{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["収支予算書","収支予算書 (記入例)","（参考）補助対象経費の詳細"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":2,"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":"収支予算書","index":0,"n_rows":52,"n_cols":3,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["収　支　予　算　書"]
[]
["１．申請団体別","自治会等"]
[]
["２．収入の部"]
["項目","予算額","積算内訳"]
["市補助金（希望）額",{"$f":"MIN(3000000,IF(SUM(B37:B43)>=B52*0.5,B52*0.5,IF(B52>=3750000,3000000,B52*0.8)))","v":0}]
["自己資金"]
[]
["自己負担（端数）",{"$f":"MOD(B52,1000)","v":0}]
["小計（自己資金）",{"$f":"SUM(B8:B10)","v":0}]
["合計",{"$f":"B7+B11","v":0}]
[]
["３．支出の部"]
["項目","補助対象経費\n予算額","積算内訳"]
["材料費"]
[]
[]
[]
[]
[]
[]
["設備費"]
[]
[]
[]
[]
[]
[]
["工事費"]
[]
[]
[]
[]
[]
[]
["委託料"]
[]
[]
[]
[]
[]
[]
["その他必要認める経費"]
[]
[]
[]
[]
[]
[]
[]
["合計",{"$f":"SUM(B16:B44)","v":0},"-"]

{"sheet":"収支予算書 (記入例)","index":1,"n_rows":52,"n_cols":3,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["収　支　予　算　書"]
[]
["１．申請団体別","自治会等"]
[]
["２．収入の部"]
["項目","予算額","積算内訳"]
["市補助金（希望）額",{"$f":"MIN(3000000,IF(SUM(B37:B43)>=B52*0.5,B52*0.5,IF(B52>=3750000,3000000,B52*0.8)))","v":1586400}]
["自己資金",396600,"集落自己負担（町内会費等）"]
[]
["自己負担（端数）",{"$f":"MOD(B52,1000)","v":0}]
["小計（自己資金）",{"$f":"SUM(B8:B10)","v":396600}]
["合計",{"$f":"B7+B11","v":1983000}]
[]
["３．支出の部"]
["項目","補助対象経費\n予算額","積算内訳"]
["材料費",120000,"内装補修材料"]
[null,80000,"配管資材"]
[null,100000,"調理設備設置用材料"]
[]
[]
[]
[]
["設備費",300000,"業務用ガスコンロ"]
[null,200000,"調理台（ステンレス）"]
[null,180000,"シンク設備"]
[]
[]
[]
[]
["工事費",250000,"給排水設備工事"]
[null,150000,"ガス設備工事"]
[null,200000,"内装改修工事"]
[]
[]
[]
[]
["委託料",400000,"設計・施工管理委託"]
[]
[]
[]
[]
[]
[]
["その他必要認める経費",3000,"保険料"]
[]
[]
[]
[]
[]
[]
[]
["合計",{"$f":"SUM(B16:B44)","v":1983000},"-"]

{"sheet":"（参考）補助対象経費の詳細","index":2,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["補助対象経費の詳細"]
["【ハード事業】"]
["材料費","整備を行うにあたって必要な原料又は材料に要する経費です。具体的には，石材，鉄骨，砂，砂利，セメント，木材，亜鉛板，鉄板，鉄線，針金，釘，土管等の購入費があげられます。"]
["設備費","建築基準法に規定する建築設備に要する経費です。具体的には，建築物に設ける電気、ガス、給水、排水、換気、暖房、冷房の設備等があげられます。"]
["工事費","事業者に発注する工事に係る経費です。見積書もあわせて提出してください。"]
["委託料","外部の事業者に，サービスの提供等を一括して依頼する際に要する経費です。          具体的には，設計業務委託，看板設置業務委託，伐採業務委託等があげられます。"]