{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["説明","表紙","はじめに ","営農基本調査","作付販売収入計画(農産)Ⅰ","作付販売収入計画(農産)Ⅱ","畜産物販売収入計画","雑収入他 計画","支出計画Ⅰ　労賃・肥料・種苗・農薬","支出計画Ⅱ　資材・水道光熱・飼料","支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他","支出計画Ⅳ　家計費・資金返済・共済掛金・その他","収支総括表"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":12,"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":"説明","index":0,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[[7,1,7,2],[13,1,13,4],[12,1,12,4],[11,1,11,2],[10,1,10,2],[8,1,8,8],[9,1,9,7],[35,2,35,6],[36,7,36,11],[32,1,32,2],[33,2,33,6],[33,7,33,11],[34,2,34,6],[34,7,34,11]]}
[]
["経営計画書（エクセル用）　記入方法"]
[]
["（１）以下のシートがあります。"]
["◎","説　　明"]
[1,"表紙"]
[2,"はじめに"]
[3,"営農基本調査"]
[4,"作付販売収入計画(農産）Ⅰ（米・麦・豆・穀物・馬鈴薯・甜菜・葉菜類・茎菜類）"]
[5,"作付販売収入計画(農産）Ⅱ（根菜類・果菜類・花卉・果樹・その他）"]
[6,"畜産物販売収入計画"]
[7,"雑収入他　計画"]
[8,"支出計画Ⅰ（労賃・肥料・種苗・農薬）"]
[9,"支出計画Ⅱ（資材・水稲光熱費・飼料）"]
[10,"支出計画Ⅲ（養畜・素畜・農業共済掛金・租税書負担・賃料・支払利息・その他）"]
[11,"支出計画Ⅳ（家計費・資金返済・共済掛金・その他）"]
[12,"収支総括表"]
[]
["（２）シートは保護されているので、自由にセルの挿入や削除、記入等ができなくなっています。"]
["（３）薄い黄色のセルが数値などを記入できる箇所となっています。"]
["（４）シートの保護を解除して直接記入する場合は、「ツール」の「保護」から解除してください。"]
[null,null,"※　パスワード設定はしてません。"]
["（５）基本は月別計画です。"]
[null,"１．先ず年計画額を算定いただき、前年の入金時期を参照した中で月別計画へと展開。"]
[null,"２．月別計画残高と計画額の確認。差異がなければ右端に「OK」と表示されます。"]
[null,"３．「収支総括表」シートで資金調達をシュミレーションしてください。"]
[null,"４．運転資金については、年度内での返済計画が基本となります。"]
[null,"５．運転資金借入、返済については、月収支と別枠で計算するようになってます。"]
[]
["（６）セルを指定したときにドリルダウンボタンが現れる箇所が数箇所ありますのでリスト選択してください。"]
["（７）記入方法でわからない箇所や不具合等がありましたら、各支店融資担当窓口までご連絡ください。"]
[]
[null,"連絡先"]
[null,null,"□本店□□□□　：　２３－３５３３",null,null,null,null,"□上富良野支店　：　４５－３１３２"]
[null,null,"□中富良野支店　：　４４－２２１２",null,null,null,null,"□山部支店□□　：　４２－２２１１"]
[null,null,"□南富良野支店　：　５２－３３５３"]

{"sheet":"表紙","index":1,"n_rows":31,"n_cols":27,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,3,1,7],[2,3,2,7],[3,3,3,7],[4,3,4,7],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[4,17,5,20],[12,4,15,17],[7,1,7,2],[7,3,7,7],[30,6,31,15],[20,6,20,15],[21,6,21,15],[22,6,22,15],[23,6,23,15],[24,6,24,15],[5,1,6,2],[5,3,6,7],[16,7,17,10],[16,11,17,14],[27,7,28,14]]}
[]
[null,"支店名",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"普通貯金",null,null,"上富良野支店"]
[null,"農事組合",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"総合口座",null,null,"中富良野支店"]
[null,"組合員コード",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"総合口座Ⅱ型",null,null,"本店"]
[null,"フリガナ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"本店（東部）"]
[null,"氏名",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"組合員用原本",null,null,"山部支店"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"農協提出用",null,null,"東山支店"]
[null,"利用口座種類",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"南富良野支店"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"南富良野支店（占冠）"]
[]
[null,null,null,null,null,null,"営農の効率を高め豊かな生活をめざす"]
[]
[null,null,null,null,"経　営　計　画　書"]
[]
[]
[]
[null,null,null,null,null,null,null,2024,null,null,null,6]
[]
[]
[]
[null,null,null,null,null,null,"　 ～経営計画は実績の評価により樹立～"]
[null,null,null,null,null,null,"　１．前年の実績を適正に把握し"]
[null,null,null,null,null,null,"　２．過去の反省と改善方法の検討を行い"]
[null,null,null,null,null,null,"　３．各項目や参考資料をよく確認して"]
[null,null,null,null,null,null,"　４．実行が可能な計画を立てましょう"]
[]
[]
[null,null,null,null,null,null,null,"《提出期限　１月２3日》"]
[]
[]
[null,null,null,null,null,null,"ＪＡふらの"]

{"sheet":"はじめに ","index":2,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[[39,3,40,20],[34,2,38,2],[41,2,45,2]]}
[]
[null,"～　経営計画書作成にあたって　～"]
[]
[null,"　経営計画書は、経営の将来を考え、経営目標を達成するために経営計画書を作成します。"]
[null,"　この経営計画書は、月ごとの計画を基に１年間の経営方針を決定し、経営展開いただくためのツールとしてご活用"]
[null,"　いただきたいと存じます。"]
[null,"　なお、農協へ経営計画書の提出が必要な方におかれましては下記の通りとなりますので宜しくお願い申し上げます。"]
[]
[null,"【農協へ経営計画書が必要な方】"]
[]
[null,"◎　以下の運転資金をご利用予定の方"]
[null,null,"アグリＳ資金、運転資金（有担保）、営農応援ローン"]
[]
[null,null,"※運転資金借入を共済担保及び貯金担保での借入を予定されている方は除きます。　"]
[]
[null,"◎　長期資金をご利用予定の方"]
[null,null,"フルスペックローン、ステップアップローン、Ｌ資金、近代化資金　等"]
[]
[]
[null,"留意事項"]
[]
[null,"・","計画表は総合口座Ⅱ型の収支項目に添ってレイアウトされています。"]
[null,"・","計画書作成にあたっては、あくまでも営農用口座の入出金の流れをベースに作成願います。"]
[null,null,"　※農協外販売が他行に入金される場合は、計画書に記載しないでください。"]
[null,null,"　※他行から農協の営農用口座に振替える予定のときは計画書に記載願います。"]
[null,null,"　※本精算及び追加払い等で翌年に入金になる作物については、「本年販売金額」と「月毎収入計画」"]
[null,null,"　　を必ず一致させる必要はありません。"]
[null,null,"　　あくまでも、今年度に実際に入金になる金額で記載願います。"]
[]
[null,"・","収支総括表（兼資金繰り表）の下段には[短期運転資金借入・返済計画]表がございます。"]
[null,null,"　※収支総括表にて次月繰越までを計算いただいた後に運転資金余裕額により今後資金繰りを想定し余裕がある場合は、"]
[null,null,"　　短期運転資金借入・返済計画のご記入は不要となります。"]
[null,null,"　※記入方法は、２段書きの(上）に借入額、（下）に返済額をご記入願います。"]
[]
[null,null,"借入計画（前）"]
[]
[]
[]
[]
[]
[]
[null,null,"借入計画（後）"]

{"sheet":"営農基本調査","index":3,"n_rows":54,"n_cols":54,"rows_kept":54,"cut":false,"hidden":false,"merged":[[41,6,41,8],[42,36,42,40],[43,36,43,40],[44,36,44,40],[41,18,41,27],[41,32,41,35],[42,32,42,35],[44,32,44,35],[43,32,43,35],[41,28,41,30],[29,0,29,4],[30,0,38,0],[34,5,34,7],[34,8,34,10],[31,8,31,10],[30,5,30,7],[31,5,31,7],[32,5,32,7],[37,14,37,16],[36,5,36,7],[36,8,36,10],[36,12,36,13],[36,14,36,16],[38,5,38,7],[38,8,38,10],[38,12,38,13],[29,5,29,7],[32,8,32,10],[32,12,32,13],[33,5,33,7],[33,8,33,10],[35,12,35,13],[38,14,38,16],[30,14,30,16],[40,18,40,20],[39,21,39,24],[36,21,36,24],[38,21,38,24],[39,18,39,20],[36,18,36,20],[37,18,37,20],[37,21,37,24],[40,21,40,24],[38,18,38,20],[8,5,8,7],[8,8,8,9],[8,10,8,11],[0,0,0,11],[3,0,4,4],[3,5,3,7],[4,5,4,7],[3,8,3,9],[4,8,4,9],[3,10,4,11],[5,1,5,4],[5,5,5,7],[5,8,5,9],[4,22,4,23],[4,24,4,25],[4,16,4,17],[3,22,3,25],[5,10,5,11],[5,12,5,13],[3,12,3,13],[4,12,4,13],[3,14,3,15],[4,14,4,15],[5,18,5,19],[27,0,28,4],[6,16,6,17],[9,10,9,11],[15,12,15,13],[16,12,16,13],[17,12,17,13],[10,12,10,13],[11,12,11,13],[12,12,12,13],[13,12,13,13],[6,1,6,4],[15,0,18,7],[13,1,13,4],[13,5,13,7],[13,8,13,9],[14,1,14,4],[14,5,14,7],[14,8,14,9],[14,10,14,11],[14,16,14,17],[15,8,15,9],[16,8,16,9],[8,12,8,13],[8,1,8,4],[12,20,12,21],[27,18,27,20],[7,16,7,17],[6,5,6,7],[27,5,28,7],[7,1,7,4],[7,5,7,7],[7,8,7,9],[7,10,7,11],[6,8,6,9],[6,10,6,11],[9,1,9,4],[9,5,9,7],[9,8,9,9],[12,1,12,4],[12,5,12,7],[12,8,12,9],[12,10,12,11],[12,14,12,15],[7,12,7,13],[7,14,7,15],[6,12,6,13],[14,20,14,21],[13,14,13,15],[9,12,9,13],[8,24,8,25],[9,18,9,19],[9,20,9,21],[9,14,9,15],[9,16,9,17],[8,22,8,23],[9,22,9,23],[5,16,5,17],[9,24,9,25],[6,18,6,19],[7,18,7,19],[5,14,5,15],[6,20,6,21],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[6,14,6,15],[27,41,27,45],[19,44,19,46],[27,8,28,10],[27,11,28,13],[28,18,28,20],[27,14,28,16],[29,14,29,16],[22,32,22,40],[27,46,27,50],[29,12,29,13],[17,32,20,33],[20,34,20,40],[19,47,19,49],[17,8,17,9],[29,8,29,10],[27,32,27,35],[21,32,21,40],[17,34,17,40],[18,34,18,40],[19,34,19,40],[29,36,29,40],[27,36,27,40],[29,18,29,20],[29,21,29,24],[27,51,27,55],[9,51,9,52],[9,53,9,55],[9,44,9,46],[9,47,9,49],[11,51,11,52],[11,53,11,55],[19,41,19,43],[18,41,18,43],[14,47,14,49],[14,53,14,55],[17,53,17,55],[18,44,18,46],[18,47,18,49],[18,51,18,52],[18,53,18,55],[15,53,15,55],[16,53,16,55],[20,53,20,55],[20,41,20,43],[20,44,20,46],[20,47,20,49],[20,51,20,52],[10,51,10,52],[3,53,3,55],[3,32,3,40],[3,41,3,43],[3,44,3,46],[3,47,3,49],[3,50,3,52],[6,53,6,55],[10,47,10,49],[5,20,5,21],[5,22,5,23],[5,24,5,25],[7,44,7,46],[6,22,6,23],[7,26,7,30],[7,20,7,21],[8,51,8,52],[6,51,6,52],[6,44,6,46],[7,47,7,49],[6,47,6,49],[3,26,3,30],[3,16,3,21],[4,18,4,19],[4,20,4,21],[4,44,4,46],[4,47,4,49],[4,51,4,52],[5,26,5,30],[5,41,5,43],[5,44,5,46],[4,53,4,55],[5,51,5,52],[5,47,5,49],[4,41,4,43],[4,34,4,40],[5,34,5,40],[5,53,5,55],[4,32,8,33],[4,26,4,30],[7,53,7,55],[8,53,8,55],[8,47,8,49],[7,51,7,52],[8,44,8,46],[6,26,6,30],[8,26,8,30],[6,41,6,43],[7,41,7,43],[8,41,8,43],[6,34,6,40],[7,34,7,40],[8,34,8,40],[6,24,6,25],[7,24,7,25],[7,22,7,23],[10,53,10,55],[10,22,10,23],[10,24,10,25],[10,26,10,30],[10,41,10,43],[10,38,10,40],[10,44,10,46],[9,32,16,33],[9,34,10,37],[9,26,9,30],[9,41,9,43],[9,38,9,40],[11,22,11,23],[11,24,11,25],[11,26,11,30],[11,41,11,43],[13,38,13,40],[14,51,14,52],[14,38,14,40],[14,44,14,46],[11,44,11,46],[11,47,11,49],[13,26,13,30],[13,41,13,43],[13,44,13,46],[13,51,13,52],[11,1,11,4],[11,5,11,7],[11,8,11,9],[11,10,11,11],[11,14,11,15],[11,16,11,17],[10,16,10,17],[10,1,10,4],[10,5,10,7],[10,8,10,9],[10,10,10,11],[10,18,10,19],[10,20,10,21],[11,38,11,40],[10,14,10,15],[12,51,12,52],[12,16,12,17],[12,18,12,19],[12,53,12,55],[12,22,12,23],[12,24,12,25],[12,26,12,30],[12,41,12,43],[12,38,12,40],[12,44,12,46],[12,47,12,49],[11,34,13,37],[11,18,11,19],[11,20,11,21],[13,16,13,17],[13,18,13,19],[13,20,13,21],[13,53,13,55],[13,22,13,23],[13,24,13,25],[14,18,14,19],[13,10,13,11],[13,47,13,49],[15,41,15,43],[17,41,17,43],[16,41,16,43],[15,38,15,40],[14,34,15,37],[16,34,16,40],[14,12,14,13],[14,14,14,15],[14,22,14,23],[14,24,14,25],[14,26,14,30],[14,41,14,43],[15,20,15,30],[16,20,18,30],[18,18,18,19],[19,51,19,52],[19,53,19,55],[17,44,17,46],[17,47,17,49],[17,51,17,52],[16,44,16,46],[16,47,16,49],[16,51,16,52],[15,44,15,46],[15,47,15,49],[15,51,15,52],[21,53,21,55],[22,41,22,43],[22,44,22,46],[22,47,22,49],[22,51,22,52],[22,53,22,55],[21,41,21,43],[21,44,21,46],[21,47,21,49],[21,51,21,52],[32,51,32,55],[34,41,34,45],[34,46,34,50],[31,51,31,55],[28,51,28,55],[29,51,29,55],[29,46,29,50],[30,46,30,50],[30,51,30,55],[28,46,28,50],[32,41,32,45],[32,46,32,50],[33,41,33,45],[33,46,33,50],[31,46,31,50],[28,41,28,45],[31,41,31,45],[30,41,30,45],[29,41,29,45],[40,25,40,27],[38,28,38,30],[38,25,38,27],[33,51,33,55],[34,51,34,55],[37,51,37,55],[38,41,38,45],[38,46,38,50],[38,51,38,55],[37,46,37,50],[36,41,36,45],[36,46,36,50],[36,51,36,55],[35,41,35,45],[35,46,35,50],[35,51,35,55],[35,36,35,40],[39,25,39,27],[38,32,38,35],[40,28,40,30],[40,32,40,35],[36,36,36,40],[34,36,34,40],[33,36,33,40],[44,46,44,50],[44,51,44,55],[43,41,43,45],[43,46,43,50],[43,51,43,55],[40,36,40,40],[39,46,39,50],[39,51,39,55],[41,51,41,55],[42,46,42,50],[42,51,42,55],[40,41,40,45],[40,46,40,50],[40,51,40,55],[41,41,41,45],[42,41,42,45],[41,46,41,50],[39,36,39,40],[39,41,39,45],[44,41,44,45],[37,41,37,45],[38,36,38,40],[39,28,39,30],[39,32,39,35],[35,32,35,35],[33,32,33,33],[32,32,32,33],[32,28,32,30],[18,14,18,17],[31,28,31,30],[29,28,29,30],[29,25,29,27],[37,36,37,40],[32,36,32,40],[33,28,33,30],[36,32,36,35],[36,28,36,30],[31,36,31,40],[30,36,30,40],[31,32,31,35],[30,32,30,35],[28,36,28,40],[29,32,29,35],[28,32,28,35],[28,28,28,30],[28,25,28,27],[28,21,28,24],[27,28,27,30],[27,25,27,27],[31,18,31,20],[31,25,31,27],[27,21,27,24],[30,28,30,30],[30,25,30,27],[37,28,37,30],[32,25,32,27],[37,32,37,35],[34,32,34,33],[35,5,35,7],[32,21,32,24],[32,14,32,16],[37,25,37,27],[32,18,32,20],[30,8,30,10],[30,12,30,13],[31,14,31,16],[31,12,31,13],[39,5,39,7],[39,8,39,10],[39,12,39,13],[36,25,36,27],[33,14,33,16],[34,14,34,16],[35,14,35,16],[35,8,35,10],[37,5,37,7],[33,12,33,13],[34,12,34,13],[37,8,37,10],[37,12,37,13],[33,18,33,27],[39,14,39,16],[31,21,31,24],[30,18,30,20],[30,21,30,24]]}
["営農基本調査"]
["１．家族構成",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"３．家畜の状況"]
[]
["氏　名",null,null,null,null,"生年月日",null,null,"年令",null,"続柄",null,"同居",null,"労働能力",null,"就　　業　　計　　画",null,null,null,null,null,"農業後継者",null,null,null,"備　　　　　　考",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"期首頭数",null,null,"自家生産",null,null,"購入予定",null,null,"販売予定",null,null,"期末頭数"]
[null,null,null,null,null,"M・T・S・H・R",null,null,"（歳）",null,null,null,"別居",null,"換算(人）",null,"農業（日）",null,"農外（日）",null,"学校他",null,"予定",null,"未定",null,"勤務先・学校名等",null,null,null,null,null,"乳　牛",null,"12　ｹ　月　以　下",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"AP5+AS5+AV5-AZ5","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"IF(F6=\"\",\"\",DATEDIF(F6,$A$54,\"y\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13　～　24　ｹ　月",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"AP6+AS6+AV6-AZ6","v":0}]
[2,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25ｹ月以上（未経産）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"AP7+AS7+AV7-AZ7","v":0}]
[3,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"経　　　　　　　産",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"AP8+AS8+AV8-AZ8","v":0}]
[4,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"総頭数",null,null,null,null,null,null,{"$f":"SUM(AP5:AR8)","v":0},null,null,{"$f":"SUM(AS5:AU8)","v":0},null,null,{"$f":"SUM(AV5:AX8)","v":0},null,null,"△",{"$f":"SUM(AZ5:BA8)","v":0},null,{"$f":"SUM(BB5:BD8)","v":0}]
[5,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"肉用牛",null,"和牛繁殖牛",null,null,null,"未　経　産",null,null,null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"AP10+AS10+AV10-AZ10","v":0}]
[6,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"経　　　産",null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[7,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"和牛素牛及び　　　肥育牛",null,null,null,"0～12ｹ月",null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[8,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13～24ｹ月",null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[9,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25ｹ月以上",null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[10,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ｆ　　　１",null,null,null,"繁　殖　牛",null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
["家　　　族　　　全　　　体",null,null,null,null,null,null,null,"合 計",null,{"$f":"SUM(K17:K18)","v":0},"人","合 計",null,{"$f":"SUM(O17:O18)","v":0},"人",{"$f":"SUM(Q17:Q18)","v":0},"日",{"$f":"SUM(S17:S18)","v":0},"日","特記事項",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"素　　　牛",null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[null,null,null,null,null,null,null,null,"男",null,null,"人","同居人",null,null,"人",null,"日",null,"日",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"総頭数",null,null,null,null,null,null,{"$f":"SUM(AP10:AR16)","v":0},null,null,{"$f":"SUM(AS10:AU16)","v":0},null,null,{"$f":"SUM(AV10:AX16)","v":0},null,null,"△",{"$f":"SUM(AZ10:BA16)","v":0},null,{"$f":"SUM(BB10:BD16)","v":0}]
[null,null,null,null,null,null,null,null,"女",null,null,"人","別居人",null,null,"人",null,"日",null,"日",null,null,null,null,null,null,null,null,null,null,null,null,"豚",null,"肥　　　　　　　　　　育",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"AP18+AS18+AV18-AZ18","v":0}]
[null,null,null,null,null,null,null,null,"(家族農業従事可能時間)",null,null,null,null,null,null,null,null,null,"時間",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"繁　 　　　殖　 　　　雌",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
["※","①同居・別居を問わず、家計を共にする家族全員を必ず記入してください。（同・別どちらかに○を記入してください）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"種　　　　　　　　　　雄",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[null,"②労働能力換算は、成人男子1.0人として、それぞれの状況により記入する。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"同","別","同・別",null,null,null,null,null,null,null,"総頭数",null,null,null,null,null,null,{"$f":"SUM(AP18:AR20)","v":0},null,null,{"$f":"SUM(AS18:AU20)","v":0},null,null,{"$f":"SUM(AV18:AX20)","v":0},null,null,"△",{"$f":"SUM(AZ18:BA20)","v":0},null,{"$f":"SUM(BB18:BD20)","v":0}]
[null,"③農外勤務先は地名でも可。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"○",null,null,null,null,null,null,null,"馬",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[null,"④農業後継者は、対象者について予定・未定どちらかに○を記入してください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"鶏",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"△",null,null,0]
[null,"⑤家族農業従事可能時間は、家族労働の累計時間を記入。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※","①期首とは、1月1日。期末とは、12月31日と設定する。"]
[]
["２．土地の状況",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"４．住宅・農業用施設の状況"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（単位：a）",null,null,null,"借入先",null,null,null,null,null,null,null,null,null,"（単位：a）"]
[null,null,null,null,null,"自作地",null,null,"借入地",null,null,"貸付地",null,null,"合計",null,null,null,"農事組合名",null,null,"氏　　　　名",null,null,null,"田畑の別",null,null,"面積",null,null,null,"施　設　名",null,null,null,"規　模　（㎡）",null,null,null,null,"棟　　　数",null,null,null,null,"構　　　造",null,null,null,null,"取  得  年  度"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"住　　　宅"]
["経営面積①",null,null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"F30+I30-M30","v":0},null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"倉　　　庫"]
["経営面積のうち②","デントコーン",null,null,null,null,null,null,null,null,null,"△",null,null,{"$f":"F31+I31-M31","v":0},null,null,null,null,null,null,null,null,null,null,"田・畑"]
[null,"採草地",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"畜 舎 （牛）"]
[null,"放牧地",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"畜舎（",null,null,"）"]
[null,"緑肥",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,"借入地合計",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC29:AE33)","v":0},null,null,null,"畜舎（",null,null,"）"]
[null,"休閑地",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC34=I30,\"\",\"※　面積不一致！\")","v":""},null,null,null,null,null,null,"畜舎（",null,null,"）"]
[null,"苗床",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,"貸付先",null,null,null,null,null,null,null,null,null,null,null,null,null,"サ　イ　ロ"]
[null,"作付未定地",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,"農事組合名",null,null,"氏　　　　名",null,null,null,"田畑の別",null,null,"面積",null,null,null,"格　納　庫"]
[null,"調整水田",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"貯　蔵　庫"]
[null,"自家蔬菜",null,null,null,null,null,null,null,null,null,"△",null,null,0,null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"堆　肥　舎"]
["換金作物面積③",null,null,null,null,{"$f":"F30-SUM(F31:H39)","v":0},null,null,{"$f":"I30-SUM(I31:K39)","v":0},null,null,"△",{"$f":"M30-SUM(M31:N39)","v":0},null,{"$f":"F40+I40-M40","v":0},null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"堆　肥　場"]
[null,"※　換金作物面積③は、4頁の本年度作付面積の合計と一致。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"田・畑",null,null,null,null,null,null,"尿　だ　め"]
[null,"参考：（4Ｐ面積）",null,null,null,null,{"$f":"'作付販売収入計画(農産)Ⅱ'!$G$62","v":0},null,null,{"$f":"IF(F40+I40-M40=O40,\"\",\"※　面積確認してください！\")","v":""},null,null,null,null,null,null,null,null,"貸付地合計",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC38:AE41)","v":0},null,null,null,"ビニールハウス",null,null,null,null,"間","×",null,"間"]
["前年度面積と増減がある場合記入して下さい。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC42=M30,\"\",\"※　面積不一致！\")","v":""}]
[" 面積増減理由（例：農地購入により普通畑300a増）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"田"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"畑"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"田・畑"]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"TODAY()","v":"2023-11-22"}]

{"sheet":"作付販売収入計画(農産)Ⅰ","index":4,"n_rows":84,"n_cols":25,"rows_kept":84,"cut":false,"hidden":false,"merged":[[39,9,39,10],[19,9,19,10],[23,0,23,1],[41,0,41,1],[48,1,49,1],[24,0,24,1],[33,0,33,1],[34,0,34,1],[40,0,40,1],[31,9,31,10],[61,9,61,10],[42,9,42,10],[53,0,53,1],[60,0,60,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[61,0,61,2],[42,0,42,2],[3,12,3,23],[0,0,0,4],[22,0,22,1],[6,0,6,1],[3,9,4,10],[3,2,4,2],[3,0,3,1],[4,0,4,1],[3,8,4,8],[3,3,3,5],[7,0,7,1],[13,0,13,1],[11,9,11,10],[14,0,14,1]]}
[{"$f":"表紙!L17","v":6},null,null,null,null,"※農協外販売分は「【12】その他（農協外販売）」へご記入下さい。"]
[null,"　",null,null,null,"※翌年に本精算、追加払いがある作物について、「月毎収入計画額」は「販売金額」と一致しませんので、あくまでも現状の数字を「月毎収入計画額」にご記入ください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
[]
["収入",null,"作物名","前年度実績",null,null,"本年度","10ａ当り","販売数量","計画単価(円）",null,"販売金額","　月　毎　収　入　計　画　額　　　　　　　　　　　　　　（単位：千円）",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
["項目",null,null,"作付面積(a)","10ａ当り収量","金額(千円)","作付面積(a)","収量",null,null,null,"(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"水稲（うるち）",null,null,null,null,null,{"$f":"IF(G6=\"\",\"\",G6/10*H6)","v":""},"60k",null,{"$f":"IF(G6=\"\",\"\",ROUND(I6*K6/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L6=\"\",\"\",IF(L6=SUM(M6:X6),\"OK\",L6-SUM(M6:X6)))","v":""}]
["【01】",null,"水稲（もち）",null,null,null,null,null,"","60k",null,{"$f":"IF(G7=\"\",\"\",ROUND(I7*K7/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["米",null,"くず米",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"水稲種子(うるち米)",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"水稲種子(もち米)",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",null,null,{"$f":"IF(G11=\"\",\"\",ROUND(I11*K11/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"米　収入　計",{"$f":"IF(SUM(D6:D11)=0,0,SUM(D6:D11))","v":0},null,{"$f":"IF(SUM(F6:F11)=0,0,SUM(F6:F11))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L6:L11)=0,0,SUM(L6:L11))","v":0},{"$f":"IF(SUM(M6:M11)=0,0,SUM(M6:M11))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L12=0,\"\",IF(L12=SUM(M12:X12),\"OK\",L12-SUM(M12:X12)))","v":""}]
[null,null,"秋小麦",null,null,null,null,null,{"$f":"IF(G13=\"\",\"\",G13/10*H13)","v":""},"60k",null,{"$f":"IF(G13=\"\",\"\",ROUND(I13*K13/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["【02】",null,"春小麦",null,null,null,null,null,"","60k",null,{"$f":"IF(G14=\"\",\"\",ROUND(I14*K14/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["麦類",null,"ビール大麦",null,null,null,null,null,"","50k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"大粒大麦",null,null,null,null,null,"","50k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"種子大麦",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"種子小麦",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"麦類　収入計",{"$f":"IF(SUM(D13:D18)=0,0,SUM(D13:D18))","v":0},null,{"$f":"IF(SUM(F13:F18)=0,0,SUM(F13:F18))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L13:L19)=0,0,SUM(L13:L19))","v":0},{"$f":"IF(SUM(M13:M19)=0,0,SUM(M13:M19))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L20=0,\"\",IF(L20=SUM(M20:X20),\"OK\",L20-SUM(M20:X20)))","v":""}]
[null,null,"大豆（前前年本精算金）",null,null,null,null,null,null,"60k",null,{"$f":"IF(I21=\"\",\"\",ROUND(I21*K21/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L21=\"\",\"\",IF(L21=SUM(M21:X21),\"OK\",L21-SUM(M21:X21)))","v":""}]
[null,null,"大豆（本年産概算金）",null,null,null,null,null,{"$f":"IF(G22=\"\",\"\",G22/10*H22)","v":""},"60k",null,{"$f":"IF(G22=\"\",\"\",ROUND(I22*K22/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["【03】",null,"黒大豆",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["豆類",null,"小豆・大納言",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["雑穀",null,"えん豆（赤）",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"えん豆（青）",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"手亡",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"中長",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"金時類",null,null,null,null,null,"","60k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"そば",null,null,null,null,null,"","45k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"豆類・雑穀　収入計",{"$f":"IF(SUM(D22:D31)=0,0,SUM(D22:D31))","v":0},null,{"$f":"IF(SUM(F22:F31)=0,0,SUM(F22:F31))","v":0},{"$f":"IF(SUM(G22:G31)=0,0,SUM(G22:G31))","v":0},null,null,null,null,{"$f":"IF(SUM(L21:L31)=0,0,SUM(L21:L31))","v":0},{"$f":"IF(SUM(M21:M31)=0,0,SUM(M21:M31))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L32=0,\"\",IF(L32=SUM(M32:X32),\"OK\",L32-SUM(M32:X32)))","v":""}]
[null,null,"食用馬鈴しょ（個選）",null,null,null,null,null,{"$f":"IF(G33=\"\",\"\",G33/10*H33)","v":""},"10k",null,{"$f":"IF(G33=\"\",\"\",ROUND(I33*K33/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["【04】",null,"加工用馬鈴しょ",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["馬鈴薯",null,"澱原馬鈴しょ",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"種子用馬鈴しょ（共選）",null,null,null,null,null,"","20k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"種子用馬鈴しょ（個選）",null,null,null,null,null,"","20k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"馬鈴薯　収入計",{"$f":"IF(SUM(D33:D39)=0,0,SUM(D33:D39))","v":0},null,{"$f":"IF(SUM(F33:F39)=0,0,SUM(F33:F39))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L33:L39)=0,0,SUM(L33:L39))","v":0},{"$f":"IF(SUM(M33:M39)=0,0,SUM(M33:M39))","v":0},{"$f":"IF(SUM(N33:N39)=0,0,SUM(N33:N39))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L40=0,\"\",IF(L40=SUM(M40:X40),\"OK\",L40-SUM(M40:X40)))","v":""}]
["【05】",null,"てん菜",null,null,null,null,null,{"$f":"IF(G41=\"\",\"\",G41/10*H41)","v":""},"1t",null,{"$f":"IF(G41=\"\",\"\",ROUND(I41*K41/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["甜菜",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G42=\"\",\"\",ROUND(I42*K42/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["甜菜　収入計",null,null,{"$f":"IF(SUM(D41:D42)=0,0,SUM(D41:D42))","v":0},null,{"$f":"IF(SUM(F41:F42)=0,0,SUM(F41:F42))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L41:L42)=0,0,SUM(L41:L42))","v":0},{"$f":"IF(SUM(M41:M42)=0,0,SUM(M41:M42))","v":0},{"$f":"IF(SUM(N41:N42)=0,0,SUM(N41:N42))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L43=0,\"\",IF(L43=SUM(M43:X43),\"OK\",L43-SUM(M43:X43)))","v":""}]
[null,null,"Ｇｱｽﾊﾟﾗ[共選]ﾊｳｽ",null,null,null,null,null,{"$f":"IF(G44=\"\",\"\",G44/10*H44)","v":""},"1k",null,{"$f":"IF(G44=\"\",\"\",ROUND(I44*K44/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L44=\"\",\"\",IF(L44=SUM(M44:X44),\"OK\",L44-SUM(M44:X44)))","v":""}]
["【06】",null,"Ｇｱｽﾊﾟﾗ[共選]露地",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["葉菜類",null,"Ｇｱｽﾊﾟﾗ[個選]ﾊｳｽ",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["茎菜類",null,"Ｇｱｽﾊﾟﾗ[個選]露地",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Ｗｱｽﾊﾟﾗ[販売]",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"玉ねぎ",null,null,null,null,null,{"$f":"IF(G49=\"\",\"\",G49/10*H49)","v":""},"20k",null,{"$f":"IF(G49=\"\",\"\",ROUND(I49*K49/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"加工専用玉ねぎ",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"軟白長葱（春）",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"軟白長葱（秋）",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"ほうれん草[共選]",null,null,null,null,null,"","4k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"ほうれん草[個選]",null,null,null,null,null,"","4k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"白菜",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"レタス",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"キャベツ",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"ブロッコリー",null,null,null,null,null,"","玉",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"水菜",null,null,null,null,null,"","4k",null,{"$f":"IF(G59=\"\",\"\",ROUND(I59*K59/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",null,null,{"$f":"IF(G60=\"\",\"\",ROUND(I60*K60/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["葉・茎菜類　収入計",null,null,{"$f":"IF(SUM(D44:D61)=0,0,SUM(D44:D61))","v":0},null,{"$f":"IF(SUM(F44:F61)=0,0,SUM(F44:F61))","v":0},{"$f":"IF(SUM(G44:G61)=0,0,SUM(G44:G61))","v":0},null,null,null,null,{"$f":"IF(SUM(L44:L61)=0,0,SUM(L44:L61))","v":0},{"$f":"IF(SUM(M44:M61)=0,0,SUM(M44:M61))","v":0},{"$f":"IF(SUM(N44:N61)=0,0,SUM(N44:N61))","v":0},0,{"$f":"IF(SUM(P44:P61)=0,0,SUM(P44:P61))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(L62=0,\"\",IF(L62=SUM(M62:X62),\"OK\",L62-SUM(M62:X62)))","v":""}]
[null,null,null,{"$f":"D12+D20+D32+D40+D43+D62","v":0},null,{"$f":"F12+F20+F32+F40+F43+F62","v":0},0,null,null,null,null,{"$f":"L12+L20+L32+L40+L43+L62","v":0},{"$f":"M12+M20+M32+M40+M43+M62","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D33:D61)","v":0},null,{"$f":"SUM(F33:F61)","v":0},{"$f":"SUM(G33:G61)","v":0},{"$f":"SUM(H33:H61)","v":0},null,null,null,{"$f":"SUM(L33:L61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"作付販売収入計画(農産)Ⅱ","index":5,"n_rows":62,"n_cols":25,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,0,4],[7,0,7,1],[57,0,57,1],[41,9,41,10],[45,9,45,10],[42,0,42,1],[43,0,43,1],[47,0,47,1],[9,9,9,10],[48,0,48,1],[49,0,49,1],[55,0,55,1],[56,0,56,1],[4,0,4,1],[3,2,4,2],[6,0,6,1],[61,9,61,10],[52,9,52,10],[3,3,3,5],[38,9,38,10],[60,9,60,10],[3,9,4,10],[3,8,4,8],[58,0,58,1],[3,0,3,1],[11,0,11,1],[12,0,12,1],[39,0,39,1],[40,0,40,1]]}
[{"$f":"表紙!L17","v":6},null,null,null,null,"※農協外販売は別途、【12】その他（農協外販売）にご記入ください。販売額算出は単価は取引業者の平年精算単価をご利用下さい。"]
[null,null,null,null,null,"※翌年に本精算、追加払いがある作物について、「月毎収入計画額」は「販売金額」と一致しませんので、あくまでも現状の数字を「月毎収入計画額」にご記入ください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
[]
["収入",null,"作　物　名","前年度実績",null,null,"本年度","10ａ当り","販売数量","計画単価(円）",null,"販売金額","　月　毎　収　入　計　画　額　（千円）",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
["項目",null,null,"作付面積(a)","10ａ当り収量","金額(千円)","作付面積(a)","収  量",null,null,null,"(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"にんじん",null,null,null,null,null,{"$f":"IF(G6=\"\",\"\",G6/10*H6)","v":""},"10k",null,{"$f":"IF(G6=\"\",\"\",ROUND(I6*K6/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L6=\"\",\"\",IF(L6=SUM(M6:X6),\"OK\",L6-SUM(M6:X6)))","v":""}]
["【07】",null,"大根（個選）",null,null,null,null,null,{"$f":"IF(G7=\"\",\"\",G7/10*H7)","v":""},"10k",null,{"$f":"IF(G7=\"\",\"\",ROUND(I7*K7/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7=\"\",\"\",IF(L7=SUM(M7:X7),\"OK\",L7-SUM(M7:X7)))","v":""}]
["根菜類",null,"加工大根",null,null,null,null,null,{"$f":"IF(G8=\"\",\"\",G8/10*H8)","v":""},"1k",null,{"$f":"IF(G8=\"\",\"\",ROUND(I8*K8/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=\"\",\"\",IF(L8=SUM(M8:X8),\"OK\",L8-SUM(M8:X8)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G9=\"\",\"\",ROUND(I9*K9/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"根菜類　計",{"$f":"IF(SUM(D6:D9)=0,0,SUM(D6:D9))","v":0},null,{"$f":"IF(SUM(F6:F9)=0,0,SUM(F6:F9))","v":0},{"$f":"IF(SUM(G6:G9)=0,0,SUM(G6:G9))","v":0},null,null,null,null,{"$f":"IF(SUM(L6:L9)=0,0,SUM(L6:L9))","v":0},{"$f":"IF(SUM(M6:M9)=0,0,SUM(M6:M9))","v":0},{"$f":"IF(SUM(N6:N9)=0,0,SUM(N6:N9))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L10=0,\"\",IF(L10=SUM(M10:X10),\"OK\",L10-SUM(M10:X10)))","v":""}]
[null,null,"南瓜（8/15迄出荷分）",null,null,null,null,null,{"$f":"IF(G11=\"\",\"\",G11/10*H11)","v":""},"10k",null,{"$f":"IF(G11=\"\",\"\",ROUND(I11*K11/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["【08】",null,"南瓜（8/16以降出荷分）",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["果菜類",null,"契約南瓜",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"生食ｽｨｰﾄｺｰﾝ（7/31迄出荷分）",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"生食ｽｨｰﾄｺｰﾝ（8/1～8/15出荷分）",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"生食ｽｨｰﾄｺｰﾝ（8/16～8/31出荷分）",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"生食ｽｨｰﾄｺｰﾝ（9/1以降出荷分）",null,null,null,null,null,"","10k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"加工ｽｨｰﾄｺｰﾝ",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"メロン（8/15迄出荷分）",null,null,null,null,null,"","8k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"メロン（8/16以降出荷分）",null,null,null,null,null,"","8k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"マドンナ西瓜",null,null,null,null,null,"","ｹｰｽ",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"縞西瓜[共選]（8/15迄出荷分）",null,null,null,null,null,"","ｹｰｽ",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"縞西瓜[共選]（8/16以降出荷分）",null,null,null,null,null,"","ｹｰｽ",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"縞西瓜[個選]（8/15迄出荷分）",null,null,null,null,null,"","ｹｰｽ",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"縞西瓜[個選]（8/16以降出荷分）",null,null,null,null,null,"","ｹｰｽ",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"小玉西瓜",null,null,null,null,null,"","ｹｰｽ",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"いちご[一季成り]",null,null,null,null,null,"","300g",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"いちご[四季成り]",null,null,null,null,null,"","300g",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"トマト  （共選）",null,null,null,null,null,"","4k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"加工トマト",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"カゴメトマト",null,null,null,null,null,"","1k",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"ミニトマト[共選]",null,null,null,null,null,"","200g",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"ミニトマト[個選]",null,null,null,null,null,"","200g",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"ピーマン",null,null,null,null,null,"","150g",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"果菜類　計",{"$f":"IF(SUM(D11:D38)=0,0,SUM(D11:D38))","v":0},null,{"$f":"IF(SUM(F11:F38)=0,0,SUM(F11:F38))","v":0},{"$f":"IF(SUM(G11:G38)=0,0,SUM(G11:G38))","v":0},null,null,null,null,{"$f":"IF(SUM(L11:L38)=0,0,SUM(L11:L38))","v":0},{"$f":"IF(SUM(M11:M38)=0,0,SUM(M11:M38))","v":0},{"$f":"IF(SUM(N11:N38)=0,0,SUM(N11:N38))","v":0},{"$f":"IF(SUM(O11:O38)=0,0,SUM(O11:O38))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(L39=0,\"\",IF(L39=SUM(M39:X39),\"OK\",L39-SUM(M39:X39)))","v":""}]
["【09】",null,"花卉",null,null,null,null,null,{"$f":"IF(G40=\"\",\"\",G40/10*H40)","v":""},null,null,{"$f":"IF(G40=\"\",\"\",ROUND(I40*K40/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L40=\"\",\"\",IF(L40=SUM(M40:X40),\"OK\",L40-SUM(M40:X40)))","v":""}]
["花卉",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G41=\"\",\"\",ROUND(I41*K41/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"花卉　計",{"$f":"IF(SUM(D40:D41)=0,0,SUM(D40:D41))","v":0},null,{"$f":"IF(SUM(F40:F41)=0,0,SUM(F40:F41))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L40:L41)=0,0,SUM(L40:L41))","v":0},{"$f":"IF(SUM(M40:M41)=0,0,SUM(M40:M41))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L42=0,\"\",IF(L42=SUM(M42:X42),\"OK\",L42-SUM(M42:X42)))","v":""}]
["【10】",null,"醸造用ぶどう",null,null,null,null,null,"","1k",null,{"$f":"IF(G43=\"\",\"\",ROUND(I43*K43/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["果樹",null,"ハスカップ",null,null,null,null,null,{"$f":"IF(G44=\"\",\"\",G44/10*H44)","v":""},"1k",null,{"$f":"IF(G44=\"\",\"\",ROUND(I44*K44/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G45=\"\",\"\",ROUND(I45*K45/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"果樹　計",{"$f":"IF(SUM(D43:D45)=0,0,SUM(D43:D45))","v":0},null,{"$f":"IF(SUM(F43:F45)=0,0,SUM(F43:F45))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L43:L45)=0,0,SUM(L43:L45))","v":0},{"$f":"IF(SUM(M43:M45)=0,0,SUM(M43:M45))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L46=0,\"\",IF(L46=SUM(M46:X46),\"OK\",L46-SUM(M46:X46)))","v":""}]
[null,null,"スナップエンドウ",null,null,null,null,null,{"$f":"IF(G47=\"\",\"\",G47/10*H47)","v":""},"1k",null,{"$f":"IF(G47=\"\",\"\",ROUND(I47*K47/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L47=\"\",\"\",IF(L47=SUM(M47:X47),\"OK\",L47-SUM(M47:X47)))","v":""}]
["【11】",null,"百合根（販売）",null,null,null,null,null,{"$f":"IF(G48=\"\",\"\",G48/10*H48)","v":""},"5k",null,{"$f":"IF(G48=\"\",\"\",ROUND(I48*K48/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L48=\"\",\"\",IF(L48=SUM(M48:X48),\"OK\",L48-SUM(M48:X48)))","v":""}]
["その他",null,"青しそ",null,null,null,null,null,{"$f":"IF(G49=\"\",\"\",G49/10*H49)","v":""},"1k",null,{"$f":"IF(G49=\"\",\"\",ROUND(I49*K49/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["農産物",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G50=\"\",\"\",ROUND(I50*K50/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他農産物　計",{"$f":"IF(SUM(D47:D52)=0,0,SUM(D47:D52))","v":0},null,{"$f":"IF(SUM(F47:F52)=0,0,SUM(F47:F52))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L47:L52)=0,0,SUM(L47:L52))","v":0},{"$f":"IF(SUM(M47:M52)=0,0,SUM(M47:M52))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L53=0,\"\",IF(L53=SUM(M53:X53),\"OK\",L53-SUM(M53:X53)))","v":""}]
["※農協外販売にご記入の際の「月毎収入計画額」は他行口座に入金の際はご記入しないでください。　※他行から農協の総合Ⅱ型又は営農用口座に入金される場合のときのみご記入ください。"]
[null,null,null,null,null,null,null,null,{"$f":"IF(G55=\"\",\"\",G55/10*H55)","v":""},null,null,{"$f":"IF(G55=\"\",\"\",ROUND(I55*K55/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["【12】",null,null,null,null,null,null,null,{"$f":"IF(G56=\"\",\"\",G56/10*H56)","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["その他",null,null,null,null,null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["農産物",null,null,null,null,null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
["（農協外販売）",null,null,null,null,null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他（農協外販売）　計",{"$f":"IF(SUM(D55:D60)=0,0,SUM(D55:D60))","v":0},null,{"$f":"IF(SUM(F55:F60)=0,0,SUM(F55:F60))","v":0},0,null,null,null,null,{"$f":"IF(SUM(L55:L60)=0,0,SUM(L55:L60))","v":0},{"$f":"IF(SUM(M55:M60)=0,0,SUM(M55:M60))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L61=0,\"\",IF(L61=SUM(M61:X61),\"OK\",L61-SUM(M61:X61)))","v":""}]
["　　　農　産　収　入　合　計",null,null,{"$f":"D10+D39+D42+D46+D53+D61+'作付販売収入計画(農産)Ⅰ'!D63","v":0},null,{"$f":"F10+F39+F42+F46+F53+F61+'作付販売収入計画(農産)Ⅰ'!F63","v":0},{"$f":"G10+G39+G42+G46+G53+G61+'作付販売収入計画(農産)Ⅰ'!G63","v":0},null,null,null,null,{"$f":"L10+L39+L42+L46+L53+L61+'作付販売収入計画(農産)Ⅰ'!L63","v":0},{"$f":"M10+M39+M42+M46+M53+M61+'作付販売収入計画(農産)Ⅰ'!M63","v":0},{"$f":"N10+N39+N42+N46+N53+N61+'作付販売収入計画(農産)Ⅰ'!N63","v":0},{"$f":"O10+O39+O42+O46+O53+O61+'作付販売収入計画(農産)Ⅰ'!O63","v":0},{"$f":"P10+P39+P42+P46+P53+P61+'作付販売収入計画(農産)Ⅰ'!P63","v":0},{"$f":"Q10+Q39+Q42+Q46+Q53+Q61+'作付販売収入計画(農産)Ⅰ'!Q63","v":0},{"$f":"R10+R39+R42+R46+R53+R61+'作付販売収入計画(農産)Ⅰ'!R63","v":0},{"$f":"S10+S39+S42+S46+S53+S61+'作付販売収入計画(農産)Ⅰ'!S63","v":0},{"$f":"T10+T39+T42+T46+T53+T61+'作付販売収入計画(農産)Ⅰ'!T63","v":0},{"$f":"U10+U39+U42+U46+U53+U61+'作付販売収入計画(農産)Ⅰ'!U63","v":0},{"$f":"V10+V39+V42+V46+V53+V61+'作付販売収入計画(農産)Ⅰ'!V63","v":0},{"$f":"W10+W39+W42+W46+W53+W61+'作付販売収入計画(農産)Ⅰ'!W63","v":0},{"$f":"X10+X39+X42+X46+X53+X61+'作付販売収入計画(農産)Ⅰ'!X63","v":0},{"$f":"IF(L62=0,\"\",IF(L62=SUM(M62:X62),\"OK\",L62-SUM(M62:X62)))","v":""}]

{"sheet":"畜産物販売収入計画","index":6,"n_rows":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,4],[30,8,30,9],[38,1,38,2],[38,8,38,9],[38,3,38,4],[38,6,38,7],[32,1,37,1],[7,6,7,7],[7,8,7,9],[16,1,16,2],[16,8,16,9],[25,1,25,2],[25,8,25,9],[2,0,2,1],[3,0,3,1],[5,0,6,0],[8,0,15,0],[5,1,5,2],[6,1,6,2],[8,1,15,1],[2,2,3,2],[7,1,7,2],[2,6,2,10],[3,3,3,4],[3,6,3,7],[3,8,3,9],[2,3,2,5],[6,3,6,4],[5,3,5,4],[39,6,39,7],[39,0,39,2],[39,8,39,9],[6,6,6,7],[39,3,39,4],[5,6,5,7],[32,0,37,0],[7,3,7,4],[30,1,30,2],[17,1,24,1],[17,0,24,0],[26,0,29,0],[26,1,29,1],[31,1,31,2]]}
[{"$f":"表紙!L17","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
["収入",null,"項目内訳","前年度実績",null,null,"本　年　度　計　画",null,null,null,null,"　月　毎　収　入　計　画　額　（千円）",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
["項目",null,null,"出荷数量",null,"金額(千円)","出荷数量",null,"単　価（円）",null,"金額(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【20】","乳代",null,null,"k",null,null,"k","1k",null,{"$f":"IF(G5=\"\",0,ROUND(G5*J5/1000,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K5=0,\"\",IF(K5=SUM(L5:W5),\"OK\",K5-SUM(L5:W5)))","v":""}]
["【21】","補給金",null,null,null,null,null,null,"1k",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6=\"\",\"\",IF(K6=SUM(L6:W6),\"OK\",K6-SUM(L6:W6)))","v":""}]
[null,"奨励金",null,null,null,null,null,null,"1k","-",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"補給金　計",null,null,null,{"$f":"SUM(F6:F7)","v":0},null,null,null,null,{"$f":"SUM(K6:K7)","v":0},{"$f":"SUM(L6:L7)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(K8=0,\"\",IF(K8=SUM(L8:W8),\"OK\",K8-SUM(L8:W8)))","v":""}]
["【22】","個体販売","初生トク",null,"頭",null,null,"頭","1頭",null,{"$f":"IF(G9=\"\",\"\",ROUND(G9*J9/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K9=\"\",\"\",IF(K9=SUM(L9:W9),\"OK\",K9-SUM(L9:W9)))","v":""}]
[null,null,"育成牛",null,"頭",null,null,"頭","1頭",null,{"$f":"IF(G10=\"\",\"\",ROUND(G10*J10/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K10=\"\",\"\",IF(K10=SUM(L10:W10),\"OK\",K10-SUM(L10:W10)))","v":""}]
[null,null,"初妊牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"経産牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"廃用牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"素牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"頭",null,null,"頭","1頭",null,{"$f":"IF(G15=\"\",\"\",ROUND(G15*J15/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"乳用牛　計",null,{"$f":"SUM(D9:D16)","v":0},"頭",{"$f":"SUM(F9:F16)","v":0},{"$f":"SUM(G9:G16)","v":0},"頭",null,null,{"$f":"SUM(K9:K16)","v":0},{"$f":"SUM(L9:L16)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(K17=0,\"\",IF(K17=SUM(L17:W17),\"OK\",K17-SUM(L17:W17)))","v":""}]
["【23】","肉用牛","初生Ｆ１",null,"頭",null,null,"頭","1頭",null,{"$f":"IF(G18=\"\",\"\",ROUND(G18*J18/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Ｆ１素牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"乳用種肥育牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"専用種肥育牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"専用種繁殖牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"専用種廃用牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"素牛",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"肉用牛　計",null,{"$f":"SUM(D18:D25)","v":0},"頭",{"$f":"SUM(F18:F25)","v":0},0,"頭",null,null,{"$f":"SUM(K18:K25)","v":0},{"$f":"SUM(L18:L25)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(K26=0,\"\",IF(K26=SUM(L26:W26),\"OK\",K26-SUM(L26:W26)))","v":""}]
["【24】","豚","肉豚",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"種豚",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"廃用豚",null,"頭",null,null,"頭","1頭",null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"頭",null,null,"頭","1頭",null,{"$f":"IF(G30=\"\",\"\",ROUND(G30*J30/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"豚　計",null,{"$f":"SUM(D27:D30)","v":0},"頭",{"$f":"SUM(F27:F30)","v":0},0,"頭",null,null,{"$f":"SUM(K27:K30)","v":0},{"$f":"SUM(L27:L30)","v":0},{"$f":"SUM(M27:M30)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(K31=0,\"\",IF(K31=SUM(L31:W31),\"OK\",K31-SUM(L31:W31)))","v":""}]
["【25】","馬",null,null,"頭",null,null,"頭",null,null,{"$f":"IF(G32=\"\",0,ROUND(G32*J32/1000,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K32=0,\"\",IF(K32=SUM(L32:W32),\"OK\",K32-SUM(L32:W32)))","v":""}]
["【26】","その他畜産物","綿羊",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"鶏",null,"羽",null,null,"羽",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"鶏卵",null,"k",null,null,"k",null,null,{"$f":"IF(G35=\"\",\"\",ROUND(G35*J35/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"乾草代",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"堆肥代",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"その他畜産物　計",null,null,null,{"$f":"SUM(F33:F38)","v":0},null,null,null,null,{"$f":"IF(SUM(K33:K38)=\"\",\"\",SUM(K33:K38))","v":0},{"$f":"SUM(L33:L38)","v":0},{"$f":"SUM(M33:M38)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(K39=0,\"\",IF(K39=SUM(L39:W39),\"OK\",K39-SUM(L39:W39)))","v":""}]
["畜産収入合計",null,null,null,null,{"$f":"SUM(F8,F17,F26,F31,F32,F39)","v":0},null,null,null,null,{"$f":"SUM(K5,K8,K17,K26,K31,K32,K39)","v":0},{"$f":"SUM(L5,L8,L17,L26,L31,L32,L39)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(K40=0,\"\",IF(K40=SUM(L40:W40),\"OK\",K40-SUM(L40:W40)))","v":""}]
[]
[]
[null,null,null,null,null,null,"　簡　易　動　態　表",null,null,null,"合計","1月","2月","3月","4月","5月","6月","7月","8月","9月","10月","11月","12月"]
[null,null,null,null,null,null,"　搾　　乳　　頭　　数",null,null,null,{"$f":"SUM(L44:W44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K44=0,\"\",IF(K44=SUM(L44:W44),\"OK\",K44-SUM(L44:W44)))","v":""}]
[null,null,null,null,null,null,"　分　　娩　　頭　　数",null,null,null,{"$f":"SUM(L45:W45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K45=0,\"\",IF(K45=SUM(L45:W45),\"OK\",K45-SUM(L45:W45)))","v":""}]
[null,null,null,null,null,null,"　　　　乳　　量　　（kg）",null,null,null,{"$f":"SUM(L46:W46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K46=0,\"\",IF(K46=SUM(L46:W46),\"OK\",K46-SUM(L46:W46)))","v":""}]
[null,null,null,null,null,null,"　購入飼料費",null,null,"濃厚飼料",{"$f":"SUM(L47:W47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K47=0,\"\",IF(K47=SUM(L47:W47),\"OK\",K47-SUM(L47:W47)))","v":""}]
[null,null,null,null,null,null,"　　　　　（千円）",null,null,"粗飼料",{"$f":"SUM(L48:W48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K48=0,\"\",IF(K48=SUM(L48:W48),\"OK\",K48-SUM(L48:W48)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"雑収入他 計画","index":7,"n_rows":36,"n_cols":21,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,8,2,19],[0,1,0,7],[34,1,34,2],[34,3,34,4],[20,1,20,2],[20,3,20,4],[21,1,22,1],[21,2,21,4],[22,2,22,4],[23,1,23,2],[23,3,23,4],[33,2,33,4],[2,1,2,2],[3,1,3,2],[2,3,3,4],[27,2,30,2],[4,2,14,2],[4,1,14,1],[13,3,13,4],[16,1,19,1],[16,2,19,2],[19,3,19,4],[15,1,15,2],[15,3,15,4],[17,3,17,4],[18,3,18,4],[11,3,11,4],[12,3,12,4],[14,3,14,4],[16,3,16,4],[4,3,4,4],[5,3,5,4],[35,5,35,6],[28,5,28,6],[6,3,6,4],[16,5,16,6],[15,5,15,6],[11,5,11,6],[12,5,12,6],[14,5,14,6],[9,5,9,6],[10,5,10,6],[10,3,10,4],[8,5,8,6],[7,3,7,4],[8,3,8,4],[9,3,9,4],[13,5,13,6],[35,1,35,4],[26,1,26,2],[26,3,26,4],[24,2,24,4],[27,1,30,1],[24,1,25,1],[25,2,25,4],[31,3,31,4],[31,1,31,2],[32,1,33,1],[32,2,32,4],[17,5,17,6],[18,5,18,6],[27,5,27,6],[24,5,24,6],[25,5,25,6],[23,5,23,6],[20,5,20,6],[21,5,21,6],[22,5,22,6],[26,5,26,6],[19,5,19,6],[2,5,2,6],[3,5,3,6],[7,5,7,6],[6,5,6,6],[4,5,4,6],[5,5,5,6],[34,5,34,6],[29,5,29,6],[32,5,32,6],[33,5,33,6],[30,5,30,6],[31,5,31,6]]}
[null,{"$f":"表紙!L17","v":6}]
[null,null,null,null,null,null,null,null,null,null,"※　各収支項目ごとに収支総括（兼資金繰り表）へご転記願います。",null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
[null,"収入",null,"項目内訳",null,"前年度実績",null,"本年度計画","　月　毎　収　入　計　画　額　　　　　　　　　　　　　　　　　　　　　　　(単位：千円)",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
[null,"項目",null,null,null,"（千円）",null,"（千円）",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"【30】","農業雑収入","事業割戻金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H5=\"\",\"\",IF(H5=SUM(I5:T5),\"OK\",H5-SUM(I5:T5)))","v":""}]
[null,null,null,"農業共済金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H6=\"\",\"\",IF(H6=SUM(I6:T6),\"OK\",H6-SUM(I6:T6)))","v":""}]
[null,null,null,"家畜共済金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"受取奨励金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"価格安定基金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"補填金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"交付金（数量払い）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H11=\"\",\"\",IF(H11=SUM(I11:T11),\"OK\",H11-SUM(I11:T11)))","v":""}]
[null,null,null,"交付金（営農継続支払）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"交付金（産地資金等）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"利用高配当",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["　",null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"農業雑収入　計",null,{"$f":"SUM(F5:G15)","v":0},null,{"$f":"SUM(H5:H15)","v":0},{"$f":"SUM(I5:I15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H16=0,\"\",IF(H16=SUM(I16:T16),\"OK\",H16-SUM(I16:T16)))","v":""}]
[null,"【31】","農外収入","受取利息",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H17=\"\",\"\",IF(H17=SUM(I17:T17),\"OK\",H17-SUM(I17:T17)))","v":""}]
[null,null,null,"賃金収入",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H18=\"\",\"\",IF(H18=SUM(I18:T18),\"OK\",H18-SUM(I18:T18)))","v":""}]
[null,null,null,"資産処分収入",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"農外収入　計",null,{"$f":"SUM(F17:G20)","v":0},null,{"$f":"SUM(H17:H20)","v":0},{"$f":"SUM(I17:I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H21=0,\"\",IF(H21=SUM(I21:T21),\"OK\",H21-SUM(I21:T21)))","v":""}]
[null,"【32】","短期借入（既存手形借入）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"長期借入（証書借入）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"資金借入　計",null,{"$f":"SUM(F22:G23)","v":0},null,{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H24=0,\"\",IF(H24=SUM(I24:T24),\"OK\",H24-SUM(I24:T24)))","v":""}]
[null,"【33】","貯金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"資金受入　計",null,{"$f":"SUM(F25:G26)","v":0},null,{"$f":"SUM(H25:H26)","v":0},{"$f":"SUM(I25:I26)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H27=0,\"\",IF(H27=SUM(I27:T27),\"OK\",H27-SUM(I27:T27)))","v":""}]
[null,"【34】","不動産収入","不動産収入",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H28=\"\",\"\",IF(H28=SUM(I28:T28),\"OK\",H28-SUM(I28:T28)))","v":""}]
[null,null,null,"賃貸料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"地代",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"不動産収入　計",null,{"$f":"SUM(F28:G31)","v":0},null,{"$f":"SUM(H28:H31)","v":0},{"$f":"SUM(I28:I31)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H32=0,\"\",IF(H32=SUM(I32:T32),\"OK\",H32-SUM(I32:T32)))","v":""}]
[null,"【35】","現金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H33=\"\",\"\",IF(H33=SUM(I33:T33),\"OK\",H33-SUM(I33:T33)))","v":""}]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H34=\"\",\"\",IF(H34=SUM(I34:T34),\"OK\",H34-SUM(I34:T34)))","v":""}]
[null,null,null,"その他収入　計",null,{"$f":"SUM(F33:G34)","v":0},null,{"$f":"SUM(H33:H34)","v":0},{"$f":"SUM(I33:I34)","v":0},{"$f":"SUM(J33:J34)","v":0},{"$f":"SUM(K33:K34)","v":0},{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M33:M34)","v":0},{"$f":"SUM(N33:N34)","v":0},{"$f":"SUM(O33:O34)","v":0},{"$f":"SUM(P33:P34)","v":0},{"$f":"SUM(Q33:Q34)","v":0},{"$f":"SUM(R33:R34)","v":0},{"$f":"SUM(S33:S34)","v":0},{"$f":"SUM(T33:T34)","v":0},{"$f":"IF(H35=0,\"\",IF(H35=SUM(I35:T35),\"OK\",H35-SUM(I35:T35)))","v":""}]
[null,"雑　収　入　他　合　計",null,null,null,{"$f":"SUM(F35,F32,F27,F24,F21,F16)","v":0},null,{"$f":"SUM(H35,H32,H27,H24,H21,H16)","v":0},{"$f":"SUM(I35,I32,I27,I24,I21,I16)","v":0},{"$f":"SUM(J35,J32,J27,J24,J21,J16)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H36=0,\"\",IF(H36=SUM(I36:T36),\"OK\",H36-SUM(I36:T36)))","v":""}]

{"sheet":"支出計画Ⅰ　労賃・肥料・種苗・農薬","index":8,"n_rows":91,"n_cols":21,"rows_kept":91,"cut":false,"hidden":false,"merged":[[0,0,0,2],[25,1,34,1],[35,1,44,1],[25,0,44,0],[23,0,23,1],[23,2,24,2],[1,1,1,2],[4,4,4,6],[9,4,9,6],[6,4,6,6],[9,1,9,2],[7,4,7,6],[5,4,5,6],[10,5,11,5],[10,6,11,6],[11,0,11,1],[12,1,21,1],[12,0,21,0],[46,1,46,2],[66,0,71,0],[66,1,70,1],[8,4,8,6],[2,4,2,7],[2,0,2,1],[3,0,3,1],[2,2,3,2],[4,1,8,1],[4,0,8,0],[23,4,23,7],[24,0,24,1],[3,4,3,6],[10,0,10,1],[10,2,11,2],[10,4,11,4]]}
[{"$f":"表紙!$L$17","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
["支出",null,"項目内訳","前年度実績","本年度計画",null,null,null,"　月　毎　支　出　計　画　額　(千円)",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
["項目",null,null,"(千円)","摘　要",null,null,"金額(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【50】","労賃","専従者給与",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H5=\"\",\"\",IF(H5=SUM(I5:T5),\"OK\",H5-SUM(I5:T5)))","v":""}]
[null,null,"常用労賃",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H6=\"\",\"\",IF(H6=SUM(I6:T6),\"OK\",H6-SUM(I6:T6)))","v":""}]
[null,null,"臨時労賃",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H7=\"\",\"\",IF(H7=SUM(I7:T7),\"OK\",H7-SUM(I7:T7)))","v":""}]
[null,null,"役員報酬",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H8=\"\",\"\",IF(H8=SUM(I8:T8),\"OK\",H8-SUM(I8:T8)))","v":""}]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H9=\"\",\"\",IF(H9=SUM(I9:T9),\"OK\",H9-SUM(I9:T9)))","v":""}]
[null,"労賃　計",null,{"$f":"SUM(D5:D9)","v":0},null,null,null,{"$f":"SUM(H5:H9)","v":0},{"$f":"SUM(I5:I9)","v":0},{"$f":"SUM(J5:J9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H10=0,\"\",IF(H10=SUM(I10:T10),\"OK\",H10-SUM(I10:T10)))","v":""}]
["支出",null,"品　名","前年度実績","単位","単価\n（円）","数量","本年度計画","　月　毎　支　出　計　画　額　(千円)"]
["項目",null,null,"(千円)",null,null,null,"(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【51】","肥料費",null,null,null,null,null,{"$f":"IF(F13=\"\",\"\",ROUNDDOWN(F13*G13/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H13=\"\",\"\",IF(H13=SUM(I13:T13),\"OK\",H13-SUM(I13:T13)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(F15=\"\",\"\",ROUNDDOWN(F15*G15/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"肥料費　計",null,{"$f":"SUM(D13:D22)","v":0},null,null,null,{"$f":"SUM(H13:H22)","v":0},{"$f":"SUM(I13:I22)","v":0},{"$f":"SUM(J13:J22)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H23=0,\"\",IF(H23=SUM(I23:T23),\"OK\",H23-SUM(I23:T23)))","v":""}]
["支出",null,"品　名","前年度実績","本年度計画",null,null,null,"　月　毎　支　出　計　画　額　(千円)"]
["項目",null,null,"(千円)","単位","単価(円)","数量","金額(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【52】","種苗費",null,null,null,null,null,{"$f":"IF(G26=\"\",\"\",ROUNDDOWN(F26*G26/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H26=\"\",\"\",IF(H26=SUM(I26:T26),\"OK\",H26-SUM(I26:T26)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H27=\"\",\"\",IF(H27=SUM(I27:T27),\"OK\",H27-SUM(I27:T27)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"農薬費",null,null,null,null,null,{"$f":"IF(G36=\"\",\"\",ROUNDDOWN(F36*G36/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"種苗・農薬費　計",null,{"$f":"SUM(D26:D45)","v":0},null,null,null,{"$f":"SUM(H26:H45)","v":0},{"$f":"SUM(I26:I45)","v":0},{"$f":"SUM(J26:J45)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H46=0,\"\",IF(H46=SUM(I46:T46),\"OK\",H46-SUM(I46:T46)))","v":""}]
[null,null,null,{"$f":"SUM(D10,D23,D46)","v":0},null,null,null,{"$f":"SUM(H10,H23,H46)","v":0},{"$f":"SUM(I10,I23,I46)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H65=\"\",\"\",IF(H65=SUM(I65:T65),\"OK\",H65-SUM(I65:T65)))","v":""}]
[35,null,null,null,null,null,null,{"$f":"IF(G66=\"\",\"\",ROUNDDOWN(F66*G66/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,""]
["農具費","小農機具",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"[35]農具費　計",null,{"$f":"IF(SUM(D66:D71)=0,\"\",SUM(D66:D71))","v":""},null,null,null,{"$f":"IF(SUM(H66:H71)=0,\"\",SUM(H66:H71))","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H76=\"\",\"\",IF(H76=SUM(I76:T76),\"OK\",H76-SUM(I76:T76)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"支出計画Ⅱ　資材・水道光熱・飼料","index":9,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,0,0,2],[33,0,33,1],[34,0,34,1],[33,4,33,7],[32,4,32,6],[27,0,31,0],[27,1,31,1],[15,1,23,1],[27,4,27,6],[28,4,28,6],[29,4,29,6],[30,4,30,6],[31,4,31,6],[25,0,25,1],[25,2,26,2],[25,4,25,7],[41,1,41,2],[33,2,34,2],[35,1,40,1],[35,0,40,0],[32,1,32,2],[26,0,26,1],[26,4,26,6],[1,1,1,2],[5,0,13,0],[15,0,23,0],[2,2,3,2],[2,0,2,1],[3,0,3,1],[4,1,13,1],[2,4,2,7]]}
[{"$f":"表紙!$L$17","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
["支出",null,"品　名","前年度実績","本年度計画",null,null,null,"　月　毎　支　出　計　画　額　(千円)",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
["項目",null,null,"(千円)","単位","単価（円）","数量","(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"温床諸資材費",null,null,null,null,null,{"$f":"IF(F5=\"\",\"\",ROUNDDOWN(F5*G5/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H5=\"\",\"\",IF(H5=SUM(I5:T5),\"OK\",H5-SUM(I5:T5)))","v":""}]
["【53】",null,null,null,null,null,null,{"$f":"IF(F6=\"\",\"\",ROUNDDOWN(F6*G6/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H6=\"\",\"\",IF(H6=SUM(I6:T6),\"OK\",H6-SUM(I6:T6)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H9=\"\",\"\",IF(H9=SUM(I9:T9),\"OK\",H9-SUM(I9:T9)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"温床諸材料費　計",null,null,null,null,null,{"$f":"SUM(H5:H14)","v":0},{"$f":"SUM(I5:I14)","v":0},{"$f":"SUM(J5:J14)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H15=0,\"\",IF(H15=SUM(I15:T15),\"OK\",H15-SUM(I15:T15)))","v":""}]
["【54】","生産諸資材費",null,null,null,null,null,{"$f":"IF(F16=\"\",\"\",ROUNDDOWN(F16*G16/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H16=\"\",\"\",IF(H16=SUM(I16:T16),\"OK\",H16-SUM(I16:T16)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H19=\"\",\"\",IF(H19=SUM(I19:T19),\"OK\",H19-SUM(I19:T19)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H20=\"\",\"\",IF(H20=SUM(I20:T20),\"OK\",H20-SUM(I20:T20)))","v":""}]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"生産諸材料費　計",null,{"$f":"SUM(D16:D24)","v":0},null,null,null,{"$f":"SUM(H16:H24)","v":0},{"$f":"SUM(I16:I24)","v":0},{"$f":"SUM(J16:J24)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H25=0,\"\",IF(H25=SUM(I25:T25),\"OK\",H25-SUM(I25:T25)))","v":""}]
["支出",null,"項目内訳","前年度実績","本年度計画",null,null,null,"　月　毎　支　出　計　画　額　(千円)"]
["項目",null,null,"(千円)","摘　要",null,null,"金額(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【55】","水道光熱費","農業用水道料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H28=\"\",\"\",IF(H28=SUM(I28:T28),\"OK\",H28-SUM(I28:T28)))","v":""}]
[null,null,"農業用電気料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"農業用燃料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"水道光熱費　計",null,{"$f":"SUM(D28:D32)","v":0},null,null,null,{"$f":"SUM(H28:H32)","v":0},{"$f":"SUM(I28:I32)","v":0},{"$f":"SUM(J28:J32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H33=0,\"\",IF(H33=SUM(I33:T33),\"OK\",H33-SUM(I33:T33)))","v":""}]
["収支",null,"品　名","前年度実績","本年度計画",null,null,null,"　月　毎　支　出　計　画　額　(千円)",null,null,null,null,null,null,null,null,null,null,null,""]
["項目",null,null,"(千円)","単位","単価(円)","数量","金額(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【56】","飼料費","配合飼料",null,null,null,null,{"$f":"IF(G36=\"\",\"\",ROUNDDOWN(F36*G36/1000,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H36=\"\",\"\",IF(H36=SUM(I36:T36),\"OK\",H36-SUM(I36:T36)))","v":""}]
[null,null,"単味飼料",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"ビートパルプ",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"乾・牧草代",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"農協外取引",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"飼料費　計",null,{"$f":"SUM(D36:D41)","v":0},null,null,null,{"$f":"SUM(H36:H41)","v":0},{"$f":"SUM(I36:I41)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H42=0,\"\",IF(H42=SUM(I42:T42),\"OK\",H42-SUM(I42:T42)))","v":""}]
[null,null,null,{"$f":"SUM(D15,D25,D33,D42)","v":0},null,null,null,{"$f":"SUM(H15,H25,H33,H42)","v":0},{"$f":"SUM(I15,I25,I33,I42)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他","index":10,"n_rows":49,"n_cols":21,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,2],[46,1,46,2],[45,1,45,2],[45,4,45,6],[46,4,46,6],[41,1,41,2],[41,4,41,6],[42,0,44,0],[42,1,44,1],[42,4,42,6],[2,4,2,7],[3,4,3,6],[22,1,29,1],[37,0,40,0],[37,1,40,1],[37,4,37,6],[36,1,36,2],[23,4,23,6],[47,0,47,2],[47,4,47,6],[31,1,35,1],[31,0,35,0],[31,4,31,6],[40,4,40,6],[35,4,35,6],[36,4,36,6],[29,4,29,6],[24,4,24,6],[30,4,30,6],[25,4,25,6],[26,4,26,6],[27,4,27,6],[18,4,18,6],[14,4,14,6],[12,4,12,6],[4,4,4,6],[5,4,5,6],[15,4,15,6],[7,4,7,6],[11,4,11,6],[13,4,13,6],[17,4,17,6],[6,4,6,6],[16,4,16,6],[10,4,10,6],[8,4,8,6],[9,4,9,6],[1,20,1,21],[2,20,2,21],[2,0,2,1],[3,0,3,1],[30,1,30,2],[4,1,10,1],[11,1,11,2],[22,0,29,0],[12,1,20,1],[12,0,20,0],[4,0,10,0],[21,4,21,6],[19,4,19,6],[20,4,20,6],[22,4,22,6],[2,2,3,2],[39,4,39,6],[43,4,43,6],[44,4,44,6],[28,4,28,6],[32,4,32,6],[33,4,33,6],[34,4,34,6],[38,4,38,6]]}
[{"$f":"表紙!$L$17","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
["収支",null,"項目内訳","前年度実績","本年度計画",null,null,null,"　月　毎　支　出　計　画　額　(千円)",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
["項目",null,null,"(千円)","摘要",null,null,"金額(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【57】\n【58】","養畜・素畜費","養畜費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H5=\"\",\"\",IF(H5=SUM(I5:T5),\"OK\",H5-SUM(I5:T5)))","v":""}]
[null,null,"素畜費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H6=\"\",\"\",IF(H6=SUM(I6:T6),\"OK\",H6-SUM(I6:T6)))","v":""}]
[null,null,"受精料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H7=\"\",\"\",IF(H7=SUM(I7:T7),\"OK\",H7-SUM(I7:T7)))","v":""}]
[null,null,"登録・検定料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"診療衛生費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"預託料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"養畜・素畜費　計",null,{"$f":"SUM(D5:D11)","v":0},null,null,null,{"$f":"SUM(H5:H11)","v":0},{"$f":"SUM(I5:I11)","v":0},{"$f":"SUM(J5:J11)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H12=0,\"\",IF(H12=SUM(I12:T12),\"OK\",H12-SUM(I12:T12)))","v":""}]
["【59】","農業共済掛金","水稲共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"麦共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"畑作共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"園芸施設共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"家畜共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"農業用車輌共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"農業用建物共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"労災・傷害共済",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"農業共済掛金　計",null,{"$f":"SUM(D13:D21)","v":0},null,null,null,{"$f":"SUM(H13:H21)","v":0},{"$f":"SUM(I13:I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H22=0,\"\",IF(H22=SUM(I22:T22),\"OK\",H22-SUM(I22:T22)))","v":""}]
["【60】","租税諸負担","国税",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H23=\"\",\"\",IF(H23=SUM(I23:T23),\"OK\",H23-SUM(I23:T23)))","v":""}]
[null,null,"道税",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H24=\"\",\"\",IF(H24=SUM(I24:T24),\"OK\",H24-SUM(I24:T24)))","v":""}]
[null,null,"固定資産税",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H25=\"\",\"\",IF(H25=SUM(I25:T25),\"OK\",H25-SUM(I25:T25)))","v":""}]
[null,null,"自動車税",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"組合費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"賦課金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"収入印紙",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"租税諸負担　計",null,{"$f":"SUM(D23:D30)","v":0},null,null,null,{"$f":"SUM(H23:H30)","v":0},{"$f":"SUM(I23:I30)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H31=0,\"\",IF(H31=SUM(I31:T31),\"OK\",H31-SUM(I31:T31)))","v":""}]
["【61】","賃料料金","小作料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H32=\"\",\"\",IF(H32=SUM(I32:T32),\"OK\",H32-SUM(I32:T32)))","v":""}]
[null,null,"運搬料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H33=\"\",\"\",IF(H33=SUM(I33:T33),\"OK\",H33-SUM(I33:T33)))","v":""}]
[null,null,"利用料（集団）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"利用料（農協）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"賃料料金　計",null,{"$f":"SUM(D32:D36)","v":0},null,null,null,{"$f":"SUM(H32:H36)","v":0},{"$f":"SUM(I32:I36)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H37=0,\"\",IF(H37=SUM(I37:T37),\"OK\",H37-SUM(I37:T37)))","v":""}]
["【62】","修理費","農機修理費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H38=\"\",\"\",IF(H38=SUM(I38:T38),\"OK\",H38-SUM(I38:T38)))","v":""}]
[null,null,"車両修理費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H39=\"\",\"\",IF(H39=SUM(I39:T39),\"OK\",H39-SUM(I39:T39)))","v":""}]
[null,null,"施設修理費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"修理費　計",null,{"$f":"SUM(D38:D41)","v":0},null,null,null,{"$f":"SUM(H38:H41)","v":0},{"$f":"SUM(I38:I41)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H42=0,\"\",IF(H42=SUM(I42:T42),\"OK\",H42-SUM(I42:T42)))","v":""}]
["【63】","支払利息","支払利息（農協資金）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H43=\"\",\"\",IF(H43=SUM(I43:T43),\"OK\",H43-SUM(I43:T43)))","v":""}]
[null,null,"支払利息（公庫資金）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H44=\"\",\"\",IF(H44=SUM(I44:T44),\"OK\",H44-SUM(I44:T44)))","v":""}]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H45=\"\",\"\",IF(H45=SUM(I45:T45),\"OK\",H45-SUM(I45:T45)))","v":""}]
[null,"支払利息　計",null,{"$f":"SUM(D43:D45)","v":0},null,null,null,{"$f":"SUM(H43:H45)","v":0},{"$f":"SUM(I43:I45)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H46=0,\"\",IF(H46=SUM(I46:T46),\"OK\",H46-SUM(I46:T46)))","v":""}]
["【64】","その他経営費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H47=\"\",\"\",IF(H47=SUM(I47:T47),\"OK\",H47-SUM(I47:T47)))","v":""}]
["農　業　支　出　合計",null,null,{"$f":"D49+'支出計画Ⅱ　資材・水道光熱・飼料'!D43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!D47","v":0},null,null,null,{"$f":"H49+'支出計画Ⅱ　資材・水道光熱・飼料'!H43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!H47","v":0},{"$f":"I49+'支出計画Ⅱ　資材・水道光熱・飼料'!I43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!I47","v":0},{"$f":"J49+'支出計画Ⅱ　資材・水道光熱・飼料'!J43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!J47","v":0},{"$f":"K49+'支出計画Ⅱ　資材・水道光熱・飼料'!K43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!K47","v":0},{"$f":"L49+'支出計画Ⅱ　資材・水道光熱・飼料'!L43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!L47","v":0},{"$f":"M49+'支出計画Ⅱ　資材・水道光熱・飼料'!M43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!M47","v":0},{"$f":"N49+'支出計画Ⅱ　資材・水道光熱・飼料'!N43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!N47","v":0},{"$f":"O49+'支出計画Ⅱ　資材・水道光熱・飼料'!O43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!O47","v":0},{"$f":"P49+'支出計画Ⅱ　資材・水道光熱・飼料'!P43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!P47","v":0},{"$f":"Q49+'支出計画Ⅱ　資材・水道光熱・飼料'!Q43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!Q47","v":0},{"$f":"R49+'支出計画Ⅱ　資材・水道光熱・飼料'!R43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!R47","v":0},{"$f":"S49+'支出計画Ⅱ　資材・水道光熱・飼料'!S43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!S47","v":0},{"$f":"T49+'支出計画Ⅱ　資材・水道光熱・飼料'!T43+'支出計画Ⅰ　労賃・肥料・種苗・農薬'!T47","v":0},{"$f":"IF(H48=0,\"\",IF(H48=SUM(I48:T48),\"OK\",H48-SUM(I48:T48)))","v":""}]
[null,null,null,{"$f":"SUM(D12,D22,D31,D37,D42,D46,D47)","v":0},null,null,null,{"$f":"SUM(H12,H22,H31,H37,H42,H46,H47)","v":0},{"$f":"SUM(I12,I22,I31,I37,I42,I46,I47)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出計画Ⅳ　家計費・資金返済・共済掛金・その他","index":11,"n_rows":35,"n_cols":21,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,3],[2,2,3,3],[34,0,34,3],[14,1,17,1],[14,0,17,0],[19,0,21,0],[19,1,21,1],[23,0,26,0],[23,1,26,1],[30,2,30,3],[31,2,31,3],[26,2,26,3],[28,1,28,3],[29,1,29,3],[30,1,32,1],[24,2,24,3],[20,2,20,3],[30,0,32,0],[33,2,33,3],[33,5,33,6],[30,5,30,6],[31,5,31,6],[21,2,21,3],[20,5,20,6],[21,5,21,6],[26,5,26,6],[27,5,27,6],[23,5,23,6],[25,5,25,6],[24,5,24,6],[2,0,2,1],[3,0,3,1],[4,1,12,1],[4,0,12,0],[10,2,10,3],[11,2,11,3],[12,2,12,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[9,2,9,3],[8,2,8,3],[34,5,34,6],[32,5,32,6],[32,2,32,3],[14,5,14,6],[16,5,16,6],[22,5,22,6],[28,5,28,6],[14,2,14,3],[16,2,16,3],[15,2,15,3],[17,2,17,3],[19,2,19,3],[18,2,18,3],[25,2,25,3],[23,2,23,3],[29,5,29,6],[2,5,2,7],[3,5,3,6],[17,5,17,6],[18,5,18,6],[19,5,19,6],[10,5,10,6],[6,5,6,6],[15,5,15,6],[13,2,13,3],[4,5,4,6],[5,5,5,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[9,5,9,6],[7,5,7,6],[8,5,8,6]]}
[{"$f":"表紙!$L$17","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
["支出",null,"項目内訳",null,"前年度実績","本年度計画",null,null,"　月　毎　支　出　計　画　額　(千円)",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
["項目",null,null,null,"(千円)","摘要",null,"金額(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
["【70】","家計費","家計費現金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H5=\"\",\"\",IF(H5=SUM(I5:T5),\"OK\",H5-SUM(I5:T5)))","v":""}]
[null,null,"教育費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H6=\"\",\"\",IF(H6=SUM(I6:T6),\"OK\",H6-SUM(I6:T6)))","v":""}]
[null,null,"医療費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H7=\"\",\"\",IF(H7=SUM(I7:T7),\"OK\",H7-SUM(I7:T7)))","v":""}]
[null,null,"水道光熱費",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H8=\"\",\"\",IF(H8=SUM(I8:T8),\"OK\",H8-SUM(I8:T8)))","v":""}]
[null,null,"電話料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H9=\"\",\"\",IF(H9=SUM(I9:T9),\"OK\",H9-SUM(I9:T9)))","v":""}]
[null,null,"民間クレジット",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H10=\"\",\"\",IF(H10=SUM(I10:T10),\"OK\",H10-SUM(I10:T10)))","v":""}]
[null,null,"新聞・購読料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"民間保険料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"家計費　計",null,{"$f":"SUM(E5:E13)","v":0},null,null,{"$f":"SUM(H5:H13)","v":0},{"$f":"SUM(I5:I13)","v":0},{"$f":"SUM(J5:J13)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H14=0,\"\",IF(H14=SUM(I14:T14),\"OK\",H14-SUM(I14:T14)))","v":""}]
["【80】","資金返済","資金返済（農協資金）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"資金返済（信連資金）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"資金返済（制度資金）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H17=\"\",\"\",IF(H17=SUM(I17:T17),\"OK\",H17-SUM(I17:T17)))","v":""}]
[null,null,"その他（既存手形借入等）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"資金返済　計",null,{"$f":"SUM(E15:E18)","v":0},null,null,{"$f":"SUM(H15:H18)","v":0},{"$f":"SUM(I15:I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H19=0,\"\",IF(H19=SUM(I19:T19),\"OK\",H19-SUM(I19:T19)))","v":""}]
["【81】","貯金振替","貯金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"営農貯金",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"貯金振替　計",null,{"$f":"SUM(E20:E22)","v":0},null,null,{"$f":"SUM(H20:H22)","v":0},{"$f":"SUM(I20:I22)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H23=0,\"\",IF(H23=SUM(I23:T23),\"OK\",H23-SUM(I23:T23)))","v":""}]
["【82】","共済掛金","共済掛金（生命）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H24=\"\",\"\",IF(H24=SUM(I24:T24),\"OK\",H24-SUM(I24:T24)))","v":""}]
[null,null,"共済掛金（建物・家財）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"共済掛金（車両）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"共済掛金　計",null,{"$f":"SUM(E24:E27)","v":0},null,null,{"$f":"SUM(H24:H27)","v":0},{"$f":"SUM(I24:I27)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H28=0,\"\",IF(H28=SUM(I28:T28),\"OK\",H28-SUM(I28:T28)))","v":""}]
["【83】","建物構築物（格納庫新築等）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["【84】","不動産支出（農地購入等）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["【85】","その他","農機具購入",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"振込手数料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"その他支出　計",null,{"$f":"SUM(E31:E33)","v":0},null,null,{"$f":"SUM(H31:H33)","v":0},{"$f":"SUM(I31:I33)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H34=0,\"\",IF(H34=SUM(I34:T34),\"OK\",H34-SUM(I34:T34)))","v":""}]
["そ　の　他　支　出　合計",null,null,null,{"$f":"E14+E19+E23+E28+E34","v":0},null,null,{"$f":"H14+H19+H23+H28+H29+H30+H34","v":0},{"$f":"I14+I19+I23+I28+I29+I30+I34","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H35=0,\"\",IF(H35=SUM(I35:T35),\"OK\",H35-SUM(I35:T35)))","v":""}]

{"sheet":"収支総括表","index":12,"n_rows":55,"n_cols":20,"rows_kept":55,"cut":false,"hidden":false,"merged":[[43,17,44,17],[43,18,44,18],[0,0,0,4],[43,12,44,12],[43,13,44,13],[43,14,44,14],[43,15,44,15],[43,16,44,16],[43,7,44,7],[43,8,44,8],[43,9,44,9],[43,10,44,10],[43,11,44,11],[41,1,41,3],[5,0,18,0],[22,1,22,3],[47,1,48,5],[43,1,43,5],[43,0,48,0],[49,0,49,6],[44,1,44,5],[43,6,44,6],[45,1,46,5],[2,7,2,18],[23,0,35,0],[36,0,40,0],[2,4,3,4],[4,0,4,3],[2,0,3,3],[19,0,21,0]]}
[{"$f":"表紙!L17","v":6},null,null,null,null,null,null,"※1月の前月繰越は前年12月末残高を入力。（「総合Ⅱ型12月残高」＋「貸越極度額」もしくは「営農用貯金12月残高」）",null,null,null,null,null,null,null,null,null,null,null,"※月計と年額が一致"]
[]
["収支項目",null,null,null,"項目名","前年度実績","本年度計画","　月　　毎　　計　　画　　額　　　　　　　　　　　　　　　　　　　　　　　　　　(単位：千円)",null,null,null,null,null,null,null,null,null,null,null,"　”ＯＫ”表示"]
[null,null,null,null,null,"(千円)","(千円)",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"前月繰越",null,null,null,{"$f":"H50","v":0},{"$f":"I50","v":0},0,0,0,0,0,0,0,0,0]
["農　業　収　入",1,null,null,"米",{"$f":"'作付販売収入計画(農産)Ⅰ'!F12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!L12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!M12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!N12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!O12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!P12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!Q12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!R12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!S12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!T12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!U12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!V12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!W12","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!X12","v":0},{"$f":"IF(G6=0,\"\",IF(G6=SUM(H6:S6),\"OK\",G6-SUM(H6:S6)))","v":""}]
[null,2,null,null,"麦類",{"$f":"'作付販売収入計画(農産)Ⅰ'!F20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!L20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!M20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!N20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!O20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!P20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!Q20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!R20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!S20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!T20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!U20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!V20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!W20","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!X20","v":0},{"$f":"IF(G7=0,\"\",IF(G7=SUM(H7:S7),\"OK\",G7-SUM(H7:S7)))","v":""}]
[null,3,null,null,"豆・雑穀類",{"$f":"'作付販売収入計画(農産)Ⅰ'!F32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!L32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!M32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!N32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!O32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!P32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!Q32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!R32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!S32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!T32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!U32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!V32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!W32","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!X32","v":0},""]
[null,4,null,null,"馬鈴薯",{"$f":"'作付販売収入計画(農産)Ⅰ'!F40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!L40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!M40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!N40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!O40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!P40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!Q40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!R40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!S40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!T40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!U40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!V40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!W40","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!X40","v":0},""]
[null,5,null,null,"甜菜",{"$f":"'作付販売収入計画(農産)Ⅰ'!F43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!L43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!M43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!N43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!O43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!P43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!Q43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!R43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!S43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!T43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!U43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!V43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!W43","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!X43","v":0},""]
[null,6,null,null,"葉・茎菜類",{"$f":"'作付販売収入計画(農産)Ⅰ'!F62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!L62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!M62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!N62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!O62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!P62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!Q62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!R62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!S62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!T62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!U62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!V62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!W62","v":0},{"$f":"'作付販売収入計画(農産)Ⅰ'!X62","v":0},""]
[null,7,null,null,"根菜類",{"$f":"'作付販売収入計画(農産)Ⅱ'!F10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!L10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!M10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!N10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!O10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!P10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!Q10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!R10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!S10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!T10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!U10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!V10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!W10","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!X10","v":0},""]
[null,8,null,null,"果菜類",{"$f":"'作付販売収入計画(農産)Ⅱ'!F39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!L39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!M39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!N39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!O39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!P39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!Q39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!R39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!S39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!T39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!U39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!V39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!W39","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!X39","v":0},""]
[null,9,"～",11,"その他農産物",{"$f":"'作付販売収入計画(農産)Ⅱ'!F42+'作付販売収入計画(農産)Ⅱ'!F46+'作付販売収入計画(農産)Ⅱ'!F53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!L42+'作付販売収入計画(農産)Ⅱ'!L46+'作付販売収入計画(農産)Ⅱ'!L53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!M42+'作付販売収入計画(農産)Ⅱ'!M46+'作付販売収入計画(農産)Ⅱ'!M53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!N42+'作付販売収入計画(農産)Ⅱ'!N46+'作付販売収入計画(農産)Ⅱ'!N53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!O42+'作付販売収入計画(農産)Ⅱ'!O46+'作付販売収入計画(農産)Ⅱ'!O53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!P42+'作付販売収入計画(農産)Ⅱ'!P46+'作付販売収入計画(農産)Ⅱ'!P53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!Q42+'作付販売収入計画(農産)Ⅱ'!Q46+'作付販売収入計画(農産)Ⅱ'!Q53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!R42+'作付販売収入計画(農産)Ⅱ'!R46+'作付販売収入計画(農産)Ⅱ'!R53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!S42+'作付販売収入計画(農産)Ⅱ'!S46+'作付販売収入計画(農産)Ⅱ'!S53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!T42+'作付販売収入計画(農産)Ⅱ'!T46+'作付販売収入計画(農産)Ⅱ'!T53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!U42+'作付販売収入計画(農産)Ⅱ'!U46+'作付販売収入計画(農産)Ⅱ'!U53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!V42+'作付販売収入計画(農産)Ⅱ'!V46+'作付販売収入計画(農産)Ⅱ'!V53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!W42+'作付販売収入計画(農産)Ⅱ'!W46+'作付販売収入計画(農産)Ⅱ'!W53","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!X42+'作付販売収入計画(農産)Ⅱ'!X46+'作付販売収入計画(農産)Ⅱ'!X53","v":0},""]
[null,12,null,null,"農協外販売",{"$f":"'作付販売収入計画(農産)Ⅱ'!F61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!L61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!M61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!N61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!O61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!P61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!Q61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!R61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!S61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!T61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!U61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!V61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!W61","v":0},{"$f":"'作付販売収入計画(農産)Ⅱ'!X61","v":0},""]
[null,20,"～",21,"生乳・補給金",{"$f":"畜産物販売収入計画!F5+畜産物販売収入計画!$F$8","v":0},{"$f":"畜産物販売収入計画!K5+畜産物販売収入計画!$K$8","v":0},{"$f":"畜産物販売収入計画!L5+畜産物販売収入計画!$L$8","v":0},{"$f":"畜産物販売収入計画!M5+畜産物販売収入計画!$M$8","v":0},{"$f":"畜産物販売収入計画!N5+畜産物販売収入計画!$N$8","v":0},{"$f":"畜産物販売収入計画!O5+畜産物販売収入計画!$O$8","v":0},{"$f":"畜産物販売収入計画!P5+畜産物販売収入計画!$P$8","v":0},{"$f":"畜産物販売収入計画!Q5+畜産物販売収入計画!$Q$8","v":0},{"$f":"畜産物販売収入計画!R5+畜産物販売収入計画!$R$8","v":0},{"$f":"畜産物販売収入計画!S5+畜産物販売収入計画!$S$8","v":0},{"$f":"畜産物販売収入計画!T5+畜産物販売収入計画!$T$8","v":0},{"$f":"畜産物販売収入計画!U5+畜産物販売収入計画!$U$8","v":0},{"$f":"畜産物販売収入計画!V5+畜産物販売収入計画!$V$8","v":0},{"$f":"畜産物販売収入計画!W5+畜産物販売収入計画!$W$8","v":0},""]
[null,22,"～",23,"乳用牛・肉用牛",{"$f":"畜産物販売収入計画!F26+畜産物販売収入計画!$F$17","v":0},{"$f":"畜産物販売収入計画!K26+畜産物販売収入計画!$K$17","v":0},{"$f":"畜産物販売収入計画!L26+畜産物販売収入計画!$L$17","v":0},{"$f":"畜産物販売収入計画!M26+畜産物販売収入計画!$M$17","v":0},{"$f":"畜産物販売収入計画!N26+畜産物販売収入計画!$N$17","v":0},{"$f":"畜産物販売収入計画!O26+畜産物販売収入計画!$O$17","v":0},{"$f":"畜産物販売収入計画!P26+畜産物販売収入計画!$P$17","v":0},{"$f":"畜産物販売収入計画!Q26+畜産物販売収入計画!$Q$17","v":0},{"$f":"畜産物販売収入計画!R26+畜産物販売収入計画!$R$17","v":0},{"$f":"畜産物販売収入計画!S26+畜産物販売収入計画!$S$17","v":0},{"$f":"畜産物販売収入計画!T26+畜産物販売収入計画!$T$17","v":0},{"$f":"畜産物販売収入計画!U26+畜産物販売収入計画!$U$17","v":0},{"$f":"畜産物販売収入計画!V26+畜産物販売収入計画!$V$17","v":0},{"$f":"畜産物販売収入計画!W26+畜産物販売収入計画!$W$17","v":0},""]
[null,24,"～",26,"その他畜産物",{"$f":"畜産物販売収入計画!F31+畜産物販売収入計画!F32+畜産物販売収入計画!F39","v":0},{"$f":"畜産物販売収入計画!K31+畜産物販売収入計画!K32+畜産物販売収入計画!K39","v":0},{"$f":"畜産物販売収入計画!L31+畜産物販売収入計画!L32+畜産物販売収入計画!L39","v":0},{"$f":"畜産物販売収入計画!M31+畜産物販売収入計画!M32+畜産物販売収入計画!M39","v":0},{"$f":"畜産物販売収入計画!N31+畜産物販売収入計画!N32+畜産物販売収入計画!N39","v":0},{"$f":"畜産物販売収入計画!O31+畜産物販売収入計画!O32+畜産物販売収入計画!O39","v":0},{"$f":"畜産物販売収入計画!P31+畜産物販売収入計画!P32+畜産物販売収入計画!P39","v":0},{"$f":"畜産物販売収入計画!Q31+畜産物販売収入計画!Q32+畜産物販売収入計画!Q39","v":0},{"$f":"畜産物販売収入計画!R31+畜産物販売収入計画!R32+畜産物販売収入計画!R39","v":0},{"$f":"畜産物販売収入計画!S31+畜産物販売収入計画!S32+畜産物販売収入計画!S39","v":0},{"$f":"畜産物販売収入計画!T31+畜産物販売収入計画!T32+畜産物販売収入計画!T39","v":0},{"$f":"畜産物販売収入計画!U31+畜産物販売収入計画!U32+畜産物販売収入計画!U39","v":0},{"$f":"畜産物販売収入計画!V31+畜産物販売収入計画!V32+畜産物販売収入計画!V39","v":0},{"$f":"畜産物販売収入計画!W31+畜産物販売収入計画!W32+畜産物販売収入計画!W39","v":0},""]
[null,30,null,null,"農業雑収入",{"$f":"'雑収入他 計画'!F16","v":0},{"$f":"'雑収入他 計画'!H16","v":0},{"$f":"'雑収入他 計画'!I16","v":0},{"$f":"'雑収入他 計画'!J16","v":0},{"$f":"'雑収入他 計画'!K16","v":0},{"$f":"'雑収入他 計画'!L16","v":0},{"$f":"'雑収入他 計画'!M16","v":0},{"$f":"'雑収入他 計画'!N16","v":0},{"$f":"'雑収入他 計画'!O16","v":0},{"$f":"'雑収入他 計画'!P16","v":0},{"$f":"'雑収入他 計画'!Q16","v":0},{"$f":"'雑収入他 計画'!R16","v":0},{"$f":"'雑収入他 計画'!S16","v":0},{"$f":"'雑収入他 計画'!T16","v":0},""]
["財務\n収入",31,null,null,"農外収入",{"$f":"'雑収入他 計画'!F21","v":0},{"$f":"'雑収入他 計画'!H21","v":0},{"$f":"'雑収入他 計画'!I21","v":0},{"$f":"'雑収入他 計画'!J21","v":0},{"$f":"'雑収入他 計画'!K21","v":0},{"$f":"'雑収入他 計画'!L21","v":0},{"$f":"'雑収入他 計画'!M21","v":0},{"$f":"'雑収入他 計画'!N21","v":0},{"$f":"'雑収入他 計画'!O21","v":0},{"$f":"'雑収入他 計画'!P21","v":0},{"$f":"'雑収入他 計画'!Q21","v":0},{"$f":"'雑収入他 計画'!R21","v":0},{"$f":"'雑収入他 計画'!S21","v":0},{"$f":"'雑収入他 計画'!T21","v":0},""]
[null,32,null,null,"資金借入",{"$f":"'雑収入他 計画'!F24","v":0},{"$f":"'雑収入他 計画'!H24","v":0},{"$f":"'雑収入他 計画'!I24","v":0},{"$f":"'雑収入他 計画'!J24","v":0},{"$f":"'雑収入他 計画'!K24","v":0},{"$f":"'雑収入他 計画'!L24","v":0},{"$f":"'雑収入他 計画'!M24","v":0},{"$f":"'雑収入他 計画'!N24","v":0},{"$f":"'雑収入他 計画'!O24","v":0},{"$f":"'雑収入他 計画'!P24","v":0},{"$f":"'雑収入他 計画'!Q24","v":0},{"$f":"'雑収入他 計画'!R24","v":0},{"$f":"'雑収入他 計画'!S24","v":0},{"$f":"'雑収入他 計画'!T24","v":0},""]
[null,33,"～",35,"その他収入",{"$f":"'雑収入他 計画'!F27+'雑収入他 計画'!F32+'雑収入他 計画'!F35","v":0},{"$f":"'雑収入他 計画'!H35+'雑収入他 計画'!H27+'雑収入他 計画'!H32","v":0},{"$f":"'雑収入他 計画'!I35+'雑収入他 計画'!I27+'雑収入他 計画'!I32","v":0},{"$f":"'雑収入他 計画'!J35+'雑収入他 計画'!J27+'雑収入他 計画'!J32","v":0},{"$f":"'雑収入他 計画'!K35+'雑収入他 計画'!K27+'雑収入他 計画'!K32","v":0},{"$f":"'雑収入他 計画'!L35+'雑収入他 計画'!L27+'雑収入他 計画'!L32","v":0},{"$f":"'雑収入他 計画'!M35+'雑収入他 計画'!M27+'雑収入他 計画'!M32","v":0},{"$f":"'雑収入他 計画'!N35+'雑収入他 計画'!N27+'雑収入他 計画'!N32","v":0},{"$f":"'雑収入他 計画'!O35+'雑収入他 計画'!O27+'雑収入他 計画'!O32","v":0},{"$f":"'雑収入他 計画'!P35+'雑収入他 計画'!P27+'雑収入他 計画'!P32","v":0},{"$f":"'雑収入他 計画'!Q35+'雑収入他 計画'!Q27+'雑収入他 計画'!Q32","v":0},{"$f":"'雑収入他 計画'!R35+'雑収入他 計画'!R27+'雑収入他 計画'!R32","v":0},{"$f":"'雑収入他 計画'!S35+'雑収入他 計画'!S27+'雑収入他 計画'!S32","v":0},{"$f":"'雑収入他 計画'!T35+'雑収入他 計画'!T27+'雑収入他 計画'!T32","v":0},""]
[null,"①",null,null,"収入合計",{"$f":"SUM(F6:F22)","v":0},{"$f":"SUM(G6:G22)","v":0},{"$f":"SUM(H6:H22)","v":0},0,{"$f":"SUM(J6:J22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(G23=0,\"\",IF(G23=SUM(H23:S23),\"OK\",G23-SUM(H23:S23)))","v":""}]
["農　業　支　出",50,null,null,"労賃",{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!D10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!H10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!I10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!J10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!K10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!L10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!M10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!N10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!O10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!P10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!Q10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!R10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!S10","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!T10","v":0},""]
[null,51,null,null,"肥料費",{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!D23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!H23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!I23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!J23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!K23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!L23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!M23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!N23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!O23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!P23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!Q23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!R23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!S23","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!T23","v":0},""]
[null,52,null,null,"種苗・農薬費",{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!D46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!H46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!I46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!J46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!K46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!L46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!M46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!N46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!O46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!P46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!Q46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!R46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!S46","v":0},{"$f":"'支出計画Ⅰ　労賃・肥料・種苗・農薬'!T46","v":0},""]
[null,53,"～",54,"諸資材費",{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!D15+'支出計画Ⅱ　資材・水道光熱・飼料'!D25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!H15+'支出計画Ⅱ　資材・水道光熱・飼料'!H25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!I15+'支出計画Ⅱ　資材・水道光熱・飼料'!I25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!J15+'支出計画Ⅱ　資材・水道光熱・飼料'!J25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!K15+'支出計画Ⅱ　資材・水道光熱・飼料'!K25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!L15+'支出計画Ⅱ　資材・水道光熱・飼料'!L25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!M15+'支出計画Ⅱ　資材・水道光熱・飼料'!M25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!N15+'支出計画Ⅱ　資材・水道光熱・飼料'!N25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!O15+'支出計画Ⅱ　資材・水道光熱・飼料'!O25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!P15+'支出計画Ⅱ　資材・水道光熱・飼料'!P25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!Q15+'支出計画Ⅱ　資材・水道光熱・飼料'!Q25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!R15+'支出計画Ⅱ　資材・水道光熱・飼料'!R25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!S15+'支出計画Ⅱ　資材・水道光熱・飼料'!S25","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!T15+'支出計画Ⅱ　資材・水道光熱・飼料'!T25","v":0},""]
[null,55,null,null,"水道・光熱費",{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!D33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!H33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!I33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!J33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!K33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!L33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!M33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!N33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!O33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!P33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!Q33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!R33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!S33","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!T33","v":0},""]
[null,56,null,null,"飼料費",{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!D42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!H42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!I42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!J42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!K42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!L42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!M42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!N42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!O42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!P42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!Q42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!R42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!S42","v":0},{"$f":"'支出計画Ⅱ　資材・水道光熱・飼料'!T42","v":0},""]
[null,57,"～",58,"養畜・素畜費",{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!D12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!H12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!I12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!J12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!K12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!L12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!M12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!N12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!O12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!P12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!Q12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!R12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!S12","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!T12","v":0},""]
[null,59,null,null,"農業共済掛金",{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!D22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!H22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!I22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!J22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!K22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!L22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!M22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!N22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!O22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!P22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!Q22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!R22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!S22","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!T22","v":0},""]
[null,60,null,null,"租税諸負担",{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!D31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!H31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!I31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!J31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!K31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!L31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!M31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!N31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!O31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!P31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!Q31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!R31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!S31","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!T31","v":0},""]
[null,61,null,null,"賃料料金",{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!D37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!H37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!I37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!J37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!K37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!L37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!M37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!N37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!O37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!P37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!Q37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!R37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!S37","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!T37","v":0},""]
[null,62,null,null,"修理費",{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!D42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!H42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!I42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!J42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!K42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!L42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!M42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!N42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!O42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!P42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!Q42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!R42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!S42","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!T42","v":0},""]
[null,63,null,null,"支払利息",{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!D46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!H46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!I46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!J46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!K46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!L46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!M46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!N46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!O46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!P46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!Q46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!R46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!S46","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!T46","v":0},""]
[null,64,null,null,"その他経営費",{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!D47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!H47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!I47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!J47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!K47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!L47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!M47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!N47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!O47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!P47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!Q47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!R47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!S47","v":0},{"$f":"'支出計画Ⅲ　養畜・素畜・共済・租税・賃料・修理・利息・その他'!T47","v":0},""]
["財務支出",70,null,null,"家計費",{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!E14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!H14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!I14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!J14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!K14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!L14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!M14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!N14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!O14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!P14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!Q14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!R14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!S14","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!T14","v":0},""]
[null,80,null,null,"資金返済",{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!E19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!H19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!I19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!J19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!K19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!L19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!M19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!N19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!O19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!P19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!Q19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!R19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!S19","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!T19","v":0},""]
[null,81,"～",82,"貯金振替・共済掛金",{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!E23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!E28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!H23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!H28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!I23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!I28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!J23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!J28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!K23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!K28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!L23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!L28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!M23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!M28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!N23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!N28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!O23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!O28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!P23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!P28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!Q23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!Q28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!R23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!R28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!S23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!S28","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!T23+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!T28","v":0},""]
[null,83,"～",84,"農業設備投資",{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!E29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!E30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!H29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!H30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!I29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!I30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!J29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!J30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!K29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!K30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!L29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!L30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!M29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!M30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!N29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!N30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!O29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!O30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!P29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!P30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!Q29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!Q30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!R29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!R30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!S29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!S30","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!T29+'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!T30","v":0},""]
[null,85,null,null,"その他支出",{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!E34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!H34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!I34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!J34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!K34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!L34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!M34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!N34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!O34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!P34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!Q34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!R34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!S34","v":0},{"$f":"'支出計画Ⅳ　家計費・資金返済・共済掛金・その他'!T34","v":0},""]
[null,"②",null,null,"支出合計",{"$f":"SUM(F24:F41)","v":0},{"$f":"SUM(G24:G41)","v":0},{"$f":"SUM(H24:H41)","v":0},{"$f":"SUM(I24:I41)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S24:S41)","v":0},""]
[]
["短期借入金","ご利用運転資金名",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"（共済担保・有担保（農地担保）・アグリＳ資金・営農応援ローン）"]
[null,null,null,null,null,null,"③借入"]
[null,null,null,null,null,null,"④返済"]
[null,null,null,null,null,null,"⑤借入"]
[null,null,null,null,null,null,"⑥返済"]
["（Ⅱ型・普通）余力額　（前期繰越+①-②+③+⑤-④-⑥）",null,null,null,null,null,null,{"$f":"H5+H23-H42+H46+H48-H47-H49","v":0},{"$f":"I5+I23-I42+I46+I48-I47-I49","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["※","資金繰り表を作成する時は始めに「1月の前月繰越」に金額を入れてから収支金額を入れてください。（データ入力の方についても忘れずに入力願います）"]
["※","収支項目の番号については「総合口座Ⅱ型」の項目の番号に合わせてありますのでⅡ型の方は「Ⅱ型実績表」を参照願います。"]
[null,"（総合口座Ⅱ型収支実績表の「その他」項目については、複数の項目が合算されていますので、前年度の実績をそのまま転記しないよう注意願います）"]
["※","12月末余力額は1月の前月繰越額を上回るよう計画書の作成をお願いいたします。"]