{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["様式例２－１","様式例２－２"],"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":"様式例２－１","index":0,"n_rows":41,"n_cols":17,"rows_kept":41,"cut":false,"hidden":false,"merged":[[5,0,24,0],[5,1,5,2],[5,4,5,5],[22,4,22,6],[23,4,23,6],[19,1,19,2],[24,1,24,2],[8,5,8,6],[9,5,9,6],[18,1,18,2],[12,1,12,2],[13,1,17,1],[2,16,2,18],[0,11,0,12],[1,0,1,12],[2,0,2,5],[20,7,20,8],[17,5,17,6],[18,4,18,5],[18,9,18,12],[7,1,11,1],[7,5,7,6],[11,5,11,6],[3,0,3,2],[4,0,4,2],[8,8,8,12],[9,8,9,12],[3,4,3,12],[33,4,33,12],[35,4,35,12],[36,4,36,12],[34,4,34,12],[37,4,37,12],[38,4,38,12],[11,8,11,12],[13,8,13,12],[14,8,14,12],[15,8,15,12],[17,8,17,12],[12,4,12,12],[13,5,13,6],[14,5,14,6],[15,5,15,6],[19,4,19,12],[22,8,22,12],[23,8,23,12],[24,4,24,12],[20,4,20,5],[21,4,21,5],[33,0,33,2],[40,0,40,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[36,0,36,2],[32,4,32,12],[30,0,30,2],[31,0,32,0],[31,1,31,2],[32,1,32,2],[39,4,39,12],[40,4,40,12],[25,0,25,2],[26,0,26,2],[28,0,29,0],[28,1,28,2],[29,1,29,2],[27,0,27,2],[25,10,25,12],[34,0,34,2],[35,0,35,2],[26,4,26,12],[27,4,27,12],[28,8,28,12],[30,4,30,12],[31,4,31,12],[21,7,21,8],[20,1,23,1],[4,4,4,12],[6,4,6,12],[7,8,7,12],[6,1,6,2],[10,5,10,6],[10,8,10,12],[16,5,16,6],[16,8,16,12]]}
[null,null,null,null,null,null,null,null,null,null,null,"様式例２"]
["事業開始に要する資金及び調達方法"]
["１．事業開始に要する資金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"部分を入力してください。"]
["項　　　目",null,null,"金　　　額","明　　　　　　　　　　　　　　　　　　　細"]
["　人　件　費",null,null,{"$f":"D6+D7+D13+D19+D20+D25","v":0}]
[null,"役員報酬",null,{"$f":"G6*2*K6","v":0},"月額",null,null,"円","×２ヶ月分","　×",null,"人"]
[null,"給　　与",null,{"$f":"SUM(D8:D12)","v":0}]
[null,null,"運転者",{"$f":"E8*H8*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"運行管理者",{"$f":"E9*H9*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"整備管理者",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"事務員",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"その他",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,"手　　当",null,{"$f":"SUM(D14:D18)","v":0}]
[null,null,"運転者",{"$f":"E14*H14*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"運行管理者",{"$f":"E15*H15*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"整備管理者",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"事務員",{"$f":"E17*H17*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"その他",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,"賞　　与",null,{"$f":"ROUNDDOWN((D7*G19*I19)/12,0)","v":0},"給与月額×1回給与の",null,null,"ヶ月分×支給回数",null,"回×１／６"]
[null,"法定福利費",null,{"$f":"SUM(D21:D24)","v":0}]
[null,null,"健康保険料",{"$f":"ROUNDUP((D$6+D$7+D$13)*G21/100+(D$19*J21)/100,0)","v":0},"(役員報酬＋給与＋手当)×事業主負担率",null,null,"/100＋賞与×事業主負担率",null,{"$f":"G21","v":0},"/100"]
[null,null,"厚生年金保険料",{"$f":"ROUNDUP((D$6+D$7+D$13)*(G22/100)+(D$19*J22)/100,0)","v":0},"(役員報酬＋給与＋手当)×事業主負担率",null,null,"/100＋賞与×事業主負担率",null,{"$f":"G22","v":0},"/100"]
[null,null,"雇用保険料",{"$f":"ROUNDUP((D$7+D$13+D$19)*H23/100,0)","v":0},"(給与＋手当＋賞与)×事業主負担率",null,null,null,"/100"]
[null,null,"労災保険料",{"$f":"ROUNDUP((D$7+D$13+D$19)*H24/100,0)","v":0},"(給与＋手当＋賞与)×事業主負担率",null,null,null,"/100"]
[null,"厚生福利費",null,{"$f":"ROUNDUP((D$7+D$13+D$19)*2/100,0)","v":0},"給与、手当、賞与の２％を見込む"]
["　燃　料　費",null,null,{"$f":"ROUNDUP((F26/H26)*J26*2,0)","v":{"$error":"#DIV/0!"}},"月間総走行キロ",null,"km÷ℓ当たり走行キロ",null,"km×ℓ当たり単価",null,"円×2ヶ月分"]
["　油　脂　費",null,null,{"$f":"ROUNDUP(D26*3/100,0)","v":{"$error":"#DIV/0!"}},"燃料費の３％を見込む"]
["　修　繕　費",null,null,{"$f":"SUM(D29:D30)","v":0}]
[null,"外注修繕費",null,{"$f":"F29*2*H29","v":0},"１両月額",null,"円×２ヶ月分×",null,"両"]
[null,"タイヤチューブ費",null,{"$f":"ROUNDUP(F30*H30*2,0)*K30","v":0},"月間",null,"本使用×",null,"円／本","×２ヶ月分　×",null,"両"]
["　車　両　費",null,null,{"$f":"SUM(D32:D33)","v":0}]
[null,"購入費",null,null,"取得価格（分割の場合は頭金及び６ヶ月分の割賦金）"]
[null,"リース料",null,null,"リース料の６ヶ月分"]
["　施設購入・使用料",null,null,null,"土地、建物の購入費（分割の場合は頭金及び６ヶ月分の割賦金）又は賃貸料の６ヶ月分"]
["　什器・備品費",null,null,null,"各物品の取得価格"]
["　施設賦課税",null,null,{"$f":"'様式例２－２'!D15+'様式例２－２'!E15+'様式例２－２'!F15","v":0},"別掲（自動車税、自動車重量税の１年分及び自動車取得税）"]
["　保　険　料",null,null,{"$f":"'様式例２－２'!G15+'様式例２－２'!H15","v":0},"別掲（自賠責保険、任意保険の１年分）"]
["　登録免許税",null,null,120000]
["　そ　の　他",null,null,null,"道路使用料、光熱水料、通信費、広告宣伝費、会議費、図書、印刷費、運搬費等の２ヶ月分"]
["合　　　計",null,null,{"$f":"D5+D26+D27+D28+D31+D34+D35+D36+D37+D38+D39","v":{"$error":"#DIV/0!"}},"事業開始に要する資金の合計"]
["自己資金額",null,null,{"$f":"'様式例２－２'!D26","v":0},"２．による自己資金の合計"]

{"sheet":"様式例２－２","index":1,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,11,2,13],[2,0,2,7],[14,0,14,1],[1,0,1,3],[15,0,15,7],[25,3,26,7],[20,3,20,7],[21,3,21,7],[22,3,22,7],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,26,2],[16,2,16,6],[17,1,17,6],[19,0,19,7],[23,4,23,6],[24,3,24,7]]}
[]
["別掲の内訳"]
["事業用自動車の施設賦課税・保険料",null,null,null,null,null,null,null,null,null,null,"部分を入力してください。"]
["最大積載量","車両総重量","取得価格","自動車税","重量税","取得税","自賠責保険","任意保険"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["合　　計",null,{"$f":"SUM(C5:C14)","v":0},{"$f":"SUM(D5:D14)","v":0},0,0,0,0]
[]
["　　　","□　","対人賠償額無制限の保険で計上"]
[null,"（　確認のうえ、□欄に　レ　印チェックを記入してください　）"]
[]
["２．資金の調達方法及び調達資金の挙証"]
["項　　　目",null,null,"申請事業充当額"]
["預 貯 金 額"]
["その他流動資産額"]
["（ 内 現 金 額 ）",null,null,"(",null,null,null,")"]
["そ の 他"]
["調達資金合計（自己資金額）"]