{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["④修繕履歴","①収支決算書","⑤総括表","②工事費内訳書","鉄部塗装見積","③タイプ別面積・管理費等額"],"not_rendered":{"charts":0,"images":4,"macros":0,"external_links":0,"defined_names":8,"comments":3,"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":"④修繕履歴","index":0,"n_rows":47,"n_cols":50,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,17,1,18],[1,19,1,20],[1,3,1,4],[1,21,1,22],[1,23,1,24],[1,25,1,26],[0,0,0,7],[0,38,0,47],[0,48,0,49],[1,0,2,0],[1,1,2,1],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,13,1,14],[1,27,1,28],[1,29,1,30],[1,49,2,49],[1,15,1,16],[1,31,1,32]]}
["*",null,null,null,null,null,null,null,null,"*",null,"*",null,"*",null,"*",null,"*",null,"*",null,"*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作成日／  年  月  日    集会（管理組合総会）で議決された日／  年  月  日",null,null,null,null,null,null,null,null,null,"（単位：千円）"]
["区分","推定修繕工事項目","暦年","2011　10期",null,"2012　11期",null,"2013　12期",null,"2014　13期",null,"2015　14期",null,"2016　15期",null,"2017　16期",null,"2018　17期",null,"2019　18期",null,"2020　19期",null,"2021　20期",null,"2022　21期",null,"2023　22期",null,"2024　23期",null,"2025　24期",null,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"合計"]
[null,null,"経年","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用","項目","費用",25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[null,null,null,null,null,"黄色は調査に関する費用　","水色は設備長計に反映",null,"桃色はシャッター",null,null,null,null,null,null,null,null,"防災センター移設　送排風機",null,"大雨被害",null,"コロナ",null,"コロナ"]
[null,null,null,null,null,"駐車場ゲートリモコン修理",14280,"シリンダー修理",12600,"誘導灯ランプ交換",6615,"シリンダー修理",16200,"シャッター点検修理",32400,"漏水調査",17064,"店舗雨樋化粧カバー復旧",24408,"シャッター修理",27000,"防火扉補修",8800,"排水槽フロートスイッチ取替",108900,"シャッター修理",16280,"光電式感知器取替",92400,"エヤコン取替",228800,"予算",3513898]
[null,null,null,null,null,"植栽改修",103647,"地下防災センター鍵制御盤修理",15750,"シャッター点検・修理",10500,"電気錠修理",19980,"室外機架台柱移設・植栽工事",370872,"シャッター修理",19440,"駐輪場スライドドアー補修",29808,"共用灯自動点滅器交換",35640,"駐輪場照明器具取替",27000,"水漏れ調査費",116600,"電子錠補修",29700,"漏水調査費",123310,"防災シャッターモーター交換",330000]
[null,null,null,null,null,"シャッター修理",37800,"鉄扉電気錠補修",19320,"同上　補修工事",10500,"シリンダー取替",27000,"ゴミ庫シャッター修理",12960,"CS放送受信調査",27000,"植栽補填",35640,"排水槽フロートスイッチ交換",46440,"ポストダイヤル交換",45840,"自転車搬送コンベア　インバーター取替",121000,"店舗シャッター修理",38830,"受水槽内感知器取替",132000,"防災シャッターモーター交換",495440]
[null,null,null,null,null,"センサーライト取付け",38500,"駐車場リモコン補修",19530,"同上　スイッチＢOX補修",11550,"シャッター修理",41040,"誘導灯取替",114480,"階段踊り場漏水補修",37800,"照明不点灯調査改修",43200,"緊急ガス遮断弁保守点検",147548,"防犯カメラメンテナンス",50000,"シャッター修理",125730,"宅配BOX修理",44000,"電子錠・タイマー取替",134200,"防災シャッターモーター交換",177870]
[null,null,null,null,null,"路盤改修",54000,"無線信号装置取付け",21000,"シリンダー修理",36750,"照明器具交換",41040,"シャッター点検修理",8640,"消火器取替",38800,"駐車場漏水補修",54918,"植栽他工事",151200,"防犯カメラ交換",50000,"照明器具取替",168300,"プレハブ冷蔵庫修理",49500,"防犯カメラ更新",242000,"消火器誘導灯改修",350185]
[null,null,null,null,null,"エヤコンドレンアップ交換",88515,"ロボットゲート修理",23520,"廊下灯絶縁不良調査・改修",36750,"照明器具スイッチ改修",73224,"地下管理室前通路上部止水工事",677150,"地下EXPJ漏水補修",42120,"照明器具取替",66960,"庇補修・駐車場管理室漏水補修",213840,"排水槽フロートスイッチ取替",50760,"ポストキャップ取替",211200,"感知器取替",57200,"ガス管補修",275000,"防災シャッターモーター交換",36300]
[null,null,null,null,null,"エヤコン交換",12600,"駐車場照明器具取替",28770,"煙感取替",37800,"消防設備（住宅）改修工事",75075,"ゲート修理・受信機交換",113616,"排水槽フロートスイッチ交換作業",46440,"シャッター修理",68364,"自動ドア修理",270000,"店舗ドレン改修",68365,"排煙窓修理",220000,"タイル補修",60500,"排煙窓修繕",319000,"防災シャッターモーター交換",164934]
[null,null,null,null,null,"電波障害施設調査費",40950,"オートロックスイッチ修理",39375,"緊急ガス遮断弁　定期整備",46200,"不鳴調査",86400,"店舗シャッター修理",13608,"自転車搬送コンベアライン取替",50760,"駐輪場扉補修",109836,"天井漏水補修工事",518400,"増圧給水ポンプ圧力タンク取替",162800,"規約改正業務",495000,"ゲートモーター交換",113256,"消防設備点検費",323400,"シャッター修理",13860]
[null,null,null,null,null,"照明器具交換",27300,"喚起ダクト廻り漏水調査",46200,"電気錠取替",61897,"防鳥ネット改修",90720,"オートロックスイッチ及び扉シリンダー取替",108000,"店舗前ダウンライト取り替え",59400,"電子錠・タイマー取替",118800,"天井漏水調査",648000,"排水管修繕工事",434500,null,null,"電子錠取替",113300,"シャッター修理",788040,"防災シャッターモーター交換",1081520]
[null,null,null,null,null,"看板等補修工事",27300,"自動ドア修理",190050,"自動ドア修理",63000,"排水ポンプ取替",225750,null,null,"共用散水系統漏水補修",62640,"誘導灯交換",172216,"共用旧排水管調査",961632,"受水槽排水ポンプ取替",550000,null,null,"防火戸ラッチ調査",113850,"非常照明器具取替",847000,"シャッター修理",15180]
[null,null,null,null,null,"K-配管ピット内防水工事",338100,"シャッター修理",496650,"感知器調査",82950,"スプリンクラーヘッド取替",303480,null,null,"ELV誘導灯取替",66960,"ボイススピーカー取替",216160,"サイン工事",1447200,"シャッター修理",830488,null,null,"排水槽フロートスイッチ取替",138600,"防犯カメラ取替",1056000,"照明器具取替",30800]
[null,null,null,null,null,"シリンダー修理",15750,null,null,"照明器具交換",122850,"送風機修理",357000,null,null,"店舗出入口電子錠取替",83160,"ELV前照明器具取替",216160,null,null,"エントランス巾木額口補修",1447600,null,null,"感知器改修",165000,"排水ポンプ取替",1419000,"電子錠アダプター取替",24200]
[null,null,null,null,null,"スプリンクラー調査",278250,null,null,"鳩対策工事",262500,"シャッター修理点検修理",365040,null,null,"平板不陸調整",95040,"階段断線工事",343440,null,null,null,null,null,null,"地下排水ポンプ取替",178200,null,null,"貯水槽水位制御工事",583000]
[null,null,null,null,null,"共用部長尺シート補修",27800,null,null,"送風機修理・ベルト交換点検修理",399000,"植栽工事",379728,null,null,"坪庭植栽他工事",98280,"エントランスエヤコン取替",829440,null,null,null,null,null,null,"照明器具取替",216700,null,null,"防災盤部品交換",2420000]
[null,null,null,null,null,"路盤補修",44600,null,null,null,null,"消防設備（共用部）改修",577500,null,null,"駐輪場スライダー扉開閉不良調整",126900,"中央監視装置MCU UPS交換工事",950400,null,null,null,null,null,null,"発電室防音ドア補修",228800,null,null,"シャッター修理",480150,null,null,null,null,null,null,null,{"$f":"-②工事費内訳書!AF383","v":0}]
[null,null,null,null,null,"照明器具交換",23541,null,null,null,null,null,734400,null,null,"ポット用樹木支柱補修",137916,null,null,null,null,null,null,null,null,"駐車場出入口グレーチング補修",295680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"防犯カメラ設置",199800,null,null,null,null,null,null,null,null,"駐車場ピット内漏水調査",317350,null,null,"※防災シャッターは３台分"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"庇シーリング打ち替え",200880,null,null,null,null,null,null,null,null,"消火補給水槽廻り取替",473000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ゲート修理",243216,null,null,null,null,null,null,null,null,"電気温水器取替",473000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"店舗天井漏水",291600,null,null,null,null,null,null,null,null,"ゴミ庫シャッター修理",893750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS放送改修工事",463320,null,null,null,null,null,null,null,null,"屋外階段シート改修",6435000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"庇補修工事",799200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１階南軒天塗装工事",885600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１階空調ガラリ補修工事",1976400]
[]
[null,null,null,"小修繕一式（明細不明）",2393060,null,{"$f":"SUM(G5:G29)","v":1172933},null,{"$f":"SUM(I5:I29)","v":912765},null,{"$f":"SUM(K5:K29)","v":1188862},null,{"$f":"SUM(M5:M29)","v":3413577},null,{"$f":"SUM(O5:O29)","v":1451726},null,{"$f":"SUM(Q5:Q29)","v":6069736},null,{"$f":"SUM(S5:S29)","v":3279750},null,{"$f":"SUM(U5:U29)","v":4466900},null,{"$f":"SUM(W5:W29)","v":3726153},null,{"$f":"SUM(Y5:Y29)","v":1566730},null,{"$f":"SUM(AA5:AA29)","v":10451496},null,{"$f":"SUM(AC5:AC29)","v":5751350},null,{"$f":"SUM(AE5:AE29)","v":6432239},null,{"$f":"SUM(AG5:AG29)","v":3513898}]
[]
["特別修繕履歴",null,null,"鉄部塗装工事",{"$f":"5538750+563365","v":6102115},"湧水ポンプ取替",399000,"大規模修繕工事",161599000,"設備調査費用",997500,"駐車場天井漏水対策工事",518400,"中央監視装置バッテリー交換工事",259200,"非常照明器具取替",61560,"送風機改修工事",1285200,"ガス漏れ警報器一括取替工事",1181952,"地下駐車場送風機修繕工事",2572900,"消防設備改修工事",8090500,"消防設備改修工事",1843600,"施設用ゴミ置き場冷蔵庫機器取替",866800,"調査費　さんど亭雑配管",512950,"ガス警報一括取替",920040]
[null,null,null,"鉄部塗装工事監理費用　GC",420000,"植栽改修工事",868335,"委託コンサル費 JEM",525000,"スプリンクラー配管改修工事",178500,"駐車場防犯カメラ新設工事",285120,"消火補給水槽防水工事",0,"鳩除けネット修繕工事",56160,"防災センター改修工事",38988000,"鉄部塗装工事",9513043,null,null,"自家用受変電設備改修",462000,"アルミハニカムパネル庇補修",846780,"住宅防災盤更新",6930000,"配管改修費　さんど亭",2217600,"外壁調査",968000]
[null,null,null,"大規模修繕工事積算費用",1680000,"照明器具取替工事",1096698,"工事監理費 GC",2142000,"床面舗装改修費",100000,"センサーライト新設工事",113400,"一括受電コンサル費",1890000,"消防設備不具合ヶ所改修工事",2965680,"防災センター移設に伴う建築工事　駐輪機増設含む",4369680,"東階段横タラップ設置工事",96120,null,null,"防犯カメラ増設工事",450000,"自転車搬送コンベアモーターユニット取替",1636800,"地下防災総合盤調査費",485100,"増圧給水ポンプユニット整備工事",1573000,"地下駐車場防災シャッター修理",2075040]
[null,null,null,null,null,"敷地土間等補修工事",481000,"消防設備改修工事",971250,null,null,"地下湧水対策工事",136080,"インターフォン工事コンサル費",540000,"自動ドア装置交換",1771200,"駐輪場改良工事",3682260,"床シート貼替工事",237600,null,null,"非常用自家発設備点検整備",1615900,"地下駐車場給排気設備更新",23564750,"消火器取替",340680,"宅配BOX更新",4222900,"※防災シャッター残2台分"]
[null,null,null,null,null,"中央監視盤交換工事",3150000,"スプリンクラー流水検知弁交換",882000,null,null,"宅配BOXメモリー電池更新",17161,"インターフォン工事着手金",270000,"中央監視MCU部品更新工事",0,"地下2階発電機室漏水補修工事",3637440,"消防設備改修工事",0,null,null,"アルミハニカムパネル庇補修",0,null,null,null,null,null,null,"東階段シート貼替補修工事",3814800]
[null,null,null,null,null,"電動シャッター改造工事",4304947,"設備調査費用",0,null,null,"共用部照明LED化工事",6080400,"歩道陥没ヶ所改修工事",1272510,"中央監視装置機能移設調査",216000,null,null,"防犯カメラ更新工事",3368400,null,null,"自転車搬送コンベアユニット取替",0,null,null,null,null,null,null,"店舗ポスト入替工事",988900]
[null,null,null,null,null,"大規模修繕コンサル費 JEM",903000,"図面保存作業費　デジタル化",670950,null,null,"同　コンサル費用",378000,"駐車場排水ポンプ制御部品交換",185760,"増圧ポンプユニット更新工事",5292000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"地下駐車場管理室漏水改修工事",4301000]
[null,null,null,null,null,null,null,"商業組合設立コンサル費",0,null,null,"駐車場給気ファン修理",190080,"地下駐車場雨水管管内洗浄工事",2793960,"防災センター内排水改修工事",55890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"地下駐車場感知器交換工事",1006500,"関西ホーチキ220万"]
[null,null,null,null,null,null,null,null,null,null,null,"ガス緊急遮断弁整備",695736,"高圧一括受電　課金メーター工事",16200000,"EXPJ取替工事",361260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"西棟２階天井改修工事",481800]
[null,null,null,null,null,null,null,null,null,null,null,"消防設備改修工事",864000,"一括受電工事仮設工事",1296000,"タイムズ管理室天井漏水改修工事",250560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"地下駐車場PIT湧水調査",151800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"高圧一括受電課金メーター更新",18792000,"地下２階排水ポンプ・制御盤改修工事",1933200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"地下PITポンプ入替工事",1175900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"一括受電に伴う電気設備譲渡",318745,"地下2階ピット湧水調査",2484000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"西棟2階　W-EBカメラ増設工事",935000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"非接触キーシステム設置工事",1004400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"西棟地下感知器取替工事",1870000,"関西ホーチキ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"インターフォン工事",14040000]
[]
["合計",null,null,null,{"$f":"SUM(E32:E44)","v":8202115},null,{"$f":"SUM(G32:G44)","v":11202980},null,{"$f":"SUM(I32:I44)","v":166790200},null,{"$f":"SUM(K32:K44)","v":1276000},null,{"$f":"SUM(M32:M46)","v":9278377},null,{"$f":"SUM(O32:O46)","v":58862575},null,{"$f":"SUM(Q32:Q46)","v":15447510},null,{"$f":"SUM(S32:S46)","v":51962580},null,{"$f":"SUM(U32:U46)","v":14397115},null,{"$f":"SUM(W32:W46)","v":2572900},null,{"$f":"SUM(Y32:Y46)","v":10618400},null,{"$f":"SUM(AA32:AA46)","v":27891930},null,{"$f":"SUM(AC32:AC46)","v":8622580},null,{"$f":"SUM(AE32:AE46)","v":8526450},null,{"$f":"SUM(AG32:AG46)","v":18688780}]

{"sheet":"①収支決算書","index":1,"n_rows":25,"n_cols":93,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,30,1,32],[0,0,0,6],[1,0,2,0],[1,3,1,5],[1,6,1,8],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20],[1,21,1,23],[1,24,1,26],[1,27,1,29],[1,66,1,68],[1,33,1,35],[1,36,1,38],[1,39,1,41],[1,42,1,44],[1,45,1,47],[1,48,1,50],[1,51,1,53],[1,54,1,56],[1,57,1,59],[1,60,1,62],[1,63,1,65],[1,87,1,89],[1,69,1,71],[1,72,1,74],[1,75,1,77],[1,78,1,80],[1,81,1,83],[1,84,1,86]]}
["②収支決算書"]
["区分","暦年",null,"2012　11期",null,null,"2013　12期",null,null,"2014　13期",null,null,"2015　14期",null,null,"2016　15期",null,null,"2017　16期",null,null,"2018　17期",null,null,"2019　18期",null,null,"2020　19期",null,null,"2021　20期",null,null,"2022　21期",null,null,"2023　22期",null,null,"2024　23期",null,null,"2025　24期",null,null,"2026　25期",null,null,"2027　26期",null,null,"2028　27期",null,null,"2029　28期",null,null,"2030　29期",null,null,"2031　303期",null,null,"2033　31期",null,null,"2034　33期",null,null,"2035　34期",null,null,"2036　35期",null,null,"2037　36期",null,null,"2038　37期",null,null,"2039　38期",null,null,"2040　39期",null,null,"2041　40期"]
[null,"経年",null,"住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計"]
["一般会計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"改定増",{"$f":"③タイプ別面積・管理費等額!M127","v":1736250.8963400736}]
["収入",null,null,15799134,44283015,{"$f":"SUM(D5+E5)","v":60082149},15328412,42341955,{"$f":"SUM(G5+H5)","v":57670367},15248626,48506244,{"$f":"SUM(J5+K5)","v":63754870},14745969,48717851,{"$f":"SUM(M5+N5)","v":63463820},14563712,51952891,{"$f":"SUM(P5+Q5)","v":66516603},20755133,50488915,{"$f":"SUM(S5+T5)","v":71244048},20823726,58316367,{"$f":"SUM(V5+W5)","v":79140093},21695254,57643297,{"$f":"SUM(Y5+Z5)","v":79338551},21211585,58458901,{"$f":"SUM(AB5+AC5)","v":79670486},20770057,50933503,{"$f":"SUM(AE5+AF5)","v":71703560},20899294,51983211,{"$f":"SUM(AH5:AI5)","v":72882505},23622055,64241539,{"$f":"SUM(AK5:AL5)","v":87863594},21529949,60033487,{"$f":"SUM(AN5:AO5)","v":81563436},21845222,58240072,{"$f":"SUM(AQ5:AR5)","v":80085294},22894360,64254444,{"$f":"SUM(AT5:AU5)","v":87148804}]
["支出",null,null,14302646,43284779,{"$f":"SUM(D6+E6)","v":57587425},14319846,40868786,{"$f":"SUM(G6+H6)","v":55188632},14385198,48294565,{"$f":"SUM(J6+K6)","v":62679763},14534040,50687167,{"$f":"SUM(M6+N6)","v":65221207},15418353,52694085,{"$f":"SUM(P6+Q6)","v":68112438},21839697,58255364,{"$f":"SUM(S6+T6)","v":80095061},20431542,57938447,{"$f":"SUM(V6+W6)","v":78369989},19688303,61188465,{"$f":"SUM(Y6+Z6)","v":80876768},20835160,58463241,{"$f":"SUM(AB6+AC6)","v":79298401},19528964,51788094,{"$f":"SUM(AE6+AF6)","v":71317058},27201379,55843143,{"$f":"SUM(AH6:AI6)","v":83044522},23551500,69294146,{"$f":"SUM(AK6:AL6)","v":92845646},23137740,61861065,{"$f":"SUM(AN6:AO6)","v":84998805},22068504,62343301,{"$f":"SUM(AQ6:AR6)","v":84411805}]
[]
["①当期余剰金",null,null,{"$f":"SUM(D5,-D6)","v":1496488},{"$f":"SUM(E5,-E6)","v":998236},{"$f":"SUM(D8+E8)","v":2494724},{"$f":"SUM(G5,-G6)","v":1008566},{"$f":"SUM(H5,-H6)","v":1473169},{"$f":"SUM(G8+H8)","v":2481735},{"$f":"SUM(J5,-J6)","v":863428},{"$f":"SUM(K5,-K6)","v":211679},{"$f":"SUM(J8+K8)","v":1075107},{"$f":"SUM(M5,-M6)","v":211929},{"$f":"SUM(N5,-N6)","v":-1969316},{"$f":"SUM(M8+N8)","v":-1757387},{"$f":"SUM(P5,-P6)","v":-854641},{"$f":"SUM(Q5,-Q6)","v":-741194},{"$f":"SUM(P8+Q8)","v":-1595835},{"$f":"SUM(S5,-S6)","v":-1084564},{"$f":"SUM(T5,-T6)","v":-7766449},{"$f":"SUM(S8+T8)","v":-8851013},{"$f":"SUM(V5,-V6)","v":392184},{"$f":"SUM(W5,-W6)","v":377920},{"$f":"SUM(V8+W8)","v":770104},{"$f":"SUM(Y5,-Y6)","v":2006951},{"$f":"SUM(Z5,-Z6)","v":-3545168},{"$f":"SUM(Y8+Z8)","v":-1538217},{"$f":"SUM(AB5,-AB6)","v":376425},{"$f":"SUM(AC5,-AC6)","v":-4340},{"$f":"SUM(AB8+AC8)","v":372085},{"$f":"SUM(AE5,-AE6)","v":1241093},{"$f":"SUM(AF5,-AF6)","v":-854591},{"$f":"SUM(AE8+AF8)","v":386502},{"$f":"SUM(AH5,-AH6)","v":-6302085},{"$f":"SUM(AI5,-AI6)","v":-3859932},{"$f":"SUM(AH8+AI8)","v":-10162017},{"$f":"SUM(AK5,-AK6)","v":70555},{"$f":"SUM(AL5,-AL6)","v":-5052607},{"$f":"SUM(AK8+AL8)","v":-4982052},{"$f":"SUM(AN5,-AN6)","v":-1607791},{"$f":"SUM(AO5,-AO6)","v":-1827578},{"$f":"SUM(AN8+AO8)","v":-3435369},{"$f":"SUM(AQ5,-AQ6)","v":-223282},{"$f":"SUM(AR5,-AR6)","v":-4103229},{"$f":"SUM(AQ8+AR8)","v":-4326511},{"$f":"SUM(AT5,-AT6)","v":22894360},{"$f":"SUM(AU5,-AU6)","v":64254444},{"$f":"SUM(AT8+AU8)","v":87148804},{"$f":"SUM(AW5,-AW6)","v":0},{"$f":"SUM(AX5,-AX6)","v":0},{"$f":"SUM(AW8+AX8)","v":0},{"$f":"SUM(AZ5,-AZ6)","v":0},{"$f":"SUM(BA5,-BA6)","v":0},{"$f":"SUM(AZ8+BA8)","v":0},{"$f":"SUM(BC5,-BC6)","v":0},{"$f":"SUM(BD5,-BD6)","v":0},{"$f":"SUM(BC8+BD8)","v":0},{"$f":"SUM(BF5,-BF6)","v":0},{"$f":"SUM(BG5,-BG6)","v":0},{"$f":"SUM(BF8+BG8)","v":0},{"$f":"SUM(BI5,-BI6)","v":0},{"$f":"SUM(BJ5,-BJ6)","v":0},{"$f":"SUM(BI8+BJ8)","v":0},{"$f":"SUM(BL5,-BL6)","v":0},{"$f":"SUM(BM5,-BM6)","v":0},{"$f":"SUM(BL8+BM8)","v":0},{"$f":"SUM(BO5,-BO6)","v":0},{"$f":"SUM(BP5,-BP6)","v":0},{"$f":"SUM(BO8+BP8)","v":0},{"$f":"SUM(BR5,-BR6)","v":0},{"$f":"SUM(BS5,-BS6)","v":0},{"$f":"SUM(BR8+BS8)","v":0},{"$f":"SUM(BU5,-BU6)","v":0},{"$f":"SUM(BV5,-BV6)","v":0},{"$f":"SUM(BU8+BV8)","v":0},{"$f":"SUM(BX5,-BX6)","v":0},{"$f":"SUM(BY5,-BY6)","v":0},{"$f":"SUM(BX8+BY8)","v":0},{"$f":"SUM(CA5,-CA6)","v":0},{"$f":"SUM(CB5,-CB6)","v":0},{"$f":"SUM(CA8+CB8)","v":0},{"$f":"SUM(CD5,-CD6)","v":0},{"$f":"SUM(CE5,-CE6)","v":0},{"$f":"SUM(CD8+CE8)","v":0},{"$f":"SUM(CG5,-CG6)","v":0},{"$f":"SUM(CH5,-CH6)","v":0},{"$f":"SUM(CG8+CH8)","v":0},{"$f":"SUM(CJ5,-CJ6)","v":0},{"$f":"SUM(CK5,-CK6)","v":0},{"$f":"SUM(CJ8+CK8)","v":0},{"$f":"SUM(CM5,-CM6)","v":0},{"$f":"SUM(CN5,-CN6)","v":0},{"$f":"SUM(CM8+CN8)","v":0}]
["➁前期繰越額",null,null,21025741,12061498,{"$f":"SUM(D9+E9)","v":33087239},{"$f":"SUM(D12)","v":22522229},{"$f":"SUM(E12)","v":11831328},{"$f":"SUM(G9+H9)","v":34353557},{"$f":"SUM(G12)","v":23530795},{"$f":"SUM(H12)","v":13238027},{"$f":"SUM(J9+K9)","v":36768822},{"$f":"SUM(J12)","v":24394223},{"$f":"SUM(K12)","v":13449706},{"$f":"SUM(M9+N9)","v":37843929},{"$f":"SUM(M12)","v":24606152},{"$f":"SUM(N12)","v":11480390},{"$f":"SUM(P9+Q9)","v":36086542},{"$f":"SUM(P12)","v":23752411},{"$f":"SUM(Q12)","v":10738296},{"$f":"SUM(S9+T9)","v":34490707},{"$f":"SUM(S12)","v":22667847},{"$f":"SUM(T12)","v":2971847},{"$f":"SUM(V9+W9)","v":25639694},{"$f":"SUM(V12)","v":22827420},{"$f":"SUM(W12)","v":1781137},{"$f":"SUM(Y9+Z9)","v":24608557},{"$f":"SUM(Y12)","v":24754689},{"$f":"SUM(Z12)","v":-3136679},{"$f":"SUM(AB9+AC9)","v":21618010},{"$f":"SUM(AB12)","v":24904142},{"$f":"SUM(AC12)","v":-4657466},{"$f":"SUM(AE9+AF9)","v":20246676},{"$f":"SUM(AE12)","v":25909401},{"$f":"SUM(AF12)","v":-6829861},{"$f":"SUM(AH9+AI9)","v":19079540},{"$f":"SUM(AH12)","v":19365546},{"$f":"SUM(AI12)","v":-12047486},{"$f":"SUM(AK9+AL9)","v":7318060},{"$f":"SUM(AK12)","v":19117706},{"$f":"SUM(AL12)","v":-18904333},{"$f":"SUM(AN9+AO9)","v":213373},{"$f":"SUM(AN12)","v":17244202},{"$f":"SUM(AO12)","v":-22357649},{"$f":"SUM(AQ9+AR9)","v":-5113447},{"$f":"SUM(AQ12)","v":17020920},{"$f":"SUM(AR12)","v":-26460878},{"$f":"SUM(AT9+AU9)","v":-9439958},{"$f":"SUM(AT12)","v":39915280},{"$f":"SUM(AU12)","v":37793566},{"$f":"SUM(AW9+AX9)","v":77708846},{"$f":"SUM(AW12)","v":39915280},{"$f":"SUM(AX12)","v":37793566},{"$f":"SUM(AZ9+BA9)","v":77708846},{"$f":"SUM(AZ12)","v":39915280},{"$f":"SUM(BA12)","v":37793566},{"$f":"SUM(BC9+BD9)","v":77708846},{"$f":"SUM(BC12)","v":39915280},{"$f":"SUM(BD12)","v":37793566},{"$f":"SUM(BF9+BG9)","v":77708846},{"$f":"SUM(BF12)","v":39915280},{"$f":"SUM(BG12)","v":37793566},{"$f":"SUM(BI9+BJ9)","v":77708846},{"$f":"SUM(BI12)","v":39915280},{"$f":"SUM(BJ12)","v":37793566},{"$f":"SUM(BL9+BM9)","v":77708846},{"$f":"SUM(BL12)","v":39915280},{"$f":"SUM(BM12)","v":37793566},{"$f":"SUM(BO9+BP9)","v":77708846},{"$f":"SUM(BO12)","v":39915280},{"$f":"SUM(BP12)","v":37793566},{"$f":"SUM(BR9+BS9)","v":77708846},{"$f":"SUM(BR12)","v":39915280},{"$f":"SUM(BS12)","v":37793566},{"$f":"SUM(BU9+BV9)","v":77708846},{"$f":"SUM(BU12)","v":39915280},{"$f":"SUM(BV12)","v":37793566},{"$f":"SUM(BX9+BY9)","v":77708846},{"$f":"SUM(BX12)","v":39915280},{"$f":"SUM(BY12)","v":37793566},{"$f":"SUM(CA9+CB9)","v":77708846},{"$f":"SUM(CA12)","v":39915280},{"$f":"SUM(CB12)","v":37793566},{"$f":"SUM(CD9+CE9)","v":77708846},{"$f":"SUM(CD12)","v":39915280},{"$f":"SUM(CE12)","v":37793566},{"$f":"SUM(CG9+CH9)","v":77708846},{"$f":"SUM(CG12)","v":39915280},{"$f":"SUM(CH12)","v":37793566},{"$f":"SUM(CJ9+CK9)","v":77708846},{"$f":"SUM(CJ12)","v":39915280},{"$f":"SUM(CK12)","v":37793566},{"$f":"SUM(CM9+CN9)","v":77708846}]
["③前期余剰金取崩",null,null,0,1228406,{"$f":"SUM(D10+E10)","v":1228406},0,66470,{"$f":"SUM(G10+H10)","v":66470},null,null,{"$f":"SUM(J10+K10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V10+W10)","v":0},null,0,{"$f":"SUM(Y10+Z10)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AH10+AI10)","v":0},0,0,{"$f":"SUM(AK10+AL10)","v":0},0,0,{"$f":"SUM(AN10+AO10)","v":0},0,0,{"$f":"SUM(AQ10+AR10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["④電気使用料振替",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-271320,-1675040,{"$f":"SUM(S11+T11)","v":-1946360},-232611,-1568630,{"$f":"SUM(V11+W11)","v":-1801241},-230431,-1542119,{"$f":"SUM(Y11+Z11)","v":-1772550},-226972,-1516447,{"$f":"SUM(AB11+AC11)","v":-1743419},-235834,-1317804,{"$f":"SUM(AE11+AF11)","v":-1553638},-241770,-1357693,{"$f":"SUM(AH11+AI11)","v":-1599463},-318395,-1804240,{"$f":"SUM(AK11+AL11)","v":-2122635},-265713,-1625738,{"$f":"SUM(AN11+AO11)","v":-1891451},null,null,{"$f":"SUM(AQ11+AR11)","v":0}]
["次期繰越額",null,null,{"$f":"SUM(D8+D9-D10)","v":22522229},{"$f":"SUM(E8+E9-E10)","v":11831328},{"$f":"SUM(D12+E12)","v":34353557},{"$f":"SUM(G8+G9-G10)","v":23530795},{"$f":"SUM(H8+H9-H10)","v":13238027},{"$f":"SUM(G12+H12)","v":36768822},{"$f":"SUM(J8+J9-J10)","v":24394223},{"$f":"SUM(K8+K9-K10)","v":13449706},{"$f":"SUM(J12+K12)","v":37843929},{"$f":"SUM(M8+M9-M10)","v":24606152},{"$f":"SUM(N8+N9-N10)","v":11480390},{"$f":"SUM(M12+N12)","v":36086542},23752411,10738296,{"$f":"SUM(P12+Q12)","v":34490707},{"$f":"SUM(S8+S9-S10)","v":22667847},{"$f":"SUM(T8+T9-T10)","v":2971847},{"$f":"SUM(S12+T12)","v":25639694},{"$f":"SUM(V8:V11)","v":22827420},{"$f":"SUM(W8:W11)","v":1781137},{"$f":"SUM(V12+W12)","v":24608557},24754689,-3136679,{"$f":"SUM(Y12+Z12)","v":21618010},{"$f":"SUM(AB8:AB11)","v":24904142},-4657466,20246676,25909401,-6829861,19079540,19365546,-12047486,7318060,19117706,-18904333,{"$f":"SUM(AK12+AL12)","v":213373},{"$f":"SUM(AN8:AN11)","v":17244202},{"$f":"SUM(AO8:AO11)","v":-22357649},{"$f":"SUM(AN12+AO12)","v":-5113447},{"$f":"SUM(AQ8+AQ9-AQ10)","v":17020920},{"$f":"SUM(AR8+AR9-AR10)","v":-26460878},{"$f":"SUM(AQ12+AR12)","v":-9439958},{"$f":"SUM(AT8+AT9-AT10)","v":39915280},{"$f":"SUM(AU8+AU9-AU10)","v":37793566},{"$f":"SUM(AT12+AU12)","v":77708846},{"$f":"SUM(AW8+AW9-AW10)","v":39915280},{"$f":"SUM(AX8+AX9-AX10)","v":37793566},{"$f":"SUM(AW12+AX12)","v":77708846},{"$f":"SUM(AZ8+AZ9-AZ10)","v":39915280},{"$f":"SUM(BA8+BA9-BA10)","v":37793566},{"$f":"SUM(AZ12+BA12)","v":77708846},{"$f":"SUM(BC8+BC9-BC10)","v":39915280},{"$f":"SUM(BD8+BD9-BD10)","v":37793566},{"$f":"SUM(BC12+BD12)","v":77708846},{"$f":"SUM(BF8+BF9-BF10)","v":39915280},{"$f":"SUM(BG8+BG9-BG10)","v":37793566},{"$f":"SUM(BF12+BG12)","v":77708846},{"$f":"SUM(BI8+BI9-BI10)","v":39915280},{"$f":"SUM(BJ8+BJ9-BJ10)","v":37793566},{"$f":"SUM(BI12+BJ12)","v":77708846},{"$f":"SUM(BL8+BL9-BL10)","v":39915280},{"$f":"SUM(BM8+BM9-BM10)","v":37793566},{"$f":"SUM(BL12+BM12)","v":77708846},{"$f":"SUM(BO8+BO9-BO10)","v":39915280},{"$f":"SUM(BP8+BP9-BP10)","v":37793566},{"$f":"SUM(BO12+BP12)","v":77708846},{"$f":"SUM(BR8+BR9-BR10)","v":39915280},{"$f":"SUM(BS8+BS9-BS10)","v":37793566},{"$f":"SUM(BR12+BS12)","v":77708846},{"$f":"SUM(BU8+BU9-BU10)","v":39915280},{"$f":"SUM(BV8+BV9-BV10)","v":37793566},{"$f":"SUM(BU12+BV12)","v":77708846},{"$f":"SUM(BX8+BX9-BX10)","v":39915280},{"$f":"SUM(BY8+BY9-BY10)","v":37793566},{"$f":"SUM(BX12+BY12)","v":77708846},{"$f":"SUM(CA8+CA9-CA10)","v":39915280},{"$f":"SUM(CB8+CB9-CB10)","v":37793566},{"$f":"SUM(CA12+CB12)","v":77708846},{"$f":"SUM(CD8+CD9-CD10)","v":39915280},{"$f":"SUM(CE8+CE9-CE10)","v":37793566},{"$f":"SUM(CD12+CE12)","v":77708846},{"$f":"SUM(CG8+CG9-CG10)","v":39915280},{"$f":"SUM(CH8+CH9-CH10)","v":37793566},{"$f":"SUM(CG12+CH12)","v":77708846},{"$f":"SUM(CJ8+CJ9-CJ10)","v":39915280},{"$f":"SUM(CK8+CK9-CK10)","v":37793566},{"$f":"SUM(CJ12+CK12)","v":77708846},{"$f":"SUM(CM8+CM9-CM10)","v":39915280},{"$f":"SUM(CN8+CN9-CN10)","v":37793566},{"$f":"SUM(CM12+CN12)","v":77708846}]
["特別会計"]
["収入",null,null,15229694,19486706,{"$f":"SUM(D14+E14)","v":34716400},12553628,9331488,{"$f":"SUM(G14+H14)","v":21885116},12347312,9151488,{"$f":"SUM(J14+K14)","v":21498800},11802152,9091488,{"$f":"SUM(M14:N14)","v":20893640},11924832,9479868,{"$f":"SUM(P14:Q14)","v":21404700},11491512,8751488,{"$f":"SUM(S14:T14)","v":20243000},11541381,8731488,{"$f":"SUM(V14:W14)","v":20272869},11561362,8931488,{"$f":"SUM(Y14:Z14)","v":20492850},11724272,9336828,{"$f":"SUM(AB14:AC14)","v":21061100},11471344,13107989,{"$f":"SUM(AE14:AF14)","v":24579333},13240750,11088465,{"$f":"SUM(AH14:AI14)","v":24329215},11499212,9211488,{"$f":"SUM(AK14:AL14)","v":20710700},11297802,9311488,{"$f":"SUM(AN14:AO14)","v":20609290},11280752,9451488,{"$f":"SUM(AQ14:AR14)","v":20732240}]
["支出",null,null,1295857,9907123,{"$f":"SUM(D15+E15)","v":11202980},108351601,58438599,{"$f":"SUM(G15+H15)","v":166790200},267916,1008084,{"$f":"SUM(J15+K15)","v":1276000},4154088,5124289,{"$f":"SUM(M15:N15)","v":9278377},37010093,21852482,{"$f":"SUM(P15:Q15)","v":58862575},11198798,4248712,{"$f":"SUM(S15:T15)","v":15447510},15987879,35974701,{"$f":"SUM(V15:W15)","v":51962580},12217450,2179665,{"$f":"SUM(Y15:Z15)","v":14397115},1275258,1297624,{"$f":"SUM(AB15:AC15)","v":2572882},4822037,5796363,{"$f":"SUM(AE15:AF15)","v":10618400},13433046,14458884,{"$f":"SUM(AH15:AI15)","v":27891930},7172550,1350030,{"$f":"SUM(AK15:AL15)","v":8522580},6050145,2476305,{"$f":"SUM(AN15:AO15)","v":8526450},9834979,9183801,{"$f":"SUM(AQ15:AR15)","v":19018780}]
[]
["①当期余剰金",null,null,{"$f":"SUM(D14-D15)","v":13933837},{"$f":"SUM(E14-E15)","v":9579583},{"$f":"SUM(D17:E17)","v":23513420},{"$f":"SUM(G14-G15)","v":-95797973},{"$f":"SUM(H14-H15)","v":-49107111},{"$f":"SUM(G17:H17)","v":-144905084},{"$f":"SUM(J14-J15)","v":12079396},{"$f":"SUM(K14-K15)","v":8143404},{"$f":"SUM(J17:K17)","v":20222800},{"$f":"SUM(M14-M15)","v":7648064},{"$f":"SUM(N14-N15)","v":3967199},{"$f":"SUM(M17:N17)","v":11615263},{"$f":"SUM(P14-P15)","v":-25085261},{"$f":"SUM(Q14-Q15)","v":-12372614},{"$f":"SUM(P17:Q17)","v":-37457875},{"$f":"SUM(S14-S15)","v":292714},{"$f":"SUM(T14-T15)","v":4502776},{"$f":"SUM(S17:T17)","v":4795490},{"$f":"SUM(V14-V15)","v":-4446498},{"$f":"SUM(W14-W15)","v":-27243213},{"$f":"SUM(V17:W17)","v":-31689711},{"$f":"SUM(Y14-Y15)","v":-656088},{"$f":"SUM(Z14-Z15)","v":6751823},{"$f":"SUM(Y17:Z17)","v":6095735},{"$f":"SUM(AB14-AB15)","v":10449014},{"$f":"SUM(AC14-AC15)","v":8039204},{"$f":"SUM(AB17:AC17)","v":18488218},{"$f":"SUM(AE14-AE15)","v":6649307},{"$f":"SUM(AF14-AF15)","v":7311626},{"$f":"SUM(AE17:AF17)","v":13960933},{"$f":"SUM(AH14-AH15)","v":-192296},{"$f":"SUM(AI14-AI15)","v":-3370419},{"$f":"SUM(AH17:AI17)","v":-3562715},{"$f":"SUM(AK14-AK15)","v":4326662},{"$f":"SUM(AL14-AL15)","v":7861458},{"$f":"SUM(AK17:AL17)","v":12188120},{"$f":"SUM(AN14-AN15)","v":5247657},{"$f":"SUM(AO14-AO15)","v":6835183},{"$f":"SUM(AN17:AO17)","v":12082840},{"$f":"SUM(AQ14-AQ15)","v":1445773},{"$f":"SUM(AR14-AR15)","v":267687},{"$f":"SUM(AQ17:AR17)","v":1713460}]
["➁前期繰越額",null,null,115617897,78314753,{"$f":"SUM(D18+E18)","v":193932650},129551734,87894336,{"$f":"SUM(G18:H18)","v":217446070},{"$f":"SUM(G21)","v":33753761},{"$f":"SUM(H21)","v":38787225},{"$f":"SUM(I21)","v":72540986},{"$f":"SUM(J21)","v":45833157},{"$f":"SUM(K21)","v":46930629},{"$f":"SUM(M18:N18)","v":92763786},{"$f":"SUM(M21)","v":53481221},{"$f":"SUM(N21)","v":50897828},{"$f":"SUM(P18:Q18)","v":104379049},{"$f":"P21","v":28395960},{"$f":"SUM(Q21)","v":38525214},{"$f":"SUM(S18:T18)","v":66921174},{"$f":"SUM(S21)","v":28959994},{"$f":"SUM(T21)","v":44703030},{"$f":"SUM(V18:W18)","v":73663024},{"$f":"SUM(V21)","v":24746107},{"$f":"SUM(W21)","v":19028447},{"$f":"SUM(Y18:Z18)","v":43774554},{"$f":"SUM(Y21)","v":24320450},{"$f":"SUM(Z21)","v":27322389},{"$f":"SUM(AB18:AC18)","v":51642839},{"$f":"SUM(AB21)","v":34996436},{"$f":"SUM(AC21)","v":36878040},{"$f":"SUM(AE18:AF18)","v":71874476},{"$f":"SUM(AE21)","v":41881577},{"$f":"SUM(AF21)","v":45507470},{"$f":"SUM(AH18:AI18)","v":87389047},{"$f":"SUM(AH21)","v":41931051},{"$f":"SUM(AI21)","v":43494744},{"$f":"SUM(AK18:AL18)","v":85425795},{"$f":"SUM(AK21)","v":46576108},{"$f":"SUM(AL21)","v":53160442},{"$f":"SUM(AN18:AO18)","v":99736550},{"$f":"SUM(AN21)","v":52089478},{"$f":"SUM(AO21)","v":61621363},113710841]
["③前期余剰金取崩",null,null,null,null,{"$f":"SUM(D19+E19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y19:Z19)","v":0},null,null,{"$f":"SUM(AB19:AC19)","v":0},null,null,{"$f":"SUM(AE19:AF19)","v":0},null,null,{"$f":"SUM(AH19:AI19)","v":0},0,0,{"$f":"SUM(AK19:AL19)","v":0},0,0,{"$f":"SUM(AN19:AO19)","v":0},0,0,{"$f":"SUM(AQ19:AR19)","v":0}]
["④電気使用料振替",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P20:Q20)","v":0},{"$f":"SUM(S11)*-1","v":271320},{"$f":"SUM(T11)*-1","v":1675040},{"$f":"SUM(S20:T20)","v":1946360},{"$f":"SUM(V11)*-1","v":232611},{"$f":"SUM(W11)*-1","v":1568630},{"$f":"SUM(V20:W20)","v":1801241},{"$f":"SUM(Y11)*-1","v":230431},{"$f":"SUM(Z11)*-1","v":1542119},{"$f":"SUM(Y20:Z20)","v":1772550},{"$f":"SUM(AB11)*-1","v":226972},{"$f":"SUM(AC11)*-1","v":1516447},{"$f":"SUM(AB20:AC20)","v":1743419},{"$f":"SUM(AE11)*-1","v":235834},{"$f":"SUM(AF11)*-1","v":1317804},{"$f":"SUM(AE20:AF20)","v":1553638},{"$f":"SUM(AH11)*-1","v":241770},{"$f":"SUM(AI11)*-1","v":1357693},{"$f":"SUM(AH20:AI20)","v":1599463},{"$f":"SUM(AK11)*-1","v":318395},{"$f":"SUM(AL11)*-1","v":1804240},{"$f":"SUM(AK20:AL20)","v":2122635},{"$f":"SUM(AN11)*-1","v":265713},{"$f":"SUM(AO11)*-1","v":1625738},{"$f":"SUM(AN20:AO20)","v":1891451},{"$f":"SUM(AQ11)*-1","v":0},{"$f":"SUM(AR11)*-1","v":0},{"$f":"SUM(AQ20:AR20)","v":0}]
["次期繰越額",null,null,{"$f":"SUM(D17:D20)","v":129551734},87894336,217446070,33753761,38787225,72540986,45833157,46930629,92763786,53481221,50897828,{"$f":"SUM(M21:N21)","v":104379049},{"$f":"SUM(P17:P20)","v":28395960},{"$f":"SUM(Q17:Q20)","v":38525214},{"$f":"SUM(P21:Q21)","v":66921174},{"$f":"SUM(S17:S20)","v":28959994},{"$f":"SUM(T17:T20)","v":44703030},{"$f":"SUM(S21:T21)","v":73663024},{"$f":"SUM(V17:V20)","v":24746107},{"$f":"SUM(W17:W20)","v":19028447},{"$f":"SUM(V21:W21)","v":43774554},{"$f":"SUM(Y17:Y20)","v":24320450},{"$f":"SUM(Z17:Z20)","v":27322389},{"$f":"SUM(Y21:Z21)","v":51642839},{"$f":"SUM(AB17:AB20)","v":34996436},{"$f":"SUM(AC17:AC20)","v":36878040},{"$f":"SUM(AB21:AC21)","v":71874476},{"$f":"SUM(AE17:AE20)","v":41881577},{"$f":"SUM(AF17:AF20)","v":45507470},{"$f":"SUM(AE21:AF21)","v":87389047},{"$f":"SUM(AH17:AH20)","v":41931051},{"$f":"SUM(AI17:AI20)","v":43494744},{"$f":"SUM(AH21:AI21)","v":85425795},{"$f":"SUM(AK17:AK20)","v":46576108},{"$f":"SUM(AL17:AL20)","v":53160442},{"$f":"SUM(AK21:AL21)","v":99736550},{"$f":"SUM(AN17:AN20)","v":52089478},{"$f":"SUM(AO17:AO20)","v":61621363},{"$f":"SUM(AN21:AO21)","v":113710841},{"$f":"SUM(AQ17:AQ20)","v":53535251},{"$f":"SUM(AR17:AR20)","v":61889050},{"$f":"AS17+AS18","v":115424301}]
["内、電気使用料積立分累計"]
[]
[null,null,null,null,null,null,null,null,null,null,null,72540986,null,null,92763786,null,null,104379049,null,{"$f":"U24-R25","v":7934950},74856124,null,{"$f":"X24-U25","v":-11194510},70403464,null,null,41514994,null,null,49383279,null,null,69614898,null,null,85129469,null,null,83166217,null,null,97476972]
[null,null,null,null,null,null,null,null,null,null,null,92763786,null,null,104379049,null,null,66921174,null,null,81597974,null,null,40514994,null,null,49383279,null,null,69614898,null,null,85129469,null,null,83166217,null,null,97476972,null,null,111451263]

{"sheet":"⑤総括表","index":2,"n_rows":70,"n_cols":42,"rows_kept":70,"cut":false,"hidden":false,"merged":[[0,0,0,7],[0,25,0,34],[0,35,0,36],[1,0,2,0],[1,1,2,1],[1,36,2,36],[5,0,14,0],[17,0,30,0],[31,0,34,0],[42,0,42,1],[35,0,35,1],[36,0,36,1],[39,0,39,1],[41,0,41,1],[22,1,24,1],[25,1,27,1],[40,4,40,10],[22,6,24,6],[22,3,24,3],[22,4,24,4],[22,5,24,5],[22,7,24,7],[22,8,24,8],[22,9,24,9],[22,10,24,10],[22,11,24,11],[22,12,24,12],[22,13,24,13],[22,14,24,14],[22,15,24,15],[18,18,19,18],[18,19,19,19],[22,16,24,16],[22,17,24,17],[22,18,24,18],[22,19,24,19],[18,15,19,15],[18,16,19,16],[18,17,19,17],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,7,19,7],[18,8,19,8],[18,9,19,9],[18,10,19,10],[18,11,19,11],[18,12,19,12],[18,13,19,13],[18,14,19,14]]}
["（様式第4-1号）長期修繕計画総括表",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作成日／  年  月  日    集会（管理組合総会）で議決された日／  年  月  日",null,null,null,null,null,null,null,null,null,"（単位：千円）"]
["区分","推定修繕工事項目","暦年",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"2009～合計"]
[null,null,"経年",8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
["仮設","0  共通仮設工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I5)","v":6940000},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U5:U15)*0.05","v":1273077.0932284943},{"$f":"SUM(V5:V15)*0.05","v":4290572.1187559571},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H4)","v":11845792.147889266},null,{"$f":"SUM(D4:AJ4)","v":24349441.35987372}]
[null,"1 　直接工事費",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I8)","v":34294760},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,13,,-②工事費内訳書!P8)","v":10153596.058829673},{"$f":"FV(AP13,14,,-②工事費内訳書!M8)","v":34894539.524331801},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H5)","v":58537262.063652284},null,137880157.64681375]
["建築","２  下地補修工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I18)","v":3623030},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,13,,-②工事費内訳書!P18)","v":1186884.0834413578},{"$f":"FV(AP13,14,,-②工事費内訳書!M18)","v":3569889.3778294926},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H6)","v":6184100.9114650209},null,14563904.372735871]
[null,"３  石・タイル工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I28)","v":9371720},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,13,,-②工事費内訳書!P28)","v":2826284.7022817582},{"$f":"FV(AP13,14,,-②工事費内訳書!M28)","v":9482975.1170441862},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H7)","v":15996462.130866971},null,37677441.950192913]
[null,"４  シーリング工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I47)","v":9831467},null,null,null,null,null,"鉄部塗装",null,null,null,null,null,null,{"$f":"FV(AP13,13,,-②工事費内訳書!P47)","v":2819683.4276465527},{"$f":"FV(AP13,14,,-②工事費内訳書!M47)","v":10096334.820053963},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H8)","v":16781198.067843288},null,39528683.315543801]
[null,"５  外壁塗装工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I69)","v":20062142},null,null,null,null,null,"前回2010",null,null,null,null,null,null,{"$f":"FV(AP13,13,,-②工事費内訳書!P69)","v":5758034.5659311535},{"$f":"FV(AP13,14,,-②工事費内訳書!M69)","v":20598375.053301919},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H9)","v":34243798.872253522},null,80662350.491486594]
[null,"７  鉄部塗装工事",null,null,null,{"$f":"5538750+563365","v":6102115},null,{"$f":"SUM(②工事費内訳書!I122)","v":4339760},null,null,null,null,null,9513043,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,11,,-N10)","v":11828273.260853585},null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H10)","v":7407477.6558679994},null,39190668.916721582]
[null,"８  防水工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I231)","v":21218928},null,null,null,null,3637440,null,null,null,null,null,null,{"$f":"②工事費内訳書!AB380","v":481800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H11)","v":36218301.252021275},null,61556469.252021275]
[null,"９  床工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I260)","v":9019455},null,null,null,null,null,237600,null,null,{"$f":"6435000-6435000","v":0},null,null,{"$f":"②工事費内訳書!AB377","v":3814800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H12)","v":15395185.766172994},null,28467040.766172994,null,null,null,"物価上昇率"]
[null,"10  洗い工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I268)","v":7533830},null,null,null,null,null,null,null,null,null,null,null,{"$f":"②工事費内訳書!AB379","v":4301000},{"$f":"FV(AP13,13,,-②工事費内訳書!P268)","v":2717059.026439392},{"$f":"FV(AP13,14,,-②工事費内訳書!M268)","v":7169328.4825577782},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H13)","v":12859392.544313053},null,34580610.053310223,"第2回目建築工事費計",null,null,"利率",0.02]
[null,"11  その他雑工事",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I282)","v":9648800},100000,null,null,56160,null,96120,null,null,846780,null,null,{"$f":"②工事費内訳書!AB370","v":2075040},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H14)","v":16469406.235814689},null,29292306.235814691,"東棟",{"$f":"SUM(V4:V16)","v":103617316.66795637}]
[null,"12  室内改装その他工事",null,null,null,null,{"$f":"②工事費内訳書!N371","v":4304947},{"$f":"SUM(②工事費内訳書!I302)","v":1070100},null,null,null,{"$f":"1771200+55890+361260+250560","v":2438910},4369680,null,null,null,null,null,4222900,{"$f":"②工事費内訳書!AB378","v":988900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H15)","v":1826539.2186536458},null,19221976.218653645,"西棟",{"$f":"SUM(U4:U16)","v":30744811.801468138}]
[null,"13　工事管理費",null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I304:I305)","v":11046008},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U4:U15)*0.15","v":4010192.8436697568},{"$f":"SUM(V4:V15)*0.15","v":13515302.174081264},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,27,,-H16)","v":18854281.676069453},null,47425784.693820477,"第3回目建築工事費計"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026年以降の設備想定額は②工事費内訳書（一般会計の小修繕+特別会計による修繕）による推定額を採用する。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4:AI16)","v":252619198.54288346}]
["設備","８  給水設備",null,null,null,null,null,null,null,null,null,5292000,null,null,null,null,null,null,1573000,null,null,null,null,null,null,null,{"$f":"FV(AP13,15,,-L18)","v":7122335.2464112919},null,null,null,null,null,null,{"$f":"FV(AP13,15,,-S18)","v":2117050.8961838554},null,null,{"$f":"SUM(D18:AJ18)","v":16104386.142595148}]
[null,"９  排水設備","エフロレッセンス除去",null,null,null,{"$f":"②工事費内訳書!N321","v":399000},null,null,136080,{"$f":"185760+2793960","v":2979720},1933200,null,null,null,null,null,null,2217600,{"$f":"②工事費内訳書!AB322","v":1175900},null,{"$f":"U19*(1+AP13)+FV(AP13,6,,-434500)","v":489317.57117020804},null,null,{"$f":"FV(AP13,3,,-V19)","v":519267.72106639412},null,null,{"$f":"FV(AP13,3,,-Y19)","v":551051.05973742588},null,null,{"$f":"FV(AP13,3,,-AB19)","v":584779.79300183419},null,null,{"$f":"FV(AP13,3,,-AE19)","v":620572.99457189045},null,null,{"$f":"SUM(D19:AJ19)","v":11606489.139547752}]
[null,null,"排水ポンプ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"②工事費内訳書!AE321","v":92434.61538461539},null,{"$f":"FV(AP13,5,,-②工事費内訳書!AE322)","v":1566690.6597408},null,{"$f":"X20*(1+AP13)+FV(AP13,4,,-U20)","v":100054.20038953847},null,null,{"$f":"FV(AP13,5,,-W20)","v":1729753.0819725604},null,null,{"$f":"FV(AP13,10,,-U20)","v":112677.28036820769},null,{"$f":"FV(AP13,5,,-AB20)","v":1909787.1720819399},null,null,null,5511397.0099376617]
[null,"10  ガス設備",null,null,null,null,null,null,null,695736,null,null,null,1181952,null,null,null,null,null,{"$f":"②工事費内訳書!AB323","v":920040},null,null,null,{"$f":"②工事費内訳書!AE323+②工事費内訳書!AE324","v":1195040},null,null,null,null,{"$f":"FV(AP13,5,,-X21)","v":1319420.723056128},null,null,null,null,{"$f":"FV(AP13,5,,-AC21)","v":1456747.0916705346},null,null,6768935.8147266628]
[null,"11  空調・換気設備",null,null,null,null,null,null,null,190080,null,null,1285200,null,2572900,1615900,23564750,866800,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,15,,-②工事費内訳書!AE326)","v":3405046.8959600469},null,null,null,null,null,null,null,33500676.895960048]
[null,"12  電灯設備等","照明器具",null,null,null,{"$f":"②工事費内訳書!N331","v":1096698},null,null,{"$f":"17161+6080400","v":6097561},{"$f":"16200000+1296000+18792000+318745","v":36606745},null,null,null,null,462000,null,null,null,null,{"$f":"②工事費内訳書!AE329","v":87514.230769230766},{"$f":"U23*(1+AP13)","v":89264.515384615384},{"$f":"V23*(1+AP13)","v":91049.805692307695},{"$f":"W23*(1+AP13)","v":92870.801806153846},{"$f":"X23*(1+AP13)","v":94728.217842276921},{"$f":"Y23*(1+AP13)","v":96622.782199122463},{"$f":"Z23*(1+AP13)","v":98555.237843104915},{"$f":"AA23*(1+AP13)","v":100526.34259996701},{"$f":"AB23*(1+AP13)","v":102536.86945196635},{"$f":"AC23*(1+AP13)","v":104587.60684100569},{"$f":"AD23*(1+AP13)","v":106679.3589778258},{"$f":"AE23*(1+AP13)","v":108812.94615738232},{"$f":"AF23*(1+AP13)","v":110989.20508052997},{"$f":"AG23*(1+AP13)","v":113208.98918214056},{"$f":"AH23*(1+AP13)","v":115473.16896578338},{"$f":"AI23*(1+AP13)","v":117782.63234509905},45894206.711138509]
[null,null,"キューピクル点検改修",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,5,,-②工事費内訳書!AE332)","v":510085.33107840002},null,null,null,null,{"$f":"FV(AP13,5,,-U24)","v":563175.42203757784},null,null,null,null,{"$f":"FV(AP13,5,,-Z24)","v":621791.17230574798},null,null,null,null,{"$f":"FV(AP13,5,,-AE24)","v":686507.69694199983},2381559.6223637257]
[null,null,"自家発点検整備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11913000,null,null,null,null,{"$f":"FV(AP13,10,,-②工事費内訳書!AE334)","v":1969773.0832695281},null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,10,,-Z25)","v":2401142.3971614228},16283915.480430951]
[null,"13  情報・通信設備","インターフォン設備",null,null,null,{"$f":"②工事費内訳書!N339","v":3150000},null,null,null,{"$f":"259200+270000+1004400+14040000","v":15573600},null,38988000,3368400,null,450000,null,6930000,null,{"$f":"②工事費内訳書!AB340","v":935000},null,null,null,null,null,{"$f":"FV(AP13,15,,-②工事費内訳書!AE338)","v":20188025.07486194},null,null,null,null,null,null,null,null,null,null,89583025.074861944]
[null,null,"中央監視盤",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,15,,-②工事費内訳書!AE339)","v":9326867.5845862161},null,null,9326867.5845862161]
[null,null,"防犯カメラ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,3,,-②工事費内訳書!AE340)","v":511632.63298285712},null,null,{"$f":"W28*(1+AP13)*(1+AP13)*(1+AP13)","v":542948.64318247186},null,null,{"$f":"Z28*(1+AP13)*(1+AP13)*(1+AP13)","v":576181.44373438472},null,null,{"$f":"AC28*(1+AP13)*(1+AP13)*(1+AP13)","v":611448.35754247895},null,null,{"$f":"AF28*(1+AP13)*(1+AP13)*(1+AP13)","v":648873.88861093915},null,2891084.9660531315]
[null,"14  消防用設備",null,{"$f":"SUM(H29:S29)","v":16097770},null,null,null,{"$f":"971250+882000","v":1853250},178500,864000,0,{"$f":"61560+2965680","v":3027240},0,0,0,8090500,1843600,240680,{"$f":"3019432-3019432","v":0},{"$f":"②工事費内訳書!AB350","v":2876500},{"$f":"②工事費内訳書!AE350","v":2957397.6},{"$f":"U29*(1+AP13)","v":3016545.5520000001},{"$f":"V29*(1+AP13)","v":3076876.4630400003},{"$f":"W29*(1+AP13)","v":3138413.9923008005},{"$f":"X29*(1+AP13)","v":3201182.2721468164},{"$f":"Y29*(1+AP13)","v":3265205.9175897529},{"$f":"Z29*(1+AP13)","v":3330510.0359415482},{"$f":"AA29*(1+AP13)","v":3397120.236660379},{"$f":"AB29*(1+AP13)","v":3465062.6413935865},{"$f":"AC29*(1+AP13)","v":3534363.8942214581},{"$f":"AD29*(1+AP13)","v":3605051.1721058874},{"$f":"AE29*(1+AP13)","v":3677152.1955480054},{"$f":"AF29*(1+AP13)","v":3750695.2394589656},{"$f":"AG29*(1+AP13)","v":3825709.1442481452},{"$f":"AH29*(1+AP13)","v":3902223.3271331079},{"$f":"AI29*(1+AP13)","v":3980267.7936757701},90195817.477464229]
[null,"15  昇降機設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1636800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1636800,null,"."]
[null,"16  駐車駐輪設備",null,null,null,null,null,null,null,285120,null,null,3682260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,18,,-②工事費内訳書!AE353)","v":2337753.4580328432},null,6305133.4580328427]
["外構\n・その他","17  外構・附属施設",null,null,null,null,{"$f":"②工事費内訳書!N376+②工事費内訳書!N377","v":1349335},null,null,518400,1272510,null,null,null,null,null,null,null,null,{"$f":"②工事費内訳書!AB381","v":151800},null,null,null,null,null,null,null,null,null,{"$f":"FV(AP13,12,,-②工事費内訳書!AE354)","v":361469.20331903838},null,null,null,null,null,null,3653514.2033190383]
[null,"18  調査・診断、\n設計、工事監理等費用",null,null,null,420000,{"$f":"②工事費内訳書!N379","v":903000},{"$f":"525000+2142000+670950","v":3337950},997500,378000,{"$f":"1890000+540000","v":2430000},{"$f":"216000+2484000","v":2700000},null,null,null,null,null,485100,512950,{"$f":"②工事費内訳書!AB376","v":968000},{"$f":"AM15*0.04","v":1229792.4720587255},{"$f":"AM14*0.04","v":4144692.6667182548},null,null,{"$f":"Y10*0.04","v":473130.9304341434},null,null,null,null,null,null,null,null,null,{"$f":"AM17*0.03","v":7578575.956286503},null,26558692.02549763]
[null,"19  長期修繕計画作成費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000000,null,null,1000000]
[null,"20  その他",null,null,null,1680000,null,6199000,null,113400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7992400]
["工事費計",null,null,null,{"$f":"SUM(E4:E35)","v":0},8202115,11202980,159390200,1276000,9278377,58862575,15447510,51962580,14397115,2572900,10618400,27891930,8522580,8526450,{"$f":"SUM(T4:T35)","v":18688780},{"$f":"SUM(U4:U35)","v":47535036.050759114},111357136.97322945,{"$f":"SUM(W4:W35)","v":5246249.561455965},{"$f":"SUM(X4:X35)","v":4426324.7941069547},{"$f":"SUM(Y4:Y35)","v":16216636.602732753},{"$f":"SUM(Z4:Z35)","v":26625750.923140392},{"$f":"SUM(AA4:AA35)","v":10551400.520195944},{"$f":"SUM(AB4:AB35)","v":5778450.7209703326},{"$f":"SUM(AC4:AC35)","v":8868248.5735961124},{"$f":"SUM(AD4:AD35)","v":4000420.7043815022},{"$f":"SUM(AE4:AE35)","v":5030978.7767595034},{"$f":"SUM(AF4:AF35)","v":4397413.4992478667},{"$f":"SUM(AG4:AG35)","v":5771471.6166214356},{"$f":"SUM(AH4:AH35)","v":18460156.700442784},{"$f":"SUM(AI4:AI35)","v":267202098.34191263},7185700.520124292,1.2077654]
["消費税",null,null,null,null,null,null,{"$f":"SUM(②工事費内訳書!I307)","v":7400000},null,null,null,null,{"$f":"SUM(M10*0.08)","v":0},null,306.18116494312301,null,null,null,null,{"$f":"T34*0.1","v":0},null,null,null,null,null,null,438.96077800365998,null,null,null,null,null,null,null,null,null,2.9838800000003801E-2]
["支出"," 年度合計",null,null,{"$f":"SUM(E36:E37)","v":0},{"$f":"SUM(F36:F37)","v":8202115},{"$f":"SUM(G36:G37)","v":11202980},{"$f":"SUM(H36:H37)","v":166790200},1276000,9278377,58862575,15447510,51962580,14397115,2573206.1811649431,10618400,27891930,8522580,8526450,18688780,47535036.050759114,111357136.97322945,5246249.561455965,4426324.7941069547,16216636.602732753,26625750.923140392,10551839.480973948,5778450.7209703326,8868248.5735961124,4000420.7043815022,5030978.7767595034,4397413.4992478667,5771471.6166214356,18460156.700442784,267202098.34191263,{"$f":"SUM(AJ36:AJ37)","v":7185700.520124292},-1.1480878000000001]
["収入","年度合計",null,null,null,23148972,{"$f":"SUM(①収支決算書!F14)","v":34716400},{"$f":"SUM(①収支決算書!I14)","v":21885116},{"$f":"SUM(①収支決算書!L14)","v":21498800},{"$f":"SUM(①収支決算書!O14)","v":20893640},{"$f":"SUM(①収支決算書!R14)","v":21404700},{"$f":"SUM(①収支決算書!U14)","v":20243000},{"$f":"SUM(①収支決算書!X14)","v":20272869},{"$f":"SUM(①収支決算書!AA14)","v":20492850},{"$f":"SUM(①収支決算書!AD14)","v":21061100},{"$f":"SUM(①収支決算書!AG14)","v":24579333},{"$f":"SUM(①収支決算書!AJ14)","v":24329215},{"$f":"SUM(①収支決算書!AM14)","v":20710700},{"$f":"SUM(①収支決算書!AP14)","v":20609290},{"$f":"SUM(①収支決算書!AS14)","v":20732240},{"$f":"③タイプ別面積・管理費等額!L137","v":31746499.520000003},{"$f":"U39","v":31746499.520000003},{"$f":"V39","v":31746499.520000003},31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,31746499.520000003,-11.7494272]
["当期余剰金",null,null,null,{"$f":"SUM(E39-E38)","v":0},{"$f":"SUM(F39-F38)","v":14946857},{"$f":"SUM(G39-G38)","v":23513420},{"$f":"SUM(H39-H38)","v":-144905084},20222800,11615263,-37457875,4795490,-31689711,6095735,18487893.818835057,13960933,-3562715,12188120,12082840,2043460,-15788536.530759111,{"$f":"SUM(V39-V38)","v":-79610637.453229457},{"$f":"SUM(W39-W38)","v":26500249.958544038},27320174.72589305,15529862.91726725,5120748.5968596116,21194660.039026055,25968048.799029671,22878250.946403891,27746078.8156185,26715520.743240498,27349086.020752136,25975027.903378569,13286342.81955722,-235455598.82191262,{"$f":"SUM(AJ39-AJ38)","v":24560798.999875709},-14.1052804]
[null,"電気使用料金振替",null,null,null,null,null,null,null,null,null,{"$f":"①収支決算書!U20","v":1946360},{"$f":"①収支決算書!X20","v":1801241},{"$f":"①収支決算書!AA20","v":1772550},{"$f":"①収支決算書!AD20","v":1743419},{"$f":"①収支決算書!AG20","v":1553638},{"$f":"①収支決算書!AJ20","v":1599463},{"$f":"①収支決算書!AM20","v":2122635},{"$f":"①収支決算書!AP20","v":1891451}]
["修繕積立金  次年度繰越金",null,null,null,178985793,193932650,217446070,{"$f":"SUM(G42+H40)","v":72540986},92763786,104379049,66921174,{"$f":"K42+L40+L41","v":73663024},{"$f":"L42+M40+M41","v":43774554},51642839,71874151.81883505,87388722.81883505,85425470.81883505,99736225.81883505,113710516.81883505,{"$f":"SUM(S42+T40)","v":115753976.81883505},99965440.288075939,20354802.834846482,{"$f":"SUM(V42+W40)","v":46855052.79339052},{"$f":"SUM(W42+X40)","v":74175227.519283563},{"$f":"SUM(X42+Y40)","v":89705090.436550811},{"$f":"SUM(Y42+Z40)","v":94825839.03341043},{"$f":"SUM(Z42+AA40)","v":116020499.07243648},{"$f":"SUM(AA42+AB40)","v":141988547.87146616},{"$f":"SUM(AB42+AC40)","v":164866798.81787005},{"$f":"SUM(AC42+AD40)","v":192612877.63348854},{"$f":"SUM(AD42+AE40)","v":219328398.37672904},{"$f":"SUM(AE42+AF40)","v":246677484.39748117},{"$f":"SUM(AF42+AG40)","v":272652512.30085975},{"$f":"SUM(AG42+AH40)","v":285938855.120417},{"$f":"SUM(AH42+AI40)","v":50483256.298504382},75044055.298380092,-15.283207000000001]
["一般会計",null,null,null,null,"*"]
["収入",null,null,null,null,null,{"$f":"SUM(①収支決算書!F5)","v":60082149},{"$f":"SUM(①収支決算書!I5)","v":57670367},{"$f":"SUM(①収支決算書!L5)","v":63754870},{"$f":"SUM(①収支決算書!O5)","v":63463820},{"$f":"SUM(①収支決算書!R5)","v":66516603},{"$f":"SUM(①収支決算書!U5)","v":71244048},{"$f":"SUM(①収支決算書!X5)","v":79140093},{"$f":"SUM(①収支決算書!AA5)","v":79338551},{"$f":"SUM(①収支決算書!AD5)","v":79670486},{"$f":"SUM(①収支決算書!AG5)","v":71703560},{"$f":"SUM(①収支決算書!AJ5)","v":72882505},{"$f":"SUM(①収支決算書!AM5)","v":87863594},{"$f":"SUM(①収支決算書!AP5)","v":81563436},{"$f":"SUM(①収支決算書!AS5)","v":80085294},"管理費","値上げ率(%)",{"$f":"③タイプ別面積・管理費等額!I127","v":5},"単年当たり増額",{"$f":"③タイプ別面積・管理費等額!M127","v":1736250.8963400736},"15年増額累計",{"$f":"③タイプ別面積・管理費等額!L127","v":26043763.445101105}]
["支出",null,null,null,null,null,{"$f":"SUM(①収支決算書!F6)","v":57587425},{"$f":"SUM(①収支決算書!I6)","v":55188632},{"$f":"SUM(①収支決算書!L6)","v":62679763},{"$f":"SUM(①収支決算書!O6)","v":65221207},{"$f":"SUM(①収支決算書!R6)","v":68112438},{"$f":"SUM(①収支決算書!U6)","v":80095061},{"$f":"SUM(①収支決算書!X6)","v":78369989},{"$f":"SUM(①収支決算書!AA6)","v":80876768},{"$f":"SUM(①収支決算書!AD6)","v":79298401},{"$f":"SUM(①収支決算書!AG6)","v":71317058},{"$f":"SUM(①収支決算書!AJ6)","v":83044522},{"$f":"SUM(①収支決算書!AM6)","v":92845646},{"$f":"SUM(①収支決算書!AP6)","v":84998805},{"$f":"SUM(①収支決算書!AS6)","v":84411805}]
[null,"小修繕（議案上程していない）額","上記特別会計明細には含まれていない額",null,null,{"$f":"④修繕履歴!E30","v":2393060},{"$f":"SUM(④修繕履歴!G30)","v":1172933},{"$f":"SUM(④修繕履歴!I30)","v":912765},{"$f":"SUM(④修繕履歴!K30)","v":1188862},{"$f":"SUM(④修繕履歴!M30)","v":3413577},{"$f":"SUM(④修繕履歴!O30)","v":1451726},{"$f":"SUM(④修繕履歴!Q30)","v":6069736},{"$f":"SUM(④修繕履歴!S30)","v":3279750},{"$f":"SUM(④修繕履歴!U30)","v":4466900},{"$f":"SUM(④修繕履歴!W30)","v":3726153},{"$f":"SUM(④修繕履歴!Y30)","v":1566730},{"$f":"SUM(④修繕履歴!AA30)","v":10451496},{"$f":"SUM(④修繕履歴!AC30)","v":5751350},{"$f":"SUM(④修繕履歴!AE30)","v":6432239},{"$f":"SUM(④修繕履歴!AF30)","v":0}]
[null,"年度合計収支",null,null,null,null,{"$f":"SUM(G44-G45)","v":2494724},2481735,1075107,-1757387,-1595835,-8851013,770104,-1538217,372085,386502,-10162017,-4982052,-3435369,{"$f":"SUM(T44-T45)","v":-4326511}]
[null,"次年度繰越",null,null,null,null,{"$f":"SUM(①収支決算書!F12)","v":34353557},{"$f":"SUM(①収支決算書!I12)","v":36768822},{"$f":"SUM(①収支決算書!L12)","v":37843929},{"$f":"SUM(①収支決算書!O12)","v":36086542},{"$f":"SUM(①収支決算書!R12)","v":34490707},{"$f":"SUM(①収支決算書!U12)","v":25639694},{"$f":"SUM(①収支決算書!X12)","v":24608557},{"$f":"SUM(①収支決算書!AA12)","v":21618010},{"$f":"SUM(①収支決算書!AD12)","v":20246676},{"$f":"SUM(①収支決算書!AG12)","v":19079540},{"$f":"SUM(①収支決算書!AJ12)","v":7318060},{"$f":"SUM(①収支決算書!AM12)","v":213373},{"$f":"SUM(①収支決算書!AP12)","v":-5113447},{"$f":"SUM(①収支決算書!AS12)","v":-9439958}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"西棟","東棟"]
[null,"住宅修繕積立金",530220,null,null,null,"収入で特別修繕費=再開発事業の解散清算金",null,null,null,null,null,null,null,null,null,null,"共通仮設費　5％",null,null,{"$f":"SUM(U51:U61)*0.05","v":936081.49140813993},{"$f":"SUM(V51:V61)*0.05","v":3443042.2291061501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"直接仮設費",null,null,{"$f":"SUM(②工事費内訳書!P8)","v":7849060},{"$f":"SUM(②工事費内訳書!M8)","v":26445700}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"下地処理工事",null,null,{"$f":"SUM(②工事費内訳書!P18)","v":917500},{"$f":"SUM(②工事費内訳書!M18)","v":2705530}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"石タイル工事",null,null,{"$f":"SUM(②工事費内訳書!P28)","v":2184810},{"$f":"SUM(②工事費内訳書!M28)","v":7186910}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"シート工事 6,435工事欄へ",null,null,null,"シーリング工事",null,null,{"$f":"SUM(②工事費内訳書!P47)","v":2179707},{"$f":"SUM(②工事費内訳書!M47)","v":7651760}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"塗装工事","外部",null,{"$f":"SUM(②工事費内訳書!P69)-②工事費内訳書!P68","v":2209848},{"$f":"SUM(②工事費内訳書!M69)-②工事費内訳書!M68","v":8503004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"鉄部",null,{"$f":"FV(0.02,14,,-970330)","v":1280329.8281627968},{"$f":"FV(0.02,13,,-8452713)","v":10934485.582122998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"防水工事"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"床工事"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"洗い工事",null,null,{"$f":"SUM(②工事費内訳書!P268)","v":2100375},{"$f":"SUM(②工事費内訳書!M268)","v":5433455}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"その他工事"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"外構工事"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小計",null,{"$f":"SUM(U50:U61)","v":19657711.319570936},{"$f":"SUM(V50:V61)","v":72303886.81122914}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"諸経費15％",null,{"$f":"U63*0.15","v":2948656.6979356403},{"$f":"V63*0.15","v":10845583.021684371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"合計",null,{"$f":"U63+U64","v":22606368.017506577},{"$f":"V63+V64","v":83149469.832913518}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX 10％",null,{"$f":"U65*0.1","v":2260636.8017506576},{"$f":"V65*0.1","v":8314946.9832913522}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"総額",null,{"$f":"U65+U66","v":24867004.819257233},{"$f":"V65+V66","v":91464416.816204876}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"利率",2,null,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"期間",null,null,13,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"推定額",null,null,{"$f":" U67 * (1 + U68 / 100) ^ U69","v":32168122.31371766},{"$f":" V67 * (1 + V68 / 100) ^ V69","v":120685355.56491297}]

{"sheet":"②工事費内訳書","index":3,"n_rows":384,"n_cols":36,"rows_kept":384,"cut":false,"hidden":false,"merged":[[361,17,361,23],[363,17,363,23],[327,17,327,23],[334,17,334,23],[350,17,350,23],[324,17,324,22],[354,22,354,23],[0,0,0,1],[0,3,0,7],[0,8,0,9],[1,0,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,17,1,25],[305,1,305,7],[1,8,2,8],[1,10,2,12],[1,13,2,15],[1,16,2,16],[2,29,2,31],[3,1,3,6],[4,17,4,31],[1,26,1,31],[2,17,2,19],[2,20,2,22],[2,23,2,25],[2,26,2,28],[5,10,5,12],[5,13,5,15],[307,1,308,7],[307,8,308,8],[310,1,310,3],[311,1,312,1],[313,1,314,1],[310,4,310,6],[354,1,354,3],[350,1,350,3],[351,1,352,1],[317,1,317,3],[318,1,319,1],[320,1,321,1],[320,2,321,2],[315,1,316,1],[315,2,316,2],[361,1,361,3],[363,1,363,3],[368,0,368,9],[322,1,322,3],[324,1,324,3],[327,1,327,3],[334,1,334,3],[340,1,340,3],[349,1,349,9]]}
[null,null,null,"作成日／  年  月  日    集会（管理組合総会）で議決された日／  年  月  日",null,null,null,null,"（単位：円）"]
["推定修繕工事項目",null,"対象部位等","工事区分","仕様等","単位","数量","AV単価","金額","修繕","東棟集計",null,null,"西棟集計",null,null,null,"東棟",null,null,null,null,null,null,null,null,"西棟",null,null,null,null,null,null,"東棟集計","西棟集計"]
[null,null,null,null,null,null,null,null,null,"周期",null,null,null,null,null,null,null,"住宅",null,null,"店舗",null,null,"フィットネス",null,null,"住宅",null,null,"店舗",null,null,null,{"$f":"IFERROR(SUM(AH5:AH368), \"\")","v":16633935},{"$f":"IFERROR(SUM(AI5:AI368), \"\")","v":5075500},"工事費合計"]
["Ⅰ","  1  仮設工事"]
["仮設","①共通仮設",null,null,"仮設事務所、資材置き場等",null,null,null,6940000,"12年",null,null,null,null,null,null,null,"施設ごと集計"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(K6:P6)","v":128943892},null,{"$f":"IFERROR(SUM(T6+W6+Z6), \"\")","v":99080340},null,null,{"$f":"IFERROR(SUM(AC6+AF6), \"\")","v":29863552},null,null,null,null,null,{"$f":"IFERROR(SUM(T8+T18+T28+T47+T69+T122+T231+T260+T268+T282), \"\")","v":63771623},null,null,{"$f":"IFERROR(SUM(W8+W18+W28+W47+W69+W122+W231+W260+W268+W282), \"\")","v":12822650},null,null,{"$f":"IFERROR(SUM(Z8+Z18+Z28+Z47+Z69+Z122+Z231+Z260+Z268+Z282), \"\")","v":22486067},null,null,{"$f":"IFERROR(SUM(AC8+AC18+AC28+AC47+AC69+AC122+AC231+AC260+AC268+AC282), \"\")","v":22085439},null,null,{"$f":"IFERROR(SUM(AF8+AF18+AF28+AF47+AF69+AF122+AF231+AF260+AF268+AF282), \"\")","v":7778113}]
[null,null,null,null,null,null,null,null,null,null,"数量","AV単価","金額","数量","VA単価","金額",null,"数量","単価","金額","数量","単価","金額","数量","単価","金額","数量","単価","金額","数量","単価","金額"]
["Ⅱ","②直接仮設",null,null,"枠組足場、養生シート等",null,null,null,{"$f":"IFERROR(SUM(M8+P8), \"\")","v":34294760},null,null,null,{"$f":"IFERROR(SUM(T8+W8+Z8), \"\")","v":26445700},null,null,{"$f":"IFERROR(SUM(AC8+AF8), \"\")","v":7849060},null,null,"直接仮設計",13056485,null,null,3577450,null,null,9811765,null,null,5075500,null,null,2773560,null,{"$f":"IFERROR(SUM(S8:Y8), \"\")","v":16633935},{"$f":"IFERROR(SUM(AB8:AE8), \"\")","v":5075500}]
["建築","2　下地補修工事","マーキング調査費",null,"打診調査・資料作成","ｍ2",{"$f":"IFERROR(SUM(K9+N9), \"\")","v":11853.4},{"$f":"IFERROR(SUM(I9/G9), \"\")","v":50},{"$f":"IFERROR(SUM(M9+P9), \"\")","v":592670},null,{"$f":"IFERROR(SUM(R9+U9+X9), \"\")","v":9445.9},{"$f":"IFERROR(SUM(M9/K9), \"\")","v":50},{"$f":"IFERROR(SUM(T9+W9+Z9), \"\")","v":472295},{"$f":"IFERROR(SUM(AA9+AD9), \"\")","v":2407.5},{"$f":"IFERROR(SUM(P9/N9), \"\")","v":50},{"$f":"IFERROR(SUM(AC9+AF9), \"\")","v":120375},null,8820.1,50,{"$f":"IFERROR(SUM(R9*S9), \"\")","v":441005},337,50,{"$f":"IFERROR(SUM(U9*V9), \"\")","v":16850},288.8,{"$f":"IFERROR(SUM(S9), \"\")","v":50},{"$f":"IFERROR(SUM(X9*Y9), \"\")","v":14440},1955.6,{"$f":"IFERROR(SUM(S9), \"\")","v":50},{"$f":"IFERROR(SUM(AA9*AB9), \"\")","v":97780},451.9,{"$f":"IFERROR(SUM(S9), \"\")","v":50},{"$f":"IFERROR(SUM(AD9*AE9), \"\")","v":22595}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"クラック補修",null,"0.5ｍｍ未満　フィラー刷り込み",null,{"$f":"IFERROR(SUM(K11+N11), \"\")","v":1778},{"$f":"IFERROR(SUM(I11/G11), \"\")","v":250},{"$f":"IFERROR(SUM(M11+P11), \"\")","v":444500},null,{"$f":"IFERROR(SUM(R11+U11+X11), \"\")","v":1416.8999999999999},{"$f":"IFERROR(SUM(M11/K11), \"\")","v":250.00000000000003},{"$f":"IFERROR(SUM(T11+W11+Z11), \"\")","v":354225},{"$f":"IFERROR(SUM(AA11+AD11), \"\")","v":361.1},{"$f":"IFERROR(SUM(P11/N11), \"\")","v":249.99999999999997},{"$f":"IFERROR(SUM(AC11+AF11), \"\")","v":90275},null,1323,250,{"$f":"IFERROR(SUM(R11*S11), \"\")","v":330750},50.6,250,{"$f":"IFERROR(SUM(U11*V11), \"\")","v":12650},43.3,250,{"$f":"IFERROR(SUM(X11*Y11), \"\")","v":10825},293.3,250,{"$f":"IFERROR(SUM(AA11*AB11), \"\")","v":73325},67.8,250,{"$f":"IFERROR(SUM(AD11*AE11), \"\")","v":16950}]
[null,null,"クラック補修",null,"0.5ｍｍ以上低圧注入工法",null,177.70000000000002,1599.9999999999998,284320,null,141.60000000000002,1600,226560.00000000003,36.1,1600,57760,null,132.30000000000001,1600,211680.00000000003,5,1600,8000,4.3,1600,6880,29.3,1600,46880,6.8,1600,10880]
[null,null,"クラック補修",null,"0.5ｍｍ以上Ｕカットシーリング充填処理",null,237,1300,308100,null,188.9,1300,245570,48.1,1300,62530,null,176.4,1300,229320,6.7,1300,8710,5.8,1300,7540,39.1,1300,50830,9,1300,11700]
[null,null,"コンクリート・モルタル浮き処理",null,"SUSピン併用樹脂注入工法　25pin",null,210.90000000000003,3999.9999999999995,843600,null,141.60000000000002,3999.9999999999995,566400,69.3,4000,277200,null,132.30000000000001,4000,529200,5,4000,20000,4.3,4000,17200,29.3,4000,117200,40,4000,160000]
[null,null,"コンクリート・モルタル露筋・欠損処理",null,"撤去、錆止樹脂モルタル成形",null,442,1200,530400,null,308,1200,369600,134,1200,160800,null,248,1200,297600,30,1200,36000,30,1200,36000,124,1200,148800,10,1200,12000]
[null,null,"塗膜浮き・捲れ",null,"樹脂モルタル修正",null,118.4,1600,189440,null,94.300000000000011,1599.9999999999998,150880,24.1,1600,38560,null,88,1600,140800,3.4,1600,5440,2.9,1600,4640,19.600000000000001,1600,31360.000000000004,4.5,1600,7200]
[null,null,"パターン調整",null,null,null,5,86000,430000,null,3,106666.66666666667,320000,2,55000,110000,null,1,160000,160000,1,100000,100000,1,60000,60000,1,60000,60000,1,50000,50000]
[null,null,null,null,null,null,null,null,3623030,null,null,null,2705530,null,null,917500,null,null,"下地補修工事計",{"$f":"IFERROR(SUM(T9:T17), \"\")","v":2340355},null,"計",{"$f":"IFERROR(SUM(W9:W17), \"\")","v":207650},null,"計",{"$f":"IFERROR(SUM(Z9:Z17), \"\")","v":157525},null,"計",{"$f":"IFERROR(SUM(AC9:AC17), \"\")","v":626175},null,"計",{"$f":"IFERROR(SUM(AF9:AF17), \"\")","v":291325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S19), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S19), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S19), \"\")","v":0}]
[null,"3　石・タイル工事","マーキング調査費",null,"打診調査・資料作成",null,{"$f":"IFERROR(SUM(K20+N20), \"\")","v":10131.6},{"$f":"IFERROR(SUM(I20/G20), \"\")","v":50},{"$f":"IFERROR(SUM(M20+P20), \"\")","v":506580},null,{"$f":"IFERROR(SUM(R20+U20+X20), \"\")","v":7643},{"$f":"IFERROR(SUM(M20/K20), \"\")","v":50},{"$f":"IFERROR(SUM(T20+W20+Z20), \"\")","v":382150},{"$f":"IFERROR(SUM(AA20+AD20), \"\")","v":2488.6},{"$f":"IFERROR(SUM(P20/N20), \"\")","v":50},{"$f":"IFERROR(SUM(AC20+AF20), \"\")","v":124430},null,4155,50,{"$f":"IFERROR(SUM(R20*S20), \"\")","v":207750},1395,{"$f":"IFERROR(SUM(S20), \"\")","v":50},{"$f":"IFERROR(SUM(U20*V20), \"\")","v":69750},2093,50,{"$f":"IFERROR(SUM(X20*Y20), \"\")","v":104650},1630,50,{"$f":"IFERROR(SUM(AA20*AB20), \"\")","v":81500},858.6,50,{"$f":"IFERROR(SUM(AD20*AE20), \"\")","v":42930}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,0,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"タイル補修",null,"近似品",null,0,"",0,null,0,"",0,0,"",0,null,null,0,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"割れ欠けぶ貼替",null,"材料費",null,72.5,25000,1812500,null,55.9,25000,1397500,16.600000000000001,24999.999999999996,415000,null,21,25000,{"$f":"IFERROR(SUM(R23*S23), \"\")","v":525000},14,{"$f":"IFERROR(SUM(S23), \"\")","v":25000},{"$f":"IFERROR(SUM(U23*V23), \"\")","v":350000},20.9,25000,{"$f":"IFERROR(SUM(X23*Y23), \"\")","v":522499.99999999994},8.1,25000,{"$f":"IFERROR(SUM(AA23*AB23), \"\")","v":202500},8.5,25000,{"$f":"IFERROR(SUM(AD23*AE23), \"\")","v":212500}]
[null,null,"浮き部貼替",null,"材料費",null,72.599999999999994,25000.000000000004,1815000,null,55.9,25000,1397500,16.7,25000,417500,null,21,25000,{"$f":"IFERROR(SUM(R24*S24), \"\")","v":525000},14,{"$f":"IFERROR(SUM(S24), \"\")","v":25000},{"$f":"IFERROR(SUM(U24*V24), \"\")","v":350000},20.9,25000,{"$f":"IFERROR(SUM(X24*Y24), \"\")","v":522499.99999999994},8.1999999999999993,25000,{"$f":"IFERROR(SUM(AA24*AB24), \"\")","v":204999.99999999997},8.5,25000,{"$f":"IFERROR(SUM(AD24*AE24), \"\")","v":212500}]
[null,null,"施工費",null,"施工費",null,145.1,25000,3627500,null,111.8,25000,2795000,33.299999999999997,25000.000000000004,832500,null,42,25000,{"$f":"IFERROR(SUM(R25*S25), \"\")","v":1050000},28,{"$f":"IFERROR(SUM(S25), \"\")","v":25000},{"$f":"IFERROR(SUM(U25*V25), \"\")","v":700000},41.8,25000,{"$f":"IFERROR(SUM(X25*Y25), \"\")","v":1044999.9999999999},16.3,25000,{"$f":"IFERROR(SUM(AA25*AB25), \"\")","v":407500},17,25000,{"$f":"IFERROR(SUM(AD25*AE25), \"\")","v":425000}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S26), \"\")","v":0},null,null,0,null,null,0,null,null,0]
[null,null,"浮き部エポキシ樹脂注入",null,null,null,303.79999999999995,5300.0000000000009,1610140,null,229.2,5300,1214760,74.599999999999994,5300,395380,null,124.6,5300,{"$f":"IFERROR(SUM(R27*S27), \"\")","v":660380},41.8,{"$f":"IFERROR(SUM(S27), \"\")","v":5300},{"$f":"IFERROR(SUM(U27*V27), \"\")","v":221539.99999999997},62.8,5300,{"$f":"IFERROR(SUM(X27*Y27), \"\")","v":332840},48.9,5300,{"$f":"IFERROR(SUM(AA27*AB27), \"\")","v":259170},25.7,5300,{"$f":"IFERROR(SUM(AD27*AE27), \"\")","v":136210}]
[null,null,null,null,null,null,null,null,9371720,null,null,null,7186910,null,null,2184810,null,null,"石・タイル工事計",{"$f":"IFERROR(SUM(T20:T27), \"\")","v":2968130},null,"計",{"$f":"IFERROR(SUM(W20:W27), \"\")","v":1691290},null,"計",{"$f":"IFERROR(SUM(Z20:Z27), \"\")","v":2527490},null,"計",{"$f":"IFERROR(SUM(AC20:AC27), \"\")","v":1155670},null,"計",{"$f":"IFERROR(SUM(AF20:AF27), \"\")","v":1029140}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S29), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S29), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S29), \"\")","v":0}]
[null,"4　シーリング工事","塗装面打ち継ぎ目地","打替","20*10ポリウレタンノンブリード",null,{"$f":"IFERROR(SUM(K30+N30), \"\")","v":179.2},{"$f":"IFERROR(SUM(I30/G30), \"\")","v":700},{"$f":"IFERROR(SUM(M30+P30), \"\")","v":125440},null,{"$f":"IFERROR(SUM(R30+U30+X30), \"\")","v":115.2},{"$f":"IFERROR(SUM(M30/K30), \"\")","v":700},{"$f":"IFERROR(SUM(T30+W30+Z30), \"\")","v":80640},{"$f":"IFERROR(SUM(AA30+AD30), \"\")","v":64},{"$f":"IFERROR(SUM(P30/N30), \"\")","v":700},{"$f":"IFERROR(SUM(AC30+AF30), \"\")","v":44800},null,115.2,700,{"$f":"IFERROR(SUM(R30*S30), \"\")","v":80640},null,null,null,null,null,null,64,{"$f":"IFERROR(SUM(S30), \"\")","v":700},{"$f":"IFERROR(SUM(AA30*AB30), \"\")","v":44800},null,{"$f":"IFERROR(SUM(S30), \"\")","v":700},{"$f":"IFERROR(SUM(AD30*AE30), \"\")","v":0}]
[null,null,"塗装面伸縮目地","打替","20*10ポリウレタンノンブリード",null,631,700,441700,null,594,700,415800,37,700,25900,null,594,700,{"$f":"IFERROR(SUM(R31*S31), \"\")","v":415800},null,null,null,null,null,null,37,{"$f":"IFERROR(SUM(S31), \"\")","v":700},{"$f":"IFERROR(SUM(AA31*AB31), \"\")","v":25900},null,{"$f":"IFERROR(SUM(S31), \"\")","v":700},{"$f":"IFERROR(SUM(AD31*AE31), \"\")","v":0}]
[null,null,"カーテンウォール廻り",null,null,null,1492,650,969800,null,1492,650,969800,0,"",0,null,null,null,null,null,null,null,1492,650,{"$f":"IFERROR(SUM(X32*Y32), \"\")","v":969800}]
[null,null,"アルミパネル廻り",null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"アルミパネル目地",null,"20*10変性シリコン",null,904.2,700,632940,null,613,700,429100,291.2,700,203840,null,null,null,null,227,700,{"$f":"IFERROR(SUM(U34*V34), \"\")","v":158900},386,700,{"$f":"IFERROR(SUM(X34*Y34), \"\")","v":270200},176,700,{"$f":"IFERROR(SUM(AA34*AB34), \"\")","v":123200},115.2,700,{"$f":"IFERROR(SUM(AD34*AE34), \"\")","v":80640}]
[null,null,"タイル面打ち継ぎ目地","打替","20*10変性シリコン",null,1760.8,700,1232560,null,965,700,675500,795.8,700,557060,null,522,700,{"$f":"IFERROR(SUM(R35*S35), \"\")","v":365400},207,{"$f":"IFERROR(SUM(S35), \"\")","v":700},144900,236,{"$f":"IFERROR(SUM(S35), \"\")","v":700},165200,568.4,{"$f":"IFERROR(SUM(S35), \"\")","v":700},397880,227.4,{"$f":"IFERROR(SUM(S35), \"\")","v":700},159180]
[null,null,"タイル面伸縮目地","打替","20*10変性シリコン",null,1578.5,700,1104950,null,1454.5,700,1018150,124,700,86800,null,944,700,660800,132,700,92400,378.5,{"$f":"IFERROR(SUM(S36), \"\")","v":700},264950,96,700,67200,28,700,19600]
[null,null,"タイル面取り合い部目地","打替","20*10ポリウレタンノンブリード",null,644.29999999999995,630,405909,null,533,630,335790,111.3,630,70119,null,384,630,241920,48,630,30240,101,{"$f":"IFERROR(SUM(S37), \"\")","v":630},63630,93.3,630,58779,18,630,11340]
[null,null,"AL建具廻り","打替","20*10変性シリコン",null,3593.5,630,2263905,null,2789.3,630,1757259,804.2,630,506646,null,2166.4,630,1364832,378,630,238140,244.9,{"$f":"IFERROR(SUM(S38), \"\")","v":630},154287,336,630,211680,468.2,630,294966]
[null,null,"鋼製建具廻り","打替","20*10変性シリコン",null,1755.1,630,1105713,null,1341.7,630,845271,413.4,630,260442,null,1184.2,630,746046,123,630,77490,34.5,{"$f":"IFERROR(SUM(S39), \"\")","v":630},21735,215.2,630,135576,198.2,630,124866]
[null,null,"EXP.J廻り","打替","20*10ポリウレタンノンブリード",null,323,700,226100,null,312,700,218400,11,700,7700,null,264,700,184800,48,700,33600,null,null,null,11,700,7700,null,700,0]
[null,null,"手すり根元廻り",null,null,null,2009,300,602700,null,1554,300,466200,455,300,136500,null,1512,300,453600,42,300,12600,null,null,null,425,300,127500,30,300,9000]
[null,null,"喚起フード周囲",null,"三角シーリング",null,3,15000,45000,null,2,15000,30000,1,15000,15000,null,null,null,null,1,15000,15000,1,15000,{"$f":"IFERROR(SUM(X42*Y42), \"\")","v":15000},null,null,null,1,15000,15000]
[null,null,"ベンドキャップ周囲",null,null,null,250,450,112500,null,190,450,85500,60,450,27000,null,190,450,{"$f":"IFERROR(SUM(R43*S43), \"\")","v":85500},null,null,0,null,null,null,60,{"$f":"IFERROR(SUM(S43), \"\")","v":450},{"$f":"IFERROR(SUM(AA43*AB43), \"\")","v":27000},null,{"$f":"IFERROR(SUM(S43), \"\")","v":450},0]
[null,null,"避難ハッチ廻り",null,null,null,10,2200,22000,null,3,2200,6600,7,2200,15400,null,3,2200,{"$f":"IFERROR(SUM(R44*S44), \"\")","v":6600},null,null,null,null,null,null,5,{"$f":"IFERROR(SUM(S44), \"\")","v":2200},{"$f":"IFERROR(SUM(AA44*AB44), \"\")","v":11000},2,{"$f":"IFERROR(SUM(S44), \"\")","v":2200},4400]
[null,null,"竪樋支持金物廻り",null,null,null,1041,250,260250,null,711,250,177750,330,250,82500,null,575,250,{"$f":"IFERROR(SUM(R45*S45), \"\")","v":143750},82,{"$f":"IFERROR(SUM(S45), \"\")","v":250},{"$f":"IFERROR(SUM(U45*V45), \"\")","v":20500},54,{"$f":"IFERROR(SUM(S45), \"\")","v":250},{"$f":"IFERROR(SUM(X45*Y45), \"\")","v":13500},210,{"$f":"IFERROR(SUM(S45), \"\")","v":250},{"$f":"IFERROR(SUM(AA45*AB45), \"\")","v":52500},120,{"$f":"IFERROR(SUM(S45), \"\")","v":250},30000]
[null,null,"その他シーリング",null,null,null,5,56000,280000,null,3,46666.666666666664,140000,2,70000,140000,null,1,100000,{"$f":"IFERROR(SUM(R46*S46), \"\")","v":100000},1,20000,{"$f":"IFERROR(SUM(U46*V46), \"\")","v":20000},1,20000,{"$f":"IFERROR(SUM(X46*Y46), \"\")","v":20000},1,{"$f":"IFERROR(SUM(S46), \"\")","v":100000},{"$f":"IFERROR(SUM(AA46*AB46), \"\")","v":100000},1,40000,40000]
[null,null,null,null,null,null,null,null,9831467,null,null,null,7651760,null,null,2179707,null,null,"シーリング工事計",{"$f":"IFERROR(SUM(T30:T46), \"\")","v":4849688},null,"計",{"$f":"IFERROR(SUM(W30:W46), \"\")","v":843770},null,"計",{"$f":"IFERROR(SUM(Z30:Z46), \"\")","v":1958302},null,"計",{"$f":"IFERROR(SUM(AC30:AC46), \"\")","v":1390715},null,"計",{"$f":"IFERROR(SUM(AF30:AF46), \"\")","v":788992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0}]
[null,"5　塗装工事","a.外壁塗装",null,null,null,null,null,{"$f":"IFERROR(SUM(G49*H49), \"\")","v":0},null,null,null,{"$f":"IFERROR(SUM(T49+W49+Z49), \"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S49), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S49), \"\")","v":0},null,null,0,null,null,0]
[null,null,"バルコニー面",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,{"$f":"IFERROR(SUM(K50+N50), \"\")","v":3437},{"$f":"IFERROR(SUM(I50/G50), \"\")","v":980},{"$f":"IFERROR(SUM(M50+P50), \"\")","v":3368260},null,{"$f":"IFERROR(SUM(R50+U50+X50), \"\")","v":3269},{"$f":"IFERROR(SUM(M50/K50), \"\")","v":980},3203620,{"$f":"IFERROR(SUM(AA50+AD50), \"\")","v":168},{"$f":"IFERROR(SUM(P50/N50), \"\")","v":980},{"$f":"IFERROR(SUM(AC50+AF50), \"\")","v":164640},null,3083,980,{"$f":"IFERROR(SUM(R50*S50), \"\")","v":3021340},186,{"$f":"IFERROR(SUM(S50), \"\")","v":980},{"$f":"IFERROR(SUM(U50*V50), \"\")","v":182280},null,null,null,168,980,{"$f":"IFERROR(SUM(AA50*AB50), \"\")","v":164640},null,980,{"$f":"IFERROR(SUM(AD50*AE50), \"\")","v":0}]
[null,null,"バルコニー面手摺壁",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,828.4,980,811832,null,648,980,635040,180.4,980,176792,null,648,980,635040,null,null,null,null,null,null,164.9,980,161602,15.5,980,15190]
[null,null,"廊下面",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,2058.8000000000002,979.99999999999989,2017624,null,1247.8,980,1222844,811,980,794780,null,1247.8,980,1222844,null,null,null,null,null,null,678.5,980,664930,132.5,980,129850]
[null,null,"廊下手摺壁",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,879,980,861420,null,660,980,646800,219,980,214620,null,660,980,646800,null,null,null,null,null,null,219,980,214620,null,980,0]
[null,null,"階段壁・支持壁",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,876.2,980,858676,null,713,980,698740,163.19999999999999,980.00000000000011,159936,null,713,980,698740,null,null,null,null,null,null,null,980,0,163.19999999999999,980,159936]
[null,null,"吹抜け梁型",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,153.5,980,150430,null,99,980,97020,54.5,980,53410,null,99,980,97020,null,null,null,null,null,null,54.5,980,53410,null,980,0]
[null,null,"吹抜け梁天端（塗装面）",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,27.8,1100,30580,null,22.5,1100,24750,5.3,1100,5830,null,22.5,1100,24750,null,null,null,null,null,null,5.3,1100,5830,null,1100,0]
[null,null,"吹抜け梁天端（タイル面）",null,"RCガーデックス",null,63.5,2200,139700,null,54,2200,118800,9.5,2200,20900,null,21.2,2200,46640,16,{"$f":"IFERROR(SUM(S57), \"\")","v":2200},{"$f":"IFERROR(SUM(U57*V57), \"\")","v":35200},16.8,{"$f":"IFERROR(SUM(S57), \"\")","v":2200},{"$f":"IFERROR(SUM(X57*Y57), \"\")","v":36960},9.5,2200,20900,null,2200,0]
[null,null,"ジョリパット面",null,"アイカ　ジョリパットシーラー他",null,49,2000,98000,null,0,"",0,49,2000,98000,null,null,null,null,null,null,null,null,null,null,49,2000,98000]
[null,null,"モルタル巾木",null,"シリコンガード",null,1,35000,35000,null,0,"",0,1,35000,35000,null,null,null,null,null,null,null,null,null,null,1,35000,35000]
[null,null,"テラス面","フィットネス","関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,240,980,235200,null,240,980,235200,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S60), \"\")","v":0},null,240,980,{"$f":"IFERROR(SUM(X60*Y60), \"\")","v":235200},null,{"$f":"IFERROR(SUM(S60), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S60), \"\")","v":0},{"$f":"IFERROR(SUM(AD60*AE60), \"\")","v":0}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"共用部廊下天井",null,"関西ペイント　アレスセラマイルド2回塗り",null,1537.2,650,999180,null,1198,650,778700,339.2,650,220480,null,1198,650,{"$f":"IFERROR(SUM(R62*S62), \"\")","v":778700},null,null,null,null,null,null,251.9,{"$f":"IFERROR(SUM(S62), \"\")","v":650},{"$f":"IFERROR(SUM(AA62*AB62), \"\")","v":163735},87.3,{"$f":"IFERROR(SUM(S62), \"\")","v":650},{"$f":"IFERROR(SUM(AD62*AE62), \"\")","v":56745}]
[null,null,"バルコニー天井・上裏",null,"関西ペイント　アレスセラマイルド2回塗り",null,1080,650,702000,null,850,650,552500,230,650,149500,null,710,650,{"$f":"IFERROR(SUM(R63*S63), \"\")","v":461500},108,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(U63*V63), \"\")","v":70200},32,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(X63*Y63), \"\")","v":20800},210,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(AA63*AB63), \"\")","v":136500},20,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(AD63*AE63), \"\")","v":13000}]
[null,null,"ピロティ天井",null,"関西ペイント　アレスセラマイルド2回塗り",null,27,650,17550,null,27,650,17550,0,"",0,null,null,null,null,27,650,{"$f":"IFERROR(SUM(U64*V64), \"\")","v":17550}]
[null,null,"庇上裏",null,"関西ペイント　アレスセラマイルド2回塗り",null,234.6,650,152490,null,192.6,650,125190,42,650,27300,null,192.6,650,{"$f":"IFERROR(SUM(R65*S65), \"\")","v":125190},null,null,null,null,null,null,42,{"$f":"IFERROR(SUM(S65), \"\")","v":650},{"$f":"IFERROR(SUM(AA65*AB65), \"\")","v":27300},null,{"$f":"IFERROR(SUM(S65), \"\")","v":650},{"$f":"IFERROR(SUM(AD65*AE65), \"\")","v":0}]
[null,null,"階段上裏",null,"関西ペイント　アレスセラマイルド2回塗り",null,361.4,650,234910,null,225,650,146250,136.4,650,88660,null,225,650,{"$f":"IFERROR(SUM(R66*S66), \"\")","v":146250},null,null,null,null,null,null,103,{"$f":"IFERROR(SUM(S66), \"\")","v":650},{"$f":"IFERROR(SUM(AA66*AB66), \"\")","v":66950},33.4,{"$f":"IFERROR(SUM(S66), \"\")","v":650},{"$f":"IFERROR(SUM(AD66*AE66), \"\")","v":21710}]
[null,null,"照明器具及び各戸表札の脱着費",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,0,null,null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},{"$f":"IFERROR(SUM(AA67*AB67), \"\")","v":0},null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},{"$f":"IFERROR(SUM(AD67*AE67), \"\")","v":0}]
[null,null,"外壁タイル",null,"艶塗装　ファイングラシィSi",null,10053,930,9349290,null,7643,930,7107990,2410,930,2241300,null,4155,930,{"$f":"IFERROR(SUM(R68*S68), \"\")","v":3864150},1395,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(U68*V68), \"\")","v":1297350},2093,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(X68*Y68), \"\")","v":1946490},2410,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(AA68*AB68), \"\")","v":2241300},null,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(AD68*AE68), \"\")","v":0}]
[null,null,null,null,null,null,null,null,20062142,null,null,null,15610994,null,null,4451148,null,null,"外壁塗装工事計",{"$f":"IFERROR(SUM(T50:T68), \"\")","v":11768964},null,"計",{"$f":"IFERROR(SUM(W50:W68), \"\")","v":1602580},null,"計",{"$f":"IFERROR(SUM(Z50:Z68), \"\")","v":2239450},null,"計",{"$f":"IFERROR(SUM(AC50:AC68), \"\")","v":4054717},null,"計",{"$f":"IFERROR(SUM(AF50:AF68), \"\")","v":396431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0}]
[null,null,"b.鉄部塗装",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(R71+U71+X71), \"\")","v":0},{"$f":"IFERROR(SUM(M71/K71), \"\")","v":""},{"$f":"IFERROR(SUM(T71+W71+Z71), \"\")","v":0},{"$f":"IFERROR(SUM(AA71+AD71), \"\")","v":0},{"$f":"IFERROR(SUM(P71/N71), \"\")","v":""},{"$f":"IFERROR(SUM(AC71+AF71), \"\")","v":0},null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"玄関ドア（枠・見え掛り部）",null,"850*1930","ヶ所",62,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"MB扉（両面・枠共）",null,"750*1890",null,34,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"900*1890",null,3,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1200*1890　観音開き",null,10,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1480*1890　観音開き",null,17,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"トランク扉（両面・枠共）",null,"780*1880",null,20,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1550*1920　観音開き",null,60,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1500*1920　観音開き",null,2,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"門扉（両面）",null,"1050*1100",null,62,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"ゲート（門扉上）",null,null,null,62,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"ポーチ内格子（両面）",null,"1200*1800",null,48,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"800*1800",null,12,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"EPS扉（両面・枠共）",null,"700*1900",null,16,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"放水口扉",null,"500*800",null,10,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"消火栓扉",null,"900*1400",null,5,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"集会室　MB扉",null,"400*300*200　150*800*100",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"テラスベンチ",null,"1500*400*400",null,4,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"4階　廊下　ポール",null,"170Φ　H2690",null,4,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"13階　階段A扉（両面・枠共）",null,"1270*2100",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"屋上　EV機械室扉（両面・枠共）",null,"950*2200",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"屋上　機械室扉（両面・枠共）",null,"900*1800",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"屋上　MB",null,"420*400*200",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"エントランス　メールボックス室　扉",null,"950*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　入口扉（ガラス入り）",null,"980*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　防火扉",null,"2300*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　EPS扉",null,"680*1800",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　MDF扉",null,"960*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階管理人室　扉（ガラス入り）",null,"2650*2600",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階A階段　ポンプ室　扉",null,"980*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階EV　枠+防火扉",null,"1850*2150",null,2,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"シャッター",null,null,null,null,null,null,null,0,"",0,0,"",0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(R103+U103+X103), \"\")","v":0},{"$f":"IFERROR(SUM(M103/K103), \"\")","v":""},{"$f":"IFERROR(SUM(T103+W103+Z103), \"\")","v":0},{"$f":"IFERROR(SUM(AA103+AD103), \"\")","v":0},{"$f":"IFERROR(SUM(P103/N103), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0}]
[null,null,"避雷針",null,"アルミニウムペイント",null,{"$f":"IFERROR(SUM(K104+N104), \"\")","v":3},{"$f":"IFERROR(SUM(I104/G104), \"\")","v":7000},{"$f":"IFERROR(SUM(M104+P104), \"\")","v":21000},null,2,7000,14000,1,7000,7000,null,2,7000,{"$f":"IFERROR(SUM(R104*S104), \"\")","v":14000},null,null,null,null,null,null,1,7000,{"$f":"IFERROR(SUM(AA104*AB104), \"\")","v":7000},null,7000]
[null,null,"ソーラーパネル架台タッチアップ塗装",null,null,null,1,100000,100000,null,1,100000,100000,0,"",0,null,1,100000,100000,null,null,null,null,null,null,null,100000,0,null,100000]
[null,null,"金属屋根",null,"スーパーシリコン塗装",null,1132,1248.321554770318,1413100,null,844,1230.6872037914693,1038700,288,1300,374400,null,259,1300,336700,null,null,null,585,1200,{"$f":"IFERROR(SUM(X106*Y106), \"\")","v":702000},288,1300,374400,null,1300]
[null,null,"渡り廊下パンチングメタル",null,null,null,230,1100,253000,null,230,1100,253000,0,"",0,null,230,1100,253000,null,null,null,null,null,null,null,1100,0,null,1100]
[null,null,"渡り廊下ダウンライト",null,null,null,16,600,9600,null,16,600,9600,0,"",0,null,16,600,9600,null,null,null,null,null,null,null,600,0,null,600]
[null,null,"室外機置場パンチングメタル",null,null,null,107.6,1100,118360,null,107.6,1100,118360,0,"",0,null,107.6,1100,118360,null,null,null,null,null,null,null,1100,0,null,1100]
[null,null,"スロープ庇",null,"西棟",null,1,50000,50000,null,0,"",0,1,50000,50000,null,null,null,null,null,null,null,null,null,null,1,50000,50000]
[null,null,"バルコニー隔て板",null,null,null,61,5300,323300,null,46,5300,243800,15,5300,79500,null,46,5300,{"$f":"IFERROR(SUM(R111*S111), \"\")","v":243800},null,null,null,null,null,null,15,{"$f":"IFERROR(SUM(S111), \"\")","v":5300},79500,null,{"$f":"IFERROR(SUM(S111), \"\")","v":5300}]
[null,null,"1階店舗庇　スパンドレル",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"店舗上部　庇パネル・ガラリ格子",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"庇全面（オレンジ部）",null,"シリコントップ",null,268,1200,321600,null,268,1200,321600,0,"",0,null,null,null,null,184,1200,{"$f":"IFERROR(SUM(U114*V114), \"\")","v":220800},84,1200,{"$f":"IFERROR(SUM(X114*Y114), \"\")","v":100800}]
[null,null,"「ウェルブ」看板",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"ピロティ部分　柱及び梁の鋼製部分",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"樋",null,null,null,1236,550,679800,null,852,550,468600,384,550,211200,null,690,550,{"$f":"IFERROR(SUM(R117*S117), \"\")","v":379500},96,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(U117*V117), \"\")","v":52800},66,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(X117*Y117), \"\")","v":36300},240,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(AA117*AB117), \"\")","v":132000},144,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(AD117*AE117), \"\")","v":79200}]
[null,null,"照明器具",null,null,null,1,10000,10000,null,0,"",0,1,10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10000,{"$f":"IFERROR(SUM(AD118*AE118), \"\")","v":10000}]
[null,null,"エントランス庇支柱",null,null,null,1,30000,30000,null,0,"",0,1,30000,30000,null,null,null,null,null,null,null,null,null,null,1,30000,{"$f":"IFERROR(SUM(AA119*AB119), \"\")","v":30000}]
[null,null,"雑塗装",null,"各種支持金物等",null,5,112000,560000,null,3,120000,360000,2,100000,200000,null,1,200000,{"$f":"IFERROR(SUM(R120*S120), \"\")","v":200000},1,80000,{"$f":"IFERROR(SUM(U120*V120), \"\")","v":80000},1,80000,{"$f":"IFERROR(SUM(X120*Y120), \"\")","v":80000},1,100000,{"$f":"IFERROR(SUM(AA120*AB120), \"\")","v":100000},1,100000,{"$f":"IFERROR(SUM(AD120*AE120), \"\")","v":100000}]
[null,null,"養生による塗膜剥がれ",null,"タッチアップ",null,5,90000,450000,null,3,100000,300000,2,75000,150000,null,1,200000,{"$f":"IFERROR(SUM(R121*S121), \"\")","v":200000},1,50000,{"$f":"IFERROR(SUM(U121*V121), \"\")","v":50000},1,50000,{"$f":"IFERROR(SUM(X121*Y121), \"\")","v":50000},1,100000,{"$f":"IFERROR(SUM(AA121*AB121), \"\")","v":100000},1,50000,{"$f":"IFERROR(SUM(AD121*AE121), \"\")","v":50000}]
[null,null,null,null,null,null,null,null,4339760,null,null,null,3227660,null,null,1112100,null,null,"鉄部塗装工事計",{"$f":"IFERROR(SUM(T98:T121), \"\")","v":1854960},null,"計",{"$f":"IFERROR(SUM(W98:W121), \"\")","v":403600},null,"計",{"$f":"IFERROR(SUM(Z71:Z121), \"\")","v":969100},null,"計",{"$f":"IFERROR(SUM(AC71:AC121), \"\")","v":872900},null,"計",{"$f":"IFERROR(SUM(AF71:AF121), \"\")","v":239200}]
[null,"6　防水工事","【塔屋】",null,"ウレタン塗膜防水　通気緩衝工法",null,{"$f":"IFERROR(SUM(K123+N123), \"\")","v":0},{"$f":"IFERROR(SUM(I123/G123), \"\")","v":""},0,null,null,null,0,{"$f":"IFERROR(SUM(AA123+AD123), \"\")","v":0},{"$f":"IFERROR(SUM(P123/N123), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,15.2,50,760,null,{"$f":"IFERROR(SUM(R124+U124+X124), \"\")","v":15.2},{"$f":"IFERROR(SUM(M124/K124), \"\")","v":50},760,0,"",0,null,15.2,50,{"$f":"IFERROR(SUM(R124*S124), \"\")","v":760},null,null,null,null,50,null,null,50,null,null,50]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,15.2,2500,38000,null,15.2,2500,38000,0,"",0,null,15.2,2500,38000,null,null,null,null,2500,null,null,2500,null,null,2500]
[null,null,"下地処理",null,"伸縮目地含む",null,15.2,500,7600,null,15.2,500,7600,0,"",0,null,15.2,500,7600,null,null,null,null,500,null,null,500,null,null,500]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,10.8,4300,46440,null,10.8,4300,46440,0,"",0,null,10.8,4300,46440,null,null,null,null,4300,null,null,4300,null,null,4300]
[null,null,"立上り",null,"H300",null,4.4000000000000004,4300,18920,null,4.4000000000000004,4300,18920,0,"",0,null,4.4000000000000004,4300,18920,null,null,null,null,4300,null,null,4300,null,null,4300]
[null,null,"立上り　押え金物",null,"アルミ製",null,14.8,1500,22200,null,14.8,1500,22200,0,"",0,null,14.8,1500,22200,null,null,null,null,1500,null,null,1500,null,null,1500]
[null,null,"同上廻り　シーリング",null,null,null,14.8,300,4440,null,14.8,300,4440,0,"",0,null,14.8,300,4440,null,null,null,null,300,null,null,300,null,null,300]
[null,null,"改修用ドレン",null,null,null,1,12000,12000,null,1,12000,12000,0,"",0,null,1,12000,12000,null,null,null,null,12000,null,null,12000,null,null,12000]
[null,null,"脱気筒",null,null,null,1,8000,8000,null,1,8000,8000,0,"",0,null,1,8000,8000,null,null,null,null,8000,null,null,8000,null,null,8000]
[null,null,null,null,null,null,0,"",158360,null,0,"",158360,0,"",0,null,null,"小計",{"$f":"IFERROR(SUM(T124:T132), \"\")","v":158360},null,{"$f":"IFERROR(SUM(S133), \"\")","v":0},null,null,0,null,null,0,null,null,0]
[null,null,"【屋上】",null,"ウレタン塗膜防水　通気緩衝工法",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,898.7,50,44935,null,671.5,50,{"$f":"IFERROR(SUM(T135+W135+Z135), \"\")","v":33575},227.2,50,{"$f":"IFERROR(SUM(AC135+AF135), \"\")","v":11360},null,460.5,50,{"$f":"IFERROR(SUM(R135*S135), \"\")","v":23025},49.8,50,{"$f":"IFERROR(SUM(U135*V135), \"\")","v":2490},161.19999999999999,50,{"$f":"IFERROR(SUM(X135*Y135), \"\")","v":8059.9999999999991},215.1,50,{"$f":"IFERROR(SUM(AA135*AB135), \"\")","v":10755},12.1,50,{"$f":"IFERROR(SUM(AD135*AE135), \"\")","v":605}]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,731.9,2500,{"$f":"IFERROR(SUM(M136+P136), \"\")","v":1829750},null,671.5,2500,1678750,60.4,2500,151000,null,460.5,2500,1151250,49.8,2500,124500,161.19999999999999,2500,403000,48.3,2500,120750,12.1,2500,30250]
[null,null,"下地処理",null,"伸縮目地含む",null,898.7,500,449350,null,671.5,500,335750,227.2,500,113600,null,460.5,500,230250,49.8,500,24900,161.19999999999999,500,80600,215.1,500,107550,12.1,500,6050]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,734.4,4300,3157920,null,559,4300,2403700,175.4,4300,754220,null,381,4300,1638300,42,4300,180600,136,4300,584800,166.8,4300,717240,8.6,4300,36980]
[null,null,"立上り",null,"H300",null,164.3,4300,706490,null,112.5,4300,483750,51.8,4300,222740,null,79.5,4300,341850,7.8,4300,33540,25.2,4300,108360,48.3,4300,207690,3.5,4300,15050]
[null,null,"立上り　押え金物",null,"アルミ製",null,549.70000000000005,1499.9999999999998,824550,null,375,1500,562500,174.70000000000002,1499.9999999999998,262050,null,265,1500,397500,26,1500,39000,84,1500,126000,162.9,1500,244350,11.8,1500,17700]
[null,null,"同上廻り　シーリング",null,null,null,549.70000000000005,300,164910,null,375,300,112500,174.70000000000002,299.99999999999994,52410,null,265,300,79500,26,300,7800,84,300,25200,162.9,300,48870,11.8,300,3540]
[null,null,"改修用ドレン",null,null,null,23,12000,276000,null,15,12000,180000,8,12000,96000,null,11,12000,132000,1,12000,12000,3,12000,36000,7,12000,84000,1,12000,12000]
[null,null,"脱気筒",null,null,null,12,8000,96000,null,8,8000,64000,4,8000,32000,null,4,8000,32000,1,8000,8000,3,8000,24000,3,8000,24000,1,8000,8000]
[null,null,null,null,null,null,0,"",7549905,null,0,"",5854525,0,"",1695380,null,null,"小計",{"$f":"IFERROR(SUM(T135:T143), \"\")","v":4025675},null,"小計",{"$f":"IFERROR(SUM(W135:W143), \"\")","v":432830},null,"小計",{"$f":"IFERROR(SUM(Z135:Z143), \"\")","v":1396020},null,"小計",{"$f":"IFERROR(SUM(AC135:AC143), \"\")","v":1565205},null,"小計",{"$f":"IFERROR(SUM(AF135:AF143), \"\")","v":130175}]
[null,null,"【ルーフ・バルコニー・テラス】",null,"ウレタン塗膜防水　通気緩衝工法",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,495.40000000000003,50,24770,null,405.40000000000003,49.999999999999993,20270,90,50,4500,null,240.3,50,{"$f":"IFERROR(SUM(R146*S146), \"\")","v":12015},114.9,50,{"$f":"IFERROR(SUM(U146*V146), \"\")","v":5745},50.2,50,{"$f":"IFERROR(SUM(X146*Y146), \"\")","v":2510},null,50,{"$f":"IFERROR(SUM(AA146*AB146), \"\")","v":0},90,50,{"$f":"IFERROR(SUM(AD146*AE146), \"\")","v":4500}]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,495.40000000000003,2500,1238500,null,405.40000000000003,2500,1013500,90,2500,225000,null,240.3,2500,600750,114.9,2500,287250,50.2,2500,125500,null,2500,0,90,2500,225000]
[null,null,"下地処理",null,"伸縮目地含む",null,495.40000000000003,499.99999999999994,247700,null,405.40000000000003,499.99999999999994,202700,90,500,45000,null,240.3,500,120150,114.9,500,57450,50.2,500,25100,null,500,0,90,500,45000]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,392.2,4300,1686460,null,318.7,4300,1370410,73.5,4300,316050,null,186,4300,799800,97.5,4300,419250,35.200000000000003,4300,151360,null,4300,0,73.5,4300,316050]
[null,null,"立上り",null,"H300",null,103.19999999999999,4300.0000000000009,443760,null,86.699999999999989,4300.0000000000009,372810,16.5,4300,70950,null,54.3,4300,233490,17.399999999999999,4300,74820,15,4300,64500,null,4300,0,16.5,4300,70950]
[null,null,"立上り　押え金物",null,"アルミ製",null,344,1500,516000,null,289,1500,433500,55,1500,82500,null,181,1500,271500,58,1500,87000,50,1500,75000,null,1500,0,55,1500,82500]
[null,null,"同上廻り　シーリング",null,null,null,344,300,103200,null,289,300,86700,55,300,16500,null,181,300,54300,58,300,17400,50,300,15000,null,300,0,55,300,16500]
[null,null,"改修用ドレン",null,null,null,19,12000,228000,null,16,12000,192000,3,12000,36000,null,11,12000,132000,2,12000,24000,3,12000,36000,null,12000,0,3,12000,36000]
[null,null,"脱気筒",null,null,null,14,8000,112000,null,12,8000,96000,2,8000,16000,null,8,8000,64000,2,8000,16000,2,8000,16000,null,8000,0,2,8000,16000]
[null,null,"フェンス基礎",null,"西棟",null,{"$f":"IFERROR(SUM(K155+N155), \"\")","v":1},{"$f":"IFERROR(SUM(I155/G155), \"\")","v":30000},30000,null,0,"",0,{"$f":"IFERROR(SUM(AA155+AD155), \"\")","v":1},{"$f":"IFERROR(SUM(P155/N155), \"\")","v":30000},30000,null,null,null,null,null,null,null,null,null,null,null,null,null,1,30000,30000]
[null,null,null,null,null,null,0,"",4630390,null,0,"",3787890,0,"",842500,null,null,"小計",{"$f":"IFERROR(SUM(T146:T154), \"\")","v":2288005},null,"小計",{"$f":"IFERROR(SUM(W146:W154), \"\")","v":988915},null,"小計",{"$f":"IFERROR(SUM(Z146:Z154), \"\")","v":510970},null,"小計",{"$f":"IFERROR(SUM(AC146:AC154), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(AF146:AF155), \"\")","v":842500}]
[null,null,"【パラペット天端・鳩小屋】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,455.5,50,22775,null,321.3,50,16065,134.19999999999999,50.000000000000007,6710,null,203,50,{"$f":"IFERROR(SUM(R158*S158), \"\")","v":10150},78.3,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(U158*V158), \"\")","v":3915},40,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(X158*Y158), \"\")","v":2000},95.2,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(AA158*AB158), \"\")","v":4760},39,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(AD158*AE158), \"\")","v":1950}]
[null,null,"下地処理",null,null,null,455.5,250,113875,null,321.3,250,80325,134.19999999999999,250.00000000000003,33550,null,203,250,{"$f":"IFERROR(SUM(R159*S159), \"\")","v":50750},78.3,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(U159*V159), \"\")","v":19575},40,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(X159*Y159), \"\")","v":10000},95.2,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(AA159*AB159), \"\")","v":23800},39,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(AD159*AE159), \"\")","v":9750}]
[null,null,"パラペット天端",null,"田島ルーフィング　OSTL-6VA",null,455.5,2400,1093200,null,321.3,2400,771120,134.19999999999999,2400,322080,null,203,2400,{"$f":"IFERROR(SUM(R160*S160), \"\")","v":487200},78.3,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(U160*V160), \"\")","v":187920},40,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(X160*Y160), \"\")","v":96000},95.2,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(AA160*AB160), \"\")","v":228480},39,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(AD160*AE160), \"\")","v":93600}]
[null,null,"ドレン",null,null,null,8,500,4000,null,0,"",0,8,500,4000,null,null,null,null,null,null,null,null,null,null,8,500,{"$f":"IFERROR(SUM(AA161*AB161), \"\")","v":4000},null,null,{"$f":"IFERROR(SUM(AD161*AE161), \"\")","v":0}]
[null,null,null,null,null,null,0,"",1233850,null,0,"",867510,0,"",366340,null,null,"小計",{"$f":"IFERROR(SUM(T158:T160), \"\")","v":548100},null,"小計",{"$f":"IFERROR(SUM(W158:W160), \"\")","v":211410},null,"小計",{"$f":"IFERROR(SUM(Z158:Z161), \"\")","v":108000},null,"小計",{"$f":"IFERROR(SUM(AC158:AC161), \"\")","v":261040},null,"小計",{"$f":"IFERROR(SUM(AF158:AF161), \"\")","v":105300}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"【大庇】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,298.39999999999998,50.000000000000007,14920,null,201,50,10050,97.4,50,4870,null,178,50,{"$f":"IFERROR(SUM(R165*S165), \"\")","v":8900},null,null,null,23,{"$f":"IFERROR(SUM(S165), \"\")","v":50},{"$f":"IFERROR(SUM(X165*Y165), \"\")","v":1150},97.4,{"$f":"IFERROR(SUM(S165), \"\")","v":50},{"$f":"IFERROR(SUM(AA165*AB165), \"\")","v":4870},null,{"$f":"IFERROR(SUM(S165), \"\")","v":50},{"$f":"IFERROR(SUM(AD165*AE165), \"\")","v":0}]
[null,null,"下地処理",null,null,null,298.39999999999998,250.00000000000003,74600,null,201,250,50250,97.4,249.99999999999997,24350,null,178,250,{"$f":"IFERROR(SUM(R166*S166), \"\")","v":44500},null,null,null,23,{"$f":"IFERROR(SUM(S166), \"\")","v":250},{"$f":"IFERROR(SUM(X166*Y166), \"\")","v":5750},97.4,{"$f":"IFERROR(SUM(S166), \"\")","v":250},{"$f":"IFERROR(SUM(AA166*AB166), \"\")","v":24350},null,{"$f":"IFERROR(SUM(S166), \"\")","v":250},{"$f":"IFERROR(SUM(AD166*AE166), \"\")","v":0}]
[null,null,"平場・立上り",null,"田島ルーフィング　OSTL-6VA",null,298.39999999999998,2400,716160,null,201,2400,482400,97.4,2400,233760,null,178,2400,{"$f":"IFERROR(SUM(R167*S167), \"\")","v":427200},null,null,null,23,{"$f":"IFERROR(SUM(S167), \"\")","v":2400},{"$f":"IFERROR(SUM(X167*Y167), \"\")","v":55200},97.4,{"$f":"IFERROR(SUM(S167), \"\")","v":2400},{"$f":"IFERROR(SUM(AA167*AB167), \"\")","v":233760},null,{"$f":"IFERROR(SUM(S167), \"\")","v":2400},{"$f":"IFERROR(SUM(AD167*AE167), \"\")","v":0}]
[null,null,"ドレン",null,null,null,28,500,{"$f":"IFERROR(SUM(M168+P168), \"\")","v":14000},null,17,500,8500,11,500,5500,null,15,500,{"$f":"IFERROR(SUM(R168*S168), \"\")","v":7500},null,null,null,2,{"$f":"IFERROR(SUM(S168), \"\")","v":500},{"$f":"IFERROR(SUM(X168*Y168), \"\")","v":1000},11,{"$f":"IFERROR(SUM(S168), \"\")","v":500},{"$f":"IFERROR(SUM(AA168*AB168), \"\")","v":5500},null,{"$f":"IFERROR(SUM(S168), \"\")","v":500},{"$f":"IFERROR(SUM(AD168*AE168), \"\")","v":0}]
[null,null,null,null,null,null,0,"",268480,null,null,null,null,0,"",268480,null,null,"小計",{"$f":"IFERROR(SUM(T165:T168), \"\")","v":488100},null,null,{"$f":"IFERROR(SUM(W165:W168), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(Z165:Z168), \"\")","v":63100},null,"小計",{"$f":"IFERROR(SUM(AC165:AC168), \"\")","v":268480},null,"小計",{"$f":"IFERROR(SUM(AF165:AF168), \"\")","v":0}]
[null,null,"【小庇】",null,"ウレタン塗膜防水",null,0,"",0,null,{"$f":"IFERROR(SUM(R170+U170+X170), \"\")","v":0},{"$f":"IFERROR(SUM(M170/K170), \"\")","v":""},{"$f":"IFERROR(SUM(T170+W170+Z170), \"\")","v":0},0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,36,50,1800,null,36,50,1800,0,"",0,null,36,50,{"$f":"IFERROR(SUM(R171*S171), \"\")","v":1800},null,null,null,null,50,null,null,50,null,null,50]
[null,null,"下地処理",null,null,null,36,250,9000,null,36,250,9000,0,"",0,null,36,250,{"$f":"IFERROR(SUM(R172*S172), \"\")","v":9000},null,null,null,null,250,null,null,250,null,null,250]
[null,null,"平場・立上り",null,"田島ルーフィング　OSTL-6VA",null,36,2400,86400,null,36,2400,86400,0,"",0,null,36,2400,{"$f":"IFERROR(SUM(R173*S173), \"\")","v":86400},null,null,null,null,2400,null,null,2400,null,null,2400]
[null,null,null,null,null,null,0,"",97200,null,0,"",97200,0,"",0,null,null,"計",{"$f":"IFERROR(SUM(T170:T173), \"\")","v":97200},null,null,null,null,0,null,null,0,null,null,0]
[null,null,"【バルコニー】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"ケレン・清掃",null,null,null,2375,20.138947368421054,47830,null,1817.6,20,36352,557.4,20.592034445640476,11478,null,1817.6,20,{"$f":"IFERROR(SUM(R176*S176), \"\")","v":36352},null,null,null,null,20,null,546.4,20,{"$f":"IFERROR(SUM(AA176*AB176), \"\")","v":10928},11,50,{"$f":"IFERROR(SUM(AD176*AE176), \"\")","v":550}]
[null,null,"下地処理",null,null,null,2375,31.018947368421053,73670,null,1817.6,30,54528,557.4,34.341585934696809,19142,null,1817.6,30,{"$f":"IFERROR(SUM(R177*S177), \"\")","v":54528},null,null,null,null,30,null,546.4,30,{"$f":"IFERROR(SUM(AA177*AB177), \"\")","v":16392},11,250,2750]
[null,null,"平場",null,"西棟避難バルコニー",null,8.4,2400,20160,null,0,"",0,8.4,2400,20160,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4,2400,20160]
[null,null,"溝",null,"田島ルーフィングOSTL-6VA",null,767.4,830,636942,null,568,830,471440,199.4,830,165502,null,568,830,{"$f":"IFERROR(SUM(R179*S179), \"\")","v":471440},null,null,null,null,{"$f":"IFERROR(SUM(S179), \"\")","v":830},null,190.9,{"$f":"IFERROR(SUM(S179), \"\")","v":830},{"$f":"IFERROR(SUM(AA179*AB179), \"\")","v":158447},8.5,{"$f":"IFERROR(SUM(S179), \"\")","v":830},7055]
[null,null,"立上り",null,"田島ルーフィングOSTL-6VA",null,1622.1,830,1346343,null,1249.5999999999999,830,1037167.9999999999,372.5,830,309175,null,1249.5999999999999,830,{"$f":"IFERROR(SUM(R180*S180), \"\")","v":1037167.9999999999},null,null,null,null,{"$f":"IFERROR(SUM(S180), \"\")","v":830},null,355.5,{"$f":"IFERROR(SUM(S180), \"\")","v":830},{"$f":"IFERROR(SUM(AA180*AB180), \"\")","v":295065},17,{"$f":"IFERROR(SUM(S180), \"\")","v":830},14110]
[null,null,"ドレン",null,"タールエポ塗装",null,135,500,67500,null,98,500,49000,37,500,18500,null,98,500,{"$f":"IFERROR(SUM(R181*S181), \"\")","v":49000},null,null,null,null,{"$f":"IFERROR(SUM(S181), \"\")","v":500},null,35,{"$f":"IFERROR(SUM(S181), \"\")","v":500},{"$f":"IFERROR(SUM(AA181*AB181), \"\")","v":17500},2,{"$f":"IFERROR(SUM(S181), \"\")","v":500},1000]
[null,null,null,null,null,null,0,"",2192445,null,0,"",1648488,0,"",543957,null,null,"小計",{"$f":"IFERROR(SUM(T176:T181), \"\")","v":1648488},null,"小計",{"$f":"IFERROR(SUM(W176:W181), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(Z176:Z181), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(AC176:AC181), \"\")","v":498332},null,"小計",{"$f":"IFERROR(SUM(AF176:AF181), \"\")","v":45625}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0}]
[null,null,"【植え込み】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"【非常用侵入バルコニー】",null,"ウレタン塗膜防水　通気緩衝工法",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,{"$f":"IFERROR(SUM(K187+N187), \"\")","v":129.9},{"$f":"IFERROR(SUM(I187/G187), \"\")","v":50},6495,null,129.9,50,6495,{"$f":"IFERROR(SUM(AA187+AD187), \"\")","v":0},{"$f":"IFERROR(SUM(P187/N187), \"\")","v":""},0,null,null,null,null,104.4,50,{"$f":"IFERROR(SUM(U187*V187), \"\")","v":5220},25.5,50,{"$f":"IFERROR(SUM(X187*Y187), \"\")","v":1275}]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,129.9,2500,324750,null,129.9,2500,324750,0,"",0,null,null,null,null,104.4,2500,261000,25.5,2500,63750]
[null,null,"下地処理",null,"伸縮目地含む",null,129.9,500,64950,null,129.9,500,64950,0,"",0,null,null,null,null,104.4,500,52200,25.5,500,12750]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,97,4300,417100,null,97,4300,417100,0,"",0,null,null,null,null,77.400000000000006,4300,332820,19.600000000000001,4300,84280]
[null,null,"立上り",null,"H300",null,32.9,4300,141470,null,32.9,4300,141470,0,"",0,null,null,null,null,27,4300,116100,5.9,4300,25370]
[null,null,"立上り　押え金物",null,"アルミ製",null,109.6,1500,164400,null,109.6,1500,164400,0,"",0,null,null,null,null,90,1500,135000,19.600000000000001,1500,29400.000000000004]
[null,null,"同上廻り　シーリング",null,null,null,28.6,300,8580,null,28.6,300,8580,0,"",0,null,null,null,null,9,300,2700,19.600000000000001,300,5880]
[null,null,"改修用ドレン",null,null,null,6,12000,72000,null,6,12000,72000,0,"",0,null,null,null,null,5,12000,60000,1,12000,12000]
[null,null,"脱気筒",null,null,null,3,8000,24000,null,3,8000,24000,0,"",0,null,null,null,null,2,8000,16000,1,8000,8000]
[null,null,null,null,null,null,0,"",1223745,null,0,"",1223745,0,"",0,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(W187:W195), \"\")","v":981040},null,"小計",{"$f":"IFERROR(SUM(Z187:Z195), \"\")","v":242705},null,{"$f":"IFERROR(SUM(S196), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S196), \"\")","v":0}]
[null,null,"【室外機置場】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0}]
[null,null,"ケレン・清掃",null,null,null,421.8,23.008534850640114,9705,null,164.5,22.37082066869301,3680,257.3,23.416245627671977,6025,null,151.5,20,{"$f":"IFERROR(SUM(R198*S198), \"\")","v":3030},13,50,{"$f":"IFERROR(SUM(U198*V198), \"\")","v":650},null,{"$f":"IFERROR(SUM(S198), \"\")","v":20},null,228,{"$f":"IFERROR(SUM(S198), \"\")","v":20},{"$f":"IFERROR(SUM(AA198*AB198), \"\")","v":4560},29.3,50,{"$f":"IFERROR(SUM(AD198*AE198), \"\")","v":1465}]
[null,null,"下地処理",null,null,null,421.8,52.062588904694167,21960,null,164.5,47.38601823708207,7795,257.3,55.052467936261174,{"$f":"IFERROR(SUM(AC199+AF199), \"\")","v":14165},null,151.5,30,{"$f":"IFERROR(SUM(R199*S199), \"\")","v":4545},13,250,3250,null,{"$f":"IFERROR(SUM(S199), \"\")","v":30},null,228,{"$f":"IFERROR(SUM(S199), \"\")","v":30},6840,29.3,250,7325]
[null,null,"平場",null,null,null,33,2400,{"$f":"IFERROR(SUM(M200+P200), \"\")","v":79200},null,10.5,2400,25200,22.5,2400,54000,null,null,null,null,10.5,2400,25200,null,null,null,null,null,0,22.5,2400,54000]
[null,null,"溝",null,"田島ルーフィングOSTL-6VA",null,157.69999999999999,830.00000000000011,130891,null,59,830,48970,98.7,830,81921,null,50.5,830,{"$f":"IFERROR(SUM(R201*S201), \"\")","v":41915},8.5,830,7055,null,{"$f":"IFERROR(SUM(S201), \"\")","v":830},null,76,{"$f":"IFERROR(SUM(S201), \"\")","v":830},63080,22.7,{"$f":"IFERROR(SUM(S201), \"\")","v":830},18841]
[null,null,"立上り",null,"田島ルーフィングOSTL-6VA",null,315.8,830,262114,null,{"$f":"IFERROR(SUM(R202+U202+X202), \"\")","v":118},{"$f":"IFERROR(SUM(M202/K202), \"\")","v":830},{"$f":"IFERROR(SUM(T202+W202+Z202), \"\")","v":97940},197.8,830,164174,null,101,830,{"$f":"IFERROR(SUM(R202*S202), \"\")","v":83830},17,{"$f":"IFERROR(SUM(S202), \"\")","v":830},14110,null,{"$f":"IFERROR(SUM(S202), \"\")","v":830},null,152,{"$f":"IFERROR(SUM(S202), \"\")","v":830},126160,45.8,{"$f":"IFERROR(SUM(S202), \"\")","v":830},38014]
[null,null,"ドレン",null,null,null,40,500,20000,null,17,500,8500,23,500,11500,null,15,500,{"$f":"IFERROR(SUM(R203*S203), \"\")","v":7500},2,500,1000,null,{"$f":"IFERROR(SUM(S203), \"\")","v":500},null,20,{"$f":"IFERROR(SUM(S203), \"\")","v":500},10000,3,{"$f":"IFERROR(SUM(S203), \"\")","v":500},1500]
[null,null,null,null,null,null,0,"",523870,null,0,"",192085,0,"",331785,null,null,"小計",{"$f":"IFERROR(SUM(T198:T203), \"\")","v":140820},null,"小計",{"$f":"IFERROR(SUM(W198:W203), \"\")","v":51265},null,"小計",{"$f":"IFERROR(SUM(Z198:Z203), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(AC198:AC203), \"\")","v":210640},null,"小計",{"$f":"IFERROR(SUM(AF198:AF203), \"\")","v":121145}]
[null,null,"【共用廊下】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0}]
[null,null,"ケレン・清掃",null,null,null,1564.5,20,31290,null,1254.5,20,25090,310,20,6200,null,1254.5,20,{"$f":"IFERROR(SUM(R206*S206), \"\")","v":25090},null,null,null,null,20,null,310,20,{"$f":"IFERROR(SUM(AA206*AB206), \"\")","v":6200},null,20,{"$f":"IFERROR(SUM(AD206*AE206), \"\")","v":0}]
[null,null,"下地処理",null,null,null,1564.5,30,46935,null,1254.5,30,37635,310,30,9300,null,1254.5,30,{"$f":"IFERROR(SUM(R207*S207), \"\")","v":37635},null,null,null,null,30,null,310,30,{"$f":"IFERROR(SUM(AA207*AB207), \"\")","v":9300},null,30,{"$f":"IFERROR(SUM(AD207*AE207), \"\")","v":0}]
[null,null,"溝",null,"田島ルーフィングOSTL-6VA",null,487.5,830,404625,null,373.5,830,310005,114,830,94620,null,373.5,830,{"$f":"IFERROR(SUM(R208*S208), \"\")","v":310005},null,null,null,null,830,null,114,830,{"$f":"IFERROR(SUM(AA208*AB208), \"\")","v":94620},null,830,{"$f":"IFERROR(SUM(AD208*AE208), \"\")","v":0}]
[null,null,"立上り",null,"田島ルーフィングOSTL-6VA",null,1077,830,893910,null,881,830,731230,196,830,162680,null,881,830,{"$f":"IFERROR(SUM(R209*S209), \"\")","v":731230},null,null,null,null,830,null,196,830,{"$f":"IFERROR(SUM(AA209*AB209), \"\")","v":162680},null,830,{"$f":"IFERROR(SUM(AD209*AE209), \"\")","v":0}]
[null,null,"ドレン",null,null,null,83,500,41500,null,63,500,31500,20,500,10000,null,63,500,{"$f":"IFERROR(SUM(R210*S210), \"\")","v":31500},null,null,null,null,500,null,20,500,{"$f":"IFERROR(SUM(AA210*AB210), \"\")","v":10000},null,500,{"$f":"IFERROR(SUM(AD210*AE210), \"\")","v":0}]
[null,null,null,null,null,null,0,"",1418260,null,0,"",1135460,0,"",282800,null,null,"小計",{"$f":"IFERROR(SUM(T206:T210), \"\")","v":1135460},null,{"$f":"IFERROR(SUM(S211), \"\")","v":0},null,null,0,null,null,"小計",{"$f":"IFERROR(SUM(AC206:AC210), \"\")","v":282800},null,"小計",{"$f":"IFERROR(SUM(AF206:AF210), \"\")","v":0}]
[null,null,"【階段】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S212), \"\")","v":0},null,null,0,null,null,{"$f":"IFERROR(SUM(S212), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S212), \"\")","v":0}]
[null,null,"ケレン・清掃",null,null,null,234.60000000000002,44.207161125319686,10371,null,147.30000000000001,50,7365.0000000000009,87.3,34.432989690721648,3006,null,147.30000000000001,50,{"$f":"IFERROR(SUM(R213*S213), \"\")","v":7365.0000000000009},null,null,null,null,50,null,42,50,{"$f":"IFERROR(SUM(AA213*AB213), \"\")","v":2100},45.3,20,{"$f":"IFERROR(SUM(AD213*AE213), \"\")","v":906}]
[null,null,"下地処理",null,null,null,234.60000000000002,207.51918158567773,48684,null,147.30000000000001,249.99999999999997,36825,87.3,135.84192439862542,11859,null,147.30000000000001,250,36825,null,null,null,null,250,null,42,250,10500,45.3,30,1359]
[null,null,"溝",null,null,null,448.2,800,358560,null,299,800,239200,149.19999999999999,800,119359.99999999999,null,299,800,239200,null,null,null,null,800,null,133.19999999999999,800,106559.99999999999,16,{"$f":"IFERROR(SUM(S215), \"\")","v":800},12800]
[null,null,"ササラ",null,null,null,357.6,830,296808,null,301.60000000000002,830,250328.00000000003,56,830,46480,null,301.60000000000002,830,250328.00000000003,null,null,null,null,830,null,37,830,30710,19,{"$f":"IFERROR(SUM(S216), \"\")","v":830},15770]
[null,null,"巾木",null,null,null,198.60000000000002,799.99999999999989,158880,null,122.4,800,97920,76.2,800.00000000000011,60960.000000000007,null,122.4,800,97920,null,null,null,null,800,null,65.900000000000006,800,52720.000000000007,10.3,{"$f":"IFERROR(SUM(S217), \"\")","v":800},8240]
[null,null,"面台",null,null,null,273.2,800,218560,null,273.2,800,218560,0,"",0,null,273.2,800,218560,null,null,null,null,800,null,null,800,0,null,{"$f":"IFERROR(SUM(S218), \"\")","v":800},0]
[null,null,"R階踏面・蹴込・踊場",null,null,null,{"$f":"IFERROR(SUM(K219+N219), \"\")","v":35.5},{"$f":"IFERROR(SUM(I219/G219), \"\")","v":2400},85200,null,19,2400,45600,{"$f":"IFERROR(SUM(AA219+AD219), \"\")","v":16.5},{"$f":"IFERROR(SUM(P219/N219), \"\")","v":2400},39600,null,19,2400,45600,null,null,null,null,2400,null,16.5,2400,39600,null,{"$f":"IFERROR(SUM(S219), \"\")","v":2400},0]
[null,null,null,null,null,null,0,"",1177063,null,0,"",895798,0,"",281265,null,null,"小計",{"$f":"IFERROR(SUM(T213:T219), \"\")","v":895798},null,null,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(AC213:AC219), \"\")","v":242190},null,"小計",{"$f":"IFERROR(SUM(AF213:AF219), \"\")","v":39075}]
[null,null,"【階段　タイル部】",null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"ケレン・清掃",null,null,null,52.2,50,2610,null,0,"",0,52.2,50,2610,null,null,null,null,null,null,null,null,null,null,null,null,null,52.2,50,{"$f":"IFERROR(SUM(AD222*AE222), \"\")","v":2610}]
[null,null,"下地処理",null,null,null,52.2,250,13050,null,0,"",0,52.2,250,13050,null,null,null,null,null,null,null,null,null,null,null,null,null,52.2,250,{"$f":"IFERROR(SUM(AD223*AE223), \"\")","v":13050}]
[null,null,"床タイル",null,"ＲＣガーデックス",null,52.5,2200,115500,null,0,"",0,52.5,2200,115500,null,null,null,null,null,null,null,null,null,null,null,null,null,52.5,2200,{"$f":"IFERROR(SUM(AD224*AE224), \"\")","v":115500}]
[null,null,null,null,null,null,0,"",131160,null,0,"",0,0,"",131160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(AF222:AF224), \"\")","v":131160}]
[null,null,"【空中デッキ】",null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"ケレン・清掃",null,null,null,25.2,50,1260,null,0,"",0,25.2,50,1260,null,null,null,null,null,null,null,null,null,null,25.2,50,{"$f":"IFERROR(SUM(AA227*AB227), \"\")","v":1260}]
[null,null,"下地処理",null,null,null,25.2,250,6300,null,0,"",0,25.2,250,6300,null,null,null,null,null,{"$f":"IFERROR(SUM(S228), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S228), \"\")","v":0},null,25.2,250,{"$f":"IFERROR(SUM(AA228*AB228), \"\")","v":6300},null,{"$f":"IFERROR(SUM(S228), \"\")","v":0}]
[null,null,"タイル面立上り",null,null,null,25.2,2200,55440,null,0,"",0,25.2,2200,55440,null,null,null,null,null,null,null,null,null,null,25.2,2200,{"$f":"IFERROR(SUM(AA229*AB229), \"\")","v":55440}]
[null,null,null,null,null,null,0,"",63000,null,0,"",0,0,"",63000,null,null,null,null,null,null,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(AC227:AC229), \"\")","v":63000}]
[null,null,null,null,null,null,null,null,21218928,null,null,null,16412261,null,null,4806667,null,null,"防水工事計",{"$f":"IFERROR(SUM(T124:T228)/2, \"\")","v":11426006},null,"計",{"$f":"IFERROR(SUM(W124:W228)/2, \"\")","v":2665460},null,"計",{"$f":"IFERROR(SUM(Z124:Z228)/2, \"\")","v":2320795},null,"計",{"$f":"IFERROR(SUM(AC124:AC230)/2, \"\")","v":3391687},null,"計",{"$f":"IFERROR(SUM(AF124:AF228)/2, \"\")","v":1414980}]
[null,"7　床工事","【バルコニー】",null,null,null,{"$f":"IFERROR(SUM(K232+N232), \"\")","v":0},{"$f":"IFERROR(SUM(I232/G232), \"\")","v":""},{"$f":"IFERROR(SUM(M232+P232), \"\")","v":0},null,{"$f":"IFERROR(SUM(R232+U232+X232), \"\")","v":0},{"$f":"IFERROR(SUM(M232/K232), \"\")","v":""},0,{"$f":"IFERROR(SUM(AA232+AD232), \"\")","v":0},{"$f":"IFERROR(SUM(P232/N232), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0}]
[null,null,"既存シート補修撤去",null,null,null,945,900,850500,null,639,900,575100,306,900,275400,null,639,900,{"$f":"IFERROR(SUM(R233*S233), \"\")","v":575100},null,null,null,null,null,null,306,{"$f":"IFERROR(SUM(S233), \"\")","v":900},{"$f":"IFERROR(SUM(AA233*AB233), \"\")","v":275400},null,900,{"$f":"IFERROR(SUM(AD233*AE233), \"\")","v":0}]
[null,null,"同上　下地補修",null,null,null,945,500,472500,null,639,500,{"$f":"IFERROR(SUM(T234+W234+Z234), \"\")","v":319500},306,500,153000,null,639,500,{"$f":"IFERROR(SUM(R234*S234), \"\")","v":319500},null,null,null,null,null,null,306,{"$f":"IFERROR(SUM(S234), \"\")","v":500},{"$f":"IFERROR(SUM(AA234*AB234), \"\")","v":153000},null,500,{"$f":"IFERROR(SUM(AD234*AE234), \"\")","v":0}]
[null,null,"長尺シート貼り",null,"タキストロンQA",null,945,2400,2268000,null,639,2400,1533600,306,2400,734400,null,639,2400,{"$f":"IFERROR(SUM(R235*S235), \"\")","v":1533600},null,null,null,null,null,null,306,{"$f":"IFERROR(SUM(S235), \"\")","v":2400},{"$f":"IFERROR(SUM(AA235*AB235), \"\")","v":734400},null,2400,{"$f":"IFERROR(SUM(AD235*AE235), \"\")","v":0}]
[null,null,"端末シール新設",null,null,null,1279,300,383700,null,937,300,281100,342,300,102600,null,937,300,{"$f":"IFERROR(SUM(R236*S236), \"\")","v":281100},null,null,null,null,null,null,342,{"$f":"IFERROR(SUM(S236), \"\")","v":300},{"$f":"IFERROR(SUM(AA236*AB236), \"\")","v":102600},null,300,{"$f":"IFERROR(SUM(AD236*AE236), \"\")","v":0}]
[null,null,null,null,null,null,0,"",3974700,null,0,"",2709300,0,"",1265400,null,null,"小計",{"$f":"IFERROR(SUM(T233:T236), \"\")","v":2709300},null,null,null,null,{"$f":"IFERROR(SUM(S237), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC233:AC236), \"\")","v":1265400},null,0,{"$f":"IFERROR(SUM(AF233:AF236), \"\")","v":0}]
[null,null,"【共用廊下】5階以上の床シート",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S238), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S238), \"\")","v":0},null,null,0]
[null,null,"既存床シート補修",null,null,null,802.5,1000,802500,null,635,1000,635000,167.5,1000,167500,null,635,1000,{"$f":"IFERROR(SUM(R239*S239), \"\")","v":635000},null,null,null,null,null,null,167.5,{"$f":"IFERROR(SUM(S239), \"\")","v":1000},{"$f":"IFERROR(SUM(AA239*AB239), \"\")","v":167500},null,1000]
[null,null,"既存床シート洗浄",null,null,null,802.5,300,240750,null,635,300,190500,167.5,300,50250,null,635,300,{"$f":"IFERROR(SUM(R240*S240), \"\")","v":190500},null,null,null,null,null,null,167.5,{"$f":"IFERROR(SUM(S240), \"\")","v":300},{"$f":"IFERROR(SUM(AA240*AB240), \"\")","v":50250},null,300]
[null,null,"端末シール新設",null,null,null,1168.5,450,525825,null,918,450,413100,250.5,450,112725,null,918,450,{"$f":"IFERROR(SUM(R241*S241), \"\")","v":413100},null,null,null,null,null,null,250.5,{"$f":"IFERROR(SUM(S241), \"\")","v":450},{"$f":"IFERROR(SUM(AA241*AB241), \"\")","v":112725},null,450]
[null,null,null,null,null,null,0,"",1569075,null,0,"",1238600,0,"",330475,null,null,"小計",{"$f":"IFERROR(SUM(T239:T241), \"\")","v":1238600},null,null,null,null,{"$f":"IFERROR(SUM(S242), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC239:AC241), \"\")","v":330475},null,"小計"]
[null,null,"【共用廊下】4階部分の床シート",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S243), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S243), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S243), \"\")","v":0}]
[null,null,"既存床シート補修撤去",null,null,null,68,900,61200,null,68,900,61200,0,"",0,null,68,900,{"$f":"IFERROR(SUM(R244*S244), \"\")","v":61200},null,null,null,null,null,null,null,900,null,null,900]
[null,null,"同上　下地補修",null,null,null,68,500,34000,null,68,500,34000,0,"",0,null,68,500,{"$f":"IFERROR(SUM(R245*S245), \"\")","v":34000},null,null,null,null,null,null,null,500,null,null,500]
[null,null,"長尺シート貼り",null,"タキストロンQA",null,68,2400,163200,null,68,2400,163200,0,"",0,null,68,2400,{"$f":"IFERROR(SUM(R246*S246), \"\")","v":163200},null,null,null,null,null,null,null,2400,null,null,2400]
[null,null,"端末シール新設",null,null,null,98,300,29400,null,98,300,29400,0,"",0,null,98,300,{"$f":"IFERROR(SUM(R247*S247), \"\")","v":29400},null,null,null,null,null,null,null,300,null,null,300]
[null,null,null,null,null,null,0,"",287800,null,0,"",287800,0,"",0,null,null,"小計",{"$f":"IFERROR(SUM(T244:T247), \"\")","v":287800},null,null,null,null,{"$f":"IFERROR(SUM(S248), \"\")","v":0},null,null,0,null,null,0]
[null,null,"【共用階段】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S249), \"\")","v":0},null,null,0,null,null,0]
[null,null,"既存床シート補修",null,null,null,565.1,1000,565100,null,494,1000,494000,71.099999999999994,1000.0000000000001,71100,null,494,1000,{"$f":"IFERROR(SUM(R250*S250), \"\")","v":494000},null,null,null,null,null,null,43.2,1000,{"$f":"IFERROR(SUM(AA250*AB250), \"\")","v":43200},27.9,1000,{"$f":"IFERROR(SUM(AD250*AE250), \"\")","v":27900}]
[null,null,"既存床シート洗浄",null,null,null,565.1,300,169530,null,494,300,148200,71.099999999999994,300,21330,null,494,300,{"$f":"IFERROR(SUM(R251*S251), \"\")","v":148200},null,null,null,null,null,null,43.2,300,{"$f":"IFERROR(SUM(AA251*AB251), \"\")","v":12960},27.9,300,{"$f":"IFERROR(SUM(AD251*AE251), \"\")","v":8370}]
[null,null,"端末シール新設",null,null,null,3219.6,450,1448820,null,2649.6,450,1192320,570,450,256500,null,2649.6,450,{"$f":"IFERROR(SUM(R252*S252), \"\")","v":1192320},null,null,null,null,null,null,456,450,{"$f":"IFERROR(SUM(AA252*AB252), \"\")","v":205200},114,450,{"$f":"IFERROR(SUM(AD252*AE252), \"\")","v":51300}]
[null,null,"ノンスリップゴム取付け",null,null,null,1,800000,800000,null,1,800000,800000,0,"",0,null,1,800000,{"$f":"IFERROR(SUM(R253*S253), \"\")","v":800000},null,null,null,null,null,null,null,800000,{"$f":"IFERROR(SUM(AA253*AB253), \"\")","v":0},null,800000,{"$f":"IFERROR(SUM(AD253*AE253), \"\")","v":0}]
[null,null,null,null,null,null,0,"",2983450,null,0,"",2634520,0,"",348930,null,null,"小計",{"$f":"IFERROR(SUM(T250:T253), \"\")","v":2634520},null,null,null,null,{"$f":"IFERROR(SUM(S254), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC250:AC253), \"\")","v":261360},null,"小計",{"$f":"IFERROR(SUM(AF250:AF253), \"\")","v":87570}]
[null,null,"【室外機置場】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S255), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S255), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S255), \"\")","v":0}]
[null,null,"既存床シート補修",null,null,null,73,1000,73000,null,25,1000,25000,48,1000,48000,null,25,1000,{"$f":"IFERROR(SUM(R256*S256), \"\")","v":25000},null,null,null,null,null,null,48,{"$f":"IFERROR(SUM(S256), \"\")","v":1000},{"$f":"IFERROR(SUM(AA256*AB256), \"\")","v":48000},null,{"$f":"IFERROR(SUM(S256), \"\")","v":1000},{"$f":"IFERROR(SUM(AD256*AE256), \"\")","v":0}]
[null,null,"既存床シート洗浄",null,null,null,73,300,21900,null,25,300,7500,48,300,14400,null,25,300,{"$f":"IFERROR(SUM(R257*S257), \"\")","v":7500},null,null,null,null,null,null,48,{"$f":"IFERROR(SUM(S257), \"\")","v":300},{"$f":"IFERROR(SUM(AA257*AB257), \"\")","v":14400},null,{"$f":"IFERROR(SUM(S257), \"\")","v":300},{"$f":"IFERROR(SUM(AD257*AE257), \"\")","v":0}]
[null,null,"端末シール新設",null,null,null,243.4,450,109530,null,99,450,44550,144.4,450,64980,null,99,450,{"$f":"IFERROR(SUM(R258*S258), \"\")","v":44550},null,null,null,null,null,null,144.4,{"$f":"IFERROR(SUM(S258), \"\")","v":450},{"$f":"IFERROR(SUM(AA258*AB258), \"\")","v":64980},null,{"$f":"IFERROR(SUM(S258), \"\")","v":450},{"$f":"IFERROR(SUM(AD258*AE258), \"\")","v":0}]
[null,null,null,null,null,null,0,"",204430,null,0,"",77050,0,"",127380,null,null,"小計",{"$f":"IFERROR(SUM(T256:T258), \"\")","v":77050},null,{"$f":"IFERROR(SUM(S259), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S259), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC256:AC258), \"\")","v":127380},null,"小計",{"$f":"IFERROR(SUM(AF256:AF258), \"\")","v":0}]
[null,null,null,null,null,null,null,null,9019455,null,null,null,6947270,null,null,2072185,null,null,"床工事合計",{"$f":"IFERROR(SUM(T232:T259)/2, \"\")","v":6947270},null,"計",{"$f":"IFERROR(SUM(W232:W259)/2, \"\")","v":0},null,"計",{"$f":"IFERROR(SUM(Z232:Z259)/2, \"\")","v":0},null,"計",{"$f":"IFERROR(SUM(AC232:AC259)/2, \"\")","v":1984615},null,"計",{"$f":"IFERROR(SUM(AF232:AF259)/2, \"\")","v":87570}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(R261+U261+X261), \"\")","v":0},{"$f":"IFERROR(SUM(M261/K261), \"\")","v":""},0,{"$f":"IFERROR(SUM(AA261+AD261), \"\")","v":0},{"$f":"IFERROR(SUM(P261/N261), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0}]
[null,"8  洗い工事","外壁塗装",null,"高圧洗浄及びエアブロー",null,{"$f":"IFERROR(SUM(K262+N262), \"\")","v":11785},{"$f":"IFERROR(SUM(I262/G262), \"\")","v":50},{"$f":"IFERROR(SUM(M262+P262), \"\")","v":589250},null,9377.5,50.000000000000007,468875.00000000006,2407.5,50,120375,null,8751.7000000000007,50,{"$f":"IFERROR(SUM(R262*S262), \"\")","v":437585.00000000006},337,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(U262*V262), \"\")","v":16850},288.8,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(X262*Y262), \"\")","v":14440},1955.6,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(AA262*AB262), \"\")","v":97780},451.9,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(AD262*AE262), \"\")","v":22595}]
[null,null,"外壁タイル",null,"薬剤洗浄",null,10911.6,400,4364640,null,7643,400,3057200,3268.6,400,{"$f":"IFERROR(SUM(AC263+AF263), \"\")","v":1307440},null,4155,400,1662000,1395,{"$f":"IFERROR(SUM(S263), \"\")","v":400},{"$f":"IFERROR(SUM(U263*V263), \"\")","v":558000},2093,{"$f":"IFERROR(SUM(S263), \"\")","v":400},{"$f":"IFERROR(SUM(X263*Y263), \"\")","v":837200},2410,{"$f":"IFERROR(SUM(S263), \"\")","v":400},964000,858.6,{"$f":"IFERROR(SUM(S263), \"\")","v":400},343440]
[null,null,"ポーチ床タイル",null,"薬剤洗浄の上RCガーデックス塗布",null,606.59999999999991,2045.1038575667658,1240560,null,426.4,2200,938080,180.2,1678.5793562708104,302480,null,426.4,2200,938080,null,null,null,null,null,null,128,{"$f":"IFERROR(SUM(S264), \"\")","v":2200},281600,52.2,400,20880]
[null,null,"外壁打ち放し面",null,"高圧洗浄",null,186,50,9300,null,186,50,9300,0,"",0,null,186,50,9300,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S265), \"\")","v":50},0,null,{"$f":"IFERROR(SUM(S265), \"\")","v":50},0]
[null,null,"外構床タイル",null,"薬剤洗浄",null,26.2,384.73282442748092,10080,null,1,0,{"$f":"IFERROR(SUM(T266+W266+Z266), \"\")","v":0},25.2,400,10080,null,1,null,0,null,{"$f":"IFERROR(SUM(S266), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S266), \"\")","v":0},null,25.2,400,10080,null,{"$f":"IFERROR(SUM(S266), \"\")","v":0},0]
[null,null,"その他",null,"エントランス他美装",null,66,20000,1320000,null,48,20000,960000,18,20000,360000,null,20,20000,400000,18,20000,{"$f":"IFERROR(SUM(U267*V267), \"\")","v":360000},10,{"$f":"IFERROR(SUM(S267), \"\")","v":20000},{"$f":"IFERROR(SUM(X267*Y267), \"\")","v":200000},12,{"$f":"IFERROR(SUM(S267), \"\")","v":20000},240000,6,{"$f":"IFERROR(SUM(S267), \"\")","v":20000},120000]
[null,null,null,null,null,null,null,null,7533830,null,null,null,5433455,null,null,2100375,null,null,"洗い工事計",{"$f":"IFERROR(SUM(T262:T267), \"\")","v":3446965},null,"計",{"$f":"IFERROR(SUM(W262:W267), \"\")","v":934850},null,"計",{"$f":"IFERROR(SUM(Z262:Z267), \"\")","v":1051640},null,"計",{"$f":"IFERROR(SUM(AC262:AC267), \"\")","v":1593460},null,"計",{"$f":"IFERROR(SUM(AF262:AF267), \"\")","v":506915}]
[null,null,null,null,null,null,{"$f":"IFERROR(SUM(K269+N269), \"\")","v":0},{"$f":"IFERROR(SUM(I269/G269), \"\")","v":""},0,null,{"$f":"IFERROR(SUM(R269+U269+X269), \"\")","v":0},{"$f":"IFERROR(SUM(M269/K269), \"\")","v":""},0,{"$f":"IFERROR(SUM(AA269+AD269), \"\")","v":0},{"$f":"IFERROR(SUM(P269/N269), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0}]
[null,"9  その他工事","避難ステッカー",null,null,null,122,686.88524590163934,83800,null,92,650,59800,30,800,24000,null,92,650,{"$f":"IFERROR(SUM(R270*S270), \"\")","v":59800},null,null,null,null,{"$f":"IFERROR(SUM(S270), \"\")","v":650},null,30,800,{"$f":"IFERROR(SUM(AA270*AB270), \"\")","v":24000},null,800,{"$f":"IFERROR(SUM(AD270*AE270), \"\")","v":0}]
[null,null,"ルーバー脱着",null,null,null,4,212500,850000,null,3,210000,630000,1,220000,220000,null,1,100000,100000,1,330000,{"$f":"IFERROR(SUM(U271*V271), \"\")","v":330000},1,200000,{"$f":"IFERROR(SUM(X271*Y271), \"\")","v":200000},null,{"$f":"IFERROR(SUM(S271), \"\")","v":100000},0,1,220000,220000]
[null,null,"階段手摺パネル脱着",null,null,null,2,290000,580000,null,1,550000,550000,1,30000,30000,null,1,550000,550000,null,null,null,null,null,null,null,550000,0,1,30000,30000]
[null,null,"室外機置場手摺パネル脱着",null,null,null,4,75000,300000,null,3,66666.666666666672,200000,1,100000,100000,null,1,100000,100000,1,50000,{"$f":"IFERROR(SUM(U273*V273), \"\")","v":50000},1,50000,{"$f":"IFERROR(SUM(X273*Y273), \"\")","v":50000},1,100000,100000,null,null,0]
[null,null,"面格子脱着",null,null,null,60,2500,150000,null,60,2500,150000,0,"",0,null,60,2500,150000,null,null,0,null,null,null,null,2500,0,null,{"$f":"IFERROR(SUM(S274), \"\")","v":2500},0]
[null,null,"バルコニー手摺脱着",null,null,null,29,15000,435000,null,9,15000,135000,20,15000,300000,null,9,15000,135000,null,null,0,null,null,null,20,15000,300000,null,15000,0]
[null,null,"ELV三方枠　扉外面",null,"ダイノックシート貼り",null,48,43000,2064000,null,36,43000,1548000,12,43000,516000,null,24,43000,1032000,12,{"$f":"IFERROR(SUM(S276), \"\")","v":43000},516000,null,null,null,12,43000,516000,null,43000,0]
[null,null,"防音型フード取替え",null,"150ΦSUS 防虫網付き",null,142,15000,2130000,null,102,15000,1530000,40,15000,600000,null,102,15000,1530000,null,null,0,null,null,null,40,15000,600000,null,15000,0]
[null,null,"〃",null,"〃　防火ダンパー付き",null,18,17000,306000,null,18,17000,306000,0,"",0,null,18,17000,306000,null,null,0,null,null,null,null,17000,0,null,17000,0]
[null,null,"〃",null,"125ΦSUS　防虫網付き",null,80,15000,1200000,null,60,15000,900000,20,15000,300000,null,60,15000,900000,null,null,0,null,null,null,20,15000,300000,null,15000,0]
[null,null,"天井照明・各戸表札脱着",null,null,null,2,175000,350000,null,1,250000,250000,1,100000,100000,null,1,250000,250000,null,null,0,null,null,null,1,100000,100000,null,250000,0]
[null,null,"防鳥ネット撤去・復旧",null,null,null,1,1200000,1200000,null,1,1200000,1200000,0,"",0,null,null,null,null,null,null,null,1,1200000,{"$f":"IFERROR(SUM(X281*Y281), \"\")","v":1200000}]
[null,null,null,null,null,null,null,null,9648800,null,null,null,7458800,null,null,2190000,null,null,"その他工事計",{"$f":"IFERROR(SUM(T270:T280), \"\")","v":5112800},null,"計",{"$f":"IFERROR(SUM(W270:W280), \"\")","v":896000},null,"計",{"$f":"IFERROR(SUM(Z270:Z281), \"\")","v":1450000},null,"計",{"$f":"IFERROR(SUM(AC270:AC281), \"\")","v":1940000},null,"計",{"$f":"IFERROR(SUM(AF270:AF281), \"\")","v":250000}]
[]
[null,"10  外構工事"]
[null,"‘-1.直接仮設","スロープ・擁壁塗装時の高所作業者",null,"リース費用",4,85000,{"$f":"SUM(F285*G285)","v":340000}]
[null,null,"安全区画・土間養生費",null,null,1,50000,{"$f":"SUM(F286*G286)","v":50000}]
[null,null,"安全誘導費",null,"ガードマン費用",4,15000,{"$f":"SUM(F287*G287)","v":60000},{"$f":"SUM(H285:H287)","v":450000}]
[]
[null,"‘-2.下地・床タイル補修工事","クラック補修",null,"0.5ｍｍ以上Ｕカットシーリング充填処理",160,350,{"$f":"SUM(F289*G289)","v":56000}]
[null,null,"外周タイル不具合補修",null,"劣化部貼替　汚れ洗浄",1,300000,{"$f":"SUM(F290*G290)","v":300000},{"$f":"SUM(H289:H290)","v":356000}]
[]
[null,"‘-3.塗装工事","スロープ　擁壁",null,"浸透性着色撥水材",160,1500,{"$f":"SUM(F292*G292)","v":240000},{"$f":"SUM(H292)","v":240000}]
[]
[null,"‘4.鉄部塗装"]
[]
[null,"‘5.外構","駐車場入り口ガード",null,"Ｈ=1200",1,1100,{"$f":"SUM(F296*G296)","v":1100}]
[null,null,"カーブミラー",null,"Ｌ=500",2,900,{"$f":"SUM(F297*G297)","v":1800}]
[null,null,"インフォメーション看板",null,"650*1800",2,5000,{"$f":"SUM(F298*G298)","v":10000}]
[null,null,"庭園灯",null,"Ｈ＝1100",4,800,{"$f":"SUM(F299*G299)","v":3200},{"$f":"SUM(H296:H299)","v":16100}]
[]
[null,"‘6.洗い工事",null,null,"地上～Ｂ1部分",160,50,{"$f":"SUM(F301*G301)","v":8000},{"$f":"SUM(H301)","v":8000}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I285:I301)","v":1070100}]
["Ⅱ-2"]
["工事管理費・諸経費","工事管理費",null,null,null,null,null,null,4550000]
[null,"諸経費",null,null,null,null,null,null,{"$f":"SUM(6500000-3992)","v":6496008}]
["Ⅱ-3","小計",null,null,null,null,null,null,{"$f":"SUM(I5+I6+I302+I304+I305)","v":148000000}]
["消費税",null,null,null,null,null,null,0.05,{"$f":"SUM(I306*H307)","v":7400000}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I306:I307)","v":155400000}]
[]
[null,null,null,null,null,null,null,null,null,null,"工事履歴",null,"斜め字は特別修繕で支出",null,null,null,null,"カラーセルは節目"]
["Ⅲ","８  給水設備",null,null,"136戸＝住宅82+店舗18区画+セントラル18x2区画とする",null,null,"総合計",154656000,null,2009,2010,2011,2012,2013,2014,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,"過年度合計","AV","採用値","採用年","更新周期",0,0]
["設備","①給水管","屋内共用給水管","更生",null,null,null,null,null,null,null,"*","*",null,null,null,null,null,null,{"$f":"④修繕履歴!Q14","v":62640},null,null,{"$f":"④修繕履歴!W12","v":162800},null,{"$f":"④修繕履歴!AA23","v":473000},null,null,null,null,null,null,null,null,0,0]
[null,null,"屋内共用給水管、屋外共用給水管",null,"塩ビライニング鋼管への取替え","（戸）",136,912000,124032000,"30年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②貯水槽","受水槽",null,"TW-1　６２㎥","式",1,17270000,17270000,"25年",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!W14","v":550000},null,null,null,{"$f":"④修繕履歴!AE17","v":583000},null,null,null,{"$f":"W314+AA314","v":1133000},2024,15,0,0]
[null,null,"高置水槽",null,"FT-1　1.2㎥","式",1,3564000,3564000,"25年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③給水ポンプ","揚水ポンプ等",null,"PWU-1（上水用）・PRU-1（井水用）","式",2,3663000,7326000,"10年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!AE34","v":1573000},null,null,null,{"$f":"AA316","v":1573000},2024,7,0,0]
[null,null,null,null,"PU-1～3・RP-3","式",4,616000,2464000,"16年",null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Q38","v":5292000},null,null,null,null,null,null,null,null,null,null,{"$f":"T317","v":5292000},2017,15,0,0]
[null,"９  排水設備",null,null,null,null,null,"総合計",65485200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①排水管","屋内共用雑排水管",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!W13","v":434500},null,null,null,null,null,null,null,{"$f":"W319","v":434500},2020,3,0,0]
[null,null,"屋内共用雑排水管、汚水管、雨水管",null,"取替え、復旧","（戸）",136,455950,62009200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②排水ポンプ","排水ポンプ等",null,"PD-1~4","式",4,506000,2024000,"15年",null,null,null,399000,null,null,null,{"$f":"④修繕履歴!M14","v":225750},{"$f":"④修繕履歴!O38","v":185760},{"$f":"④修繕履歴!Q11","v":46440},null,{"$f":"④修繕履歴!U7","v":46440},{"$f":"④修繕履歴!W10","v":50760},{"$f":"④修繕履歴!Y5","v":108900},{"$f":"④修繕履歴!AA15","v":138600},null,null,null,{"$f":"SUM(N321:AB321)","v":1201650},{"$f":"AC321/13","v":92434.61538461539},{"$f":"AD321","v":92434.61538461539},null,2,0,0]
[null,null,null,null,"RP-1~3,R-3","式",4,363000,1452000,"15年",null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Q42","v":1933200},null,null,null,null,{"$f":"④修繕履歴!AA17","v":178200},{"$f":"④修繕履歴!AC16","v":1419000},null,{"$f":"④修繕履歴!AG42","v":1175900},null,null,{"$f":"Z322","v":1419000},2023,5,0,0]
[null,"10  ガス設備",null,null,null,null,null,"総合計",16156800,null,null,null,null,null,null,"定期整備",null,null,null,null,null,{"$f":"④修繕履歴!U32","v":1181952},null,null,null,null,null,{"$f":"④修繕履歴!AG32","v":920040},null,null,{"$f":"AB323","v":920040},2023,5,0,0]
[null,"①ガス管","屋外埋設部ガス管、屋内共用ガス管",null,"ポリエチレン管等、埋戻し、復旧","（戸）",136,118800,16156800,"30年",null,null,null,null,null,{"$f":"④修繕履歴!K12","v":46200},null,{"$f":"④修繕履歴!M40","v":695736},null,null,null,{"$f":"④修繕履歴!U8","v":147548},null,null,null,{"$f":"④修繕履歴!AC10","v":275000},null,null,null,null,{"$f":"Z324","v":275000},2023,5,0,0]
[null,"11  空調・換気設備",null,null,null,null,null,"総合計",7766000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①空調設備","管理事務室、集会室等のエアコン ゴミ置き場",null,null,"式",5,506000,2530000,"15年",null,null,null,{"$f":"④修繕履歴!G10+④修繕履歴!G11","v":101115},null,null,null,null,null,null,{"$f":"④修繕履歴!S18","v":829440},null,null,null,null,{"$f":"④修繕履歴!AC32","v":866800},{"$f":"④修繕履歴!AE5","v":228800},null,null,null,{"$f":"I326","v":2530000},2018,15,0,0]
[null,"②給排気・換気設備","駐車場給排気設備・管理事務室等の換気扇、換気口、換気ガラリ等",null,null,"（戸）",136,38500,5236000,"25年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"12  電灯設備等",null,null,null,null,null,"総合計",126720660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①電灯設備","共用廊下等の照明器具、配線器具等",null,null,"㎡",7936.12,5500,43648660,"25年",null,null,null,{"$f":"④修繕履歴!G13+④修繕履歴!G20","v":50841},{"$f":"④修繕履歴!I11","v":28770},{"$f":"④修繕履歴!K16","v":122850},null,{"$f":"④修繕履歴!M9+④修繕履歴!M10","v":114264},null,{"$f":"④修繕履歴!Q13","v":59400},{"$f":"④修繕履歴!S10+④修繕履歴!S16","v":283120},{"$f":"④修繕履歴!U6","v":35640},{"$f":"④修繕履歴!W6","v":27000},{"$f":"④修繕履歴!Y9","v":168300},{"$f":"④修繕履歴!AA18","v":216700},null,{"$f":"④修繕履歴!AE15","v":30800},null,{"$f":"SUM(N329:AA329)","v":1137685},{"$f":"AC329/13","v":87514.230769230766},{"$f":"AD329","v":87514.230769230766},null,"毎年",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!M37+④修繕履歴!M38","v":6458400}]
[null,"②配電盤類","配電盤・プルボックス等",null,null,"（戸）",136,132000,17952000,"30年",null,null,null,1096698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③幹線設備 受変電設備","引込開閉器、幹線（電灯、動力）等",null,"受変電設備・幹線等の更新","m",350,118800,41580000,"40年",null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!O34+④修繕履歴!O40+④修繕履歴!O41+④修繕履歴!O42+④修繕履歴!O43","v":38496745},null,null,null,null,{"$f":"④修繕履歴!Y33","v":462000},null,null,null,null,null,null,{"$f":"X332","v":462000},2021,5,0,0]
[null,"④避雷針設備","避雷突針・ポール・支持金物・導線・接地極等",null,null,"式",1,3300000,3300000,"40年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"⑤非常用自家発電設備","発電設備",null,null,"式",1,20240000,20240000,"30年",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Y35","v":1615900},null,null,null,null,null,null,{"$f":"X334","v":1615900},2021,10,0,0]
[null,"13  情報・通信設備",null,null,null,null,null,"総合計",46684000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①電話設備","電話配線盤（MDF）、中間端子盤（IDF）等",null,null,"（戸）",136,16500,2244000,"15年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②テレビ共聴設備","アンテナ、増幅器、分配器等",null,null,"（戸）",136,27500,3740000,"15年",null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Q7+④修繕履歴!Q25","v":490320},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③インターホン設備等","インターホン設備、オートロック設備等",null,null,"（戸）",136,165000,22440000,"15年",null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!O35+④修繕履歴!O36+④修繕履歴!O44+④修繕履歴!O45","v":15854400},null,{"$f":"④修繕履歴!S33","v":38988000},"住宅防災盤移設完了",null,null,null,null,null,null,null,null,15000000,2016,15,0,0]
[null,"④中央監視装置","中央監視装置　防災盤(15-20)",null,"鍵制御盤等を含む",null,null,null,null,null,null,null,null,3150000,{"$f":"④修繕履歴!I6","v":15750},null,null,null,{"$f":"④修繕履歴!O32","v":259200},{"$f":"④修繕履歴!Q37","v":216000},{"$f":"④修繕履歴!S19","v":950400},null,null,null,null,{"$f":"④修繕履歴!AC33","v":6930000},{"$f":"④修繕履歴!AE18","v":2420000},null,null,null,{"$f":"Z339","v":6930000},2023,15]
[null,"⑤防犯カメラ設備",null,null,null,"式",1,18260000,18260000,"12年",null,null,null,null,null,null,null,{"$f":"④修繕履歴!M33+④修繕履歴!M34","v":398520},null,{"$f":"④修繕履歴!Q21","v":199800},null,{"$f":"④修繕履歴!U37","v":3368400},{"$f":"④修繕履歴!W8+④修繕履歴!W9","v":100000},{"$f":"④修繕履歴!Y34","v":450000},null,{"$f":"④修繕履歴!AC9+④修繕履歴!AC15","v":1298000},null,{"$f":"④修繕履歴!AG43","v":935000},{"$f":"SUM(N340:AB340)","v":6749720},{"$f":"AC340/14","v":482122.85714285716},{"$f":"AD340","v":482122.85714285716},2024,3,0,0]
[null,"14  消防用設備",null,null,null,null,null,"総合計",167350106,null,null,null,null,null,{"$f":"④修繕履歴!I35","v":971250},null,null,{"$f":"④修繕履歴!M41","v":864000},null,{"$f":"④修繕履歴!Q34","v":2965680},null,null,null,{"$f":"④修繕履歴!Y32","v":8090500},{"$f":"④修繕履歴!AA32","v":1843600},null,null,null,null,null,null,null,null,0,0]
[null,"①屋内消火栓設備","消火栓ポンプ、消火管、ホース類等",null,null,"箇所",15,935000,14025000,"30年",null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!S17","v":343440},null,null,null,null,{"$f":"④修繕履歴!AC7","v":132000},null,null,null,null,null,null,null,0,0]
[null,"②自動火災報知設備","感知器、発信器、表示灯、音響装置、受信器等",null,"住宅用又は共同住宅用","箇所",414,61600,25502400,"20年",null,null,null,null,null,{"$f":"④修繕履歴!K11","v":37800},null,{"$f":"④修繕履歴!M11+④修繕履歴!M19","v":652575},null,{"$f":"④修繕履歴!Q32","v":61560},{"$f":"④修繕履歴!S15","v":216160},null,null,null,{"$f":"④修繕履歴!AA10+④修繕履歴!AA16","v":222200},{"$f":"④修繕履歴!AC5","v":92400},null,{"$f":"④修繕履歴!AG39","v":1006500},null,null,null,null,null,0,0]
[null,"③非常照明設備","非常照明器具等",null,"誘導灯含む","㎡",3927.56,3850,15121106,"25年",null,null,null,null,null,{"$f":"④修繕履歴!K5","v":6615},null,null,{"$f":"④修繕履歴!O8","v":114480},{"$f":"④修繕履歴!Q15","v":66960},{"$f":"④修繕履歴!S14","v":172216},null,null,null,null,{"$f":"④修繕履歴!AC14","v":847000},null,{"$f":"④修繕履歴!AG44","v":1870000}]
[null,"④排気・送風設備","排気装置・制御盤・ダクト",null,"大型給気口ガラリを含む","m",450,93500,42075000,"25年",null,null,null,null,null,{"$f":"④修繕履歴!K18","v":399000},null,{"$f":"④修繕履歴!M16","v":357000},null,{"$f":"④修繕履歴!Q28","v":1976400},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"駐車場給排気設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!M39","v":190080},null,null,{"$f":"④修繕履歴!S32","v":1285200},null,{"$f":"④修繕履歴!W32","v":2572900},null,{"$f":"④修繕履歴!AA35","v":23564750},"駐車場給排気改修完了"]
[null,"⑤連結送水管設備","送水口、放水口、消火管、消火隊専用栓箱等",null,"補給水槽・スプリンクラー配管・ヘッドを含む","箇所",45,418000,18810000,"30年",null,null,null,null,{"$f":"④修繕履歴!I36","v":882000},{"$f":"④修繕履歴!K33","v":178500},null,{"$f":"④修繕履歴!M15","v":303480},null,null,null,null,null,null,{"$f":"④修繕履歴!AA22","v":473000}]
[null,"⑥泡消火設備","泡消火設備等",null,null,"式",1,50292000,50292000,"30年"]
[null,"⑦消火器設備","消火器",null,null,"台",77,19800,1524600,"8年",null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Q9","v":38800},null,null,null,null,null,{"$f":"④修繕履歴!AC35","v":340680},null,null,null,null,"一式"]
[null,"小計",null,null,null,null,null,null,null,null,null,null,null,"消防設備小計",{"$f":"SUM(O341:O349)","v":1853250},{"$f":"SUM(P341:P349)","v":621915},null,{"$f":"SUM(R341:R349)","v":2367135},114480,5109400,2017016,0,2572900,8090500,{"$f":"Y341+Y343+Y347","v":2538800},1412080,{"$f":"SUM(AA341:AA349)","v":0},{"$f":"SUM(AB341:AB349)","v":2876500},{"$f":"SUM(N350:AB350)","v":29573976},0.1,{"$f":"AC350*AD350","v":2957397.6},2025,"毎年"]
[null,"15  昇降機設備",null,null,null,null,null,"総合計",159005000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①昇降機","カゴ内装、扉、三方枠等",null,"内装取替え、三方枠塗装","基",7,715000,5005000,"20年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"全構成機器",null,"全部撤去・新設","基",7,22000000,154000000,"30年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!AA34","v":1636800},null,null,null,null,null,{"$f":"Y353","v":1636800},2022,18,0,0]
[null,"➁自転車搬送機他","コンベアー　ゲートモーター",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Q12","v":50760},null,null,null,{"$f":"④修繕履歴!Y7","v":121000},{"$f":"④修繕履歴!AA12","v":113256},null,null,null,null,null,{"$f":"X354+Y354+T354","v":285016},2022,12]
[null,"16  立体駐車場設備",null,null,null,null,null,"総合計",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①自走式駐車場",null,null,"鉄部塗装、車止等の取替え",null,0,0,0,"10年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②機械式駐車場","二段方式、多段方式、垂直循環方式等",null,"鉄部塗装、部品交換",null,0,0,0,"5年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①点検・調査・診断","計画修繕工事の実施に向けた点検・調査・診断",null,null,null,45,61.5,"2,767,500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S358:Y358), \"\")","v":0},{"$f":"IFERROR(SUM(AC358:AF358), \"\")","v":0}]
[null,"②設計等","計画修繕工事の設計等",null,"（①に含む。）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③工事監理","計画修繕工事の工事監理",null,null,null,45,41,"1,845,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"④臨時点検（被災時）","建物、設備、外構",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"19  長期修繕計画作成費用",null,null,null,null,null,"総合計",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①見直し","見直しに向けた点検・調査・診断、長期修繕計画の見直し",null,null,null,45,11.48,516.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"20  その他",null,null,null,null,null,"総合計",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①特殊施設1改修費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②特殊施設2改修費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③特殊施設3改修費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"④特殊施設4改修費用"]
["（注）諸経費には「長期修繕計画作成ガイドライン」に示すとおり、現場管理費・一般管理費・法定福利費のほか、大規模修繕瑕疵保険の保険料なども見込んで修繕積立金額を検討することが重要です。"]
[null,null,null,null,"シャッター修理",null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!G7","v":37800},{"$f":"④修繕履歴!I15","v":496650},{"$f":"SUM(④修繕履歴!K6:K8)","v":32550},null,{"$f":"④修繕履歴!M8+④修繕履歴!M17","v":406080},{"$f":"④修繕履歴!O5+④修繕履歴!O9+④修繕履歴!O12","v":54648},{"$f":"④修繕履歴!Q6","v":19440},{"$f":"④修繕履歴!S11","v":68364},{"$f":"④修繕履歴!U5","v":27000},{"$f":"④修繕履歴!W15","v":830488},{"$f":"④修繕履歴!Y8","v":125730},{"$f":"④修繕履歴!AA7","v":38830},"NA",{"$f":"④修繕履歴!AE6+④修繕履歴!AE7+④修繕履歴!AE8+④修繕履歴!AE10+④修繕履歴!AE11+④修繕履歴!AE13","v":2286064},{"$f":"④修繕履歴!AG34","v":2075040}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4304947,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!AA24","v":893750},null,{"$f":"④修繕履歴!AE12+④修繕履歴!AE14+④修繕履歴!AE19","v":509190}]
[null,null,null,null,"建築系小修繕",null,null,null,null,null,null,null,{"$f":"④修繕履歴!F15:G15","v":"K-配管ピット内防水工事"},338100,null,{"$f":"④修繕履歴!K17","v":262500},null,{"$f":"④修繕履歴!M13","v":90720},{"$f":"④修繕履歴!O10","v":677150},{"$f":"④修繕履歴!Q10","v":42120},{"$f":"④修繕履歴!S9","v":54918},{"$f":"④修繕履歴!U10","v":213840},{"$f":"④修繕履歴!W16","v":1447600},"NA",{"$f":"④修繕履歴!AA25","v":6435000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!M18","v":379728},null,{"$f":"④修繕履歴!Q24","v":291600},null,{"$f":"④修繕履歴!U11","v":270000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!U12+④修繕履歴!U13+④修繕履歴!U14","v":2128032}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!U15","v":1447200}]
[null,null,null,null,"建築系特別修繕",null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!G33","v":868335},161599000,{"$f":"④修繕履歴!K32","v":997500},null,{"$f":"④修繕履歴!M32","v":518400},{"$f":"④修繕履歴!O37","v":1272510},{"$f":"④修繕履歴!Q33","v":56160},{"$f":"④修繕履歴!S34","v":4369680},{"$f":"④修繕履歴!U33","v":9513043},"NA","NA",{"$f":"④修繕履歴!AA33","v":846780},{"$f":"④修繕履歴!AC34","v":485100},{"$f":"④修繕履歴!AE32","v":512950},{"$f":"④修繕履歴!AG33","v":968000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!G35","v":481000},{"$f":"④修繕履歴!I33","v":525000},{"$f":"④修繕履歴!K34","v":100000},null,{"$f":"④修繕履歴!M35","v":136080},null,{"$f":"④修繕履歴!Q35","v":1771200},{"$f":"④修繕履歴!S35","v":3682260},{"$f":"④修繕履歴!U34","v":96120},null,null,null,null,{"$f":"④修繕履歴!AE33","v":2217600},{"$f":"④修繕履歴!AG36","v":3814800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!I34","v":2142000},null,null,{"$f":"④修繕履歴!M36","v":17161},null,{"$f":"④修繕履歴!Q39","v":55890},{"$f":"④修繕履歴!S36","v":3637440},{"$f":"④修繕履歴!U35","v":237600},null,null,null,null,null,{"$f":"④修繕履歴!AG37","v":988900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!G38","v":903000},{"$f":"④修繕履歴!I38","v":670950},null,null,null,null,{"$f":"④修繕履歴!Q40","v":361260},null,null,null,null,null,null,{"$f":"④修繕履歴!AE35","v":4222900},{"$f":"④修繕履歴!AG38","v":4301000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Q41","v":250560},null,null,null,null,null,null,null,{"$f":"④修繕履歴!AG40","v":481800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"④修繕履歴!Q43","v":2484000},null,null,null,null,null,null,null,{"$f":"④修繕履歴!AG41","v":151800}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"当該年度特別会計修繕計",{"$f":"①収支決算書!F15","v":11202980},{"$f":"①収支決算書!I15","v":166790200},{"$f":"①収支決算書!L15","v":1276000},null,{"$f":"①収支決算書!O15","v":9278377},{"$f":"①収支決算書!R15","v":58862575},{"$f":"①収支決算書!U15","v":15447510}]

{"sheet":"鉄部塗装見積","index":4,"n_rows":130,"n_cols":8,"rows_kept":130,"cut":false,"hidden":false,"merged":[[7,1,7,7],[116,1,116,7],[40,1,40,7],[55,1,55,7],[70,1,70,7],[77,1,77,7]]}
["2010施工"]
["2018施工"]
[null,"仮設工事"]
[null,"仮設足場"]
[null,"養生費"]
[null,"運搬費"]
[]
[null,"東棟住宅"]
[null,"b.鉄部塗装",null,"ヶ所","数量",null,"単価","金額"]
[null,"SD1","850*1930",62,292,"ｍ",850,{"$f":"SUM(E10*G10)","v":248200}]
[null,"MB扉（両面・枠共）","750*1890",34,124.6,"m2",2450,305270]
[null,"〃","900*1890",3,13,"m2",2540,33020]
[null,"〃","1200*1890　観音開き",10,58.2,"m2",2540,147828]
[null,"〃","1480*1890　観音開き",17,119.6,"m2",2540,303784]
[null,"トランク扉（両面・枠共）","780*1880",20,75.5,"m2",2540,191770]
[null,"〃","1550*1920　観音開き",60,447.3,"m2",2540,1136142]
[null,"〃","1500*1920　観音開き",2,14.5,"m2",2540,36830]
[null,"門扉（両面）","1050*1100",62,155.30000000000001,"m2",2700,419310.00000000006]
[null,"ゲート（門扉上）",null,62,62,"ヶ所",1950,120900]
[null,"ポーチ内格子（両面）","1200*1800",48,2380.8000000000002,"ｍ",850,2023680.0000000002]
[null,"〃","800*1800",12,408,"ｍ",850,346800]
[null,"EPS扉（両面・枠共）","700*1900",16,75.5,"m2",2540,191770]
[null,"放水口扉","500*800",10,8.8000000000000007,"m2",2540,22352]
[null,"消火栓扉","900*1400",5,6.9,"m2",2700,18630]
[null,"集会室　ＭＢ扉","400*300*200　150*800*100",1,0.38,"m2",30000,11400]
[null,"テラスベンチ","1500*400*400",4,8,"m2",2700,21600]
[null,"4階　廊下　ポール","170Φ　H2690",4,6.3,"m2",2700,17010]
[null,"13階　階段Ａ扉（両面・枠共）","1270*2100",1,6.5,"m2",2540,16510]
[null,"屋上　EV機械室扉（両面・枠共）","950*2200",1,5.2,"m2",2540,13208]
[null,"屋上　機械室扉（両面・枠共）","900*1800",1,4.0999999999999996,"m2",2540,10414]
[null,"屋上　MB","420*400*200",1,0.5,"m2",30000,15000]
[null,"エントランス　メールボックス室　扉","950*2150",1,2.2000000000000002,"m2",2540,5588]
[null,"1階駐輪場　入口扉（ガラス入り）","980*2150",1,1.3,"m2",2540,3302]
[null,"1階駐輪場　防火扉","2300*2150",1,5.4,"m2",2540,13716]
[null,"1階駐輪場　EPS扉","680*1800",1,1.3,"m2",2540,3302]
[null,"1階駐輪場　MDF扉","960*2150",1,2.2000000000000002,"m2",2540,5588]
[null,"1階管理人室　扉（ガラス入り）","2650*2600",1,2.5,"m2",2540,6350]
[null,"1階A階段　ポンプ室　扉","980*2150",1,2.2999999999999998,"m2",2540,5842]
[null,"1階EV　枠+防火扉","1850*2150",2,10.4,"m2",2540,26416]
[null,null,null,null,null,null,null,{"$f":"SUM(H10:H39)","v":5721532}]
[null,"東棟店舗"]
[null,"１階店舗用メールＢＯＸ室ＥＰＳ扉","970*1950",1,2.2000000000000002,"m2",2540,{"$f":"SUM(E42*G42)","v":5588}]
[null,"１階さんど亭ＥＶホール　ＥＶ防火扉","2300*2170",1,5.4,"m2",2540,13716]
[null,"１階さんど亭ＥＶホールＤＳ扉","680*1470",1,1.2,"m2",2540,3048]
[null,"１階さんど亭横　ＳＤ扉　枠共","830*2200",1,2.9,"m2",2540,7366]
[null,"店舗間化粧鋼板","200*3000",6,3.6,"m2",2540,9144]
[null,"店舗E106・113シャッター（片面）","5100*2690",2,27.4,"m2",2800,76720]
[null,"店舗E107・E104・E105・E110・E111シャッター","5020*2690",3,40.5,"m2",2800,113400]
[null,"店舗E102・103シャッター（片面）","5200*2690",1,14,"m2",2800,39200]
[null,"店舗E108・109シャッター（片面）","4620*2690",1,12.4,"m2",2800,34720]
[null,"店舗E112シャッター（片面）","5630*2690",1,15.2,"m2",2800,42560]
[null,"店舗E1113シャッター（片面）","1560*2690",1,4.2,"m2",2800,11760]
[null,"店舗E1014シャッター（片面）","2330*2690",1,6.3,"m2",2800,17640]
[null,"店舗E115シャッター（片面）","4350*2690",1,11.7,"m2",2800,32759.999999999996]
[null,null,null,null,null,null,null,{"$f":"SUM(H42:H54)","v":407622}]
[null,"西棟住宅"]
[null,"玄関ドア（枠・見え掛り部）","850*1930",20,111.2,"ｍ",850,{"$f":"SUM(E57*G57)","v":94520}]
[null,"MB扉（両面・枠共）","750*1890",20,73.3,"m2",2540,186182]
[null,"トランク扉（両面・枠共）","780*1880",20,75.5,"m2",2540,191770]
[null,"門扉（両面）","1050*1100",20,50.1,"m2",2700,135270]
[null,"ゲート（門扉上）",null,20,20,"ヶ所",1950,39000]
[null,"７階　階段Ｈ扉（両面・枠共）","1250*2050",1,7.1,"m2",2540,18034]
[null,"１階　三方枠","710*2150",1,5,"m2",850,4250]
[null,"階段室Ｊ扉（両面枠共）","1020*2380",1,5.9,"m2",2540,14986]
[null,"２階　階段Ｈ扉（両面枠共）","1400*2990",1,10.1,"m2",2540,25654]
[null,"２階　ＰＳ・ＥＰＳ扉（両面枠共）","700*1900",2,7.3,"m2",2540,18542]
[null,"２階　消火栓扉","950*1100",1,1.1000000000000001,"m2",2540,2794]
[null,"ＥＶ機械室扉（両面枠共）","950*2200",1,5.5,"m2",2540,13970]
[null,"ＥＶ機械室前扉（両面枠共）","950*2200",1,5.5,"m2",2540,13970]
[null,null,null,null,null,null,null,{"$f":"SUM(H57:H69)","v":758942}]
[null,"西棟店舗"]
[null,"シャッター"]
[]
[null,"STF101風除室"]
[null,"STF102"]
[]
[]
[null,"東棟地下1.2階"]
[null,"地下２階"]
[null,"ファンルーム扉1・2・3　両面枠共","1600*2100　観音開き",3,26.8,"m2",2540,{"$f":"SUM(E80*G80)","v":68072}]
[null,"ファンルームガラリ1・2","2780*3230",2,9,"m2",2700,24300]
[null,"ファンルームガラリ3","3380*2380",1,8,"m2",2700,21600]
[null,"階段L扉　両面枠共","1100*2300",1,6.5,"m2",2540,16510]
[null,"DS扉　両面枠共　片開き散水栓付き","1670*2100",1,8.6999999999999993,"m2",2700,23489.999999999996]
[null,"DS扉　両面枠共","700*1900",1,3.6,"m2",2540,9144]
[null,"西側ELV防火扉　両面枠共","2440*2350",1,14.9,"m2",2540,37846]
[null,"消火栓扉　（ファンルーム1横・井水機械室横）","950*1100",2,2.4,"m2",2700,6480]
[null,"排水ポンプ制御盤（プール排水用）","440*420*200",1,0.53,"m2",30000,15900]
[null,"B2階井水機械室・受水槽室扉　観音開き","1880*2150",1,4.8,"m2",2540,12192]
[null,"B2階ファンルーム4　扉　幕板共","1750*3400",1,6.2,"m2",2540,15748]
[null,"B2階ファンルームガラリ","2300*4250*3400",1,22.3,"m2",2700,60210]
[null,"B2階～ELV室　扉　ガラス入り　両面","980*2150",1,2.5,"m2",2540,6350]
[null,"B2階ELV室　倉庫扉　ガラス面　850*1850","1080*2150",1,1.8,"m2",2700,4860]
[null,"B2階ELV室　倉庫扉","930*2150",1,2.2000000000000002,"m2",2540,5588]
[null,"B2階ELV室　消火ポンプ室　扉　観音開き","1880*2150",1,4.8,"m2",2540,12192]
[null,null,null,null,null,null,null,{"$f":"SUM(H79:H95)","v":340482}]
[]
[null,"地下１階"]
[null,"ファンルーム扉1・2・3　両面枠共","1600*2100　観音開き",3,26.8,null,2540,{"$f":"SUM(E99*G99)","v":68072}]
[null,"ファンルームガラリ1・2","2080*3180",2,13.2,null,2700,35640]
[null,"ファンルームガラリ4","5380*2570",1,13.6,null,2700,36720]
[null,"階段L扉　両面枠共","1100*2300",1,6.5,null,2540,16510]
[null,"DS扉　両面枠共","700*1900",1,3.6,null,2540,9144]
[null,"西側ELV防火扉　両面枠共","2440*2350",1,14.9,null,2540,37846]
[null,"階段M扉　両面枠共","1100*2300",1,6.5,null,2540,16510]
[null,"パッカー庫置場扉　両面枠共","1880*2680　観音開き",1,12.7,null,2540,32258]
[null,"施設ゴミ置き場扉　両面枠共　片開き幕板付き","950*3000",1,6.7,null,2700,18090]
[null,"消火栓扉　（ファンルーム1横・DS横）","950*1100",2,2.4,null,2700,6480]
[null,"施設ゴミ庫シャッター　両面","2100*3000",1,12.6,null,3000,37800]
[null,"B1駐輪場　防火扉+上部ガラリ","5800*3030",1,18.100000000000001,null,2700,48870.000000000007]
[null,"B1駐輪場横　搬送コンベア制御盤","700*250*1000",1,1.6,null,2700,4320]
[null,"B1階さんど亭　入口扉　（ガラス　1.7*2.1）","2100*2400",1,3.8,null,2700,10260]
[null,"B1階セントラル　入口","1580*2150",1,3.2,null,2700,8640]
[null,null,null,null,null,null,null,{"$f":"SUM(H99:H113)","v":387160}]
[]
[]
[null,"西棟地下1.2階"]
[null,"地下2階"]
[null,"SD101　消火ポンプ室2　観音開き","1800*2100",1]
[null,"SD102　受水槽室　観音開き","1800*2100",1]
[null,"SD103　発電機室　観音開き","2500*2600",1]
[null,"SD104　発電機室－ELVホール","850*2082",1]
[]
[]
[null,"地下1階"]
[null,"SD105　駐車場管理室","1200*2100",1]
[null,"STW101　駐車場管理室　窓"]
[null,"SD105A　総合監理室　親子"]
[null,"SD106　総合監理室　階段扉","900*2100",1]
[null,"SD122　電気室上部設備ピット","400*400",1]

{"sheet":"③タイプ別面積・管理費等額","index":5,"n_rows":140,"n_cols":50,"rows_kept":140,"cut":false,"hidden":false,"merged":[[36,26,36,27],[47,27,47,28],[122,26,122,27],[131,9,132,9],[36,0,36,1],[47,1,47,2],[122,0,122,1],[125,1,125,2],[126,1,126,2],[127,1,127,2],[136,1,136,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[133,1,133,2],[134,1,134,2],[135,1,135,2]]}
["タイプ別面積表",null,null,184,139,196,null,78,84,78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"単価変更後",null,null,{"$f":"SUM(D1+P127)","v":195.88581529113762},{"$f":"SUM(E1+P127)","v":150.88581529113762},{"$f":"SUM(F1+P127)","v":207.88581529113762},null,{"$f":"SUM(H1+L132)","v":148},{"$f":"SUM(I1+L132)","v":154},{"$f":"SUM(J1+L132)","v":148}]
["区画番号","用途","専有面積","施設管理費","住宅管理費","セントラル管理費",null,"施設特別修繕","住宅特別修繕","セントラル特別修繕",null,null,"合計",null,null,null,null,null,null,null,null,null,null,null,null,null,"区画番号","用途","専有面積","施設管理費","住宅管理費","セさ管理費",null,"施設特別修繕","住宅特別修繕","セさ特別修繕",null,null,"改定後合計","従前との差額"]
[101,"施設",39.6,{"$f":"C3*D1","v":7286.4000000000005},null,null,null,{"$f":"C3*H1","v":3088.8},null,null,null,null,{"$f":"SUM(D3:K3)","v":10375.200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,101,"施設",39.6,{"$f":"AC3*AD1","v":7757.0782855290499},null,null,null,{"$f":"AC3*AH1","v":5860.8},null,null,null,null,{"$f":"SUM(AD3:AK3)","v":13617.87828552905},{"$f":"AM3-M3","v":3242.6782855290494}]
[102,"施設",33.659999999999997,{"$f":"C4*D1","v":6193.44},null,null,null,{"$f":"C4*H1","v":2625.4799999999996},null,null,null,null,{"$f":"SUM(D4:K4)","v":8818.9199999999983},null,null,null,null,null,null,null,null,null,null,null,null,null,102,"施設",33.659999999999997,{"$f":"AC4*AD1","v":6593.5165426996919},null,null,null,{"$f":"AC4*AH1","v":4981.6799999999994},null,null,null,null,{"$f":"SUM(AD4:AK4)","v":11575.19654269969},{"$f":"AM4-M4","v":2756.2765426996921}]
[103,"施設",23.58,{"$f":"C5*D1","v":4338.7199999999993},null,null,null,{"$f":"C5*H1","v":1839.2399999999998},null,null,null,null,6177.9599999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"施設",23.58,{"$f":"AC5*AD1","v":4618.9875245650246},null,null,null,{"$f":"AC5*AH1","v":3489.8399999999997},null,null,null,null,8108.8275245650239,1930.8675245650247]
[104,"施設",25.85,{"$f":"C6*D1","v":4756.4000000000005},null,null,null,{"$f":"C6*H1","v":2016.3000000000002},null,null,null,null,6772.7000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"施設",25.85,{"$f":"AC6*AD1","v":5063.6483252759081},null,null,null,{"$f":"AC6*AH1","v":3825.8},null,null,null,null,8889.4483252759092,2116.7483252759084]
[105,"施設",29.88,{"$f":"C7*D1","v":5497.92},null,null,null,{"$f":"C7*H1","v":2330.64},null,null,null,null,7828.5599999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"施設",29.88,{"$f":"AC7*AD1","v":5853.0681608991918},null,null,null,{"$f":"AC7*AH1","v":4422.24},null,null,null,null,10275.308160899192,2446.748160899193]
[106,"施設",29.16,{"$f":"C8*D1","v":5365.44},null,null,null,{"$f":"C8*H1","v":2274.48},null,null,null,null,7639.92,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"施設",29.16,{"$f":"AC8*AD1","v":5712.0303738895727},null,null,null,{"$f":"AC8*AH1","v":4315.68},null,null,null,null,10027.710373889573,2387.7903738895729]
[107,"施設",29.68,{"$f":"C9*D1","v":5461.12},null,null,null,{"$f":"C9*H1","v":2315.04},null,null,null,null,7776.16,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"施設",29.68,{"$f":"AC9*AD1","v":5813.8909978409647},null,null,null,{"$f":"AC9*AH1","v":4392.6400000000003},null,null,null,null,10206.530997840964,2430.3709978409643]
[108,"施設",26.12,{"$f":"C10*D1","v":4806.08},null,null,null,{"$f":"C10*H1","v":2037.3600000000001},null,null,null,null,6843.4400000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"施設",26.12,{"$f":"AC10*AD1","v":5116.5374954045146},null,null,null,{"$f":"AC10*AH1","v":3865.76},null,null,null,null,8982.2974954045148,2138.8574954045143]
[109,"施設",58.75,{"$f":"C11*D1","v":10810},null,null,null,{"$f":"C11*H1","v":4582.5},null,null,null,null,15392.5,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"施設",58.75,{"$f":"AC11*AD1","v":11508.291648354336},null,null,null,{"$f":"AC11*AH1","v":8695},null,null,null,null,20203.291648354338,4810.7916483543377]
[110,"施設",60.5,{"$f":"C12*D1","v":11132},null,null,null,{"$f":"C12*H1","v":4719},null,null,null,null,15851,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"施設",60.5,{"$f":"AC12*AD1","v":11851.091825113826},null,null,null,{"$f":"AC12*AH1","v":8954},null,null,null,null,20805.091825113828,4954.0918251138282]
[111,"施設",4271.87,null,null,{"$f":"C13*F1","v":837286.52},null,null,null,{"$f":"C13*J1","v":333205.86},null,null,1170492.3799999999,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"施設",4271.87,null,null,{"$f":"AC13*AF1","v":888061.17776775209},null,null,null,{"$f":"AC13*AJ1","v":632236.76},null,null,1520297.937767752,349805.55776775209]
[112,"施設",24.01,{"$f":"C14*D1","v":4417.84},null,null,null,{"$f":"C14*H1","v":1872.7800000000002},null,null,null,null,6290.6200000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"施設",24.01,{"$f":"AC14*AD1","v":4703.2184251402141},null,null,null,{"$f":"AC14*AH1","v":3553.48},null,null,null,null,8256.6984251402137,1966.0784251402129]
[113,"施設",66.319999999999993,{"$f":"C15*D1","v":12202.88},null,null,null,{"$f":"C15*H1","v":5172.9599999999991},null,null,null,null,{"$f":"SUM(D15:K15)","v":17375.839999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,113,"施設",66.319999999999993,{"$f":"AC15*AD1","v":12991.147270108246},null,null,null,{"$f":"AC15*AH1","v":9815.3599999999988},null,null,null,null,22806.507270108246,5430.6672701082498]
[114,"施設",48.27,{"$f":"C16*D1","v":8881.68},null,null,null,{"$f":"C16*H1","v":3765.0600000000004},null,null,null,null,12646.740000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"施設",48.27,{"$f":"AC16*AD1","v":9455.4083041032136},null,null,null,{"$f":"AC16*AH1","v":7143.96},null,null,null,null,16599.368304103213,3952.6283041032111]
[115,"施設",66.92,{"$f":"C17*D1","v":12313.28},null,null,null,{"$f":"C17*H1","v":5219.76},null,null,null,null,17533.04,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"施設",66.92,{"$f":"AC17*AD1","v":13108.67875928293},null,null,null,{"$f":"AC17*AH1","v":9904.16},null,null,null,null,23012.838759282931,5479.7987592829304]
[116,"施設",64.08,{"$f":"C18*D1","v":11790.72},null,null,null,{"$f":"C18*H1","v":4998.24},null,null,null,null,16788.96,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"施設",64.08,{"$f":"AC18*AD1","v":12552.363043856098},null,null,null,{"$f":"AC18*AH1","v":9483.84},null,null,null,null,22036.203043856098,5247.2430438560987]
[117,"施設",66.59,{"$f":"C19*D1","v":12252.560000000001},null,null,null,{"$f":"C19*H1","v":5194.0200000000004},null,null,null,null,17446.580000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"施設",66.59,{"$f":"AC19*AD1","v":13044.036440236854},null,null,null,{"$f":"AC19*AH1","v":9855.32},null,null,null,null,22899.356440236854,5452.7764402368521]
[118,"施設",67.64,{"$f":"C20*D1","v":12445.76},null,null,null,{"$f":"C20*H1","v":5275.92},null,null,null,null,17721.68,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"施設",67.64,{"$f":"AC20*AD1","v":13249.716546292548},null,null,null,{"$f":"AC20*AH1","v":10010.719999999999},null,null,null,null,23260.436546292549,5538.7565462925486]
[119,"施設",43.26,{"$f":"C21*D1","v":7959.8399999999992},null,null,null,{"$f":"C21*H1","v":3374.2799999999997},null,null,null,null,11334.119999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"施設",43.26,{"$f":"AC21*AD1","v":8474.0203694946122},null,null,null,{"$f":"AC21*AH1","v":6402.48},null,null,null,null,14876.500369494612,3542.3803694946128,null,null,"ｍ2","現状単価","額",null,"改正単価","額",null,"増減"]
[120,"施設",42.24,{"$f":"C22*D1","v":7772.1600000000008},null,null,null,{"$f":"C22*H1","v":3294.7200000000003},null,null,null,null,11066.880000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"施設",42.24,{"$f":"AC22*AD1","v":8274.216837897653},null,null,null,{"$f":"AC22*AH1","v":6251.52},null,null,null,null,14525.736837897653,3458.8568378976524,null,"店舗面積",{"$f":"AQ26","v":1211.6400000000003},184,{"$f":"AQ22*AR22","v":222941.76000000007},null,{"$f":"AD1","v":195.88581529113762},{"$f":"AQ22*AU22","v":237343.08923935404},null,{"$f":"AV22-AS22","v":14401.329239353974}]
[121,"施設",45.47,{"$f":"C23*D1","v":8366.48},null,null,null,{"$f":"C23*H1","v":3546.66},null,null,null,null,11913.14,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"施設",45.47,{"$f":"AC23*AD1","v":8906.9280212880276},null,null,null,{"$f":"AC23*AH1","v":6729.5599999999995},null,null,null,null,15636.488021288027,3723.3480212880277,null,"セさ面積",{"$f":"AQ27","v":4648.37},196,{"$f":"AQ23*AR23","v":911080.52},null,{"$f":"AF1","v":207.88581529113762},{"$f":"AQ23*AU23","v":966330.18722486531},null,{"$f":"AV23-AS23","v":55249.66722486529}]
[122,"施設",14.96,{"$f":"C24*D1","v":2752.6400000000003},null,null,null,{"$f":"C24*H1","v":1166.8800000000001},null,null,null,null,3919.5200000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"施設",14.96,{"$f":"AC24*AD1","v":2930.4517967554189},null,null,null,{"$f":"AC24*AH1","v":2214.08},null,null,null,null,5144.5317967554183,1225.0117967554179,null,"計",{"$f":"AQ28","v":5860.01},null,{"$f":"AS22+AS23","v":1134022.28},null,null,{"$f":"AV22+AV23","v":1203673.2764642194},null,{"$f":"AV24-AS24","v":69650.99646421941}]
[123,"施設",30.52,{"$f":"C25*D1","v":5615.68},null,null,null,{"$f":"C25*H1","v":2380.56},null,null,null,null,7996.24,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"施設",30.52,{"$f":"AC25*AD1","v":5978.4350826855198},null,null,null,{"$f":"AC25*AH1","v":4516.96},null,null,null,null,10495.39508268552,2499.15508268552,null,null,"ｍ2","現状単価","額",null,"改正単価","額"]
[124,"施設",27.84,{"$f":"C26*D1","v":5122.5600000000004},null,null,null,{"$f":"C26*H1","v":2171.52},null,null,null,null,7294.08,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"施設",27.84,{"$f":"AC26*AD1","v":5453.4610977052716},null,null,null,{"$f":"AC26*AH1","v":4120.32},null,null,null,null,9573.7810977052723,2279.7010977052723,null,"店舗面積",{"$f":"AC37-AC13-AC36","v":1211.6400000000003},78,{"$f":"AQ26*AR26","v":94507.920000000027},null,148,{"$f":"AQ26*AU26","v":179322.72000000006},null,{"$f":"AV26-AS26","v":84814.800000000032}]
[125,"施設",33.479999999999997,{"$f":"C27*D1","v":6160.32},null,null,null,{"$f":"C27*H1","v":2611.4399999999996},null,null,null,null,8771.7599999999984,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"施設",33.479999999999997,{"$f":"AC27*AD1","v":6558.2570959472869},null,null,null,{"$f":"AC27*AH1","v":4955.04},null,null,null,null,11513.297095947288,2741.5370959472893,null,"セさ面積",{"$f":"AC13+AC36","v":4648.37},78,{"$f":"AQ27*AR27","v":362572.86},null,148,{"$f":"AQ27*AU27","v":687958.76},null,325385.90000000002]
[126,"施設",29.5,{"$f":"C28*D1","v":5428},null,null,null,{"$f":"C28*H1","v":2301},null,null,null,null,7729,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"施設",29.5,{"$f":"AC28*AD1","v":5778.6315510885597},null,null,null,{"$f":"AC28*AH1","v":4366},null,null,null,null,10144.63155108856,2415.6315510885597,null,"計",{"$f":"SUM(AQ26:AQ27)","v":5860.01},null,{"$f":"AS26+AS27","v":457080.78},null,null,{"$f":"AV26+AV27","v":867281.4800000001},null,{"$f":"AV28-AS28","v":410200.70000000007}]
[201,"施設",34.96,{"$f":"C29*D1","v":6432.64},null,null,null,{"$f":"C29*H1","v":2726.88},null,null,null,null,9159.52,null,null,null,null,null,null,null,null,null,null,null,null,null,201,"施設",34.96,{"$f":"AC29*AD1","v":6848.1681025781709},null,null,null,{"$f":"AC29*AH1","v":5174.08},null,null,null,null,12022.248102578171,2862.7281025781704]
[202,"施設",23.4,{"$f":"C30*D1","v":4305.5999999999995},null,null,null,{"$f":"C30*H1","v":1825.1999999999998},null,null,null,null,6130.7999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"施設",23.4,{"$f":"AC30*AD1","v":4583.7280778126196},null,null,null,{"$f":"AC30*AH1","v":3463.2},null,null,null,null,8046.9280778126194,1916.1280778126202]
[203,"施設",33,{"$f":"C31*D1","v":6072},null,null,null,{"$f":"C31*H1","v":2574},null,null,null,null,8646,null,null,null,null,null,null,null,null,null,null,null,null,null,203,"施設",33,{"$f":"AC31*AD1","v":6464.2319046075418},null,null,null,{"$f":"AC31*AH1","v":4884},null,null,null,null,11348.231904607543,2702.2319046075427]
[204,"施設",22.8,{"$f":"C32*D1","v":4195.2},null,null,null,{"$f":"C32*H1","v":1778.4},null,null,null,null,5973.6,null,null,null,null,null,null,null,null,null,null,null,null,null,204,"施設",22.8,{"$f":"AC32*AD1","v":4466.1965886379376},null,null,null,{"$f":"AC32*AH1","v":3374.4},null,null,null,null,7840.5965886379381,1866.9965886379377]
[205,"施設",43.2,{"$f":"C33*D1","v":7948.8},null,null,null,{"$f":"C33*H1","v":3369.6000000000004},null,null,null,null,11318.400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,205,"施設",43.2,{"$f":"AC33*AD1","v":8462.2672205771451},null,null,null,{"$f":"AC33*AH1","v":6393.6},null,null,null,null,14855.867220577145,3537.467220577144]
[206,"施設",26.4,{"$f":"C34*D1","v":4857.5999999999995},null,null,null,{"$f":"C34*H1","v":2059.1999999999998},null,null,null,null,6916.7999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,206,"施設",26.4,{"$f":"AC34*AD1","v":5171.3855236860327},null,null,null,{"$f":"AC34*AH1","v":3907.2},null,null,null,null,9078.5855236860334,2161.7855236860341]
[207,"施設",null,{"$f":"C35*184","v":0},null,null,null,null,null,{"$f":"C35*78","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,207,"施設",null,{"$f":"AC35*184","v":0},null,null,null,null,null,{"$f":"AC35*78","v":0},null,null,0,0,null,"検算"]
[208,"施設",376.5,null,null,{"$f":"C36*F1","v":73794},null,null,null,{"$f":"C36*J1","v":29367},null,null,103161,null,null,null,null,null,null,null,null,null,null,null,null,null,208,"施設",376.5,null,null,{"$f":"AC36*AF1","v":78269.009457113309},null,null,null,{"$f":"AC36*AJ1","v":55722},null,null,133991.00945711331,30830.009457113309,null,"管理費増加分","修繕増加分","計"]
["合計",null,{"$f":"SUM(C3:C36)","v":5860.01},{"$f":"SUM(D3:D36)","v":222941.76000000007},null,{"$f":"SUM(F3:F36)","v":911080.52},null,{"$f":"SUM(H3:H36)","v":94507.920000000013},null,{"$f":"SUM(J3:J36)","v":362572.86},null,null,{"$f":"SUM(M3:M36)","v":1591103.0600000003},null,null,null,null,null,null,null,null,null,null,null,null,null,"合計",null,{"$f":"SUM(AC3:AC36)","v":5860.01},{"$f":"SUM(AD3:AD36)","v":237343.08923935398},null,{"$f":"SUM(AF3:AF36)","v":966330.18722486543},null,{"$f":"SUM(AH3:AH36)","v":179322.72},null,{"$f":"SUM(AJ3:AJ36)","v":687958.76},null,null,{"$f":"SUM(AM3:AM36)","v":2070954.756464219},{"$f":"AM37-M37","v":479851.69646421866},"①",{"$f":"AD37+AF37-D37-F37","v":69650.99646421941},{"$f":"AH37+AJ37-H37-J37","v":410200.69999999995},{"$f":"AP37+AQ37","v":479851.69646421936}]
[]
["区画番号","用途","専有面積",null,"住宅管理費",null,null,null,"住宅特別修繕",null,null,null,"合計",null,null,null,null,null,null,null,null,null,null,null,null,null,"区画番号","用途","専有面積",null,"住宅管理費",null,null,null,"住宅特別修繕",null,null,null,"改定後合計","従前との差額"]
[301,"住宅",79.459999999999994,null,{"$f":"C40*E1","v":11044.939999999999},null,null,null,{"$f":"C40*I1","v":6674.6399999999994},null,null,null,{"$f":"SUM(D40:K40)","v":17719.579999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,301,"住宅",79.459999999999994,null,{"$f":"AC40*AE1","v":11989.386883033794},null,null,null,{"$f":"AC40*AI1","v":12236.839999999998},null,null,null,{"$f":"SUM(AD40:AK40)","v":24226.226883033793},{"$f":"AM40-M40","v":6506.6468830337944}]
[302,"住宅",62.31,null,{"$f":"C41*E1","v":8661.09},null,null,null,{"$f":"C41*I1","v":5234.04},null,null,null,{"$f":"SUM(D41:K41)","v":13895.130000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,302,"住宅",62.31,null,{"$f":"AC41*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC41*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[303,"住宅",62.31,null,{"$f":"C42*E1","v":8661.09},null,null,null,{"$f":"C42*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,303,"住宅",62.31,null,{"$f":"AC42*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC42*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[304,"住宅",64.45,null,{"$f":"C43*E1","v":8958.5500000000011},null,null,null,{"$f":"C43*I1","v":5413.8},null,null,null,14372.350000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,304,"住宅",64.45,null,{"$f":"AC43*AE1","v":9724.5907955138191},null,null,null,{"$f":"AC43*AI1","v":9925.3000000000011},null,null,null,19649.89079551382,5277.540795513818]
[401,"住宅",79.459999999999994,null,{"$f":"C44*E1","v":11044.939999999999},null,null,null,{"$f":"C44*I1","v":6674.6399999999994},null,null,null,17719.579999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"住宅",79.459999999999994,null,{"$f":"AC44*AE1","v":11989.386883033794},null,null,null,{"$f":"AC44*AI1","v":12236.839999999998},null,null,null,24226.226883033793,6506.6468830337944]
[402,"住宅",62.31,null,{"$f":"C45*E1","v":8661.09},null,null,null,{"$f":"C45*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"住宅",62.31,null,{"$f":"AC45*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC45*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[403,"住宅",62.31,null,{"$f":"C46*E1","v":8661.09},null,null,null,{"$f":"C46*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,403,"住宅",62.31,null,{"$f":"AC46*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC46*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[404,"住宅",64.45,null,{"$f":"C47*E1","v":8958.5500000000011},null,null,null,{"$f":"C47*I1","v":5413.8},null,null,null,14372.350000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,404,"住宅",64.45,null,{"$f":"AC47*AE1","v":9724.5907955138191},null,null,null,{"$f":"AC47*AI1","v":9925.3000000000011},null,null,null,19649.89079551382,5277.540795513818]
[405,"集会室",null,null,{"$f":"C48*E1","v":0},null,null,null,{"$f":"C48*I1","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,405,"集会室",null,null,{"$f":"AC48*AE1","v":0},null,null,null,{"$f":"AC48*AI1","v":0},null,null,null,0,0]
[406,"住宅",78,null,{"$f":"C49*E1","v":10842},null,null,null,{"$f":"C49*I1","v":6552},null,null,null,17394,null,null,null,null,null,null,null,null,null,null,null,null,null,406,"住宅",78,null,{"$f":"AC49*AE1","v":11769.093592708734},null,null,null,{"$f":"AC49*AI1","v":12012},null,null,null,23781.093592708734,6387.0935927087339]
[407,"住宅",66.98,null,{"$f":"C50*E1","v":9310.2200000000012},null,null,null,{"$f":"C50*I1","v":5626.3200000000006},null,null,null,14936.54,null,null,null,null,null,null,null,null,null,null,null,null,null,407,"住宅",66.98,null,{"$f":"AC50*AE1","v":10106.331908200398},null,null,null,{"$f":"AC50*AI1","v":10314.92},null,null,null,20421.2519082004,5484.7119082003992]
[408,"住宅",73.7,null,{"$f":"C51*E1","v":10244.300000000001},null,null,null,{"$f":"C51*I1","v":6190.8},null,null,null,16435.100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,408,"住宅",73.7,null,{"$f":"AC51*AE1","v":11120.284586956843},null,null,null,{"$f":"AC51*AI1","v":11349.800000000001},null,null,null,22470.084586956844,6034.9845869568417]
[409,"住宅",76.8,null,{"$f":"C52*E1","v":10675.199999999999},null,null,null,{"$f":"C52*I1","v":6451.2},null,null,null,17126.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,409,"住宅",76.8,null,{"$f":"AC52*AE1","v":11588.030614359368},null,null,null,{"$f":"AC52*AI1","v":11827.199999999999},null,null,null,23415.230614359367,6288.8306143593691]
[410,"住宅",87.84,null,{"$f":"C53*E1","v":12209.76},null,null,null,{"$f":"C53*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,410,"住宅",87.84,null,{"$f":"AC53*AE1","v":13253.810015173529},null,null,null,{"$f":"AC53*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[501,"住宅",79.459999999999994,null,{"$f":"C54*E1","v":11044.939999999999},null,null,null,{"$f":"C54*I1","v":6674.6399999999994},null,null,null,17719.579999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,501,"住宅",79.459999999999994,null,{"$f":"AC54*AE1","v":11989.386883033794},null,null,null,{"$f":"AC54*AI1","v":12236.839999999998},null,null,null,24226.226883033793,6506.6468830337944]
[502,"住宅",62.31,null,{"$f":"C55*E1","v":8661.09},null,null,null,{"$f":"C55*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,502,"住宅",62.31,null,{"$f":"AC55*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC55*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[503,"住宅",62.31,null,{"$f":"C56*E1","v":8661.09},null,null,null,{"$f":"C56*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,503,"住宅",62.31,null,{"$f":"AC56*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC56*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[504,"住宅",64.45,null,{"$f":"C57*E1","v":8958.5500000000011},null,null,null,{"$f":"C57*I1","v":5413.8},null,null,null,14372.350000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,504,"住宅",64.45,null,{"$f":"AC57*AE1","v":9724.5907955138191},null,null,null,{"$f":"AC57*AI1","v":9925.3000000000011},null,null,null,19649.89079551382,5277.540795513818]
[505,"住宅",83.06,null,{"$f":"C58*E1","v":11545.34},null,null,null,{"$f":"C58*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,505,"住宅",83.06,null,{"$f":"AC58*AE1","v":12532.57581808189},null,null,null,{"$f":"AC58*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[506,"住宅",77.41,null,{"$f":"C59*E1","v":10759.99},null,null,null,{"$f":"C59*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,506,"住宅",77.41,null,{"$f":"AC59*AE1","v":11680.070961686963},null,null,null,{"$f":"AC59*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[507,"住宅",78,null,{"$f":"C60*E1","v":10842},null,null,null,{"$f":"C60*I1","v":6552},null,null,null,17394,null,null,null,null,null,null,null,null,null,null,null,null,null,507,"住宅",78,null,{"$f":"AC60*AE1","v":11769.093592708734},null,null,null,{"$f":"AC60*AI1","v":12012},null,null,null,23781.093592708734,6387.0935927087339]
[508,"住宅",66.98,null,{"$f":"C61*E1","v":9310.2200000000012},null,null,null,{"$f":"C61*I1","v":5626.3200000000006},null,null,null,14936.54,null,null,null,null,null,null,null,null,null,null,null,null,null,508,"住宅",66.98,null,{"$f":"AC61*AE1","v":10106.331908200398},null,null,null,{"$f":"AC61*AI1","v":10314.92},null,null,null,20421.2519082004,5484.7119082003992]
[509,"住宅",73.7,null,{"$f":"C62*E1","v":10244.300000000001},null,null,null,{"$f":"C62*I1","v":6190.8},null,null,null,16435.100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,509,"住宅",73.7,null,{"$f":"AC62*AE1","v":11120.284586956843},null,null,null,{"$f":"AC62*AI1","v":11349.800000000001},null,null,null,22470.084586956844,6034.9845869568417]
[510,"住宅",76.8,null,{"$f":"C63*E1","v":10675.199999999999},null,null,null,{"$f":"C63*I1","v":6451.2},null,null,null,17126.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,510,"住宅",76.8,null,{"$f":"AC63*AE1","v":11588.030614359368},null,null,null,{"$f":"AC63*AI1","v":11827.199999999999},null,null,null,23415.230614359367,6288.8306143593691]
[511,"住宅",87.84,null,{"$f":"C64*E1","v":12209.76},null,null,null,{"$f":"C64*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,511,"住宅",87.84,null,{"$f":"AC64*AE1","v":13253.810015173529},null,null,null,{"$f":"AC64*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[601,"住宅",79.459999999999994,null,{"$f":"C65*E1","v":11044.939999999999},null,null,null,{"$f":"C65*I1","v":6674.6399999999994},null,null,null,17719.579999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,601,"住宅",79.459999999999994,null,{"$f":"AC65*AE1","v":11989.386883033794},null,null,null,{"$f":"AC65*AI1","v":12236.839999999998},null,null,null,24226.226883033793,6506.6468830337944]
[602,"住宅",62.31,null,{"$f":"C66*E1","v":8661.09},null,null,null,{"$f":"C66*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,602,"住宅",62.31,null,{"$f":"AC66*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC66*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[603,"住宅",62.31,null,{"$f":"C67*E1","v":8661.09},null,null,null,{"$f":"C67*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,603,"住宅",62.31,null,{"$f":"AC67*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC67*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[604,"住宅",64.45,null,{"$f":"C68*E1","v":8958.5500000000011},null,null,null,{"$f":"C68*I1","v":5413.8},null,null,null,14372.350000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,604,"住宅",64.45,null,{"$f":"AC68*AE1","v":9724.5907955138191},null,null,null,{"$f":"AC68*AI1","v":9925.3000000000011},null,null,null,19649.89079551382,5277.540795513818]
[605,"住宅",83.06,null,{"$f":"C69*E1","v":11545.34},null,null,null,{"$f":"C69*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,605,"住宅",83.06,null,{"$f":"AC69*AE1","v":12532.57581808189},null,null,null,{"$f":"AC69*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[606,"住宅",77.41,null,{"$f":"C70*E1","v":10759.99},null,null,null,{"$f":"C70*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,606,"住宅",77.41,null,{"$f":"AC70*AE1","v":11680.070961686963},null,null,null,{"$f":"AC70*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[607,"住宅",78,null,{"$f":"C71*E1","v":10842},null,null,null,{"$f":"C71*I1","v":6552},null,null,null,17394,null,null,null,null,null,null,null,null,null,null,null,null,null,607,"住宅",78,null,{"$f":"AC71*AE1","v":11769.093592708734},null,null,null,{"$f":"AC71*AI1","v":12012},null,null,null,23781.093592708734,6387.0935927087339]
[608,"住宅",66.98,null,{"$f":"C72*E1","v":9310.2200000000012},null,null,null,{"$f":"C72*I1","v":5626.3200000000006},null,null,null,14936.54,null,null,null,null,null,null,null,null,null,null,null,null,null,608,"住宅",66.98,null,{"$f":"AC72*AE1","v":10106.331908200398},null,null,null,{"$f":"AC72*AI1","v":10314.92},null,null,null,20421.2519082004,5484.7119082003992]
[609,"住宅",73.7,null,{"$f":"C73*E1","v":10244.300000000001},null,null,null,{"$f":"C73*I1","v":6190.8},null,null,null,16435.100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,609,"住宅",73.7,null,{"$f":"AC73*AE1","v":11120.284586956843},null,null,null,{"$f":"AC73*AI1","v":11349.800000000001},null,null,null,22470.084586956844,6034.9845869568417]
[610,"住宅",76.8,null,{"$f":"C74*E1","v":10675.199999999999},null,null,null,{"$f":"C74*I1","v":6451.2},null,null,null,17126.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,610,"住宅",76.8,null,{"$f":"AC74*AE1","v":11588.030614359368},null,null,null,{"$f":"AC74*AI1","v":11827.199999999999},null,null,null,23415.230614359367,6288.8306143593691]
[611,"住宅",87.84,null,{"$f":"C75*E1","v":12209.76},null,null,null,{"$f":"C75*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,611,"住宅",87.84,null,{"$f":"AC75*AE1","v":13253.810015173529},null,null,null,{"$f":"AC75*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[612,"住宅",85.22,null,{"$f":"C76*E1","v":11845.58},null,null,null,{"$f":"C76*I1","v":7158.48},null,null,null,19004.059999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,612,"住宅",85.22,null,{"$f":"AC76*AE1","v":12858.489179110748},null,null,null,{"$f":"AC76*AI1","v":13123.88},null,null,null,25982.369179110749,6978.3091791107508]
[701,"住宅",79.459999999999994,null,{"$f":"C77*E1","v":11044.939999999999},null,null,null,{"$f":"C77*I1","v":6674.6399999999994},null,null,null,17719.579999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,701,"住宅",79.459999999999994,null,{"$f":"AC77*AE1","v":11989.386883033794},null,null,null,{"$f":"AC77*AI1","v":12236.839999999998},null,null,null,24226.226883033793,6506.6468830337944]
[702,"住宅",62.31,null,{"$f":"C78*E1","v":8661.09},null,null,null,{"$f":"C78*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,702,"住宅",62.31,null,{"$f":"AC78*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC78*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[703,"住宅",62.31,null,{"$f":"C79*E1","v":8661.09},null,null,null,{"$f":"C79*I1","v":5234.04},null,null,null,13895.130000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,703,"住宅",62.31,null,{"$f":"AC79*AE1","v":9401.6951507907852},null,null,null,{"$f":"AC79*AI1","v":9595.74},null,null,null,18997.435150790785,5102.305150790784]
[704,"住宅",64.45,null,{"$f":"C80*E1","v":8958.5500000000011},null,null,null,{"$f":"C80*I1","v":5413.8},null,null,null,14372.350000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,704,"住宅",64.45,null,{"$f":"AC80*AE1","v":9724.5907955138191},null,null,null,{"$f":"AC80*AI1","v":9925.3000000000011},null,null,null,19649.89079551382,5277.540795513818]
[705,"住宅",83.06,null,{"$f":"C81*E1","v":11545.34},null,null,null,{"$f":"C81*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,705,"住宅",83.06,null,{"$f":"AC81*AE1","v":12532.57581808189},null,null,null,{"$f":"AC81*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[706,"住宅",77.41,null,{"$f":"C82*E1","v":10759.99},null,null,null,{"$f":"C82*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,706,"住宅",77.41,null,{"$f":"AC82*AE1","v":11680.070961686963},null,null,null,{"$f":"AC82*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[707,"住宅",78,null,{"$f":"C83*E1","v":10842},null,null,null,{"$f":"C83*I1","v":6552},null,null,null,17394,null,null,null,null,null,null,null,null,null,null,null,null,null,707,"住宅",78,null,{"$f":"AC83*AE1","v":11769.093592708734},null,null,null,{"$f":"AC83*AI1","v":12012},null,null,null,23781.093592708734,6387.0935927087339]
[708,"住宅",66.98,null,{"$f":"C84*E1","v":9310.2200000000012},null,null,null,{"$f":"C84*I1","v":5626.3200000000006},null,null,null,14936.54,null,null,null,null,null,null,null,null,null,null,null,null,null,708,"住宅",66.98,null,{"$f":"AC84*AE1","v":10106.331908200398},null,null,null,{"$f":"AC84*AI1","v":10314.92},null,null,null,20421.2519082004,5484.7119082003992]
[709,"住宅",73.7,null,{"$f":"C85*E1","v":10244.300000000001},null,null,null,{"$f":"C85*I1","v":6190.8},null,null,null,16435.100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,709,"住宅",73.7,null,{"$f":"AC85*AE1","v":11120.284586956843},null,null,null,{"$f":"AC85*AI1","v":11349.800000000001},null,null,null,22470.084586956844,6034.9845869568417]
[710,"住宅",76.8,null,{"$f":"C86*E1","v":10675.199999999999},null,null,null,{"$f":"C86*I1","v":6451.2},null,null,null,17126.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,710,"住宅",76.8,null,{"$f":"AC86*AE1","v":11588.030614359368},null,null,null,{"$f":"AC86*AI1","v":11827.199999999999},null,null,null,23415.230614359367,6288.8306143593691]
[711,"住宅",87.84,null,{"$f":"C87*E1","v":12209.76},null,null,null,{"$f":"C87*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,711,"住宅",87.84,null,{"$f":"AC87*AE1","v":13253.810015173529},null,null,null,{"$f":"AC87*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[712,"住宅",85.22,null,{"$f":"C88*E1","v":11845.58},null,null,null,{"$f":"C88*I1","v":7158.48},null,null,null,19004.059999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,712,"住宅",85.22,null,{"$f":"AC88*AE1","v":12858.489179110748},null,null,null,{"$f":"AC88*AI1","v":13123.88},null,null,null,25982.369179110749,6978.3091791107508]
[801,"住宅",83,null,{"$f":"C89*E1","v":11537},null,null,null,{"$f":"C89*I1","v":6972},null,null,null,18509,null,null,null,null,null,null,null,null,null,null,null,null,null,801,"住宅",83,null,{"$f":"AC89*AE1","v":12523.522669164422},null,null,null,{"$f":"AC89*AI1","v":12782},null,null,null,25305.52266916442,6796.5226691644202]
[802,"住宅",77.41,null,{"$f":"C90*E1","v":10759.99},null,null,null,{"$f":"C90*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,802,"住宅",77.41,null,{"$f":"AC90*AE1","v":11680.070961686963},null,null,null,{"$f":"AC90*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[803,"住宅",78,null,{"$f":"C91*E1","v":10842},null,null,null,{"$f":"C91*I1","v":6552},null,null,null,17394,null,null,null,null,null,null,null,null,null,null,null,null,null,803,"住宅",78,null,{"$f":"AC91*AE1","v":11769.093592708734},null,null,null,{"$f":"AC91*AI1","v":12012},null,null,null,23781.093592708734,6387.0935927087339]
[804,"住宅",66.98,null,{"$f":"C92*E1","v":9310.2200000000012},null,null,null,{"$f":"C92*I1","v":5626.3200000000006},null,null,null,14936.54,null,null,null,null,null,null,null,null,null,null,null,null,null,804,"住宅",66.98,null,{"$f":"AC92*AE1","v":10106.331908200398},null,null,null,{"$f":"AC92*AI1","v":10314.92},null,null,null,20421.2519082004,5484.7119082003992]
[805,"住宅",73.7,null,{"$f":"C93*E1","v":10244.300000000001},null,null,null,{"$f":"C93*I1","v":6190.8},null,null,null,16435.100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,805,"住宅",73.7,null,{"$f":"AC93*AE1","v":11120.284586956843},null,null,null,{"$f":"AC93*AI1","v":11349.800000000001},null,null,null,22470.084586956844,6034.9845869568417]
[806,"住宅",76.8,null,{"$f":"C94*E1","v":10675.199999999999},null,null,null,{"$f":"C94*I1","v":6451.2},null,null,null,17126.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,806,"住宅",76.8,null,{"$f":"AC94*AE1","v":11588.030614359368},null,null,null,{"$f":"AC94*AI1","v":11827.199999999999},null,null,null,23415.230614359367,6288.8306143593691]
[807,"住宅",87.84,null,{"$f":"C95*E1","v":12209.76},null,null,null,{"$f":"C95*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,807,"住宅",87.84,null,{"$f":"AC95*AE1","v":13253.810015173529},null,null,null,{"$f":"AC95*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[901,"住宅",83.06,null,{"$f":"C96*E1","v":11545.34},null,null,null,{"$f":"C96*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,901,"住宅",83.06,null,{"$f":"AC96*AE1","v":12532.57581808189},null,null,null,{"$f":"AC96*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[902,"住宅",77.41,null,{"$f":"C97*E1","v":10759.99},null,null,null,{"$f":"C97*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,902,"住宅",77.41,null,{"$f":"AC97*AE1","v":11680.070961686963},null,null,null,{"$f":"AC97*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[903,"住宅",78,null,{"$f":"C98*E1","v":10842},null,null,null,{"$f":"C98*I1","v":6552},null,null,null,17394,null,null,null,null,null,null,null,null,null,null,null,null,null,903,"住宅",78,null,{"$f":"AC98*AE1","v":11769.093592708734},null,null,null,{"$f":"AC98*AI1","v":12012},null,null,null,23781.093592708734,6387.0935927087339]
[904,"住宅",56.71,null,{"$f":"C99*E1","v":7882.6900000000005},null,null,null,{"$f":"C99*I1","v":4763.6400000000003},null,null,null,12646.330000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,904,"住宅",56.71,null,{"$f":"AC99*AE1","v":8556.734585160415},null,null,null,{"$f":"AC99*AI1","v":8733.34},null,null,null,17290.074585160415,4643.7445851604134]
[905,"住宅",60.05,null,{"$f":"C100*E1","v":8346.9499999999989},null,null,null,{"$f":"C100*I1","v":5044.2},null,null,null,13391.149999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,905,"住宅",60.05,null,{"$f":"AC100*AE1","v":9060.693208232813},null,null,null,{"$f":"AC100*AI1","v":9247.6999999999989},null,null,null,18308.39320823281,4917.2432082328123]
[906,"住宅",76.8,null,{"$f":"C101*E1","v":10675.199999999999},null,null,null,{"$f":"C101*I1","v":6451.2},null,null,null,17126.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,906,"住宅",76.8,null,{"$f":"AC101*AE1","v":11588.030614359368},null,null,null,{"$f":"AC101*AI1","v":11827.199999999999},null,null,null,23415.230614359367,6288.8306143593691]
[907,"住宅",87.84,null,{"$f":"C102*E1","v":12209.76},null,null,null,{"$f":"C102*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,907,"住宅",87.84,null,{"$f":"AC102*AE1","v":13253.810015173529},null,null,null,{"$f":"AC102*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[1001,"住宅",83.06,null,{"$f":"C103*E1","v":11545.34},null,null,null,{"$f":"C103*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,1001,"住宅",83.06,null,{"$f":"AC103*AE1","v":12532.57581808189},null,null,null,{"$f":"AC103*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[1002,"住宅",77.41,null,{"$f":"C104*E1","v":10759.99},null,null,null,{"$f":"C104*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,1002,"住宅",77.41,null,{"$f":"AC104*AE1","v":11680.070961686963},null,null,null,{"$f":"AC104*AI1","v":11921.14},null,null,null,{"$f":"SUM(AD104:AK104)","v":23601.210961686964},{"$f":"AM104-M104","v":6338.7809616869636}]
[1003,"住宅",99.72,null,{"$f":"C105*E1","v":13861.08},null,null,null,{"$f":"C105*I1","v":8376.48},null,null,null,{"$f":"SUM(D105:K105)","v":22237.559999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,1003,"住宅",99.72,null,{"$f":"AC105*AE1","v":15046.333500832243},null,null,null,{"$f":"AC105*AI1","v":15356.88},null,null,null,30403.213500832244,8165.6535008322462]
[1004,"住宅",98.56,null,{"$f":"C106*E1","v":13699.84},null,null,null,{"$f":"C106*I1","v":8279.0400000000009},null,null,null,21978.880000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,1004,"住宅",98.56,null,{"$f":"AC106*AE1","v":14871.305955094524},null,null,null,{"$f":"AC106*AI1","v":15178.24},null,null,null,30049.545955094523,8070.6659550945224]
[1005,"住宅",87.84,null,{"$f":"C107*E1","v":12209.76},null,null,null,{"$f":"C107*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,1005,"住宅",87.84,null,{"$f":"AC107*AE1","v":13253.810015173529},null,null,null,{"$f":"AC107*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[1101,"住宅",83.06,null,{"$f":"C108*E1","v":11545.34},null,null,null,{"$f":"C108*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,1101,"住宅",83.06,null,{"$f":"AC108*AE1","v":12532.57581808189},null,null,null,{"$f":"AC108*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[1102,"住宅",77.41,null,{"$f":"C109*E1","v":10759.99},null,null,null,{"$f":"C109*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,1102,"住宅",77.41,null,{"$f":"AC109*AE1","v":11680.070961686963},null,null,null,{"$f":"AC109*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[1103,"住宅",79.8,null,{"$f":"C110*E1","v":11092.199999999999},null,null,null,{"$f":"C110*I1","v":6703.2},null,null,null,17795.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,1103,"住宅",79.8,null,{"$f":"AC110*AE1","v":12040.688060232782},null,null,null,{"$f":"AC110*AI1","v":12289.199999999999},null,null,null,24329.888060232781,6534.488060232783]
[1104,"住宅",96.94,null,{"$f":"C111*E1","v":13474.66},null,null,null,{"$f":"C111*I1","v":8142.96},null,null,null,21617.62,null,null,null,null,null,null,null,null,null,null,null,null,null,1104,"住宅",96.94,null,{"$f":"AC111*AE1","v":14626.87093432288},null,null,null,{"$f":"AC111*AI1","v":14928.76},null,null,null,29555.630934322879,7938.0109343228796]
[1105,"住宅",87.84,null,{"$f":"C112*E1","v":12209.76},null,null,null,{"$f":"C112*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,1105,"住宅",87.84,null,{"$f":"AC112*AE1","v":13253.810015173529},null,null,null,{"$f":"AC112*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[1201,"住宅",83.06,null,{"$f":"C113*E1","v":11545.34},null,null,null,{"$f":"C113*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,1201,"住宅",83.06,null,{"$f":"AC113*AE1","v":12532.57581808189},null,null,null,{"$f":"AC113*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[1202,"住宅",77.41,null,{"$f":"C114*E1","v":10759.99},null,null,null,{"$f":"C114*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,1202,"住宅",77.41,null,{"$f":"AC114*AE1","v":11680.070961686963},null,null,null,{"$f":"AC114*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[1203,"住宅",79.8,null,{"$f":"C115*E1","v":11092.199999999999},null,null,null,{"$f":"C115*I1","v":6703.2},null,null,null,17795.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,1203,"住宅",79.8,null,{"$f":"AC115*AE1","v":12040.688060232782},null,null,null,{"$f":"AC115*AI1","v":12289.199999999999},null,null,null,24329.888060232781,6534.488060232783]
[1204,"住宅",96.94,null,{"$f":"C116*E1","v":13474.66},null,null,null,{"$f":"C116*I1","v":8142.96},null,null,null,21617.62,null,null,null,null,null,null,null,null,null,null,null,null,null,1204,"住宅",96.94,null,{"$f":"AC116*AE1","v":14626.87093432288},null,null,null,{"$f":"AC116*AI1","v":14928.76},null,null,null,29555.630934322879,7938.0109343228796]
[1205,"住宅",87.84,null,{"$f":"C117*E1","v":12209.76},null,null,null,{"$f":"C117*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,1205,"住宅",87.84,null,{"$f":"AC117*AE1","v":13253.810015173529},null,null,null,{"$f":"AC117*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279]
[1301,"住宅",83.06,null,{"$f":"C118*E1","v":11545.34},null,null,null,{"$f":"C118*I1","v":6977.04},null,null,null,18522.38,null,null,null,null,null,null,null,null,null,null,null,null,null,1301,"住宅",83.06,null,{"$f":"AC118*AE1","v":12532.57581808189},null,null,null,{"$f":"AC118*AI1","v":12791.24},null,null,null,25323.81581808189,6801.435818081889]
[1302,"住宅",77.41,null,{"$f":"C119*E1","v":10759.99},null,null,null,{"$f":"C119*I1","v":6502.44},null,null,null,17262.43,null,null,null,null,null,null,null,null,null,null,null,null,null,1302,"住宅",77.41,null,{"$f":"AC119*AE1","v":11680.070961686963},null,null,null,{"$f":"AC119*AI1","v":11921.14},null,null,null,23601.210961686964,6338.7809616869636]
[1303,"住宅",79.8,null,{"$f":"C120*E1","v":11092.199999999999},null,null,null,{"$f":"C120*I1","v":6703.2},null,null,null,17795.399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,1303,"住宅",79.8,null,{"$f":"AC120*AE1","v":12040.688060232782},null,null,null,{"$f":"AC120*AI1","v":12289.199999999999},null,null,null,24329.888060232781,6534.488060232783]
[1304,"住宅",96.94,null,{"$f":"C121*E1","v":13474.66},null,null,null,{"$f":"C121*I1","v":8142.96},null,null,null,21617.62,null,null,null,null,null,null,null,null,null,null,null,null,null,1304,"住宅",96.94,null,{"$f":"AC121*AE1","v":14626.87093432288},null,null,null,{"$f":"AC121*AI1","v":14928.76},null,null,null,29555.630934322879,7938.0109343228796,null,"検算"]
[1305,"住宅",87.84,null,{"$f":"C122*E1","v":12209.76},null,null,null,{"$f":"C122*I1","v":7378.56},null,null,null,19588.32,null,null,null,null,null,null,null,null,null,null,null,null,null,1305,"住宅",87.84,null,{"$f":"AC122*AE1","v":13253.810015173529},null,null,null,{"$f":"AC122*AI1","v":13527.36},null,null,null,26781.170015173528,7192.8500151735279,null,"管理費増加分","修繕増加分","計"]
["合計",null,{"$f":"SUM(C40:C122)","v":6313.1200000000017},null,{"$f":"SUM(E40:E122)","v":877523.6799999997},null,null,null,{"$f":"SUM(I40:I122)","v":530302.08000000007},null,null,null,{"$f":"SUM(M39:M122)","v":1407825.7599999998},null,null,null,null,null,null,null,null,null,null,null,null,null,"合計",null,{"$f":"SUM(AC40:AC122)","v":6313.1200000000017},null,{"$f":"SUM(AE40:AE122)","v":952560.25823078665},null,null,null,{"$f":"SUM(AI40:AI122)","v":972220.47999999975},null,null,null,{"$f":"SUM(AM39:AM122)","v":1924780.7382307856},516954.97823078581,"②",{"$f":"AE123-E123","v":75036.578230786952},{"$f":"AI123-I123","v":441918.39999999967},{"$f":"AP123+AQ123","v":516954.97823078663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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+②",{"$f":"AP37+AP123","v":144687.57469500636},{"$f":"AQ37+AQ123","v":852119.09999999963},996806.67469500599]
["積立金等の設定",null,null,"現行月額","年度額","年合計額",null,null,null,null,null,null,null,null,null,null,"参考","ｍ2","現行単価","現行管理費","改定単価","改定管理費","増額"]
["一般会計収入","住宅",null,{"$f":"E123","v":877523.6799999997},{"$f":"D126*12","v":10530284.159999996},null,null,"管理費","値上率(%)","想定期間","期間合計","15年間の累計額","単年度当たりの増額","専有面積合計","単価/m2/年","月額単価/m2","店舗",50,184,{"$f":"R126*S126","v":9200},{"$f":"P127+S126","v":195.88581529113762},{"$f":"R126*U126","v":9794.2907645568812},{"$f":"V126-T126","v":594.29076455688119}]
[null,"施設",null,{"$f":"D37","v":222941.76000000007},{"$f":"D127*12","v":2675301.120000001},null,null,null,5,15,{"$f":"FV(I127/100,15,,-F128)","v":50182314.965101101},{"$f":"K127-F128","v":26043763.445101105},{"$f":"L127/J127","v":1736250.8963400736},{"$f":"C37+C123","v":12173.130000000001},{"$f":"M127/N127","v":142.62978349365147},{"$f":"O127/12","v":11.885815291137623},"住宅",70,139,{"$f":"R127*S127","v":9730},{"$f":"P127+S127","v":150.88581529113762},{"$f":"R127*U127","v":10562.007070379634},{"$f":"V127-T127","v":832.00707037963366}]
[null,"セントラル",null,{"$f":"F37","v":911080.52},10932966.24,{"$f":"SUM(E126:E128)","v":24138551.519999996},null,null,null,null,null,null,null,null,null,null,"セントラル",{"$f":"C13","v":4271.87},196,{"$f":"R128*S128","v":837286.52},{"$f":"P127+S128","v":207.88581529113762},{"$f":"R128*U128","v":888061.17776775209},{"$f":"V128-T128","v":50774.657767752069}]
[]
["特別会計収入","住宅",null,{"$f":"I123","v":530302.08000000007},6363624.9600000009,null,null,"修繕積立金",null,"面積","面積合計",null,"期間（年・ヶ月）","増額合計額",null,null,"参考","ｍ2","現行単価","現行管理費","改定単価","改定管理費","増額"]
[null,"施設",null,{"$f":"H37","v":94507.920000000013},1134095.04,"①小計",null,"対象","住宅",{"$f":"C123","v":6313.1200000000017},null,"増額金額/m2/月",15,null,null,null,"店舗",50,78,{"$f":"R131*S131","v":3900},{"$f":"S131+L132","v":148},{"$f":"R131*U131","v":7400},{"$f":"V131-T131","v":3500}]
[null,"セントラル",null,{"$f":"J37","v":362572.86},4350874.32,{"$f":"SUM(E130:E132)","v":11848594.32},null,null,"施設",{"$f":"C37","v":5860.01},{"$f":"J131+J132","v":12173.130000000001},70,{"$f":"M131*12","v":180},{"$f":"K132*L132*M132","v":153381438.00000003},null,null,"住宅",70,84,{"$f":"R132*S132","v":5880},{"$f":"S132+L132","v":154},{"$f":"R132*U132","v":10780},{"$f":"V132-T132","v":4900}]
[null,null,null,null,null,null,null,null,"セントラル",null,null,null,null,null,null,null,"セントラル",{"$f":"C13","v":4271.87},78,{"$f":"R133*S133","v":333205.86},{"$f":"S133+L132","v":148},632236.76,299030.90000000002]
[null,"住宅駐車場使用料",null,4400000,"値上率",null,null,null,null,null,"月額合計",{"$f":"K132*L132","v":852119.10000000009}]
[null,"施設駐車場使用料",null,1400000,10,null,null,null,null,null,"年額合計",{"$f":"L134*12","v":10225429.200000001}]
[null,"駐車場特別修繕費",null,1555320,"➁小計","①+➁年合計額"]
[null,"看板使用料",null,1437840,{"$f":"D138*(1+E135/100)","v":9672476},{"$f":"F132+E137","v":21521070.32},null,null,null,null,null,{"$f":"F137+L135","v":31746499.520000003}]
[null,null,"合計",{"$f":"SUM(D134:D137)","v":8793160}]
[]
["シートロック",3241]