{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"Sheet1","index":0,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["別表","演劇工房じゅ★えん　収支見通し　（2005年2月7日現在）"]
[]
[null,"【支出の部】",null,null,null,"協賛金","助成金","会費","不足分","留保分"]
[null,"通信費","礼状・チラシ送付等",10000,{"$nulls":4},10000]
[null,"製作費","大道具・小道具",30000,null,null,null,30000]
[null,null,"衣装・メイク",10000,null,null,null,10000]
[null,null,"音響・照明",10000,{"$nulls":4},10000]
[null,null,"チラシ・ポスター",20000,{"$nulls":5},20000]
[null,null,"パンフレット",20000,{"$nulls":4},20000]
[null,"運搬費","トラックレンタル",25000,null,null,25000]
[null,null,"燃料費・高速料金",15000,null,null,15000]
[null,null,"運搬用資材",5000,null,null,5000]
[null,"交通費","下見・打合せ",15000,{"$nulls":5},15000]
[null,null,"長岡公演移動バス（朝）",15000,null,15000]
[null,null,"長岡公演移動バス（帰り）",55000,null,null,55000]
[null,"会場費","上越文化会館（公演）",17160,null,17160]
[null,null,"雁木通りプラザ（ワークショップ・練習）",12300,null,12300]
[null,"雑費","事務用品等",5540,null,5540]
[null,null,"（支出合計）",265000,null,50000,100000,40000,40000,35000]
[]
[null,"【収入の部】",null,null,null,"※上表はどの財源をどの費目に充当するかを仮に示したもの。"]
[null,"会費","月500円×28名×3ヶ月",42000,null,"※「留保分」とは、負担者が請求を放棄する可能性のある費目。"]
[null,"協賛金","ジャストシステム（株）",50000]
[null,"助成金","中越地震ボランティア活動基金",100000,null,"※3月5日の川口町への移動交通費については自己支弁として計算"]
[null,null,"（収入合計）",192000,null,"※3月5日～6日の長岡市での宿泊費についても自己支弁として計算"]
[]
[null,"【差し引き】",null,null,null,"※下の金額は上表の「留保分」を除外した差し引き額。"]
[null,null,"（収入－支出）",-73000,null,-38000]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}