{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["予算書記入例","別表","予算書"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"予算書記入例","index":0,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[[24,0,32,0],[25,6,32,6],[33,0,41,0],[34,6,41,6],[42,0,49,0],[43,6,49,6],[1,0,2,6],[6,0,14,0],[7,6,14,6],[15,0,23,0],[16,6,23,6]],"flags":["formulas_cached_only"]}
[]
["小牧市民舞台芸術祭助成金交付収支予算書"]
[]
[{"$nulls":4},"団体名"]
[]
["科目","細目","使用目的","単価(税込）","数量","小計","合計"]
["出演費・謝金等","講師等謝金","指導者謝礼",8000,10,80000]
[{"$nulls":5},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["音楽・文芸費等","脚本料","脚本謝礼",30000,1,30000]
[{"$nulls":5},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["設営・舞台費等","大道具代","材料費（画用紙）",100,30,3000]
[{"$nulls":5},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["旅費・郵送費等","郵送費","案内チラシ発送代",82,50,4100]
[{"$nulls":5},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["宣伝・印刷費等","チラシ代","参加者募集チラシ印刷代",20,1000,20000]
[{"$nulls":5},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},"合計",0]

{"sheet":"別表","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[0,0,65535,6]],"flags":["formulas_cached_only"]}

{"sheet":"予算書","index":2,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[[25,0,33,0],[2,0,3,6],[34,0,42,0],[43,0,50,0],[7,0,15,0],[16,0,24,0],[7,6,15,6],[16,6,24,6],[25,6,33,6],[34,6,42,6],[0,3,0,6],[43,6,50,6]],"flags":["formulas_cached_only"]}
[null,null,null,"助成金交付申請書　添付資料（２）"]
[]
["小牧市民舞台芸術祭助成金交付収支予算書"]
[]
[{"$nulls":4},"団体名"]
[]
["科目","細目","使用目的","単価(税込）","数量","小計","合計"]
["出演費・謝金等",{"$nulls":4},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["音楽・文芸費等",{"$nulls":4},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["設営・舞台費等",{"$nulls":4},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["旅費・郵送費等",{"$nulls":4},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["宣伝・印刷費等",{"$nulls":4},0,0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},"合計",0]