{"text_format":"2","workbook":"xls","n_sheets":8,"sheets":["表紙","事業概要・プロフィール","強みや業界動向","コンセプトと事業内容","資金計画","損益計画","アクションプラン（任意）","資金繰表（任意）"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":6,"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":"表紙","index":0,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,15,30,18],[5,2,5,16],[12,2,12,3],[12,4,12,16],[17,2,17,3],[17,4,17,16],[24,4,24,5],[24,6,24,7],[24,9,24,10],[24,12,24,13]],"flags":["formulas_cached_only"]}
["関係者各位"]
[]
[]
[]
[]
[null,null,"創業計画書"]
[]
[]
[]
[]
[]
[]
[null,null,"屋号"]
[]
[]
[]
[]
[null,null,"氏名"]
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"令和",null,null,null,"年",null,null,"月",null,null,"日"]
[]
[]
[]
[]
[]
[{"$nulls":9},"四日市志創業応援隊担当者名"]
[{"$nulls":11},"（TOAS No.　　　　　　　）"]

{"sheet":"事業概要・プロフィール","index":1,"n_rows":49,"n_cols":36,"rows_kept":49,"cut":false,"hidden":false,"merged":[[10,33,11,35],[10,24,11,32],[15,22,15,25],[21,19,21,20],[21,22,21,23],[21,26,21,27],[10,18,11,23],[38,0,39,0],[40,8,43,8],[42,0,43,0],[26,0,27,0],[24,8,27,8],[28,8,31,8],[30,0,31,0],[28,3,29,3],[28,4,29,5],[28,6,29,6],[12,0,15,5],[15,27,15,28],[28,9,28,35],[24,3,25,3],[40,9,40,35],[41,9,43,35],[21,14,21,17],[36,9,36,35],[37,9,39,35],[32,9,32,35],[6,29,7,29],[6,30,7,31],[6,32,7,32],[6,33,7,34],[10,0,11,5],[10,6,11,12],[6,7,7,7],[6,18,6,23],[6,27,7,28],[8,18,9,23],[2,18,2,23],[3,18,3,23],[2,24,3,35],[4,0,5,5],[4,6,5,17],[4,18,5,23],[4,24,5,35],[6,35,7,35],[7,18,7,23],[6,25,7,26],[8,34,9,35],[8,24,9,33],[2,0,3,5],[2,7,3,7],[2,12,3,12],[2,8,3,11],[2,13,3,16],[6,0,6,5],[7,0,7,5],[26,7,27,7],[16,0,19,5],[16,6,19,35],[22,0,23,8],[22,9,22,35],[6,8,7,11],[6,12,7,12],[6,13,7,16],[8,0,9,5],[8,6,9,17],[29,9,31,35],[30,1,31,3],[30,4,31,4],[30,5,31,6],[30,7,31,7],[23,9,23,35],[24,9,24,35],[25,9,27,35],[33,9,35,35],[34,7,35,7],[38,7,39,7],[32,8,35,8],[42,7,43,7],[24,0,25,2],[24,4,25,5],[26,1,27,3],[26,5,27,6],[28,0,29,2],[24,6,25,6],[26,4,27,4],[32,0,33,2],[32,3,33,3],[32,4,33,5],[32,6,33,6],[34,1,35,3],[34,4,35,4],[34,5,35,6],[34,0,35,0],[42,5,43,6],[36,0,37,2],[36,3,37,3],[36,4,37,5],[36,6,37,6],[38,1,39,3],[38,4,39,4],[38,5,39,6],[44,32,45,35],[44,29,44,30],[44,24,44,26],[44,12,44,22],[45,12,45,22],[45,24,45,26],[45,29,45,30],[36,8,39,8],[40,0,41,2],[40,3,41,3],[40,4,41,5],[40,6,41,6],[42,1,43,3],[42,4,43,4],[46,0,48,8],[44,0,45,8],[44,9,45,11],[47,16,47,27],[48,16,48,27],[46,16,46,27],[46,9,46,15],[47,9,47,15],[48,9,48,15],[47,32,47,33],[47,34,47,35],[48,32,48,33],[48,34,48,35],[46,32,46,35],[46,28,46,31],[47,30,47,31],[48,30,48,31],[47,28,47,29],[48,28,48,29]],"flags":["formulas_cached_only"]}
[]
["１．事業の概要"]
["開業形態",{"$nulls":7},"個人事業",{"$nulls":4},"会社事業",{"$nulls":4},"屋号（個人）"]
["設立（予定）年月日",{"$nulls":17},"社名（法人）"]
["開業（予定）場所",{"$nulls":17},"連絡先"]
[]
["開業届出（個人）",{"$nulls":7},"有",{"$nulls":4},"無（予定）",{"$nulls":4},"創業（予定）年月日",{"$nulls":6},"令和",null,null,null,"年",null,null,"月",null,null,"日"]
["設立登記（法人）",{"$nulls":17},"設立（予定）年月日"]
["開業業種",{"$nulls":17},"資本金\n（法人の場合）",{"$nulls":15},"万円"]
[]
["開業に必要な許認可",{"$nulls":13},"取得済",null,null,null,"開業規模（予定）\n（席数・面積等）"]
[{"$nulls":14},"取得予定"]
["過去の経営経験",{"$nulls":7},"事業を経営していたことはない。"]
[{"$nulls":8},"事業を経営していたことがあり、現在もその事業を続けている。"]
[{"$nulls":8},"事業を経営していたことがあるが、既にその事業をやめている。"]
[{"$nulls":16},"　⇒やめた時期：",{"$nulls":9},"年",null,null,"月"]
["創業動機・目的"]
[]
[]
[]
[]
["２．自己プロフィール",{"$nulls":8},"（生年月日：",{"$nulls":8},"年",null,null,"月",null,null,"日","【",null,null,"】","歳","）"]
["年月",{"$nulls":8},"上段　：　略歴・勤務先等を記入"]
[{"$nulls":9},"下段　：　上段で得た知識や経験、技術、人脈、創業のヒントとなったことなどを記入"]
[null,null,null,"年",null,null,"月"]
[{"$nulls":6},"月"]
[{"$nulls":4},"年",null,null,"月"]
[]
[null,null,null,"年",null,null,"月"]
[{"$nulls":6},"月"]
[{"$nulls":4},"年",null,null,"月"]
[]
[null,null,null,"年",null,null,"月"]
[{"$nulls":6},"月"]
[{"$nulls":4},"年",null,null,"月"]
[]
[null,null,null,"年",null,null,"月"]
[{"$nulls":6},"月"]
[{"$nulls":4},"年",null,null,"月"]
[]
[null,null,null,"年",null,null,"月"]
[{"$nulls":6},"月"]
[{"$nulls":4},"年",null,null,"月"]
[]
["取得している資格",{"$nulls":22},"【",null,null,null,"年",null,"月取得",null,"】"]
[{"$nulls":23},"【",null,null,null,"年",null,"月取得",null,"】"]
["現在の借入状況",{"$nulls":8},"借入先名",{"$nulls":6},"資金使途",{"$nulls":11},"借入残高",null,null,null,"返済額（月）"]
[{"$nulls":30},"万円",null,null,null,"万円"]
[{"$nulls":30},"万円",null,null,null,"万円"]

{"sheet":"強みや業界動向","index":2,"n_rows":48,"n_cols":27,"rows_kept":48,"cut":false,"hidden":false,"merged":[[16,0,24,17],[16,18,24,35],[28,0,29,5],[30,0,31,5],[28,6,29,15],[30,6,31,15],[28,16,29,25],[30,16,31,25],[28,26,29,35],[30,26,31,35],[41,16,43,25],[41,26,43,35],[44,6,46,15],[44,16,46,25],[44,26,46,35],[35,16,37,25],[35,26,37,35],[41,6,43,15],[47,6,49,15],[47,16,49,25],[47,26,49,35],[38,0,40,5],[41,0,43,5],[44,0,46,5],[47,0,49,5],[38,6,40,15],[38,16,40,25],[38,26,40,35],[32,0,34,5],[35,0,37,5],[32,6,34,15],[32,16,34,25],[32,26,34,35],[35,6,37,15],[15,0,15,17],[15,18,15,35],[2,0,2,17],[2,18,2,35],[27,0,27,5],[27,6,27,15],[27,16,27,25],[27,26,27,35],[3,0,11,17],[3,18,11,35]],"flags":["formulas_cached_only"]}
[]
["３．自分の強み・弱み（内部環境分析）"]
["強み（経験、特技、能力、資格、人脈、資金など）",{"$nulls":17},"弱み（経験、特技、能力、資格、人脈、資金など）"]
{"$rows_empty":10}
["４．創業業界・業種の動向や競合の状況（外部環境分析）"]
["（１）業界の動向、周辺の環境について"]
["追い風となっている（なりそうな）こと",{"$nulls":17},"懸念されている（されそうな）こと"]
{"$rows_empty":10}
["（２）競合の状況について"]
[{"$nulls":6},"競合①",{"$nulls":9},"競合②",{"$nulls":9},"競合③"]
["社名・店舗名"]
[]
["所　在　地"]
[]
["特徴"]
[]
[]
["顧客"]
[]
[]
["商品・サービス"]
[]
[]
["単価"]
[]
[]
["規模（席数等）"]
[]
[]
["その他\n（営業時間等）"]

{"sheet":"コンセプトと事業内容","index":3,"n_rows":49,"n_cols":36,"rows_kept":49,"cut":false,"hidden":false,"merged":[[42,29,42,30],[42,31,42,32],[20,6,27,35],[32,14,32,15],[32,16,32,17],[34,14,34,15],[34,16,34,17],[36,14,36,15],[30,16,31,17],[30,18,31,20],[2,0,4,5],[2,6,4,35],[5,0,7,5],[8,0,10,5],[5,6,7,35],[40,29,40,30],[40,31,40,32],[18,33,18,34],[14,19,14,22],[17,19,17,22],[18,19,18,22],[15,19,15,22],[36,16,36,17],[32,29,32,30],[32,31,32,32],[34,29,34,30],[18,7,18,16],[16,7,16,16],[35,19,35,20],[30,14,31,15],[8,6,10,35],[14,33,14,34],[15,33,15,34],[16,33,16,34],[17,33,17,34],[38,16,38,17],[16,19,16,22],[32,19,32,20],[33,19,33,20],[34,19,34,20],[14,0,27,5],[14,17,14,18],[15,17,15,18],[16,17,16,18],[17,17,17,18],[18,17,18,18],[14,7,14,16],[15,7,15,16],[17,7,17,16],[42,16,42,17],[38,19,38,20],[39,19,39,20],[40,6,41,13],[42,6,43,13],[42,19,42,20],[43,19,43,20],[40,14,40,15],[40,16,40,17],[38,14,38,15],[14,24,14,32],[15,24,15,32],[16,24,16,32],[17,24,17,32],[18,24,18,32],[40,19,40,20],[36,19,36,20],[37,19,37,20],[36,29,36,30],[36,31,36,32],[36,0,39,5],[40,0,43,5],[46,33,46,35],[30,29,31,30],[30,31,31,32],[30,33,31,35],[37,34,37,35],[40,34,40,35],[41,34,41,35],[42,14,42,15],[47,34,47,35],[48,23,48,35],[46,0,48,5],[41,19,41,20],[32,34,32,35],[33,34,33,35],[34,34,34,35],[35,34,35,35],[34,31,34,32],[36,34,36,35],[38,34,38,35],[39,34,39,35],[38,6,39,13],[42,34,42,35],[43,34,43,35],[34,21,35,28],[36,21,37,28],[38,21,39,28],[40,21,41,28],[42,21,43,28],[38,29,38,30],[38,31,38,32],[30,0,31,5],[30,6,31,13],[32,6,33,13],[34,6,35,13],[36,6,37,13],[30,21,31,28],[32,21,33,28],[32,0,35,5],[46,6,46,14],[46,15,46,17],[46,20,48,22],[46,23,46,26],[47,6,47,14],[47,15,47,16],[47,24,47,28],[48,15,48,17]],"flags":["formulas_cached_only"]}
[]
["５．事業コンセプト　（前ページの環境分析・競合分析の結果を踏まえてご記入ください。）"]
["①誰に\n（顧客ターゲット）"]
[]
[]
["②何を\n（商品・サービス）"]
[]
[]
["③どのように\n（販売方法・場所、特徴など）"]
[]
[]
[]
["６．具体的な事業内容"]
["（１）売上構成"]
["商品・サービス",{"$nulls":5},"①",{"$nulls":10},"平均単価",{"$nulls":5},"円","（売上全体に占める割合）",{"$nulls":10},"％"]
[{"$nulls":6},"②",{"$nulls":10},"平均単価",{"$nulls":5},"円","（売上全体に占める割合）",{"$nulls":10},"％"]
[{"$nulls":6},"③",{"$nulls":10},"平均単価",{"$nulls":5},"円","（売上全体に占める割合）",{"$nulls":10},"％"]
[{"$nulls":6},"④",{"$nulls":10},"平均単価",{"$nulls":5},"円","（売上全体に占める割合）",{"$nulls":10},"％"]
[{"$nulls":6},"⑤",{"$nulls":10},"平均単価",{"$nulls":5},"円","（売上全体に占める割合）",{"$nulls":10},"％"]
[{"$nulls":6},"具体的な販売促進方法（営業時間・・・　　　：　　　　～　　　：　　　　／休日・・・　　　　　　　　）"]
{"$rows_empty":9}
["（２）取引条件"]
[{"$nulls":6},"取引先名\n（所在地等）",{"$nulls":7},"シェア",null,"掛取引の割合",null,"回収・支払\n　の条件",null,null,"取引先名\n（所在地等）",{"$nulls":7},"シェア",null,"掛取引の割合",null,"回収・支払\n　の条件"]
[]
["売上・販売先",{"$nulls":18},"日〆",{"$nulls":14},"日〆"]
[{"$nulls":15},"%",null,"%",null,"日回収",{"$nulls":10},"%",null,"%",null,"日回収"]
[{"$nulls":19},"日〆",{"$nulls":14},"日〆"]
[{"$nulls":15},"%",null,"%",null,"日回収",{"$nulls":10},"%",null,"%",null,"日回収"]
["仕入先",{"$nulls":18},"日〆",{"$nulls":14},"日〆"]
[{"$nulls":15},"%",null,"%",null,"日支払",{"$nulls":10},"%",null,"%",null,"日支払"]
[{"$nulls":19},"日〆",{"$nulls":14},"日〆"]
[{"$nulls":15},"%",null,"%",null,"日支払",{"$nulls":10},"%",null,"%",null,"日支払"]
["外注先",{"$nulls":18},"日〆",{"$nulls":14},"日〆"]
[{"$nulls":15},"%",null,"%",null,"日支払",{"$nulls":10},"%",null,"%",null,"日支払"]
[{"$nulls":19},"日〆",{"$nulls":14},"日〆"]
[{"$nulls":15},"%",null,"%",null,"日支払",{"$nulls":10},"%",null,"%",null,"日支払"]
[]
["（３）従業員数・人件費の支払い"]
["従業員等",{"$nulls":5},"常勤役員の人数（法人の方のみ）",{"$nulls":12},"人","人件費\nの支払",{"$nulls":7},"日","〆",null,"日支払"]
[{"$nulls":6},"従業員数（うち家族）",{"$nulls":10},"人(",null,"人）",{"$nulls":4},"ボーナスの支給月",{"$nulls":5},"月","、",null,"月"]
[{"$nulls":6},"パート・アルバイト",{"$nulls":12},"人"]

{"sheet":"資金計画","index":4,"n_rows":41,"n_cols":35,"rows_kept":41,"cut":false,"hidden":false,"merged":[[36,31,36,35],[37,31,37,35],[14,21,14,29],[13,20,13,30],[19,27,19,28],[32,25,32,29],[30,27,30,28],[35,27,35,28],[36,27,36,28],[30,31,30,35],[31,31,31,35],[32,31,32,35],[33,31,33,35],[34,31,34,35],[35,31,35,35],[34,15,34,19],[35,15,35,19],[31,15,31,19],[32,15,32,19],[31,25,31,29],[22,15,22,19],[23,15,23,19],[36,15,36,19],[37,15,37,19],[4,31,4,35],[5,31,5,35],[6,31,6,35],[7,31,7,35],[8,31,8,35],[10,31,10,35],[6,15,6,19],[7,15,7,19],[8,15,8,19],[9,15,9,19],[29,15,29,19],[30,15,30,19],[17,15,17,19],[18,15,18,19],[19,15,19,19],[21,15,21,19],[18,4,18,14],[10,15,10,19],[11,15,11,19],[12,15,12,19],[13,15,13,19],[17,4,17,14],[15,4,15,14],[14,15,14,19],[15,15,15,19],[29,21,29,26],[24,15,24,19],[25,15,25,19],[26,15,26,19],[26,25,26,29],[27,21,27,26],[27,15,27,19],[28,15,28,19],[27,27,27,28],[17,20,17,30],[16,27,16,28],[19,4,19,14],[16,15,16,19],[16,31,16,35],[17,31,17,35],[19,31,19,35],[16,4,16,14],[16,21,16,26],[18,31,18,33],[14,31,14,35],[15,31,15,35],[10,4,10,14],[10,20,10,30],[11,4,11,14],[14,4,14,14],[11,31,11,35],[12,31,12,35],[13,31,13,35],[3,20,3,30],[4,20,4,30],[5,4,5,14],[5,20,5,30],[6,4,6,14],[2,0,2,14],[2,15,2,19],[2,20,2,30],[4,15,4,19],[5,15,5,19],[20,31,20,35],[21,31,21,35],[23,20,23,30],[25,4,25,14],[2,31,2,35],[3,4,3,14],[3,15,3,17],[3,18,3,19],[3,31,3,33],[3,34,3,35],[24,31,24,33],[22,31,22,35],[23,31,23,35],[38,0,38,14],[38,15,38,17],[38,18,38,19],[38,20,38,30],[38,31,38,33],[25,20,25,30],[24,20,24,30],[38,34,38,35],[3,0,19,1],[20,0,37,1],[22,4,22,14],[23,4,23,14],[24,4,24,14],[37,4,37,14],[9,2,15,3],[16,2,19,3],[13,4,13,14],[7,4,7,14],[12,4,12,14],[4,2,8,3],[4,4,4,14],[6,20,6,30],[7,20,7,30],[8,20,8,30],[9,20,9,30],[8,4,8,14],[9,4,9,14],[9,31,9,33],[12,21,12,26],[12,27,12,28],[11,21,11,29],[32,4,32,14],[33,4,33,14],[30,4,30,14],[31,4,31,14],[33,15,33,19],[25,31,25,35],[28,31,28,35],[29,31,29,35],[31,2,37,3],[21,2,30,3],[26,4,26,14],[27,4,27,14],[28,4,28,14],[29,4,29,14],[28,27,28,28],[37,20,37,30],[35,4,35,14],[36,4,36,14],[9,34,9,35],[18,34,18,35],[24,34,24,35],[20,27,20,28],[33,27,33,28],[34,27,34,28],[26,31,26,35],[27,31,27,35],[18,20,18,30],[34,4,34,14],[20,18,20,19],[21,4,21,14],[20,4,20,14],[21,27,21,28],[22,20,22,30],[20,15,20,17],[29,27,29,28],[28,21,28,26]],"flags":["formulas_cached_only"]}
[]
["７．資金計画"]
["必　要　な　資　金",{"$nulls":14},"金　　額",{"$nulls":4},"調　達　の　方　法",{"$nulls":10},"金　　額"]
["設備資金",{"$nulls":14},0,null,null,"万円",null,"自己資金（事業に投下できる資金）",{"$nulls":10},0,null,null,"万円"]
[null,null,"店舗関係",null,"保証金",{"$nulls":15},"預貯金"]
[{"$nulls":4},"建物",{"$nulls":15},"退職金"]
[{"$nulls":4},"内装工事費",{"$nulls":15},"有価証券等"]
[]
[]
[null,null,"什器・備品",null,"エアコン",{"$nulls":15},"親、兄弟、知人、友人等からの借入",{"$nulls":10},0,null,null,"万円"]
[{"$nulls":4},"机・テーブルなど"]
[{"$nulls":4},"パソコン",{"$nulls":15},"（",{"$nulls":9},"）"]
[{"$nulls":21},"毎月の返済額",{"$nulls":7},"万"]
[]
[{"$nulls":20},"（",{"$nulls":9},"）"]
[{"$nulls":21},"毎月の返済額",{"$nulls":7},"万"]
[null,null,"その他",null,"車両"]
[]
[{"$nulls":20},"日本政策金融公庫からの借入",{"$nulls":10},0,null,null,"万円"]
[{"$nulls":21},"予定利率",{"$nulls":7},"％"]
["運転資金",{"$nulls":14},0,null,null,"万円",null,null,"毎月の返済元金",{"$nulls":7},"万"]
[null,null,"諸経費（　ヶ月分）",null,"仕入",{"$nulls":16},"返済期間",{"$nulls":7},"年"]
[{"$nulls":4},"人件費"]
[{"$nulls":4},"家賃"]
[{"$nulls":4},"駐車場",{"$nulls":15},"民間金融機関からの借入",{"$nulls":10},0,null,null,"万円"]
[{"$nulls":4},"リース料"]
[{"$nulls":4},"その他",{"$nulls":16},"金融機関名"]
[{"$nulls":21},"予定利率",{"$nulls":7},"％"]
[{"$nulls":21},"保証料率",{"$nulls":7},"％"]
[{"$nulls":21},"毎月の返済元金",{"$nulls":7},"万"]
[{"$nulls":21},"返済期間",{"$nulls":7},"年"]
[null,null,"販促関係",null,"チラシ代"]
[{"$nulls":4},"HP作成費"]
[{"$nulls":4},"名刺作成"]
[]
[]
[]
[]
["合計",{"$nulls":14},0,null,null,"万円",null,"合計",{"$nulls":10},0,null,null,"万円"]
[]
["※各支出項目については必要に応じて追加してください"]

{"sheet":"損益計画","index":5,"n_rows":43,"n_cols":36,"rows_kept":43,"cut":false,"hidden":false,"merged":[[36,7,37,11],[36,12,37,16],[34,7,35,11],[34,12,35,16],[25,17,43,35],[40,0,41,6],[40,7,41,11],[40,12,41,16],[42,0,43,6],[42,7,43,11],[42,12,43,16],[36,0,37,6],[30,1,31,6],[30,7,31,11],[30,12,31,16],[38,0,39,6],[38,7,39,11],[38,12,39,16],[32,1,33,6],[32,7,33,11],[32,12,33,16],[34,0,35,6],[26,1,27,6],[26,7,27,11],[26,12,27,16],[28,1,29,6],[28,7,29,11],[28,12,29,16],[22,1,23,6],[22,7,23,11],[22,12,23,16],[24,1,25,6],[24,7,25,11],[24,12,25,16],[18,1,19,6],[18,7,19,11],[18,12,19,16],[20,1,21,6],[20,7,21,11],[20,12,21,16],[12,7,13,11],[12,12,13,16],[14,1,15,6],[14,7,15,11],[14,12,15,16],[16,1,17,6],[16,7,17,11],[16,12,17,16],[6,7,7,11],[6,12,7,16],[8,0,33,0],[8,1,9,6],[8,7,9,11],[8,12,9,16],[10,1,11,6],[10,7,11,11],[10,12,11,16],[12,1,13,6],[3,15,3,16],[2,0,3,6],[2,7,3,11],[2,12,2,16],[2,17,3,35],[4,0,5,6],[4,7,5,11],[4,12,5,16],[5,17,23,35],[6,0,7,6]],"flags":["formulas_cached_only"]}
[]
["８．損益計画（月額）",{"$nulls":34},"単位（万円）"]
[{"$nulls":7},"創 業 当 初",{"$nulls":4},"軌道に乗った後",{"$nulls":4},"算出根拠"]
[{"$nulls":12},"（","年",null,"月頃）"]
["①売上高",{"$nulls":16},"創業当初"]
[]
["②売上原価\n　 （仕入高）"]
[]
["経費","人件費"]
[]
[null,"水道光熱費"]
[]
[null,"旅費交通費"]
[]
[null,"通信費"]
[]
[null,"広告宣伝費"]
[]
[null,"地代家賃"]
[]
[null,"諸会費"]
[]
[null,"新聞図書費"]
[]
[null,"租税公課",{"$nulls":15},"軌道に乗った後"]
[]
[null,"リース料"]
[]
[null,"消耗品費"]
[]
[null,"雑費"]
[]
[null,"支払利息"]
[]
["③経費計",{"$nulls":6},0,{"$nulls":4},0]
[]
["利益①－②－③",{"$nulls":6},0,{"$nulls":4},0]
[]
["借入金返済"]
[]
["生活費（個人のみ）"]
[]
["余剰金",{"$nulls":6},0,{"$nulls":4},0]

{"sheet":"アクションプラン（任意）","index":6,"n_rows":3,"n_cols":72,"rows_kept":3,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,1,4],[1,5,1,6],[1,7,1,10],[1,11,1,12],[1,13,1,16],[1,17,1,18],[1,19,1,22],[1,23,1,24],[1,25,1,28],[1,29,1,30],[1,31,1,34],[1,35,1,36],[1,37,1,40],[1,41,1,42],[1,43,1,46],[1,47,1,48],[1,49,1,52],[1,53,1,54],[1,55,1,58],[1,59,1,60],[1,61,1,64],[1,65,1,66],[1,67,1,70],[1,71,1,72],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22],[2,23,2,24],[2,25,2,26],[2,27,2,28],[2,29,2,30],[2,53,2,54],[2,31,2,32],[2,33,2,34],[2,35,2,36],[2,37,2,38],[2,39,2,40],[2,41,2,42],[2,57,2,58],[2,59,2,60],[2,61,2,62],[2,63,2,64],[2,65,2,66],[2,43,2,44],[2,45,2,46],[2,47,2,48],[2,49,2,50],[2,51,2,52],[2,67,2,68],[2,69,2,70],[2,71,2,72],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[2,55,2,56],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,25,3,26],[3,27,3,28],[3,29,3,30],[3,31,3,32],[3,33,3,34],[3,35,3,36],[3,63,3,64],[3,65,3,66],[3,67,3,68],[3,69,3,70],[3,71,3,72],[3,49,3,50],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,57,3,58],[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,9,4,10],[3,61,3,62],[3,59,3,60],[3,37,3,38],[3,39,3,40],[3,41,3,42],[4,11,4,12],[4,13,4,14],[4,15,4,16],[4,17,4,18],[4,19,4,20],[4,21,4,22],[4,23,4,24],[4,25,4,26],[4,27,4,28],[4,29,4,30],[4,31,4,32],[4,33,4,34],[4,57,4,58],[4,35,4,36],[4,37,4,38],[4,39,4,40],[4,41,4,42],[4,43,4,44],[4,45,4,46],[4,61,4,62],[4,63,4,64],[4,65,4,66],[4,67,4,68],[4,69,4,70],[4,47,4,48],[4,49,4,50],[4,51,4,52],[4,53,4,54],[4,55,4,56],[4,71,4,72],[5,1,5,2],[5,3,5,4],[5,5,5,6],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[4,59,4,60],[5,17,5,18],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,25,5,26],[5,27,5,28],[5,51,5,52],[5,29,5,30],[5,31,5,32],[5,33,5,34],[5,35,5,36],[5,37,5,38],[5,39,5,40],[5,55,5,56],[5,57,5,58],[5,59,5,60],[5,61,5,62],[5,63,5,64],[5,41,5,42],[5,43,5,44],[5,45,5,46],[5,47,5,48],[5,49,5,50],[5,65,5,66],[5,67,5,68],[5,69,5,70],[5,71,5,72],[6,1,6,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[6,9,6,10],[5,53,5,54],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[6,19,6,20],[6,21,6,22],[6,23,6,24],[6,25,6,26],[6,27,6,28],[6,29,6,30],[6,31,6,32],[6,33,6,34],[6,57,6,58],[6,35,6,36],[6,37,6,38],[6,39,6,40],[6,41,6,42],[6,43,6,44],[6,45,6,46],[6,61,6,62],[6,63,6,64],[6,65,6,66],[6,67,6,68],[6,69,6,70],[6,47,6,48],[6,49,6,50],[6,51,6,52],[6,53,6,54],[6,55,6,56],[6,71,6,72],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16],[6,59,6,60],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,23,7,24],[7,25,7,26],[7,27,7,28],[7,51,7,52],[7,29,7,30],[7,31,7,32],[7,33,7,34],[7,35,7,36],[7,37,7,38],[7,39,7,40],[7,55,7,56],[7,57,7,58],[7,59,7,60],[7,61,7,62],[7,63,7,64],[7,41,7,42],[7,43,7,44],[7,45,7,46],[7,47,7,48],[7,49,7,50],[7,65,7,66],[7,67,7,68],[7,69,7,70],[7,71,7,72],[8,1,8,2],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[7,53,7,54],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,23,8,24],[8,25,8,26],[8,27,8,28],[8,29,8,30],[8,31,8,32],[8,33,8,34],[8,57,8,58],[8,35,8,36],[8,37,8,38],[8,39,8,40],[8,41,8,42],[8,43,8,44],[8,45,8,46],[8,61,8,62],[8,63,8,64],[8,65,8,66],[8,67,8,68],[8,69,8,70],[8,47,8,48],[8,49,8,50],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,71,8,72],[9,1,9,2],[9,3,9,4],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[8,59,8,60],[9,17,9,18],[9,19,9,20],[9,21,9,22],[9,23,9,24],[9,25,9,26],[9,27,9,28],[9,51,9,52],[9,29,9,30],[9,31,9,32],[9,33,9,34],[9,35,9,36],[9,37,9,38],[9,39,9,40],[9,55,9,56],[9,57,9,58],[9,59,9,60],[9,61,9,62],[9,63,9,64],[9,41,9,42],[9,43,9,44],[9,45,9,46],[9,47,9,48],[9,49,9,50],[9,65,9,66],[9,67,9,68],[9,69,9,70],[9,71,9,72],[10,1,10,2],[10,3,10,4],[10,5,10,6],[10,7,10,8],[10,9,10,10],[9,53,9,54],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[10,23,10,24],[10,25,10,26],[10,27,10,28],[10,29,10,30],[10,31,10,32],[10,33,10,34],[10,57,10,58],[10,35,10,36],[10,37,10,38],[10,39,10,40],[10,41,10,42],[10,43,10,44],[10,45,10,46],[10,61,10,62],[10,63,10,64],[10,65,10,66],[10,67,10,68],[10,69,10,70],[10,47,10,48],[10,49,10,50],[10,51,10,52],[10,53,10,54],[10,55,10,56],[10,71,10,72],[11,1,11,2],[11,3,11,4],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[10,59,10,60],[11,17,11,18],[11,19,11,20],[11,21,11,22],[11,23,11,24],[11,25,11,26],[11,27,11,28],[11,51,11,52],[11,29,11,30],[11,31,11,32],[11,33,11,34],[11,35,11,36],[11,37,11,38],[11,39,11,40],[11,55,11,56],[11,57,11,58],[11,59,11,60],[11,61,11,62],[11,63,11,64],[11,41,11,42],[11,43,11,44],[11,45,11,46],[11,47,11,48],[11,49,11,50],[11,65,11,66],[11,67,11,68],[11,69,11,70],[11,71,11,72],[12,1,12,2],[12,3,12,4],[12,5,12,6],[12,7,12,8],[12,9,12,10],[11,53,11,54],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[12,23,12,24],[12,25,12,26],[12,27,12,28],[12,29,12,30],[12,31,12,32],[12,33,12,34],[12,57,12,58],[12,35,12,36],[12,37,12,38],[12,39,12,40],[12,41,12,42],[12,43,12,44],[12,45,12,46],[12,61,12,62],[12,63,12,64],[12,65,12,66],[12,67,12,68],[12,69,12,70],[12,47,12,48],[12,49,12,50],[12,51,12,52],[12,53,12,54],[12,55,12,56],[12,71,12,72],[13,1,13,2],[13,3,13,4],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[12,59,12,60],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,25,13,26],[13,27,13,28],[13,51,13,52],[13,29,13,30],[13,31,13,32],[13,33,13,34],[13,35,13,36],[13,37,13,38],[13,39,13,40],[13,55,13,56],[13,57,13,58],[13,59,13,60],[13,61,13,62],[13,63,13,64],[13,41,13,42],[13,43,13,44],[13,45,13,46],[13,47,13,48],[13,49,13,50],[13,65,13,66],[13,67,13,68],[13,69,13,70],[13,71,13,72],[14,1,14,2],[14,3,14,4],[14,5,14,6],[14,7,14,8],[14,9,14,10],[13,53,13,54],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[14,23,14,24],[14,25,14,26],[14,27,14,28],[14,29,14,30],[14,31,14,32],[14,33,14,34],[14,57,14,58],[14,35,14,36],[14,37,14,38],[14,39,14,40],[14,41,14,42],[14,43,14,44],[14,45,14,46],[14,61,14,62],[14,63,14,64],[14,65,14,66],[14,67,14,68],[14,69,14,70],[14,47,14,48],[14,49,14,50],[14,51,14,52],[14,53,14,54],[14,55,14,56],[14,71,14,72],[15,1,15,2],[15,3,15,4],[15,5,15,6],[15,7,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[14,59,14,60],[15,17,15,18],[15,19,15,20],[15,21,15,22],[15,23,15,24],[15,25,15,26],[15,27,15,28],[15,51,15,52],[15,29,15,30],[15,31,15,32],[15,33,15,34],[15,35,15,36],[15,37,15,38],[15,39,15,40],[15,55,15,56],[15,57,15,58],[15,59,15,60],[15,61,15,62],[15,63,15,64],[15,41,15,42],[15,43,15,44],[15,45,15,46],[15,47,15,48],[15,49,15,50],[15,65,15,66],[15,67,15,68],[15,69,15,70],[15,71,15,72],[16,1,16,2],[16,3,16,4],[16,5,16,6],[16,7,16,8],[16,9,16,10],[15,53,15,54],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[16,23,16,24],[16,25,16,26],[16,27,16,28],[16,29,16,30],[16,31,16,32],[16,33,16,34],[16,57,16,58],[16,35,16,36],[16,37,16,38],[16,39,16,40],[16,41,16,42],[16,43,16,44],[16,45,16,46],[16,61,16,62],[16,63,16,64],[16,65,16,66],[16,67,16,68],[16,69,16,70],[16,47,16,48],[16,49,16,50],[16,51,16,52],[16,53,16,54],[16,55,16,56],[16,71,16,72],[17,1,17,2],[17,3,17,4],[17,5,17,6],[17,7,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[16,59,16,60],[17,17,17,18],[17,19,17,20],[17,21,17,22],[17,23,17,24],[17,25,17,26],[17,27,17,28],[17,51,17,52],[17,29,17,30],[17,31,17,32],[17,33,17,34],[17,35,17,36],[17,37,17,38],[17,39,17,40],[17,55,17,56],[17,57,17,58],[17,59,17,60],[17,61,17,62],[17,63,17,64],[17,41,17,42],[17,43,17,44],[17,45,17,46],[17,47,17,48],[17,49,17,50],[17,65,17,66],[17,67,17,68],[17,69,17,70],[17,71,17,72],[18,1,18,2],[18,3,18,4],[18,5,18,6],[18,7,18,8],[18,9,18,10],[17,53,17,54],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[18,23,18,24],[18,25,18,26],[18,27,18,28],[18,29,18,30],[18,31,18,32],[18,33,18,34],[18,35,18,36],[18,37,18,38],[18,39,18,40],[18,41,18,42],[18,43,18,44],[18,45,18,46],[18,47,18,48],[18,49,18,50],[18,51,18,52],[18,53,18,54],[18,55,18,56],[18,57,18,58],[18,71,18,72],[18,59,18,60],[18,61,18,62],[18,63,18,64],[18,65,18,66],[18,67,18,68],[18,69,18,70]],"flags":["formulas_cached_only"]}
["９．アクションプラン"]
["項目",{"$nulls":4},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月",{"$nulls":5},"月"]
[null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬",null,"上旬",null,"中旬",null,"下旬"]

{"sheet":"資金繰表（任意）","index":7,"n_rows":41,"n_cols":13,"rows_kept":41,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["１０．資金繰表（開業後）"]
[]
["※売上・仕入等は実際に現金が入出金される月に金額を記載",{"$nulls":11},"（単位：円）"]
["項目","1カ月目","2カ月目","3カ月目","4カ月目","5カ月目","6カ月目","7カ月目","8カ月目","9カ月目","10カ月目","11カ月目","12カ月目"]
["A　売上"]
["Ⅰ　売上原価"]
["B　仕入"]
["Ⅱ　経費"]
["役員報酬　【個人事業主は生活費に記載】"]
["給料"]
["アルバイト代"]
["法定福利費"]
["福利厚生費"]
["荷造運賃"]
["旅費交通費"]
["通信費"]
["広告宣伝費"]
["地代家賃"]
["賃借料（リース料）"]
["会議費"]
["交際費"]
["諸会費"]
["水道光熱費"]
["保険料"]
["消耗品費"]
["新聞図書費"]
["外注費"]
["支払手数料"]
["雑費"]
["その他"]
["C　経費合計",0,0,0,0,0,0,0,0,0,0,0,0]
["Ⅲ　営業外費用"]
["D　支払利息"]
["Ⅳ　その他支出"]
["E　融資返済"]
["F　生活費(月換算）"]
["合計（A-B-C-D-E-F)",0,0,0,0,0,0,0,0,0,0,0,0]
["前月繰越（※）",null,0,0,0,0,0,0,0,0,0,0,0]
["翌月繰越",0,0,0,0,0,0,0,0,0,0,0,0]
[]
["　※　1カ月目の前月繰越欄には初期投資後の手持ち現預金残高を入力"]