '!D8","v":0},{"$f":"'精算内訳① '!E8","v":0},{"$f":"'精算内訳① '!F8","v":0},0,0,{"$f":"'精算内訳① '!I8","v":0},null,{"$f":"'精算内訳① '!K8","v":"00:00:00"}]
["6",{"$f":"'精算内訳① '!B9","v":0},null,{"$f":"'精算内訳① '!D9","v":0},{"$f":"'精算内訳① '!E9","v":0},{"$f":"'精算内訳① '!F9","v":0},0,0,{"$f":"'精算内訳① '!I9","v":0},null,{"$f":"'精算内訳① '!K9","v":"00:00:00"}]
["7",{"$f":"'精算内訳① '!B10","v":0},null,{"$f":"'精算内訳① '!D10","v":0},{"$f":"'精算内訳① '!E10","v":0},{"$f":"'精算内訳① '!F10","v":0},0,0,{"$f":"'精算内訳① '!I10","v":0},null,{"$f":"'精算内訳① '!K10","v":"00:00:00"}]
["8",{"$f":"'精算内訳① '!B11","v":0},null,{"$f":"'精算内訳① '!D11","v":0},{"$f":"'精算内訳① '!E11","v":0},{"$f":"'精算内訳① '!F11","v":0},0,0,{"$f":"'精算内訳① '!I11","v":0},null,{"$f":"'精算内訳① '!K11","v":"00:00:00"}]
["9",{"$f":"'精算内訳① '!B12","v":0},null,{"$f":"'精算内訳① '!D12","v":0},{"$f":"'精算内訳① '!E12","v":0},{"$f":"'精算内訳① '!F12","v":0},0,0,{"$f":"'精算内訳① '!I12","v":0},null,{"$f":"'精算内訳① '!K12","v":"00:00:00"}]
["10",{"$f":"'精算内訳① '!B13","v":0},null,{"$f":"'精算内訳① '!D13","v":0},{"$f":"'精算内訳① '!E13","v":0},{"$f":"'精算内訳① '!F13","v":0},0,0,{"$f":"'精算内訳① '!I13","v":0},null,{"$f":"'精算内訳① '!K13","v":"00:00:00"}]
["11",{"$f":"'精算内訳① '!B14","v":0},null,{"$f":"'精算内訳① '!D14","v":0},{"$f":"'精算内訳① '!E14","v":0},{"$f":"'精算内訳① '!F14","v":0},0,0,{"$f":"'精算内訳① '!I14","v":0},null,{"$f":"'精算内訳① '!K14","v":"00:00:00"}]
["12",{"$f":"'精算内訳① '!B15","v":0},null,{"$f":"'精算内訳① '!D15","v":0},{"$f":"'精算内訳① '!E15","v":0},{"$f":"'精算内訳① '!F15","v":0},0,0,{"$f":"'精算内訳① '!I15","v":0},null,{"$f":"'精算内訳① '!K15","v":"00:00:00"}]
["13",{"$f":"'精算内訳① '!B16","v":0},null,{"$f":"'精算内訳① '!D16","v":0},{"$f":"'精算内訳① '!E16","v":0},{"$f":"'精算内訳① '!F16","v":0},0,0,{"$f":"'精算内訳① '!I16","v":0},null,{"$f":"'精算内訳① '!K16","v":"00:00:00"}]
["14",{"$f":"'精算内訳① '!B17","v":0},null,{"$f":"'精算内訳① '!D17","v":0},{"$f":"'精算内訳① '!E17","v":0},{"$f":"'精算内訳① '!F17","v":0},0,0,{"$f":"'精算内訳① '!I17","v":0},null,{"$f":"'精算内訳① '!K17","v":"00:00:00"}]
["15",{"$f":"'精算内訳① '!B18","v":0},null,{"$f":"'精算内訳① '!D18","v":0},{"$f":"'精算内訳① '!E18","v":0},{"$f":"'精算内訳① '!F18","v":0},0,0,{"$f":"'精算内訳① '!I18","v":0},null,{"$f":"'精算内訳① '!K18","v":"00:00:00"}]
["16",{"$f":"'精算内訳① '!B19","v":0},null,{"$f":"'精算内訳① '!D19","v":0},{"$f":"'精算内訳① '!E19","v":0},{"$f":"'精算内訳① '!F19","v":0},0,0,{"$f":"'精算内訳① '!I19","v":0},null,{"$f":"'精算内訳① '!K19","v":"00:00:00"}]
["17",{"$f":"'精算内訳① '!B20","v":0},null,{"$f":"'精算内訳① '!D20","v":0},{"$f":"'精算内訳① '!E20","v":0},{"$f":"'精算内訳① '!F20","v":0},0,0,{"$f":"'精算内訳① '!I20","v":0},null,{"$f":"'精算内訳① '!K20","v":"00:00:00"}]
["18",{"$f":"'精算内訳① '!B21","v":0},null,{"$f":"'精算内訳① '!D21","v":0},{"$f":"'精算内訳① '!E21","v":0},{"$f":"'精算内訳① '!F21","v":0},0,0,{"$f":"'精算内訳① '!I21","v":0},null,{"$f":"'精算内訳① '!K21","v":"00:00:00"}]
["19",{"$f":"'精算内訳① '!B22","v":0},null,{"$f":"'精算内訳① '!D22","v":0},{"$f":"'精算内訳① '!E22","v":0},{"$f":"'精算内訳① '!F22","v":0},0,0,{"$f":"'精算内訳① '!I22","v":0},null,{"$f":"'精算内訳① '!K22","v":"00:00:00"}]
["20",{"$f":"'精算内訳① '!B23","v":0},null,{"$f":"'精算内訳① '!D23","v":0},{"$f":"'精算内訳① '!E23","v":0},{"$f":"'精算内訳① '!F23","v":0},0,0,{"$f":"'精算内訳① '!I23","v":0},null,{"$f":"'精算内訳① '!K23","v":"00:00:00"}]
["21",{"$f":"'精算内訳① '!B24","v":0},null,{"$f":"'精算内訳① '!D24","v":0},{"$f":"'精算内訳① '!E24","v":0},{"$f":"'精算内訳① '!F24","v":0},0,0,{"$f":"'精算内訳① '!I24","v":0},null,{"$f":"'精算内訳① '!K24","v":"00:00:00"}]
["22",{"$f":"'精算内訳① '!B25","v":0},null,{"$f":"'精算内訳① '!D25","v":0},{"$f":"'精算内訳① '!E25","v":0},{"$f":"'精算内訳① '!F25","v":0},0,0,{"$f":"'精算内訳① '!I25","v":0},null,{"$f":"'精算内訳① '!K25","v":"00:00:00"}]
["23",{"$f":"'精算内訳① '!B26","v":0},null,{"$f":"'精算内訳① '!D26","v":0},{"$f":"'精算内訳① '!E26","v":0},{"$f":"'精算内訳① '!F26","v":0},0,0,{"$f":"'精算内訳① '!I26","v":0},null,{"$f":"'精算内訳① '!K26","v":"00:00:00"}]
["24",{"$f":"'精算内訳① '!B27","v":0},null,{"$f":"'精算内訳① '!D27","v":0},{"$f":"'精算内訳① '!E27","v":0},{"$f":"'精算内訳① '!F27","v":0},0,0,{"$f":"'精算内訳① '!I27","v":0},null,{"$f":"'精算内訳① '!K27","v":"00:00:00"}]
["25",{"$f":"'精算内訳① '!B28","v":0},null,{"$f":"'精算内訳① '!D28","v":0},{"$f":"'精算内訳① '!E28","v":0},{"$f":"'精算内訳① '!F28","v":0},0,0,{"$f":"'精算内訳① '!I28","v":0},null,{"$f":"'精算内訳① '!K28","v":"00:00:00"}]
["26",{"$f":"'精算内訳① '!B29","v":0},null,{"$f":"'精算内訳① '!D29","v":0},{"$f":"'精算内訳① '!E29","v":0},{"$f":"'精算内訳① '!F29","v":0},0,0,{"$f":"'精算内訳① '!I29","v":0},null,{"$f":"'精算内訳① '!K29","v":"00:00:00"}]
["27",{"$f":"'精算内訳① '!B30","v":0},null,{"$f":"'精算内訳① '!D30","v":0},{"$f":"'精算内訳① '!E30","v":0},{"$f":"'精算内訳① '!F30","v":0},0,0,{"$f":"'精算内訳① '!I30","v":0},null,{"$f":"'精算内訳① '!K30","v":"00:00:00"}]
["28",{"$f":"'精算内訳① '!B31","v":0},null,{"$f":"'精算内訳① '!D31","v":0},{"$f":"'精算内訳① '!E31","v":0},{"$f":"'精算内訳① '!F31","v":0},0,0,{"$f":"'精算内訳① '!I31","v":0},null,{"$f":"'精算内訳① '!K31","v":"00:00:00"}]
["29",{"$f":"'精算内訳① '!B32","v":0},null,{"$f":"'精算内訳① '!D32","v":0},{"$f":"'精算内訳① '!E32","v":0},{"$f":"'精算内訳① '!F32","v":0},0,0,{"$f":"'精算内訳① '!I32","v":0},null,{"$f":"'精算内訳① '!K32","v":"00:00:00"}]
["30",{"$f":"'精算内訳① '!B33","v":0},null,{"$f":"'精算内訳① '!D33","v":0},{"$f":"'精算内訳① '!E33","v":0},{"$f":"'精算内訳① '!F33","v":0},0,0,{"$f":"'精算内訳① '!I33","v":0},null,{"$f":"'精算内訳① '!K33","v":"00:00:00"}]
["31",{"$f":"'精算内訳① '!B34","v":0},null,{"$f":"'精算内訳① '!D34","v":0},{"$f":"'精算内訳① '!E34","v":0},{"$f":"'精算内訳① '!F34","v":0},{"$f":"IF(E35=10%,ROUNDUP(F35*100/110,0),IF(E35=8%,ROUNDUP(F35*100/108,0),IF(E35=\"非課税\",F35,0)))","v":0},{"$f":"F35-G35","v":0},{"$f":"'精算内訳① '!I34","v":0},null,{"$f":"'精算内訳① '!K34","v":"00:00:00"}]
["32",{"$f":"'精算内訳① '!B35","v":0},null,{"$f":"'精算内訳① '!D35","v":0},{"$f":"'精算内訳① '!E35","v":0},{"$f":"'精算内訳① '!F35","v":0},{"$f":"IF(E36=10%,ROUNDUP(F36*100/110,0),IF(E36=8%,ROUNDUP(F36*100/108,0),IF(E36=\"非課税\",F36,0)))","v":0},{"$f":"F36-G36","v":0},{"$f":"'精算内訳① '!I35","v":0},null,{"$f":"'精算内訳① '!K35","v":"00:00:00"}]
["33",{"$f":"'精算内訳① '!B36","v":0},null,{"$f":"'精算内訳① '!D36","v":0},{"$f":"'精算内訳① '!E36","v":0},{"$f":"'精算内訳① '!F36","v":0},0,0,{"$f":"'精算内訳① '!I36","v":0},null,{"$f":"'精算内訳① '!K36","v":"00:00:00"}]
["34",{"$f":"'精算内訳① '!B37","v":0},null,{"$f":"'精算内訳① '!D37","v":0},{"$f":"'精算内訳① '!E37","v":0},{"$f":"'精算内訳① '!F37","v":0},0,0,{"$f":"'精算内訳① '!I37","v":0},null,{"$f":"'精算内訳① '!K37","v":"00:00:00"}]
["35",{"$f":"'精算内訳① '!B38","v":0},null,{"$f":"'精算内訳① '!D38","v":0},{"$f":"'精算内訳① '!E38","v":0},{"$f":"'精算内訳① '!F38","v":0},0,0,{"$f":"'精算内訳① '!I38","v":0},null,{"$f":"'精算内訳① '!K38","v":"00:00:00"}]
["36",{"$f":"'精算内訳① '!B39","v":0},null,{"$f":"'精算内訳① '!D39","v":0},{"$f":"'精算内訳① '!E39","v":0},{"$f":"'精算内訳① '!F39","v":0},0,0,{"$f":"'精算内訳① '!I39","v":0},null,{"$f":"'精算内訳① '!K39","v":"00:00:00"}]
["37",{"$f":"'精算内訳① '!B40","v":0},null,{"$f":"'精算内訳① '!D40","v":0},{"$f":"'精算内訳① '!E40","v":0},{"$f":"'精算内訳① '!F40","v":0},0,0,{"$f":"'精算内訳① '!I40","v":0},null,{"$f":"'精算内訳① '!K40","v":"00:00:00"}]
["38",{"$f":"'精算内訳① '!B41","v":0},null,{"$f":"'精算内訳① '!D41","v":0},{"$f":"'精算内訳① '!E41","v":0},{"$f":"'精算内訳① '!F41","v":0},0,0,{"$f":"'精算内訳① '!I41","v":0},null,{"$f":"'精算内訳① '!K41","v":"00:00:00"}]
["39",{"$f":"'精算内訳① '!B42","v":0},null,{"$f":"'精算内訳① '!D42","v":0},{"$f":"'精算内訳① '!E42","v":0},{"$f":"'精算内訳① '!F42","v":0},0,0,{"$f":"'精算内訳① '!I42","v":0},null,{"$f":"'精算内訳① '!K42","v":"00:00:00"}]
["40",{"$f":"'精算内訳① '!B43","v":0},null,{"$f":"'精算内訳① '!D43","v":0},{"$f":"'精算内訳① '!E43","v":0},{"$f":"'精算内訳① '!F43","v":0},0,0,{"$f":"'精算内訳① '!I43","v":0},null,{"$f":"'精算内訳① '!K43","v":"00:00:00"}]
["41",{"$f":"'精算内訳① '!B44","v":0},null,{"$f":"'精算内訳① '!D44","v":0},{"$f":"'精算内訳① '!E44","v":0},{"$f":"'精算内訳① '!F44","v":0},0,0,{"$f":"'精算内訳① '!I44","v":0},null,{"$f":"'精算内訳① '!K44","v":"00:00:00"}]
["42",{"$f":"'精算内訳① '!B45","v":0},null,{"$f":"'精算内訳① '!D45","v":0},{"$f":"'精算内訳① '!E45","v":0},{"$f":"'精算内訳① '!F45","v":0},0,0,{"$f":"'精算内訳① '!I45","v":0},null,{"$f":"'精算内訳① '!K45","v":"00:00:00"}]
["43",{"$f":"'精算内訳① '!B46","v":0},null,{"$f":"'精算内訳① '!D46","v":0},{"$f":"'精算内訳① '!E46","v":0},{"$f":"'精算内訳① '!F46","v":0},0,0,{"$f":"'精算内訳① '!I46","v":0},null,{"$f":"'精算内訳① '!K46","v":"00:00:00"}]
["44",{"$f":"'精算内訳① '!B47","v":0},null,{"$f":"'精算内訳① '!D47","v":0},{"$f":"'精算内訳① '!E47","v":0},{"$f":"'精算内訳① '!F47","v":0},0,0,{"$f":"'精算内訳① '!I47","v":0},null,{"$f":"'精算内訳① '!K47","v":"00:00:00"}]
["45",{"$f":"'精算内訳① '!B48","v":0},null,{"$f":"'精算内訳① '!D48","v":0},{"$f":"'精算内訳① '!E48","v":0},{"$f":"'精算内訳① '!F48","v":0},0,0,{"$f":"'精算内訳① '!I48","v":0},null,{"$f":"'精算内訳① '!K48","v":"00:00:00"}]
["46",{"$f":"'精算内訳① '!B49","v":0},null,{"$f":"'精算内訳① '!D49","v":0},{"$f":"'精算内訳① '!E49","v":0},{"$f":"'精算内訳① '!F49","v":0},0,0,{"$f":"'精算内訳① '!I49","v":0},null,{"$f":"'精算内訳① '!K49","v":"00:00:00"}]
["47",{"$f":"'精算内訳① '!B50","v":0},null,{"$f":"'精算内訳① '!D50","v":0},{"$f":"'精算内訳① '!E50","v":0},{"$f":"'精算内訳① '!F50","v":0},0,0,{"$f":"'精算内訳① '!I50","v":0},null,{"$f":"'精算内訳① '!K50","v":"00:00:00"}]
["48",{"$f":"'精算内訳① '!B51","v":0},null,{"$f":"'精算内訳① '!D51","v":0},{"$f":"'精算内訳① '!E51","v":0},{"$f":"'精算内訳① '!F51","v":0},0,0,{"$f":"'精算内訳① '!I51","v":0},null,{"$f":"'精算内訳① '!K51","v":"00:00:00"}]
["49",{"$f":"'精算内訳① '!B52","v":0},null,{"$f":"'精算内訳① '!D52","v":0},{"$f":"'精算内訳① '!E52","v":0},{"$f":"'精算内訳① '!F52","v":0},0,0,{"$f":"'精算内訳① '!I52","v":0},null,{"$f":"'精算内訳① '!K52","v":"00:00:00"}]
["50",{"$f":"'精算内訳① '!B53","v":0},null,{"$f":"'精算内訳① '!D53","v":0},{"$f":"'精算内訳① '!E53","v":0},{"$f":"'精算内訳① '!F53","v":0},0,0,{"$f":"'精算内訳① '!I53","v":0},null,{"$f":"'精算内訳① '!K53","v":"00:00:00"}]
["51",{"$f":"'精算内訳① '!B54","v":0},null,{"$f":"'精算内訳① '!D54","v":0},{"$f":"'精算内訳① '!E54","v":0},{"$f":"'精算内訳① '!F54","v":0},0,0,{"$f":"'精算内訳① '!I54","v":0},null,{"$f":"'精算内訳① '!K54","v":"00:00:00"}]
["52",{"$f":"'精算内訳① '!B55","v":0},null,{"$f":"'精算内訳① '!D55","v":0},{"$f":"'精算内訳① '!E55","v":0},{"$f":"'精算内訳① '!F55","v":0},0,0,{"$f":"'精算内訳① '!I55","v":0},null,{"$f":"'精算内訳① '!K55","v":"00:00:00"}]
["53",{"$f":"'精算内訳① '!B56","v":0},null,{"$f":"'精算内訳① '!D56","v":0},{"$f":"'精算内訳① '!E56","v":0},{"$f":"'精算内訳① '!F56","v":0},0,0,{"$f":"'精算内訳① '!I56","v":0},null,{"$f":"'精算内訳① '!K56","v":"00:00:00"}]
["54",{"$f":"'精算内訳① '!B57","v":0},null,{"$f":"'精算内訳① '!D57","v":0},{"$f":"'精算内訳① '!E57","v":0},{"$f":"'精算内訳① '!F57","v":0},0,0,{"$f":"'精算内訳① '!I57","v":0},null,{"$f":"'精算内訳① '!K57","v":"00:00:00"}]
["55",{"$f":"'精算内訳① '!B58","v":0},null,{"$f":"'精算内訳① '!D58","v":0},{"$f":"'精算内訳① '!E58","v":0},{"$f":"'精算内訳① '!F58","v":0},0,0,{"$f":"'精算内訳① '!I58","v":0},null,{"$f":"'精算内訳① '!K58","v":"00:00:00"}]
["56",{"$f":"'精算内訳① '!B59","v":0},null,{"$f":"'精算内訳① '!D59","v":0},{"$f":"'精算内訳① '!E59","v":0},{"$f":"'精算内訳① '!F59","v":0},0,0,{"$f":"'精算内訳① '!I59","v":0},null,{"$f":"'精算内訳① '!K59","v":"00:00:00"}]
["57",{"$f":"'精算内訳① '!B60","v":0},null,{"$f":"'精算内訳① '!D60","v":0},{"$f":"'精算内訳① '!E60","v":0},{"$f":"'精算内訳① '!F60","v":0},0,0,{"$f":"'精算内訳① '!I60","v":0},null,{"$f":"'精算内訳① '!K60","v":"00:00:00"}]
["58",{"$f":"'精算内訳① '!B61","v":0},null,{"$f":"'精算内訳① '!D61","v":0},{"$f":"'精算内訳① '!E61","v":0},{"$f":"'精算内訳① '!F61","v":0},0,0,{"$f":"'精算内訳① '!I61","v":0},null,{"$f":"'精算内訳① '!K61","v":"00:00:00"}]
["59",{"$f":"'精算内訳① '!B62","v":0},null,{"$f":"'精算内訳① '!D62","v":0},{"$f":"'精算内訳① '!E62","v":0},{"$f":"'精算内訳① '!F62","v":0},0,0,{"$f":"'精算内訳① '!I62","v":0},null,{"$f":"'精算内訳① '!K62","v":"00:00:00"}]
["60",{"$f":"'精算内訳① '!B63","v":0},null,{"$f":"'精算内訳① '!D63","v":0},{"$f":"'精算内訳① '!E63","v":0},{"$f":"'精算内訳① '!F63","v":0},0,0,{"$f":"'精算内訳① '!I63","v":0},null,{"$f":"'精算内訳① '!K63","v":"00:00:00"}]
["合計",null,null,null,null,{"$f":"SUM(F5:F34)","v":0},{"$f":"SUM(G5:G34)","v":0},{"$f":"SUM(H5:H34)","v":0}]
[]
["費目",null,"経費\n（消費税込）","経費\n（消費税控除）","消費税",null,null,null,"補助率","消費税込","消費税控除","消費税"]
["ソフト","会場借上料",{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"会場借上料\",H$5:H$64)","v":0},null,"補助対象経費（ソフト）",null,"40％",{"$f":"SUM(C68:C72,C74)","v":0},{"$f":"SUM(D68:D72,D74)","v":0},{"$f":"SUM(E68:E72,E74)","v":0}]
[null,"装飾設備費",{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"装飾設備費\",H$5:H$64)","v":0},null,null,null,"20％",{"$f":"SUM(C73)","v":0},{"$f":"SUM(D73)","v":0},{"$f":"SUM(E73)","v":0}]
[null,"委託料",{"$f":"SUMIF($D$5:$D$64,\"委託料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"委託料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"委託料\",H$5:H$64)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C75:C77)","v":0},{"$f":"SUM(D75:D77)","v":0},{"$f":"SUM(E75:E77)","v":0}]
[null,"印刷製本費",{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"印刷製本費\",H$5:H$64)","v":0},null,"補助対象外経費",null,null,{"$f":"SUM(C78)","v":0},{"$f":"SUM(D78)","v":0},{"$f":"SUM(E78)","v":0}]
[null,"報償費",{"$f":"SUMIF($D$5:$D$64,\"報償費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"報償費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"報償費\",H$5:H$64)","v":0},null,"総事業費",null,null,{"$f":"SUM(J68:J71)","v":0}]
[null,"人件費",{"$f":"SUMIF($D$5:$D$64,\"人件費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"人件費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"人件費\",H$5:H$64)","v":0}]
[null,"海外通信費",{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"海外通信費\",H$5:H$64)","v":0},null,"県補助対象経費",null,"補助率","消費税込","消費税控除","消費税"]
["ハード","施設整備費",{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"施設整備費\",H$5:H$64)","v":0},null,"補助対象経費（ソフト）\n※報償費は対象外",null,"40％",{"$f":"SUM(C68:C71,C74)","v":0},{"$f":"SUM(D68:D71,D74)","v":0},{"$f":"SUM(E68:E71,E74)","v":0}]
[null,"内外装整備費",{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"内外装整備費\",H$5:H$64)","v":0},null,null,null,"20％",{"$f":"SUM(C73)","v":0},{"$f":"SUM(D73)","v":0},{"$f":"SUM(E73)","v":0}]
[null,"家賃賃借料",{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"家賃賃借料\",H$5:H$64)","v":0},null,"補助対象経費（ハード）",null,"40％",{"$f":"SUM(C75:C77)","v":0},{"$f":"SUM(D75:D77)","v":0},{"$f":"SUM(E75:E77)","v":0}]
["補助対象外",null,{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",F$5:F$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",G$5:G$64)","v":0},{"$f":"SUMIF($D$5:$D$64,\"補助対象外\",H$5:H$64)","v":0},null,"補助対象外経費（報償費含）",null,null,{"$f":"SUM(C72,C78)","v":0},{"$f":"SUM(D72,D78)","v":0},{"$f":"SUM(E72,E78)","v":0}]
["合計",null,{"$f":"SUM(C68:C78)","v":0},{"$f":"SUM(D68:D78)","v":0},{"$f":"SUM(E68:E78)","v":0},null,"総事業費",null,null,{"$f":"SUM(J75:J78)","v":0}]

{"sheet":"添付書類","index":31,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[]
["【交付申請】入力シートに戻る"]

{"sheet":"実績添付書類","index":32,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[]
["【実績】入力シートに戻る"]

{"sheet":"収入　記入事項","index":33,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,0,16,1],[16,3,16,4],[16,5,16,8],[12,0,15,0],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[15,5,15,8],[7,3,7,4],[8,0,10,0],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,0,11,1],[11,3,11,4],[0,0,0,4],[1,0,1,1],[1,2,1,4],[2,0,7,0],[2,3,2,4],[3,1,5,1],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4]]}
["収支予算書（収入の部）記入事項"]
["区　　　分",null,"記入事項"]
["自己資金","会費","●","通常賦課金"]
[null,"負担金","●","特別賦課金（事業のための特別賦課金）"]
[null,null,"●","組合員広告負担金（チラシ等への広告掲載負担金）"]
[null,null,"●","参加団体負担金（イベント等への参加団体からの負担金）　など"]
[null,"積立金","●","積立金"]
[null,"その他","●","その他の自己資金"]
["補助金","県補助金","●","県の補助金"]
[null,"市補助金","●","市の補助金"]
[null,"その他","●","国などの補助金"]
["借入金",null,"●","事業資金借入金"]
["事業収入","入場料収入","●","入場料徴収の場合、入場料収入額"]
[null,"出店料収入","●","出店料徴収の場合、出店料収入額"]
[null,"広告料収入","●","企業等（組合員以外）からの広告料　など"]
[null,"模擬店等売上","●","商店街が出店する模擬店、ゲームの収入額",null,"【交付申請】入力シートに戻る"]
["寄 付 金 そ の 他",null,"●","寄付金、雑収入など",null,"【実績】入力シートに戻る"]