{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["第4号様式　収支予算書（事業別）","第4号様式【記入例】"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":1,"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4号様式　収支予算書（事業別）","index":0,"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８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,null,"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":1,"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"]