{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["様式第13"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"様式第13","index":0,"n_rows":37,"n_cols":20,"rows_kept":37,"cut":false,"hidden":false,"merged":[[35,0,35,2],[27,0,27,2],[27,5,28,5],[21,0,21,2],[22,0,22,2],[23,0,23,2],[30,0,30,2],[31,0,34,1],[28,0,28,2],[0,0,0,2],[26,0,26,2],[24,0,25,0],[16,5,17,5],[14,5,15,5],[15,0,15,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[19,0,19,2],[18,0,18,2],[16,0,16,2],[17,0,17,2],[24,1,24,2],[25,1,25,2],[16,6,17,6],[14,6,15,6],[16,4,17,4],[14,3,15,3],[16,8,17,8],[14,4,15,4],[16,7,17,7],[14,8,15,8],[16,3,17,3],[14,7,15,7],[31,13,31,18],[32,13,32,18],[27,7,28,7],[27,8,28,8],[29,0,29,2],[27,3,28,3],[27,4,28,4],[27,6,28,6],[2,9,2,11],[1,0,1,11],[2,6,2,8],[18,13,18,16],[26,13,28,16],[27,9,28,9],[27,10,28,10],[27,11,28,11],[20,0,20,2],[14,13,15,15],[14,9,15,9],[14,10,15,10],[14,11,15,11],[16,9,17,9],[16,10,17,10],[16,11,17,11],[4,7,4,8],[5,7,5,8],[6,7,6,8],[9,10,9,11],[8,0,8,11]]}
["様式第 13"]
["承認経営革新計画の実施状況報告書"]
[null,null,null,null,null,null,null,null,null,"年　　　　月　　　日"]
[null,null,"長野県知事（地域振興局長）　　　　様"]
[null,null,null,null,null,null,null,"住　　　所"]
[null,null,null,null,null,null,null,"名称及び"]
[null,null,null,null,null,null,null,"代表者の氏名"]
[]
["　　　　年　　　月　　　日付け　　　指令第　　　号で承認を受けた経営革新計画の　　　　年までの実施状況は、下表及び別表２のとおりです。"]
[null,null,null,null,null,null,null,null,null,null,"　　　（単位　千円）"]
[]
[null,null,null,"計画承認前の直近期末","１年後","２年後","３年後","４年後","５年後","６年後","７年後","８年後"]
["①売上高　"]
["②売上原価"]
["③売上総利益",null,null,{"$f":"D13-D14","v":0},{"$f":"E13-E14","v":0},0,0,0,0,0,0,{"$f":"L13-L14","v":0},null,"ここに式が入っているので注意"]
["（①－②）"]
["④販売費及び"]
["　一般管理費",null,null,null,null,null,null,null,null,null,null,null,null,"　"]
["⑤営業利益",null,null,{"$f":"D15-D17","v":0},0,0,{"$f":"G15-G17","v":0},0,0,{"$f":"J15-J17","v":0},{"$f":"K15-K17","v":0},{"$f":"L15-L17","v":0},null,"ここに式が入っているので注意"]
["⑥経常利益"]
["⑦給与支給総額"]
["⑧人件費"]
["⑨設備投資額"]
["⑩運転資金"]
[null,"普通償却額"]
[null,"特別償却額"]
["⑪減価償却費",null,null,{"$f":"SUM(D25:D26)","v":0},0,0,0,0,0,{"$f":"SUM(J25:J26)","v":0},{"$f":"SUM(K25:K26)","v":0},{"$f":"SUM(L25:L26)","v":0},null,"　ここに式が入っているので注意"]
["⑫付加価値額",null,null,{"$f":"D19+D22+D27","v":0},0,0,0,0,0,0,0,0]
["（⑤＋⑧＋⑪）"]
["⑬従業員数"]
["⑭一人当たりの　　　　　　　　　　　　付加価値額(⑫÷⑬)",null,null,{"$f":"IF(D30=\"\",\"\",ROUNDDOWN(D28/D30,0))","v":""},"","","","","",{"$f":"IF(J30=\"\",\"\",ROUNDDOWN(J28/J30,0))","v":""},{"$f":"IF(K30=\"\",\"\",ROUNDDOWN(K28/K30,0))","v":""},{"$f":"IF(L30=\"\",\"\",ROUNDDOWN(L28/L30,0))","v":""},null,"　ここに式が入っているので注意"]
["⑮資金調達額（⑨＋⑩）",null,"政府系金融　　　　　　　　機関借入","－"]
[null,null,"民間金融　　　　　　　　機関借入","－",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　　　　ここに式が入っているので注意"]
[null,null,"自己資金","－"]
[null,null,"その他","－"]
["合　計",null,null,"－",{"$f":"IF(SUM(E32:E35)=E23+E24,SUM(E32:E35),\"合計が合いません\")","v":0},{"$f":"IF(SUM(F32:F35)=F23+F24,SUM(F32:F35),\"合計が合いません\")","v":0},0,0,0,0,0,0,null,"ここに式が入っているので注意"]
["　注：該当年までの状況を記入すること。"]