{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["経費見積書"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"経費見積書","index":0,"n_rows":63,"n_cols":7,"rows_kept":63,"cut":false,"hidden":false,"merged":[[23,0,25,0],[26,0,28,0],[29,0,31,0],[32,0,34,0],[38,0,40,0],[41,0,43,0],[1,5,1,6],[6,2,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[14,2,14,4],[2,0,2,6],[20,0,22,0],[17,0,19,0],[47,0,49,0],[44,0,46,0],[59,0,59,4],[60,0,60,4],[35,0,37,0],[50,0,52,0],[53,0,55,0],[58,0,58,4],[56,0,56,4],[57,0,57,3]]}
["【様式６】"]
[null,null,null,null,null,"令和８年　月　日"]
["経 費 見 積 書"]
[]
["沖縄県知事　　殿"]
[]
[null,"申請者 ","共同企業体名(※)："]
[null,null,"住　所："]
[null,null,"商号又は名称："]
[null,null,"代表者名："]
[]
["委託業務名称：令和８年度スタートアップ・エコシステム構築支援事業委託業務"]
["上記業務の委託料について次のとおり積算見積申し上げます。"]
[]
[null,"積算見積金額",{"$f":"F61","v":0},null,null,"円（消費税含む）"]
[]
["項目","小項目","数量","単位","単価（円）","計（円）","備考"]
["１　人件費",null,null,null,null,{"$f":"ROUNDDOWN(C18*E18,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C19*E19,0)","v":0}]
[null,"　　①　　計　　　　　",null,null,null,{"$f":"SUM(F18:F19)","v":0}]
["２-⑴\n　補助員人件費",null,null,null,null,{"$f":"ROUNDDOWN(C21*E21,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C22*E22,0)","v":0}]
[null,"　　②　　計　　　　　",null,null,null,{"$f":"SUM(F21:F22)","v":0}]
["２-⑵\n　旅費",null,null,null,null,{"$f":"ROUNDDOWN(C24*E24,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C25*E25,0)","v":0}]
[null,"　　③　　計　　　　　",null,null,null,{"$f":"SUM(F24:F25)","v":0}]
["２-⑶\n　謝金",null,null,null,null,{"$f":"ROUNDDOWN(C27*E27,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C28*E28,0)","v":0}]
[null,"　　④　　計　　　　　",null,null,null,{"$f":"SUM(F27:F28)","v":0}]
["２-⑷\n　賃借料",null,null,null,null,{"$f":"ROUNDDOWN(C30*E30,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C31*E31,0)","v":0}]
[null,"　　⑤　　計　　　　　",null,null,null,{"$f":"SUM(F30:F31)","v":0}]
["２-⑸\n　改装費",null,null,null,null,{"$f":"ROUNDDOWN(C33*E33,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C34*E34,0)","v":0}]
[null,"　　⑥　　計　　　　　",null,null,null,{"$f":"SUM(F33:F34)","v":0}]
["2-⑹\n　消耗品費",null,null,null,null,{"$f":"ROUNDDOWN(C36*E36,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C37*E37,0)","v":0}]
[null,"　　⑦　　計　　　　　",null,null,null,{"$f":"SUM(F36:F37)","v":0}]
["2-⑺\n　燃料費",null,null,null,null,{"$f":"ROUNDDOWN(C39*E39,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C40*E40,0)","v":0}]
[null,"　　⑧　　計　　　　　",null,null,null,{"$f":"SUM(F39:F40)","v":0}]
["2-⑻\n　印刷製本費",null,null,null,null,{"$f":"ROUNDDOWN(C42*E42,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C43*E43,0)","v":0}]
[null,"　　⑨　　計　　　　　",null,null,null,{"$f":"SUM(F42:F43)","v":0}]
["２-⑼\n　通信運搬費",null,null,null,null,{"$f":"ROUNDDOWN(C45*E45,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C46*E46,0)","v":0}]
[null,"　　⑩　　計　　　　　",null,null,null,{"$f":"SUM(F45:F46)","v":0}]
["2-⑽\n　広告料",null,null,null,null,{"$f":"ROUNDDOWN(C48*E48,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C49*E49,0)","v":0}]
[null,"　　⑪　　計　　　　　",null,null,null,{"$f":"SUM(F48:F49)","v":0}]
["２-⑾\n　その他",null,null,null,null,{"$f":"ROUNDDOWN(C51*E51,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C52*E52,0)","v":0}]
[null,"　　⑫　　計　　　　　",null,null,null,{"$f":"SUM(F51:F52)","v":0}]
["３　再委託費",null,null,null,null,{"$f":"ROUNDDOWN(C54*E54,0)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(C55*E55,0)","v":0}]
[null,"　　⑬　　計　　　　　",null,null,null,{"$f":"SUM(F54:F55)","v":0}]
["　　　　小計（①＋②＋③＋④＋⑤＋⑥＋⑦＋⑧＋⑨＋⑩＋⑪＋⑫＋⑬）",null,null,null,null,{"$f":"F20+F23+F29+F26+F32+F35+F38+F41+F44+F47+F50+F53+F56","v":0}]
["４　一般管理費　（①～⑫）×100分の10以内＝⑭",null,null,null,null,null,{"$f":"IF(F57=0,\"\",INT(F57*0.1))","v":""}]
["　　　事業費（①＋②＋③＋④＋⑤＋⑥＋⑦＋⑧＋⑨＋⑩＋⑪＋⑫＋⑬＋⑭）",null,null,null,null,{"$f":"F57+F58","v":0}]
["　　　消費税",null,null,null,null,0]
["合　　　　　　　　　　　　　　　　　計",null,null,null,null,{"$f":"F59+F60","v":0}]
["※　行や幅は適宜調整してください。縦に複数枚にわたることも可能です。"]
["※　見積明細書を添付してください。"]