{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["ホールプロデュース部門","コーディネーター部門"],"read":"whole","date_system":"1900"}

{"sheet":"ホールプロデュース部門","index":0,"n_rows":76,"n_cols":13,"rows_kept":76,"merged":[[1,0,1,11],[3,1,3,11],[6,0,7,0],[6,1,7,1],[6,2,6,11],[7,2,7,3],[7,5,7,6],[7,8,7,9],[8,0,10,0],[8,1,10,1],[11,0,12,0],[11,1,12,1],[21,0,22,0],[21,1,22,1],[21,2,21,11],[21,12,22,12],[22,2,22,3],[22,5,22,6],[22,8,22,9],[23,0,25,0],[23,1,25,1],[26,0,28,0],[26,1,28,1],[29,0,31,0],[29,1,31,1],[32,0,34,0],[32,1,34,1],[35,0,37,0],[35,1,37,1],[38,0,40,0],[38,1,40,1],[41,0,43,0],[41,1,43,1],[44,0,46,0],[44,1,46,1],[47,0,49,0],[47,1,49,1],[50,0,52,0],[50,1,52,1],[53,2,53,11],[56,2,56,11],[57,2,57,11],[58,2,58,11],[59,2,59,11],[60,2,60,11],[61,2,61,11],[62,2,62,11],[63,2,63,11],[65,2,65,11],[69,4,69,5],[71,4,71,5],[73,4,73,5],[74,4,74,5],[74,7,74,10]]}
["（様式２-ホールプロデュース部門）"]
["令和8年度 滋賀県アートコラボレーション事業　収支予算書　\nホールプロデュース部門"]
[]
["事業名"]
[]
["■収入"]
["費　　目","金　額","内　　　訳"]
[null,null,"単価",null,null,"数量",null,null,"回数"]
["入場料",{"$f":"IF(SUM(L9:L11)=0,\"\",SUM(L9:L11))","v":""},null,"円","×",null,"人","×",null,"回","＝",{"$f":"PRODUCT(C9,F9,I9)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,"人","×",null,"人","＝",{"$f":"PRODUCT(C10,F10,I10)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,"人","×",null,"人","＝",{"v":0,"d":"0 "}]
["参加料",{"$f":"IF(SUM(L12:L13)=0,\"\",SUM(L12:L13))","v":""},null,"円","×",null,"人","×",null,"人","＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,"人","×",null,"人","＝",{"v":0,"d":"0 "}]
["協賛金収入",{"$f":"L14","v":{"v":0,"d":"0 "}},null,"円","×",null,"件","×",null,"回","＝",{"v":0,"d":"0 "}]
["そのほか収入",{"$f":"L15","v":{"v":0,"d":"0 "}},null,"円","×",null,"件","×",null,"回","＝",{"v":0,"d":"0 "}]
["財団からの負担金収入",{"$f":"H75","v":{"v":0,"d":"0 "}},"※自動計算で算出されます"]
["提案者自己負担",{"$f":"B66-SUM(B9:B16)","v":{"v":0,"d":"0 "}},"※自動計算で算出されます"]
["収入合計",{"$f":"SUM(B9:B17)","v":{"v":0,"d":"0 "}}]
[]
["■支出"]
["①　対象経費"]
["費　　目","金　額","内　　　訳",{"$nulls":9},"備考"]
[null,null,"単価",null,null,"数量",null,null,"回数"]
["諸謝金",{"$f":"IF(SUM(L24:L26)=0,\"\",SUM(L24:L26))","v":""},null,"円","×",null,"人","×",null,"回","＝",{"$f":"PRODUCT(C24,F24,I24)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"$f":"PRODUCT(C25,F25,I25)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["旅費交通費",{"$f":"IF(SUM(L27:L29)=0,\"\",SUM(L27:L29))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["通信運搬費",{"$f":"IF(SUM(L30:L32)=0,\"\",SUM(L30:L32))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["消耗品費",{"$f":"IF(SUM(L33:L35)=0,\"\",SUM(L33:L35))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["印刷製本費",{"$f":"IF(SUM(L36:L38)=0,\"\",SUM(L36:L38))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["広告宣伝費",{"$f":"IF(SUM(L39:L41)=0,\"\",SUM(L39:L41))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"$f":"PRODUCT(C40,F40,I40)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["委託費",{"$f":"IF(SUM(L42:L44)=0,\"\",SUM(L42:L44))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["手数料",{"$f":"IF(SUM(L45:L47)=0,\"\",SUM(L45:L47))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["使用料及び賃借料",{"$f":"IF(SUM(L48:L50)=0,\"\",SUM(L48:L50))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["保険料",{"$f":"IF(SUM(L51:L53)=0,\"\",SUM(L51:L53))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["合計",{"$f":"SUM(B24:B53)","v":{"v":0,"d":"0 "}}]
[]
["②　対象外経費"]
["費　　目","金　額","備　　　　考"]
[]
[]
[]
[]
[]
[]
["合計",{"$f":"SUM(B58:B63)","v":{"v":0,"d":"0 "}}]
[]
["支出合計",{"$f":"B54+B64","v":{"v":0,"d":"0 "}}]
[]
["◆財団負担金・提案者自己負担金　　算出方法"]
["対象収入合計"]
[{"$f":"SUM(B9:B13)","v":{"v":0,"d":"0 "}},"×",{"v":0.6,"d":"60%"},"＝",{"$f":"A70*C70","v":{"v":0,"d":"0 "}},null,"A"]
["対象経費合計"]
[{"$f":"B54","v":{"v":0,"d":"0 "}},"×",{"v":0.6,"d":"60%"},"＝",{"$f":"A72*C72","v":{"v":0,"d":"0 "}},null,"B"]
[]
[null,null,"B",null,"A",null,null,"財団負担金上限"]
[null,null,{"$f":"E72","v":{"v":0,"d":"0 "}},"-",{"$f":"E70","v":{"v":0,"d":"0 "}},null,"=",{"$f":"IF(C75-E75>2000000,2000000,C75-E75)","v":{"v":0,"d":"0 "}}]
[{"$nulls":7},"※100円超200万円以下"]

{"sheet":"コーディネーター部門","index":1,"n_rows":51,"n_cols":13,"rows_kept":51,"merged":[[1,0,1,11],[3,1,3,11],[6,0,7,0],[6,1,7,1],[6,2,6,11],[7,2,7,3],[7,5,7,6],[7,8,7,9],[8,0,10,0],[8,1,10,1],[11,0,12,0],[11,1,12,1],[18,0,19,0],[18,1,19,1],[18,2,18,11],[18,12,19,12],[19,2,19,3],[19,5,19,6],[19,8,19,9],[20,0,22,0],[20,1,22,1],[23,0,25,0],[23,1,25,1],[26,0,28,0],[26,1,28,1],[29,0,31,0],[29,1,31,1],[32,0,34,0],[32,1,34,1],[35,0,37,0],[35,1,37,1],[38,0,40,0],[38,1,40,1],[41,0,43,0],[41,1,43,1],[44,0,46,0],[44,1,46,1],[47,0,48,0],[47,1,48,1],[50,2,50,11]]}
["（様式２-アートコーディネーター部門）"]
["令和8年度 滋賀県アートコラボレーション事業　収支予算書　\nアートコーディネーター部門"]
[]
["事業名"]
[]
["■収入"]
["費　　目","金　額","内　　　訳"]
[null,null,"単価",null,null,"数量",null,null,"回数"]
["入場料",{"$f":"SUM(L9:L11)","v":{"v":0,"d":"0 "}},null,"円","×",null,"人","×",null,"回","＝",{"$f":"PRODUCT(C9,F9,I9)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,"人","×",null,"人","＝",{"$f":"PRODUCT(C10,F10,I10)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,"人","×",null,"人","＝",{"v":0,"d":"0 "}]
["参加料",{"$f":"SUM(L12:L13)","v":{"v":0,"d":"0 "}},null,"円","×",null,"人","×",null,"人","＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,"人","×",null,"人","＝",{"v":0,"d":"0 "}]
["財団からの負担金収入",{"$f":"IF(B51-SUM(B9:B13)>1000000,1000000,B51-SUM(B9:B13))","v":{"v":0,"d":"0 "}},"※自動計算されます。40万円以上100万円以下です"]
["収入合計",{"$f":"SUM(B9:B14)","v":{"v":0,"d":"0 "}}]
[]
["■支出"]
["①　対象経費"]
["費　　目","金　額","内　　　訳",{"$nulls":9},"備考"]
[null,null,"単価",null,null,"数量",null,null,"回数"]
["諸謝金",{"$f":"IF(SUM(L21:L23)=0,\"\",SUM(L21:L23))","v":""},null,"円","×",null,"人","×",null,"回","＝",{"$f":"PRODUCT(C21,F21,I21)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"$f":"PRODUCT(C22,F22,I22)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["旅費交通費",{"$f":"IF(SUM(L24:L26)=0,\"\",SUM(L24:L26))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["通信運搬費",{"$f":"IF(SUM(L27:L29)=0,\"\",SUM(L27:L29))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["消耗品費",{"$f":"IF(SUM(L30:L32)=0,\"\",SUM(L30:L32))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["印刷製本費",{"$f":"IF(SUM(L33:L35)=0,\"\",SUM(L33:L35))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["広告宣伝費",{"$f":"IF(SUM(L36:L38)=0,\"\",SUM(L36:L38))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"$f":"PRODUCT(C37,F37,I37)","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["委託費",{"$f":"IF(SUM(L39:L41)=0,\"\",SUM(L39:L41))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["手数料",{"$f":"IF(SUM(L42:L44)=0,\"\",SUM(L42:L44))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["使用料及び賃借料",{"$f":"IF(SUM(L45:L47)=0,\"\",SUM(L45:L47))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["保険料",{"$f":"IF(SUM(L48:L49)=0,\"\",SUM(L48:L49))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
[{"$nulls":3},"円","×",null,null,"×",null,null,"＝",{"v":0,"d":"0 "}]
["企画制作費",{"$f":"IF(SUM(L50:L50)=0,\"\",SUM(L50:L50))","v":""},null,"円","×",null,null,"×",null,null,"＝",{"$f":"PRODUCT(C50,F50,I50)","v":{"v":0,"d":"0 "}}]
["合計",{"$f":"SUM(B21:B50)","v":{"v":0,"d":"0 "}}]