{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["様式３－１","様式３－２","様式３－１ (ひな形 貨客混載)","様式３－２ (ひな形 貨客混載)"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"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３－１","index":0,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,0,22,0],[5,1,5,2],[5,4,5,5],[20,4,20,6],[21,4,21,6],[17,1,17,2],[22,1,22,2],[8,5,8,6],[9,5,9,6],[16,1,16,2],[11,1,11,2],[12,1,15,1],[2,16,2,18],[0,11,0,12],[1,0,1,12],[2,0,2,5],[18,7,18,8],[15,5,15,6],[16,4,16,5],[16,9,16,12],[7,1,10,1],[7,5,7,6],[10,5,10,6],[3,0,3,2],[4,0,4,2],[8,8,8,12],[9,8,9,12],[3,4,3,12],[32,4,32,12],[34,4,34,12],[35,4,35,12],[33,4,33,12],[36,4,36,12],[37,4,37,12],[10,8,10,12],[12,8,12,12],[13,8,13,12],[14,8,14,12],[15,8,15,12],[11,4,11,12],[12,5,12,6],[13,5,13,6],[14,5,14,6],[17,4,17,12],[20,8,20,12],[21,8,21,12],[22,4,22,12],[18,4,18,5],[19,4,19,5],[32,0,32,2],[39,0,39,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[35,0,35,2],[28,8,28,12],[29,4,29,12],[30,4,30,12],[31,4,31,12],[29,0,29,2],[30,0,31,0],[30,1,30,2],[31,1,31,2],[38,4,38,12],[39,4,39,12],[23,0,23,2],[24,0,24,2],[26,0,28,0],[26,1,26,2],[27,1,27,2],[28,1,28,2],[25,0,25,2],[23,10,23,12],[33,0,33,2],[34,0,34,2],[24,4,24,12],[25,4,25,12],[26,8,26,12],[27,8,27,12],[19,7,19,8],[18,1,21,1],[4,4,4,12],[5,7,5,12],[6,4,6,12],[7,8,7,12],[6,1,6,2]]}
[null,null,null,null,null,null,null,null,null,null,null,"様式３－１"]
["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,"部分を入力して下さい。"]
["項　　目",null,null,"金　　額","明　　　　　　　　　　細"]
["人件費",null,null,{"$f":"D6+D7+D12+D17+D18+D23","v":0}]
[null,"役員報酬",null,{"$f":"G6*2","v":0},"月額",null,null,"円×２ヶ月分"]
[null,"給　　与",null,{"$f":"SUM(D8:D11)","v":0}]
[null,null,"運転手",{"$f":"E8*H8*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"運行管理者",{"$f":"E9*H9*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"整備管理者",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"その他",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,"手　　当",null,{"$f":"SUM(D13:D16)","v":0}]
[null,null,"運転手",{"$f":"E13*H13*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"運行管理者",{"$f":"E14*H14*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,"その他",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,"賞　　与",null,{"$f":"ROUNDDOWN((D7*G17*I17)/12,0)","v":0},"給与月額×1回給与の",null,null,"ヶ月分×支給回数",null,"回×１／６"]
[null,"法定福利費",null,{"$f":"SUM(D19:D22)","v":0}]
[null,null,"健康保険料",{"$f":"ROUNDDOWN((D$6+D$7+D$12)*G19/1000+(D$17*J19)/1000,0)","v":0},"(役員報酬＋給与＋手当)×事業主負担率",null,null,"/1000＋賞与×事業主負担率",null,{"$f":"G19","v":0},"/1000"]
[null,null,"厚生年金料",{"$f":"ROUNDDOWN((D$6+D$7+D$12)*(G20/1000)+(D$17*J20)/1000,0)","v":0},"(役員報酬＋給与＋手当)×事業主負担率",null,null,"/1000＋賞与×事業主負担率",null,{"$f":"G20","v":0},"/1000"]
[null,null,"雇用保険料",{"$f":"ROUNDDOWN((D$7+D$12+D$17)*H21/1000,0)","v":0},"(給与＋手当＋賞与)×事業主負担率",null,null,null,"/1000"]
[null,null,"労災保険料",{"$f":"ROUNDDOWN((D$7+D$12+D$17)*H22/1000,0)","v":0},"(給与＋手当＋賞与)×事業主負担率",null,null,null,"/1000"]
[null,"厚生福利費",null,{"$f":"ROUNDDOWN((D$7+D$12+D$17)*2/100,0)","v":0},"給与、手当、賞与の２％を見込む"]
["燃料費",null,null,{"$f":"ROUNDDOWN((F24/H24)*J24*2,0)","v":{"$error":"#DIV/0!"}},"月間総走行キロ",null,"km÷㍑当たりの走行キロ",null,"km×㍑当たりの単価",null,"円×2ヶ月分"]
["油脂費",null,null,{"$f":"ROUNDDOWN(D24*3/100,0)","v":{"$error":"#DIV/0!"}},"燃料費３％を見込む"]
["修繕費",null,null,{"$f":"SUM(D27:D29)","v":0}]
[null,"外注修繕費",null,{"$f":"F27*2*H27","v":0},"１両月額",null,"円×２ヶ月分×",null,"両"]
[null,"自貨修繕費・部品費",null,{"$f":"F28*2*H28","v":0},"１両月額",null,"円×２ヶ月分×",null,"両"]
[null,"タイヤチューブ費",null,{"$f":"ROUNDDOWN(F29*H29*2,0)","v":0},"月間",null,"本使用×１本当たり",null,"円×２ヶ月分"]
["車両費",null,null,{"$f":"SUM(D31:D32)","v":0}]
[null,"購入費",null,null,"分割の場合、頭金及び６ヶ月分の割賦金。ただし、一括払いの場合は取得価格"]
[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、頭金及び６ヶ月分の割賦金。一括払いの場合は取得価格。）又は賃貸料の６ヶ月分"]
["什器・備品費",null,null,null,"取得価格"]
["施設付加税",null,null,{"$f":"'様式３－２'!D15+'様式３－２'!E15+'様式３－２'!F15","v":0},"別掲（自動車税、自動車重量税の１年分、自動車取得税）"]
["保険料",null,null,{"$f":"'様式３－２'!G15+'様式３－２'!H15","v":0},"別掲（自賠責保険、任意保険等の１年分）"]
["登録免許税",null,null,120000]
["その他",null,null,null,"旅費、会議費、水道、光熱費、通信、運搬費、図書、印刷費、広告宣伝費等の２ヶ月分"]
["合　　計",null,null,{"$f":"D5+D24+D25+D26+D30+D33+D34+D35+D36+D37+D38","v":{"$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３－２'!D25","v":0},"自己資金額の合計\n　  （※ 様式３－２　２．資金の調達方法及び調達資金の挙証より転記）\n"]

{"sheet":"様式３－２","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],[24,3,25,7],[24,0,24,2],[19,3,19,7],[20,3,20,7],[21,3,21,7],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[16,1,16,2],[16,3,16,4],[18,0,18,7],[22,4,22,6],[23,3,23,7]]}
[null,null,null,null,null,null,null,"様式３－２"]
["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,"部分を入力して下さい。"]
["最大積載量","車両総重量","取得価格等","自動車税","重量税","取得税","自賠責保険料","任意保険料等"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["合　　計",null,{"$f":"SUM(C5:C14)","v":0},{"$f":"SUM(D5:D14)","v":0},0,0,0,0]
["　　※任意保険料等の対人賠償額について（※該当する□欄にレ印を記入する。）"]
["　　　","□無制限のものを計上",null,"□無制限以外のものを計上"]
[]
["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"]
["（ 内 現 金 額 ）",null,null,"(",null,null,null,")"]
["そ の 他"]
["自己資金額（調達資金合計）"]
["※","様式３－１","の自己資金額"]

{"sheet":"様式３－１ (ひな形 貨客混載)","index":2,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,11,0,12],[1,0,1,12],[2,0,2,5],[2,16,2,18],[3,0,3,2],[3,4,3,12],[10,5,10,6],[10,8,10,12],[4,0,4,2],[4,4,4,12],[5,0,22,0],[5,1,5,2],[5,4,5,5],[5,7,5,12],[6,1,6,2],[6,4,6,12],[7,1,10,1],[7,5,7,6],[7,8,7,12],[8,5,8,6],[8,8,8,12],[9,5,9,6],[9,8,9,12],[11,1,11,2],[11,4,11,12],[12,1,15,1],[12,5,12,6],[12,8,12,12],[13,5,13,6],[13,8,13,12],[14,5,14,6],[14,8,14,12],[15,5,15,6],[15,8,15,12],[16,1,16,2],[16,4,16,5],[16,9,16,12],[17,1,17,2],[17,4,17,12],[18,1,21,1],[18,4,18,5],[18,7,18,8],[19,4,19,5],[19,7,19,8],[20,4,20,6],[20,8,20,12],[21,4,21,6],[21,8,21,12],[22,1,22,2],[22,4,22,12],[23,0,23,2],[23,10,23,12],[24,0,24,2],[24,4,24,12],[25,0,25,2],[25,4,25,12],[26,0,28,0],[26,1,26,2],[26,8,26,12],[27,1,27,2],[27,8,27,12],[28,1,28,2],[28,8,28,12],[29,0,29,2],[29,4,29,12],[30,0,31,0],[30,1,30,2],[30,4,30,12],[31,1,31,2],[31,4,31,12],[32,0,32,2],[32,4,32,12],[33,0,33,2],[33,4,33,12],[34,0,34,2],[34,4,34,12],[38,0,38,2],[38,4,38,12],[39,0,39,2],[39,4,39,12],[35,0,35,2],[35,4,35,12],[36,0,36,2],[36,4,36,12],[37,0,37,2],[37,4,37,12]]}
[null,null,null,null,null,null,null,null,null,null,null,"様式３－１"]
["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,"部分を入力して下さい。"]
["項　　目",null,null,"金　　額","明　　　　　　　　　　細"]
["人件費",null,null,{"$f":"D6+D7+D12+D17+D18+D23","v":0}]
[null,"役員報酬",null,{"$f":"G6*2","v":0},"月額",null,null,"円×２ヶ月分"]
[null,"給　　与",null,{"$f":"SUM(D8:D11)","v":0}]
[null,null,"運転手",{"$f":"E8*H8*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"運行管理者",{"$f":"E9*H9*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"整備管理者",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"その他",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,"手　　当",null,{"$f":"SUM(D13:D16)","v":0}]
[null,null,"運転手",{"$f":"E13*H13*2","v":0},null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,null,"運行管理者",{"$f":"E14*H14*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,"その他",0,null,"人 × 月 額",null,null,"円×２ヶ月分"]
[null,"賞　　与",null,{"$f":"ROUNDDOWN((D7*G17*I17)/12,0)","v":0},"給与月額×1回給与の",null,null,"ヶ月分×支給回数",null,"回×１／６"]
[null,"法定福利費",null,{"$f":"SUM(D19:D22)","v":0}]
[null,null,"健康保険料",{"$f":"ROUNDDOWN((D$6+D$7+D$12)*G19/1000+(D$17*J19)/1000,0)","v":0},"(役員報酬＋給与＋手当)×事業主負担率",null,null,"/1000＋賞与×事業主負担率",null,{"$f":"G19","v":0},"/1000"]
[null,null,"厚生年金料",{"$f":"ROUNDDOWN((D$6+D$7+D$12)*(G20/1000)+(D$17*J20)/1000,0)","v":0},"(役員報酬＋給与＋手当)×事業主負担率",null,null,"/1000＋賞与×事業主負担率",null,{"$f":"G20","v":0},"/1000"]
[null,null,"雇用保険料",{"$f":"ROUNDDOWN((D$7+D$12+D$17)*H21/1000,0)","v":0},"(給与＋手当＋賞与)×事業主負担率",null,null,null,"/1000"]
[null,null,"労災保険料",{"$f":"ROUNDDOWN((D$7+D$12+D$17)*H22/1000,0)","v":0},"(給与＋手当＋賞与)×事業主負担率",null,null,null,"/1000"]
[null,"厚生福利費",null,{"$f":"ROUNDDOWN((D$7+D$12+D$17)*2/100,0)","v":0},"給与、手当、賞与の２％を見込む"]
["燃料費",null,null,{"$f":"ROUNDDOWN((F24/H24)*J24*2,0)","v":{"$error":"#DIV/0!"}},"月間総走行キロ",null,"km÷㍑当たりの走行キロ",null,"km×㍑当たりの単価",null,"円×2ヶ月分"]
["油脂費",null,null,{"$f":"ROUNDDOWN(D24*3/100,0)","v":{"$error":"#DIV/0!"}},"燃料費３％を見込む"]
["修繕費",null,null,{"$f":"SUM(D27:D29)","v":0}]
[null,"外注修繕費",null,{"$f":"F27*2*H27","v":0},"１両月額",null,"円×２ヶ月分×",null,"両"]
[null,"自貨修繕費・部品費",null,{"$f":"F28*2*H28","v":0},"１両月額",null,"円×２ヶ月分×",null,"両"]
[null,"タイヤチューブ費",null,{"$f":"ROUNDDOWN(F29*H29*2,0)","v":0},"月間",null,"本使用×１本当たり",null,"円×２ヶ月分"]
["車両費",null,null,{"$f":"SUM(D31:D32)","v":0}]
[null,"購入費",null,null,"分割の場合、頭金及び６ヶ月分の割賦金。ただし、一括払いの場合は取得価格"]
[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、頭金及び６ヶ月分の割賦金。一括払いの場合は取得価格。）又は賃貸料の６ヶ月分"]
["什器・備品費",null,null,null,"取得価格"]
["施設付加税",null,null,{"$f":"+'様式３－２ (ひな形 貨客混載)'!E15+'様式３－２ (ひな形 貨客混載)'!F15+'様式３－２ (ひな形 貨客混載)'!G15","v":0},"別掲（自動車税、自動車重量税の１年分、自動車取得税）"]
["保険料",null,null,{"$f":"+'様式３－２ (ひな形 貨客混載)'!H15+'様式３－２ (ひな形 貨客混載)'!I15","v":0},"別掲（自賠責保険、任意保険等の１年分）"]
["登録免許税",null,null,120000]
["その他",null,null,null,"旅費、会議費、水道、光熱費、通信、運搬費、図書、印刷費、広告宣伝費等の２ヶ月分"]
["合　　計",null,null,{"$f":"D5+D24+D25+D26+D30+D33+D34+D35+D36+D37+D38","v":{"$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３－２'!D25","v":0},"自己資金額の合計\n　  （※ 様式３－２　２．資金の調達方法及び調達資金の挙証より転記）\n"]

{"sheet":"様式３－２ (ひな形 貨客混載)","index":3,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":false,"merged":[[20,0,20,2],[20,3,20,7],[1,0,1,3],[2,12,2,14],[15,0,15,7],[2,0,2,8],[14,0,14,2],[17,0,17,7],[18,0,18,2],[18,3,18,7],[19,0,19,2],[19,3,19,7],[21,0,21,2],[21,4,21,6],[22,0,22,2],[22,3,22,7],[23,0,23,2],[23,3,24,7]]}
[null,null,null,null,null,null,null,null,"様式３－２"]
["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,null,"部分を入力して下さい。"]
["最大積載量","乗車定員","車両総重量","取得価格等","自動車税","重量税","取得税","自賠責保険料","任意保険料等"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["合　　計",null,null,{"$f":"SUM(D5:D14)","v":0},{"$f":"SUM(E5:E14)","v":0},0,0,0,0]
[]
[]
["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"]
["（ 内 現 金 額 ）",null,null,"(",null,null,null,")"]
["そ の 他"]
["自己資金額（調達資金合計）"]
["※","様式３－１","の自己資金額"]