{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["第3号様式　実施計画書","第4号様式　収支予算書（事業別）","第4号様式【記入例】","第９号様式　実施計画書","第10号様式　【特別】収支予算書（事業別）","第10号様式【記入例】"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":6,"comments":5,"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":"第3号様式　実施計画書","index":0,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,2,36,7],[6,5,6,8],[11,2,11,7],[13,2,13,7],[30,2,31,7],[32,2,32,7],[33,2,33,7],[34,2,34,7],[35,2,35,7],[27,2,29,3],[25,4,25,7],[26,4,26,7],[19,2,19,5],[19,6,19,7],[31,1,33,1],[20,2,20,7],[21,4,21,7],[27,1,29,1],[21,1,25,1],[27,4,27,7],[29,4,29,7],[28,4,28,7],[22,4,22,7],[21,2,22,3],[23,2,24,3],[23,4,24,7],[25,2,26,3],[2,7,2,8],[4,0,4,8],[8,5,8,8],[10,2,10,7],[12,2,12,7]]}
["第３号様式"]
[]
[null,null,null,null,null,null,"事業番号"]
[]
["令和７年度ジュニア育成地域推進事業実施計画書"]
[]
[null,null,null,null,"地区体育･ｽﾎﾟｰﾂ協会等名"," 瑞穂町スポーツ協会"]
[]
[null,null,null,null,"主管団体名"]
[]
[null,"事　　項","内　　容"]
[null,"１事業名称"]
[null,"競技名\n（競技事業の時に記入）","陸上"]
[null,null,"（１）競技事業"]
[null,"事業区分","　　 教室 　     大会　　　　強化練習　　　　指導者養成研修　　　"]
[null,"（1つのみ☑）","（２）ネットワーク構築活用事業"]
[null,null,"　　  連絡協議会 　    指導者連絡会　　　　種目間交流　　　　啓発"]
[null,"新規・継続","　    新規企画事業　　　  既存事業を再構築"]
[null,"（1つのみ☑）","　    昨年度ジュニア育成地域推進事業として実施した事業"]
[null,"２実施期間（日時）\n※時間も記入",null,null,null,null,"実施日数　　　日間"]
[null,"３会場"]
[null,"４参加予定数","教室・大会・強化練習",null,"未就学児　　　　　名、小学生　　　　　名"]
[null,null,null,null,"中学生　　　　　　名、高校生　　　　　名"]
[null,null,"指導者養成研修･連絡協議会･指導者連絡会",null,"指導者・地区スポーツ関係者　　　　名"]
[]
[null,null,"種目間講習",null,"未就学児　　 　名、小学生　 　　　名、中学生　 　　名、"]
[null,"※事業区分に応じた参加者対象者数",null,null,"高校生　　　 名、指導者・地区スポーツ関係者　　 　名"]
[null,"※実人数で記入","啓発",null,"未就学児　 　　名、小学生　　 　名、中学生　　 　名、"]
[null,null,null,null,"高校生　　　 名、指導者・地区スポーツ関係者　　 　名、"]
[null,null,null,null,"保護者　　  名"]
[null,"５運営予定数　　　　　　　","指導者・講師　 　名（　　　名）、審判員・役員　 　名（　　　名）、"]
[null,"※（　）には謝金支払者数を記入"]
[null,null,"著名指導者・特別講師　　 名（　　 名）、医師・看護師　　 名（　　　名）、"]
[null,null,"補助指導者・補助役員　　　名（　　　名）、委員　　　名（　　 名）"]
[null,"６募集方法"]
[null,"７ 具体的な事業 、内容、事業目的、期待される効果"]
[null,"８備考","その他主催者名（　　　　　　　　）　　→　　経費負担　　□有、□無"]

{"sheet":"第4号様式　収支予算書（事業別）","index":1,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,1,0,13],[1,0,1,13],[3,1,3,2],[3,3,3,7],[5,1,5,2],[5,4,5,6],[5,7,5,13],[2,11,2,12],[7,3,7,9],[7,10,7,13],[8,3,8,9],[8,10,8,13],[9,3,9,9],[9,10,9,13],[10,3,10,9],[10,10,10,13],[11,3,11,9],[11,10,11,13],[13,3,13,11],[13,12,13,13],[12,1,12,9],[26,2,27,2],[14,0,19,0],[14,1,19,1],[14,2,19,2],[20,0,23,0],[20,1,23,1],[20,2,23,2],[24,0,25,0],[24,1,25,1],[24,2,25,2],[26,0,27,0],[26,1,27,1],[44,0,48,0],[44,1,48,1],[44,2,48,2],[36,0,37,0],[36,1,37,1],[36,2,37,2],[38,0,39,0],[38,1,39,1],[38,2,39,2],[40,0,42,0],[40,1,42,1],[40,2,42,2],[43,4,43,6],[28,0,33,0],[28,1,33,1],[28,2,33,2],[34,0,35,0],[34,1,35,1],[34,2,35,2],[49,0,50,0],[49,1,50,1],[49,2,50,2],[49,3,50,13],[52,5,55,13]]}
["第４号様式"]
["令和７年度ジュニア育成地域推進事業　収支予算書"]
[null,null,null,null,null,null,null,null,null,"事業番号"]
[null,"事 業 名"]
[]
[null,"地区体育・ｽﾎﾟｰﾂ協会等名",null,"　瑞穂町スポーツ協会","主管団体名"]
["＜収入＞"]
["科目","金額",null,"内　　　　容",null,null,null,null,null,null,"備　考"]
["１　分担金",null,"円","東京都分担金"]
["２　負担金",null,"円"]
["３　その他",null,"円"]
["合　　計",{"$f":"SUM(B9:B11)","v":0},"円"]
["＜支出＞",{"$f":"IF(B9-B44<>0,\"分担金の収支が一致しておりません　（\"&ABS(B9-B44)&\"円分）\",IF(B12-B50<>0,\"全体の収支が一致しておりません　（\"&ABS(B12-B50)&\"円分）\",\"\"))","v":""}]
["科目","金額",null,"内　　　　　容",null,null,null,null,null,null,null,null,"計"]
["１　謝金等",{"$f":"SUM(M15:M20)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",{"$f":"F15*H15*K15","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["２　交通費",{"$f":"SUM(M21:M24)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["３　宿泊費",{"$f":"SUM(M25:M26)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",{"$f":"F25*H25*K25","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F26*H26*K26","v":0},"円"]
["４　印刷製本費",{"$f":"SUM(M27:M28)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["５　消耗品費",{"$f":"SUM(M29:M34)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F31*H31*K31","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F32*H32*K32","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["６　使用料・借上料",{"$f":"SUM(M35:M36)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["７　通信運搬費",{"$f":"SUM(M37:M38)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["８　保険料",{"$f":"SUM(M39:M40)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["９　雑役務費",{"$f":"SUM(M41:M43)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["分担金支出　計",{"$f":"SUM(B15:B43)","v":0},"円"]
["10　分担金以外で支出するもの",{"$f":"SUM(M45:M49)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",{"$f":"F45*H45*K45","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F46*H46*K46","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F47*H47*K47","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F48*H48*K48","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F49*H49*K49","v":0},"円"]
["合　　計",{"$f":"B45+B44","v":0},"円"]

{"sheet":"第4号様式【記入例】","index":2,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,1,0,13],[3,1,3,2],[3,3,3,7],[5,1,5,2],[5,4,5,6],[5,7,5,13],[1,0,1,13],[7,3,7,9],[7,10,7,13],[13,3,13,11],[13,12,13,13],[14,0,19,0],[14,1,19,1],[14,2,19,2],[38,0,39,0],[38,1,39,1],[40,0,42,0],[40,1,42,1],[20,0,23,0],[20,1,23,1],[24,0,25,0],[24,1,25,1],[26,0,27,0],[26,1,27,1],[28,0,33,0],[28,1,33,1],[34,0,35,0],[34,1,35,1],[36,0,37,0],[36,1,37,1],[49,0,50,0],[49,1,50,1],[49,2,50,2],[49,3,50,13],[44,0,48,0],[44,1,48,1],[44,2,48,2],[56,1,56,3],[56,4,56,5],[56,7,56,8],[56,10,56,11],[40,2,42,2],[54,1,54,3],[54,4,54,5],[54,7,54,8],[54,10,54,11],[55,4,55,5],[55,7,55,8],[55,10,55,11],[43,4,43,6],[20,2,23,2],[24,2,25,2],[55,1,55,3],[26,2,27,2],[28,2,33,2],[34,2,35,2],[36,2,37,2],[38,2,39,2]]}
["第4号様式"]
["令和○○年度ジュニア育成地域推進事業　収支予算書　【記入例】"]
[null,null,null,null,null,null,null,null,null,"事業番号"]
[null,"事業名",null,"〇〇教室"]
[]
[null,"地区体育・ｽﾎﾟｰﾂ協会等名",null,"〇〇スポーツ協会","主管団体名",null,null,"〇〇連盟"]
["＜収入＞"]
["科目","金額",null,"内　　　　容",null,null,null,null,null,null,"備　考"]
["1　　分　担　金",150000,"円","東京都分担金"]
["2　　負　担　金",50000,"円","〇〇体育協会負担"]
["3　　そ　の　他",null,"円"]
["合　　　計",{"$f":"SUM(B9:B11)","v":200000},"円"]
["＜支出＞"]
["科目","金額",null,"内　　　　　容",null,null,null,null,null,null,null,null,"計"]
["１　謝金等",{"$f":"SUM(M15:M20)","v":100000},"円","指導者謝礼　※科目10有","@",3000,"×",5,"人","×",10,"回",100000,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F16*H16*K16","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F17*H17*K17","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["２　交通費",{"$f":"SUM(M21:M24)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["３　宿泊費",{"$f":"SUM(M25:M26)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",{"$f":"F25*H25*K25","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F26*H26*K26","v":0},"円"]
["４　印刷製本費",{"$f":"SUM(M27:M28)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["５　消耗品費",{"$f":"SUM(M29:M34)","v":11700},"円","医薬品","@",1700,"×",1,null,"×",1,"回",1700,"円"]
[null,null,null,"熱中症予防飲料","@",200,"×",5,"本","×",10,"回",10000,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F31*H31*K31","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F32*H32*K32","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["６使用料・借上料",{"$f":"SUM(M35:M36)","v":10000},"円","会場使用料","@",1000,"×",1,null,"×",10,"回",10000,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["７　通信運搬費",{"$f":"SUM(M37:M38)","v":800},"円","指導者連絡用切手","@",80,"×",5,null,"×",2,"回",800,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["８　保険料",{"$f":"SUM(M39:M40)","v":27500},"円","保険料","@",500,"×",55,"人","×",1,"回",{"$f":"F39*H39*K39","v":27500},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F40*H40*K40","v":0},"円"]
["９　雑役務費",{"$f":"SUM(M41:M43)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",{"$f":"F41*H41*K41","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F42*H42*K42","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F43*H43*K43","v":0},"円"]
["分担金支出計",{"$f":"SUM(B15:B43)","v":150000},"円"]
["10 分担金以外で支出するもの",{"$f":"SUM(M45:M49)","v":50000},"円","指導者謝礼　※科目1有","@",3000,"×",5,"人","×",10,"回",50000,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F46*H46*K46","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F47*H47*K47","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F48*H48*K48","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F49*H49*K49","v":0},"円"]
["合計　",{"$f":"B45+B44","v":200000},"円"]

{"sheet":"第９号様式　実施計画書","index":3,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":false,"merged":[[19,6,19,7],[19,2,19,5],[17,2,17,7],[4,0,4,8],[6,5,6,8],[8,5,8,8],[10,2,10,7],[11,2,11,7],[12,2,12,7],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[20,2,20,7],[21,1,25,1],[21,2,22,3],[21,4,21,7],[22,4,22,7],[23,2,24,3],[23,4,24,7],[25,2,26,3],[36,2,36,7],[1,7,2,8],[30,2,31,7],[31,1,33,1],[32,2,32,7],[33,2,33,7],[34,2,34,7],[35,2,35,7],[25,4,25,7],[26,4,26,7],[27,1,29,1],[27,2,29,3],[27,4,27,7],[28,4,28,7],[29,4,29,7],[18,2,18,7]]}
["第９号様式"]
[null,null,null,null,null,null,"　","　　-（　　）"]
[null,null,null,null,null,null,"事業番号"]
[]
["令和７年度ジュニア育成地域推進事業実施計画書（特別申請用）"]
[]
[null,null,null,null,"地区体育･ｽﾎﾟｰﾂ協会等名","　瑞穂町スポーツ協会"]
[]
[null,null,null,null,"主管団体名"]
[]
[null,"事　項","内　容"]
[null,"１事業名称"]
[null,"競技名\n（競技事業の時に記入）"]
[null,null,"（１）競技事業"]
[null,"事業区分","　　 教室 　     大会　 　　　強化練習　　　　指導者養成研修　　　"]
[null,"（1つのみ☑）","（２）ネットワーク構築活用事業"]
[null,null,"　　 連絡協議会 　    指導者連絡会　  　　種目間交流　　　　啓発"]
[null,"新規・継続","　   新規企画事業　　　  既存事業を再構築"]
[null,"（1つのみ☑）","　   昨年度ジュニア育成地域推進事業として実施した事業"]
[null,"２実施期間（日時）\n※時間も記入",null,null,null,null,"実施日数　　日間"]
[null,"３会場"]
[null,"４参加予定数","教室・大会・強化練習",null,"未就学児　　　　　名、小学生　　　　　名"]
[null,null,null,null,"中学生　　　　　　名、高校生　　　　　名"]
[null,null,"指導者養成研修・連絡協議会・指導者連絡会",null,"指導者・地区スポーツ関係者　　　　名"]
[]
[null,null,"種目間講習",null,"未就学児　　 　名、小学生　 　　　名、中学生　 　　名、"]
[null,"※事業区分に応じた参加者対象者数",null,null,"高校生　　　 名、指導者・地区スポーツ関係者　　 　名"]
[null,"※実人数で記入","啓発",null,"未就学児　 　　名、小学生　　 　名、中学生　　 　名、"]
[null,null,null,null,"高校生　　　 名、指導者・地区スポーツ関係者　　 　名、"]
[null,null,null,null,"保護者　　 名"]
[null,"５運営予定数　　　　　　　","指導者・講師　　 　名（　　 　名）、審判員・役員　 　　名（　 　　名）、"]
[null,"※（　）には謝金支払者数を記入"]
[null,null,"著名指導者・特別講師　　　 名（　　　 名）、医師・看護師　　　 名（　　 　名）、"]
[null,null,"補助指導者・補助役員　　　　名（　　　　名）、委員　　　　名（　　　　名）"]
[null,"６募集方法"]
[null,"７ 具体的な事業 、内容、事業目的、期待される効果"]
[null,"８備考","その他主催者名（　　　　　　　　）　　→　　経費負担　　□有、□無"]

{"sheet":"第10号様式　【特別】収支予算書（事業別）","index":4,"n_rows":80,"n_cols":14,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,1,0,13],[1,0,1,13],[3,1,3,2],[3,3,3,7],[5,1,5,2],[5,4,5,6],[5,7,5,13],[7,3,7,9],[7,10,7,13],[14,3,14,11],[14,12,14,13],[15,0,20,0],[15,1,20,1],[39,0,40,0],[39,1,40,1],[41,0,43,0],[21,0,24,0],[21,1,24,1],[25,0,26,0],[25,1,26,1],[27,0,28,0],[27,1,28,1],[29,0,34,0],[29,1,34,1],[35,0,36,0],[35,1,36,1],[37,0,38,0],[37,1,38,1],[41,1,43,1],[45,1,49,1],[45,2,49,2],[50,0,51,0],[50,1,51,1],[50,2,51,2],[44,4,44,6],[59,1,59,3],[59,4,59,5],[59,7,59,8],[50,3,51,13],[59,10,59,11],[52,0,52,13],[58,1,58,3],[58,4,58,5],[58,7,58,8],[58,10,58,11],[57,1,57,3],[57,4,57,5],[57,7,57,8],[57,10,57,11],[45,0,49,0]]}
["第10号様式"]
["令和７年度ジュニア育成地域推進事業　収支予算書（特別申請用）"]
["（特）",null,null,null,null,null,null,null,null,"優先順位"]
[null,"事業名"]
[]
[null,"地区体育･ｽﾎﾟｰﾂ協会等名",null,"　瑞穂町スポーツ協会","主管団体名"]
["＜収入＞"]
["科目","金額",null,"内　　　　容",null,null,null,null,null,null,"備　考"]
["１　特別申請分担金",null,"円","東京都分担金（特別申請で希望する額）"]
["２　　分　担　金",null,"円","東京都分担金（第4号様式で申請した額）"]
["３　　負　担　金",null,"円"]
["４　　そ　の　他",null,"円"]
["合　　　計",{"$f":"SUM(B9:B12)","v":0},"円"]
["＜支出＞"]
["科目","金額","☆","内　　　　　容",null,null,null,null,null,null,null,null,"計"]
["１　謝金等",{"$f":"SUM(M16:M21)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F16*H16*K16","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["２　交通費",{"$f":"SUM(M22:M25)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["３　宿泊費",{"$f":"SUM(M26:M27)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F26*H26*K26","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F27*H27*K27","v":0},"円"]
["４　印刷製本費",{"$f":"SUM(M28:M29)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["５　消耗品費",{"$f":"SUM(M30:M35)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F32*H32*K32","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F33*H33*K33","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["６　使用料・借上料",{"$f":"SUM(M36:M37)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["７　通信運搬費",{"$f":"SUM(M38:M39)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["８　保険料",{"$f":"SUM(M40:M41)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F40*H40*K40","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F41*H41*K41","v":0},"円"]
["９　雑役務費",{"$f":"SUM(M42:M44)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F42*H42*K42","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F43*H43*K43","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F44*H44*K44","v":0},"円"]
["分担金支出計",{"$f":"SUM(B16:B44)","v":0},null,"＜☆項特別申請額計＞　",{"$f":"SUMIF(C16:C44,\"☆\",M16:M44)","v":0}]
["10　分担金以外で支出するもの",{"$f":"SUM(M46:M50)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",{"$f":"F46*H46*K46","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F47*H47*K47","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F48*H48*K48","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F49*H49*K49","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F50*H50*K50","v":0},"円"]
["合　　　計",{"$f":"B46+B45","v":0},"円"]
[]
["※「分担金申請済み事業」の場合は、科目10「分担金以外で支出するもの」から科目１～９「分担金で支出するもの」に変更した項目の前に「☆」印を付けること。"]
[]
[]
[]
[]
["確認","収入「科目１」＝支出「☆項目計」",null,null,{"$f":"B9","v":0},null,"－",{"$f":"E45","v":0},null,"＝",{"$f":"E58-H58","v":0}]
[null,"収入「科目１」＋「科目２」＝支出「小計」",null,null,{"$f":"B9+B10","v":0},null,"－",{"$f":"B45","v":0},null,"＝",{"$f":"E59-H59","v":0}]
[null,"収入「合計」＝支出「合計｝",null,null,{"$f":"B13","v":0},null,"－",{"$f":"B51","v":0},null,"＝",{"$f":"E60-H60","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"☆"]

{"sheet":"第10号様式【記入例】","index":5,"n_rows":80,"n_cols":14,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,1,0,13],[3,1,3,2],[3,3,3,7],[5,1,5,2],[5,4,5,6],[5,7,5,13],[7,3,7,9],[7,10,7,13],[14,3,14,11],[14,12,14,13],[15,0,20,0],[15,1,20,1],[39,0,40,0],[39,1,40,1],[41,0,43,0],[21,0,24,0],[21,1,24,1],[25,0,26,0],[25,1,26,1],[27,0,28,0],[27,1,28,1],[29,0,34,0],[29,1,34,1],[35,0,36,0],[35,1,36,1],[37,0,38,0],[37,1,38,1],[41,1,43,1],[45,1,49,1],[45,2,49,2],[50,0,51,0],[50,1,51,1],[50,2,51,2],[44,4,44,6],[59,1,59,3],[59,4,59,5],[59,7,59,8],[50,3,51,13],[59,10,59,11],[52,0,52,13],[58,1,58,3],[58,4,58,5],[58,7,58,8],[58,10,58,11],[57,1,57,3],[57,4,57,5],[57,7,57,8],[57,10,57,11],[45,0,49,0]]}
["第10号様式","令和○○年度ジュニア育成地域推進事業　収支予算書（特別申請用）【記入例）】"]
[]
["（特）",null,null,null,null,null,null,null,null,"優先順位"]
[null,"事業名",null,"〇〇教室"]
[]
[null,"地区体育･ｽﾎﾟｰﾂ協会等名",null,"〇〇スポーツ協会","主管団体名",null,null,"〇〇連盟"]
["＜収入＞"]
["科目","金額",null,"内　　　　容",null,null,null,null,null,null,"備　考"]
["１　特別申請分担金",59000,"円","東京都分担金（特別申請で希望する額）"]
["２　　分　担　金",200000,"円","東京都分担金（第4号様式で申請した額）"]
["３　　負　担　金",null,"円"]
["４　　そ　の　他",null,"円"]
["合　　　計",{"$f":"SUM(B9:B12)","v":259000},"円"]
["＜支出＞"]
["科目","金額","☆","内　　　　　容",null,null,null,null,null,null,null,null,"計"]
["１　謝金等",{"$f":"SUM(M16:M21)","v":195000},null,"指導者謝礼","@",3000,"×",5,null,"×",10,"回",{"$f":"F16*H16*K16","v":150000},"円"]
[null,null,"☆","指導者謝礼","@",3000,"×",5,null,"×",3,"回",45000,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["２　交通費",{"$f":"SUM(M22:M25)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["３　宿泊費",{"$f":"SUM(M26:M27)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F26*H26*K26","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F27*H27*K27","v":0},"円"]
["４　印刷製本費",{"$f":"SUM(M28:M29)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["５　消耗品費",{"$f":"SUM(M30:M35)","v":11700},null,"医薬品","@",1700,"×",1,null,"×",1,"回",1700,"円"]
[null,null,null,"熱中症予防飲料","@",200,"×",5,"本","×",10,"回",10000,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F32*H32*K32","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F33*H33*K33","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["６使用料・借上料",{"$f":"SUM(M36:M37)","v":13000},null,"会場使用料","@",1000,"×",1,null,"×",10,"回",10000,"円"]
[null,null,"☆","会場使用料","@",1000,"×",1,null,"×",3,"回",3000,"円"]
["７　通信運搬費",{"$f":"SUM(M38:M39)","v":800},null,"指導者連絡用切手","@",80,"×",5,null,"×",2,"回",800,"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",0,"円"]
["８　保険料",{"$f":"SUM(M40:M41)","v":38500},null,"保険料","@",500,"×",55,"人","×",1,"回",{"$f":"F40*H40*K40","v":27500},"円"]
[null,null,"☆","保険料","@",200,"×",55,null,"×",1,"回",{"$f":"F41*H41*K41","v":11000},"円"]
["９　雑役務費",{"$f":"SUM(M42:M44)","v":0},null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F42*H42*K42","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F43*H43*K43","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F44*H44*K44","v":0},"円"]
["分担金支出計",{"$f":"SUM(B16:B44)","v":259000},null,"＜☆項特別申請額計＞　",{"$f":"SUMIF(C16:C44,\"☆\",M16:M44)","v":59000}]
["10 分担金以外で支出するもの",{"$f":"SUM(M46:M50)","v":0},"円",null,"@",null,"×",null,null,"×",null,"回",{"$f":"F46*H46*K46","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F47*H47*K47","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F48*H48*K48","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F49*H49*K49","v":0},"円"]
[null,null,null,null,"@",null,"×",null,null,"×",null,"回",{"$f":"F50*H50*K50","v":0},"円"]
["合計",{"$f":"B46+B45","v":259000},"円"]
[]
["※「分担金申請済み事業」の場合は、既に作成済みの第4号様式の内容から、科目10「分担金以外で支出するもの」から科目１～９「分担金で支出するもの」に変更した項目の前に「☆」印を付けること。"]
[]
[]
[]
[]
["確認","収入「科目１」＝支出「☆項目計」",null,null,{"$f":"B9","v":59000},null,"－",{"$f":"E45","v":59000},null,"＝",{"$f":"E58-H58","v":0}]
[null,"収入「科目１」＋「科目２」＝支出「小計」",null,null,{"$f":"B9+B10","v":259000},null,"－",{"$f":"B45","v":259000},null,"＝",{"$f":"E59-H59","v":0}]
[null,"収入「合計」＝支出「合計｝",null,null,{"$f":"B13","v":259000},null,"－",{"$f":"B51","v":259000},null,"＝",{"$f":"E60-H60","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"☆"]