{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Table 1","Table 2","Table 3","Table 4","小修繕履歴","Sheet2","Table 5","修繕周期表1","修繕周期表2","修繕周期表3","総括表","工事費年次集計表","工事費内訳書","鉄部塗装見積","積立金設定"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Table 1","index":0,"n_rows":45,"n_cols":3,"rows_kept":45,"cut":false,"hidden":false,"merged":[[7,2,7,4],[0,0,0,3],[1,0,1,3],[2,0,2,2],[3,0,3,3],[6,0,6,4],[8,2,8,4],[9,0,21,0],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[30,2,30,4],[31,2,31,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[32,2,32,4],[33,2,33,4],[34,0,38,0],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[23,0,32,0],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[39,2,39,4],[40,2,40,4],[41,0,45,0],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4]]}
["○○△△マンション"]
["⻑期修繕計画作成・修繕積⽴⾦算出サービス"]
["■  本サービスについて\nマンション管理組合の皆様が現在の⻑期修繕計画や修繕積⽴⾦の額を⾒直しする際やその内容が適切かチェックする際に、⽐較検討の⽬安（セカンドオピニオン）としてご利⽤いただけるよう、概略の\n「⻑期修繕計画」の作成とこれに基づく「修繕積⽴⾦の額」を算出するサービスです。\n■  本サービスの利⽤例\n１） 現在の⻑期修繕計画の内容や修繕積⽴⾦の額が適切かチェックしたい。\n２） 依頼した専⾨家から提出された⻑期修繕計画の内容などが適切かチェックしたい。\n３） ⻑期修繕計画の⾒直しと修繕積⽴⾦の額の変更の検討を総会に諮る際の参考資料としたい。\n４） ⻑期修繕計画を初めて作成するので、将来の概算の⼯事費を把握したい。\nなお、正式な⻑期修繕計画の作成・⾒直しは、必ず専⾨家に依頼してください。\n■  ご利⽤にあたっての留意事項\n１） 対象とするマンションは、中⾼層、住宅専⽤の分譲マンションです。複合⽤途型マンションについては、店舗・事務所等の規模が⽐較的⼩さなものは対応が可能です。\nなお、超⾼層マンション、リゾートマンション、社宅、賃貸マンション等は対応できません。\n２） 標準モデルとして、６階建て、30⼾、平均専有⾯積75㎡のファミリータイプのマンションを想定しています。マンションの規模などが標準モデルと異なる場合は、概算の参考値となります。\n３） 調査・診断を⾏っておりませんので、建物・設備の個別性（新築時の施⼯程度、経年劣化の進⾏状況等）は考慮していません。\n４） 推定修繕⼯事費については、過去のデータを基に設定したので、将来の物価変動等は考慮していません。また、単価は、⾸都圏を対象に設定したもので、地域等による差異は考慮していません。"]
["作 成 ⽇︓2000年0⽉0⽇\n処理番号︓0000000000\n公益財団法⼈マンション管理センター"]
[]
[]
["（様式第１号）  マンションの建物・設備の概要等"]
[null,null,"作成日／2022年7月1日"]
[-1,"敷地、建物の概要"]
[null,"マンション名","Aマンション"]
[null,"管理組合名","Aマンション管理組合"]
[null,"理事長名","理事長"]
[null,"管理者等名"]
[null,"所在地","東京都千代田区"]
[null,"敷地面積","900.00㎡  権利関係（□所有権・□借地権・□地上権）"]
[null,"建築面積（建蔽率）","450.00㎡（現行   ％）"]
[null,"延べ面積（容積率）","㎡（現行   ％）"]
[null,"専有面積の合計","3,375.00㎡  ／タイプ別専有面積：別表"]
[null,"構造","SRC造"]
[null,"階数／棟数","地上9階地下     階／1棟"]
[null,"住戸数","住戸45戸  、店舗等0区画"]
[null,"竣工日","1958年09月30日（経年64年）"]
[-2,"設備、附属施設の概要"]
[null,"給・排水設備","■給水ポンプ、■排水ポンプ、■受水槽、□高置水槽、□浄化槽"]
[null,"ガス設備","■ガス、□セントラル給湯"]
[null,"空調・換気設備","■空気調和機、■換気"]
[null,"電力設備","□（自家用）受変電室、■避雷針、□自家発電、□蓄電池、\n□太陽光発電、□非常電源"]
[null,"情報・通信設備","■テレビ共聴（□ｱﾝﾃﾅ・□ｹｰﾌﾞﾙ）、■電話設備、■インターネット、\n■インターホン、□オートロック、□防犯カメラ等、□電波障害対策、\n□その他（         ）"]
[null,"消防用設備","■屋内消火栓、■自動火災報知器、■連結送水管、□避難設備、\n□スプリンクラー、\n□その他（                                                         ）"]
[null,"昇降機設備","■昇降機（1）台"]
[null,"駐車場設備","■平面（18）台、□機械式（  ）台、□自走式（  ）台、計（18）台、\n□ターンテーブル"]
[null,"附属建物","□集会室（□棟内、□別棟）、□管理員室（□棟内、□別棟）"]
[null,"その他","□自転車置場、□バイク置き場、□ ゴミ集積所、□遊具（プレイロット）、\n□屋上緑化"]
[-3,"関係者"]
[null,"分譲会社名"]
[null,"施工会社名"]
[null,"設計・監理事務所名"]
[null,"管理会社名","会社名                                                           Ｔｅｌ  （         ）       -\n管理員名                       、勤務形態（           ）  Ｔｅｌ  （         ）       -"]
[null,"（分譲時）長期修繕計画案の作成者","会社名                                                           Ｔｅｌ  （         ）       -\n作成者（作成部署）"]
[-4,"管理・所有区分"]
[null,"〔単棟型の場合〕"]
[null,"部位","区分（標準管理規約との相違点等）"]
[null,"所有区分（建物）"]
[null,"(設備）"]
[null,"管理区分（建物）"]

{"sheet":"Table 2","index":1,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,3,4,4],[0,0,0,4],[1,0,3,0],[1,2,1,4],[2,2,2,4],[3,2,3,4],[5,3,5,4],[6,0,10,0],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,0,11,4],[12,0,15,0],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,0,16,4],[17,0,22,0],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,0,23,4],[24,0,27,0],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,0,34,0],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2]]}
["〔団地型の場合〕"]
[null,"部分","区分"]
[null,"団地"]
[null,"棟別"]
["(5)","維持管理の状況"]
[null,"①法定点検等の実施"]
[null,"点検等","実施年月","点検等の結果の要点"]
[null,null,"年  月"]
[]
[]
[]
["②調査・診断の実施"]
[null,"調査・診断",null,"調査・診断の結果の要点"]
[]
[]
[]
["③主な修繕工事の実施"]
[null,"箇  所",null,"修繕工事の概要"]
[]
[]
[]
[]
[]
["④長期修繕計画の見直し"]
[null,"時  期",null,"見直しの要点"]
[]
[]
[]
["(6)","会計状況"]
[null,"借入金の残高",null,"年  月  日現在","（円）"]
[null,"修繕積立金残高"]
[null,"修繕積立金の額",null,"月当たり・戸当たり","7,500（円）"]
[null,"専用使用料からの繰入"]
[null,"駐車場等の使用料からの繰入"]
[null,"その他の繰入"]

{"sheet":"Table 3","index":2,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[14,1,14,2],[14,4,14,5],[15,4,15,5],[15,1,15,2],[16,4,16,5],[16,1,16,2],[17,4,17,5],[17,1,17,2],[18,1,18,2],[18,4,18,5],[19,1,19,2],[19,4,19,5],[25,1,25,2],[25,4,25,5],[20,4,20,5],[20,1,20,2],[21,1,21,2],[21,4,21,5],[22,1,22,2],[22,4,22,5],[0,0,0,1],[0,2,0,4],[0,5,0,8],[1,5,1,8],[1,0,12,1],[1,2,1,4],[2,2,2,4],[2,5,2,8],[3,5,3,8],[3,2,3,4],[4,5,4,8],[4,2,4,4],[5,2,5,4],[5,5,5,8],[6,5,6,8],[6,2,6,4],[7,5,7,8],[7,2,7,4],[8,5,8,8],[8,2,8,4],[9,5,9,8],[9,2,9,4],[10,5,10,8],[10,2,10,4],[11,5,11,8],[11,2,11,4],[12,5,12,8],[12,2,12,4],[13,0,13,8],[29,4,29,5],[29,1,29,2],[30,0,30,5],[31,4,31,5],[31,1,31,2],[26,4,26,5],[26,1,26,2],[27,1,27,2],[27,4,27,5],[28,4,28,5],[28,1,28,2],[23,4,23,5],[23,1,23,2],[24,1,24,2],[24,4,24,5],[32,4,32,5],[32,1,32,2],[33,4,33,5],[33,1,33,2],[34,4,34,5],[34,1,34,2],[35,4,35,5],[35,1,35,2],[36,4,36,5],[36,1,36,2],[37,1,37,2],[37,4,37,5],[38,4,38,5],[38,1,38,2],[39,1,39,2],[39,4,39,5],[40,1,40,2],[40,4,40,5],[41,1,41,2],[41,4,41,5],[45,1,45,2],[45,4,45,5],[46,0,46,5],[47,0,47,5],[42,1,42,2],[42,4,42,5],[43,1,43,2],[43,4,43,5],[44,1,44,2],[44,4,44,5]]}
["(7)",null,"設計図書等の保管状況"]
[null,null,"□設計図書",null,null,"（竣工図 ）"]
[null,null,"□構造計算書"]
[null,null,"□数量計算書",null,null,"（竣工図に基づく数量計算書）"]
[null,null,"□確認申請書副本",null,null,"□確認済証、□検査済証"]
[null,null,"□分譲パンフレット",null,null,"□アフターサービス規準"]
[null,null,"□点検報告書",null,null,"□法定点検、□保守契約による点検"]
[null,null,"□調査・診断報告書",null,null,"（過去に実施したもの）"]
[null,null,"□修繕工事の設計図書等",null,null,"（仕様書、図面、数量計算書等）"]
[null,null,"□その他関係書類",null,null,"□電波障害協定書、□建設住宅性能評価書、\n□設計住宅性能評価書、□石綿使用調査結果の記録、\n□その他（         ）"]
[null,null,"□長期修繕計画",null,null,"□現に有効な長期修繕計画"]
[null,null,"□管理規約",null,null,"□現に有効な管理規約  □原始規約"]
[null,null,"□各種ハザードマップ",null,null,"□洪水ハザードマップ  □土砂災害ハザードマップ"]
["別表  タイプ別専有面積"]
["住戸タイプ","専有面積（㎡）",null,"戸数\n（戸）"]
["Ａ","70.00",null,15]
["Ｂ","75.00",null,15]
["Ｃ","80.00",null,15]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["小計",null,null,null,null,null,"3,375.00",45]
["（店舗等）"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"0.00",0]
["合計",null,null,null,null,null,null,45]

{"sheet":"Table 4","index":3,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,1],[2,0,2,2]]}
["（様式第3-1号）  長期修繕計画の作成・修繕積立金の額の設定の考え方【既存マンション】"]
["項  目",null,"基本的な考え方"]
["１  長期修繕計画の作成の考え方"]
[-1,"長期修繕計画の目的","・マンションの快適な居住環境を確保し、資産価値を維持するためには、適時適切な修繕工事を行うことが必要です。また、必要に応じて建物及び設備の性能向上を図る改修工事を行うことも望まれます。\n・そのためには、次に掲げる事項を目的とした長期修繕計画を作成し、これに基づいて修繕積立金の額を設定することが不可欠です。\n①将来見込まれる修繕工事及び改修工事の内容、おおよその時期、概算の費用等を明確にする。\n②計画修繕工事の実施のために積み立てる修繕積立金の額の根拠を明確にする。\n③修繕工事及び改修工事に関する長期計画について、あらかじめ合意しておくことで、計画修繕工事の円滑な実施を図る。"]
[-2,"計画の前提等","・長期修繕計画の作成に当たっては、次に掲げる事項を前提条件とします。\n①推定修繕工事は、建物及び設備の性能・機能を新築時と同等水準に維持、回復させる修繕工事を基本とする。\n②区分所有者の要望など必要に応じて、建物及び設備の性能を向上させる改修工事を設定する。\n③計画期間において、法定点検等の点検及び経常的な補修工事を適切に実施する。\n④計画修繕工事の実施の要否、内容等は、事前に調査・診断を行い、その結果に基づいて判断する。"]
[null,null,"・長期修繕計画は、作成時点において、計画期間の推定修繕工事の内容、時期、概算の費用等に関して計画を定めるものです。\n推定修繕工事の内容の設定、概算の費用の算出等は、新築マンションの場合、設計図書、工事請負契約書による請負代金内訳書及び数量計算書等を参考にして、また、既存マンションの場合、保管されている設計図書のほか、修繕等の履歴、劣化状況等の調査・診断の結果等を参考にして行います。\nしたがって、長期修繕計画は次に掲げる事項のとおり、将来実施する計画修繕工事の内容、時期、費用等を確定するものではありません。また、一定期間ごとに見直していくことを前提としています。\n①推定修繕工事の内容は、新築マンションの場合は現状の仕様により、既存マンションの場合は現状又は見直し時点での一般的な仕様により設定するが、計画修繕工事の実施時には技術開発等により異なることがある。\n②時期（周期）は、おおよその目安であり、立地条件等により異なることがある。\n③収支計画には、修繕積立金の運用利率、借入金の金利、物価及び消費税率の変動など不確定な要素がある。"]
[-3,"計画期間の設定","・30年としています。\nなお、「長期修繕計画標準様式」では次のとおり記載されています。\n・30年以上で、かつ大規模修繕工事が2回含まれる期間以上とします。"]
[-4,"推定修繕工事項目の設定","・標準様式第3-2号に沿って、「入力データ記入票」に基づいて設定しています。\n・マンションの形状、仕様などにより該当しない項目、また、修繕周期が計画期間に含まれないため推定修繕工事費を計上していない項目があります。\n・長期修繕計画の見直し、大規模修繕工事のための調査・診断、修繕設計及び工事監理の費用を含んでいます。"]
[-5,"修繕周期の設定","・推定修繕工事項目（小項目）ごとに、マンションの仕様、立地条件、調査・診断の結果等に基づいて設定しています。\n・推定修繕工事の実施の際の経済性等を考慮し、実施時期を集約しています。"]

{"sheet":"小修繕履歴","index":4,"n_rows":30,"n_cols":50,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,8],[0,38,0,47],[0,48,0,49],[1,0,2,0],[1,1,2,1],[1,49,2,49],[1,30,1,31],[1,28,1,29],[1,26,1,27],[1,24,1,25],[1,10,1,11],[1,8,1,9],[1,6,1,7],[29,3,29,5],[1,22,1,23],[1,20,1,21],[1,18,1,19],[1,16,1,17],[1,14,1,15],[1,12,1,13]]}
["小修繕履歴",null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,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,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"合計"]
[null,null,"経年",null,null,null,"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",24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
["Ⅱ",null,null,null,null,null,null,null,null,null,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"]
["建築",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,null,null,"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]
[null,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,null,null,"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,"防災シャッター修繕",330000]
[null,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,null,null,"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,"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,"防災シャッター修繕",495440]
[null,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,null,null,"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,"防犯カメラ交換",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,"防災シャッター修繕",177870]
["Ⅲ",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,null,null,"消火器取替",38800,"駐車場漏水補修",54918,"植栽他工事",151200,"排水槽フロートスイッチ取替",50760,"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]
["設備",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,null,null,"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,"店舗ドレン改修",68365,"ポストキャップ取替",211200,"感知器取替",57200,"ガス管補修",275000,"防火シャッター改修",36300]
[null,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,null,null,"排水槽フロートスイッチ交換",46440,"シャッター修理",68364,"自動ドア修理",270000,"増圧給水ポンプ圧力タンク取替",162800,"排煙窓修理",220000,"タイル補修",60500,"排煙窓修繕",319000,"防災シャッター追加",164934]
[null,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,null,null,"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,"受水槽排水ポンプ取替",550000,null,null,"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,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,null,null,"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,"シャッター修理",830488,null,null,"電子錠取替",113300,"シャッター修理",788040,"防災シャッター修繕",1081520]
[null,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,"エントランス巾木額口補修",1447600,null,null,"防火戸ラッチ調査",113850,"非常照明器具取替",847000,"シャッター修理修理",15180]
[null,null,null,null,null,null,"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,null,null,null,null,"排水槽フロートスイッチ取替",130570,"防犯カメラ取替",1056000,"照明器具取替",30800]
[null,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,null,null,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,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,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,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,"照明器具交換",23541,null,null,null,null,"排煙窓修理",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,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,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,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,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,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,null,"庇補修工事",799200]
[null,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,null,"１階空調ガラリ補修工事",1976400]
[]
[null,null,null,"合計",null,null,null,{"$f":"SUM(H5:H29)","v":1172933},null,{"$f":"SUM(J5:J29)","v":912765},null,{"$f":"SUM(L5:L29)","v":1188862},null,{"$f":"SUM(N5:N29)","v":3413577},null,{"$f":"SUM(P5:P29)","v":0},null,{"$f":"SUM(R5:R29)","v":6069736},null,{"$f":"SUM(T5:T29)","v":3279750},null,{"$f":"SUM(V5:V29)","v":4466900},null,{"$f":"SUM(X5:X29)","v":3241653},null,{"$f":"SUM(Z5:Z29)","v":1071730},null,{"$f":"SUM(AB5:AB29)","v":10443466},null,{"$f":"SUM(AD5:AD29)","v":5751350},null,{"$f":"SUM(AF5:AF29)","v":6432239}]

{"sheet":"Sheet2","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Table 5","index":6,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,0,3,0],[6,0,6,2],[7,0,7,1]]}
[-6,"推定修繕工事費の算定","・推定修繕工事費は、推定修繕工事項目の小項目ごとに、算出した数量に設定した単価を乗じて算定しています。\n・修繕積立金の運用益及び物価変動は、考慮していません。\n・消費税は、10％とし、会計年度ごとに計上しています。"]
[null,"①仕様の設定","・推定修繕工事項目の小項目ごとに、現状又は見直し時点での一般的な仕様を設定しています。"]
[null,"②数量計算","・提出して頂いた「入力データ記入票」及び住戸数によって算出しています。\nなお、「長期修繕計画標準様式」では次のとおり記載されています。                                 ・現状の長期修繕計画を踏まえ、保管している設計図書、数量計算書、修繕等の履歴、現状の調査・診断の結果等を参考として、「建築数量積算基準・同解説」等に準拠して、長期修繕計画用に算出しています。"]
[null,"③単価の設定","・一般的な計画修繕工事の実施データ等をもとに設定した標準モデルの戸当たりの額を、マンションの形状、仕様等による係数で補正しています。\n・単価は首都圏を対象としたもので、地域等による差異は考慮していません。\n・諸経費は見込まれる推定修繕工事ごとの総額に応じた比率の額を単価に含めて設定しています。\nなお、「長期修繕計画標準様式」では次のとおり記載されています。\n・修繕工事特有の施工条件等を考慮し、過去の計画修繕工事の契約実績、その調査データ、刊行物の単価、専門工事業者の見積価格等を参考として設定しています。\n・現場管理費・一般管理費・法定福利費、計画修繕工事にかかる瑕疵保険料などの諸経費および消費税等相当額を上記とは①別途設定する方法と、前述の諸経費について、②見込まれる推定修繕工事ごとの総額に応じた比率の額を単価に含めて設定する方法があり、（前者\n①／後者②）の方法で設定しています。\n・単価に地域差がある場合には、必要に応じて考慮しています。"]
[-7,"収支計画の検討","・計画期間に見込まれる推定修繕工事費（借入金がある場合はその償還金を含む。）の累計額を、修繕積立金（修繕積立基金、一時金、専用庭等の専用使用料及び駐車場等の使用料からの繰入れ並びに修繕積立金の運用益を含む。）の累計額が下回らないように計画しています。"]
[-8,"計画の見直し","・長期修繕計画は、次に掲げる不確定な事項を含んでいますので、５年程度ごとに調査・診断を行い、その結果に基づいて見直すことが必要です。なお、見直しには一定の期間（概ね１～\n２年）を要することから、見直しについても計画的に行う必要があります。また、併せて修繕積立金の額も見直します。\n①建物及び設備の劣化の状況\n②社会的環境及び生活様式の変化\n③新たな材料、工法等の開発及びそれによる修繕周期、単価等の変動\n④修繕積立金の運用益、借入金の金利、物価、工事費価格、消費税率等の変動"]
["２  修繕積立金の額の設定の考え方"]
["修繕積立金の額の設定",null,"・修繕積立金の積立ては、長期修繕計画の作成時点において、計画期間に積み立てる修繕積立金の額を均等にする積立方式としています。なお、５年程度ごとの計画の見直しにより、計画期間の推定修繕工事費の累計額の増加に伴って必要とする修繕積立金の額が増加します。\n・修繕積立金のほか、専用庭等の専用使用料及び駐車場等の使用料からそれらの管理に要する費用に充当した残金を修繕積立金会計に繰り入れることとしています。\n・計画期間の推定修繕工事費の累計額を計画期間（月数）で除 し、各住戸の負担割合を乗じて、月当たり戸当たりの修繕積立金の額を算定しています。\n（・大規模修繕工事の予定年度において、修繕積立金の累計額が推定修繕工事費の累計額を一時的に下回るときは、その年度に一時金の負担、借入れ等の対応をとることが必要で\nす。）"]

{"sheet":"修繕周期表1","index":7,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,0,5,1],[0,0,0,5],[1,0,1,1],[2,0,2,5],[3,0,3,5],[4,0,4,1],[6,0,6,5],[7,0,7,5],[8,0,9,1],[8,2,9,2],[10,0,11,1],[10,2,11,2],[20,0,20,5],[12,0,13,1],[12,2,13,2],[14,0,14,1],[16,0,17,1],[16,2,17,2],[16,3,17,3],[16,4,17,4],[18,0,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[36,0,37,1],[21,0,21,1],[22,0,23,1],[22,2,23,2],[24,0,25,1],[24,2,25,2],[26,0,27,1],[26,2,27,2],[28,0,28,1],[29,0,29,1],[30,0,30,5],[31,0,33,1],[34,0,35,1]]}
["（様式第3-2号）  推定修繕工事項目、修繕周期等の設定内容"]
["推定修繕工事項目",null,"対象部位等","工事区分","修繕周期（参考）","想定している修繕方法等"]
["Ⅰ  仮設"]
["１  仮設工事"]
["①共通仮設",null,null,"仮設","１２～１５年","仮設事務所、資材置き場等"]
["②直接仮設",null,null,null,null,"枠組足場、養生シート等"]
["Ⅱ  建物"]
["２  屋根防水"]
["①屋上防水（保護）",null,"屋上、塔屋、ルーフバルコニー","補修",null,"伸縮目地の打替え、保護コンクリート部分補修"]
[null,null,null,"修繕","２４～３０年","下地調整の上、露出防水（ウレタン塗膜防水）\n※かぶせ方式（保護層を撤去しない）"]
["②屋上防水（露出）",null,"屋上、塔屋",null,null,"ウレタン塗膜防水の上、保護塗装（トップコート塗り）\n※かぶせ方式（防水層を撤去しない）"]
[null,null,null,"撤去・新設",null,"既存防水層を全面撤去の上、下地調整、（露出ｱｽﾌｧﾙﾄ防水等）"]
["③傾斜屋根",null,"屋根",null,null,"下地調整の上、保護塗装（水性ポリマー等）"]
[null,null,null,"撤去・葺替",null,"既存屋根材を全面撤去の上、下地補修、葺替え\n（アスファルトシングル葺、金属板葺等）"]
["④庇・笠木等防水",null,"庇天端、笠木天端、パラペット天端・アゴ、架台天端等",null,null,"高圧水洗の上、下地調整、（ウレタン塗膜防水等）"]
["３","床防水"]
["①バルコニー床防水",null,"バルコニーの床\n（側溝、幅木を含む）",null,null,"床／高圧水洗の上、下地調整、（ウレタン塗膜防水）"]
[null,null,null,null,null,"側溝・幅木／高圧水洗の上、下地調整、（ウレタン塗膜防水）"]
["②開放廊下・階段等床防水",null,"開放廊下・階段の床\n（側溝、幅木を含む）",null,null,"床部／高圧水洗の上、下地調整、（塩ビシート張り等）"]
[null,null,null,null,null,"側溝・幅木／高圧洗浄の上、下地調整、（ウレタン塗膜防水）"]
["４  外壁塗装等"]
["①躯体コンクリート補修",null,"外壁、屋根、床、手すり壁、軒天（上げ裏）、庇等\n（コンクリート、モルタル部分）",null,null,"ひび割れ・浮き・欠損・鉄筋の発錆・モルタルの浮き等の補修"]
["②外壁塗装（雨掛かり部分）",null,"外壁、手すり壁等","塗替",null,"高圧洗浄の上、下地処理、塗装（仕上塗材）"]
[null,null,null,"除去・塗装",null,"既存全面除去の上、下地処理、塗装（仕上塗材）"]
["③外壁塗装（非雨掛かり部分）"]
[]
["④軒天塗装",null,"開放廊下・階段、バルコニー等の軒天（上げ裏）部分",null,null,"高圧水洗の上、下地処理、塗装"]
[null,null,null,null,null,"既存全面除去の上、下地処理、塗装"]
["⑤タイル張補修",null,"外壁・手すり壁等",null,null,"高圧洗浄、欠損・浮き・剥離・ひび割れ等の補修、一部張替え"]
["⑥シーリング",null,"外壁目地、建具周り、スリーブ周り、部材接合部等","打替",null,"打継・伸縮・誘発目地、部材取合部等の打替え"]
["５  鉄部塗装等"]
["①鉄部塗装\n（雨掛かり部分）",null,"（鋼製）開放廊下・階段、バルコニーの手すり",null,"５～７年","下地処理の上、塗装"]
[null,null,"（鋼製）屋上フェンス、設備機器、立て樋・支持金物、架台、避難ハッチ、マンホール蓋、隔て板枠、物干金物等"]
[null,null,"屋外鉄骨階段、自転車置場、遊具、フェンス",null,null,"下地処理の上、塗装\n（注）機械式駐車場を除く"]
["②鉄部塗装\n（非雨掛かり部分）",null,"（鋼製）住戸玄関ドア"]
[null,null,"（鋼製）共用部分ドア、メーターボックス扉、手すり、照明器具、設備機器、配電盤類、屋内消火栓箱等"]
["③非鉄部塗装",null,"（アルミ製・ステンレス製等）\nサッシ、面格子、ドア、手すり、避難ハッチ、換気口等","清掃",null,"洗浄の上、コーティング"]
[null,null,"（ボード、樹脂、木製等）\n隔て板・エアコンスリーブ・雨樋等"]

{"sheet":"修繕周期表2","index":8,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[[19,0,21,0],[20,1,21,1],[20,2,21,2],[20,3,21,3],[0,0,0,4],[2,0,2,4],[3,0,6,0],[3,1,4,1],[5,1,6,1],[8,0,9,0],[8,1,9,1],[10,0,12,0],[14,0,14,4],[15,0,16,0],[17,0,17,4],[18,0,18,4],[34,0,34,4],[22,0,23,0],[24,0,25,0],[24,1,25,1],[26,0,26,4],[27,0,28,0],[29,0,30,0],[29,1,30,1],[31,0,31,4],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,33,3]]}
[]
[]
["６  建具・金物等"]
["①建具関係","住戸玄関ドア、共用部分ドア、自動ドア","点検・調整",null,"動作点検、金具（丁番、ドアチェック等）の調整等"]
[null,null,"取替","３４～３８年","かぶせ工法（既存枠の上に新規枠を取付け）"]
[null,"窓サッシ、面格子、網戸、シャッター",null,null,"動作点検、金具（戸車、クレセント、ビート等）の調整等"]
[]
["②手すり","開放廊下・階段、バルコニーの手すり、防風スクリーン",null,null,"全部撤去の上、アルミ製手すりに取替え"]
["③屋外鉄骨階段","屋外鉄骨階段",null,null,"点検、腐食部板金溶接補修、踏板取替え等"]
[null,null,null,null,"全部撤去の上、建替え"]
["④金物類\n（集合郵便受等）","集合郵便受、掲示板、宅配ロッカー等",null,"２４～２８年"]
[null,"笠木、架台、マンホール蓋、階段ノンスリップ、避難ハッチ、タ ラップ、排水金物、室名札、立て樋・支持金物、隔て板、物干金物、スリーブキャップ等"]
[null,"屋上フェンス等"]
["⑤金物類\n（メータボックス扉等）","メーターボックスの扉、パイプスペースの扉等"]
["７  共用内部"]
["①共用内部","管理事務室、集会室、内部廊下、内部階段等の壁、床、天井","張替・塗替",null,"床・壁・天井の塗替え･張替え等"]
[null,"エントランスホール、エレベーターホールの壁、床、天井"]
["Ⅲ  設備"]
["８  給水設備"]
["①給水管","屋内共用給水管","更生","１９～２３年"]
[null,"屋内共用給水管、屋外共用給水管","取替（更新）","３０～４０年","仕上げ材の補修を含む"]
[null,null,null,null,"塩ビライニング鋼管への取替え"]
["②貯水槽","受水槽",null,"２６～３０年","ＦＲＰ製への取替え"]
[null,"高置水槽"]
["③給水ポンプ","揚水ポンプ、加圧給水ポンプ、直結増圧ポンプ、弁類等",null,"５～８年","ポンプのオーバーホール等"]
[null,null,null,"１４～１８年"]
["９  排水設備"]
["①排水管","屋内共用雑排水管"]
[null,"屋内共用雑排水管、汚水管、雨水管",null,null,"住戸内パイプシャフトを解体撤去の上、取替え、復旧"]
["②排水ポンプ","排水ポンプ、弁類等"]
[]
["10  ガス設備"]
["①ガス管","屋外埋設部ガス管、屋内共用ガス管",null,"２８～３２年","埋設部掘削、管の敷設、埋戻し、復旧"]
[null,null,null,null,"（ポリエチレン管等）"]
["11  空調・換気設備等"]
["①空調設備","管理事務室、集会室等のエアコン",null,"１３～１７年"]
["②換気設備","管理事務室、集会室、機械室、電気室等の換気扇、ダクト類、換気口、換気ガラリ"]

{"sheet":"修繕周期表3","index":9,"n_rows":67,"n_cols":5,"rows_kept":67,"cut":false,"hidden":false,"merged":[[18,0,19,0],[0,0,0,4],[2,0,2,4],[8,0,8,4],[13,0,13,4],[17,0,17,4],[34,0,36,0],[34,1,36,1],[34,2,36,2],[34,3,36,3],[20,0,20,4],[21,0,22,0],[21,1,22,1],[23,0,25,0],[23,1,25,1],[24,2,25,2],[24,3,25,3],[26,0,26,4],[27,0,27,4],[28,0,30,0],[31,0,32,0],[33,0,33,4],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,3,39,3],[40,0,42,0],[40,1,42,1],[40,2,42,2],[40,3,42,3],[44,0,44,4],[46,0,46,4],[48,0,48,4],[53,0,58,0],[53,2,58,2],[53,3,58,3],[53,4,58,4],[59,0,59,4],[61,0,61,4],[62,0,62,1],[63,2,66,2],[63,3,66,3],[63,4,66,4],[66,0,66,1]]}
[]
[]
["12  電灯設備等"]
["①電灯設備","共用廊下・エントランスホール等の照明器具、配線器具、非常照明、避難口・通路誘導灯、外灯等",null,"１８～２２年"]
["②配電盤類","配電盤・プルボックス等"]
["③幹線設備","引込開閉器、幹線（電灯、動力）等",null,null,"幹線、引込開閉器等の取替え（容量増）"]
["④避雷針設備","避雷突針・ポール・支持金物・導線・接地極等",null,"３８～４２年"]
["⑤自家発電設備","発電設備"]
["13  情報・通信設備"]
["①電話設備","電話配線盤（MDF）、中間端子盤（IDF）等"]
["②テレビ共聴設備","アンテナ、増幅器、分配器等  ※同軸ケーブルを除く",null,"１５～２０年"]
["③インターネット設備","住棟内ネットワーク"]
["④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、住宅情報盤、防犯設備、配線等"]
["14  消防用設備"]
["①屋内消火栓設備","消火栓ポンプ、消火管、ホース類、屋内消火栓箱等",null,"２３～２７年"]
["②自動火災報知設備","感知器、発信器、表示灯、音響装置、中継器、受信器等",null,null,"住宅用又は共同住宅用"]
["③連結送水管設備","送水口、放水口、消火管、消火隊専用栓箱等"]
["15  昇降機設備"]
["①昇降機","カゴ内装、扉、三方枠等",null,null,"内装取替え、三方枠塗装"]
[null,"全構成機器",null,null,"全部撤去・新設"]
["16  立体駐車場設備"]
["①自走式駐車場","プレハブ造（鉄骨造＋ＡＬＣ）",null,"８～１２年","鉄部塗装、車止等の取替え"]
[null,null,"建替"]
["②機械式駐車場","二段方式、多段方式（昇降式、横行昇降式、ピット式）垂直循環方式等",null,"５年","鉄部塗装、部品交換"]
[]
[null,null,null,null,"駐車装置、制御板、昇降装置等"]
["Ⅳ  外構・その他"]
["17  外構・附属施設"]
["①外構","平面駐車場、車路・歩道等の舗装、側溝、排水溝"]
[null,"囲障（塀、フェンス等）、サイン（案内板）、遊具、ベンチ等"]
[null,"埋設排水管、排水桝等\n※埋設給水管を除く"]
["②附属施設","自転車置場、ゴミ集積所"]
[null,"植樹","整備"]
["18  調査・診断、設計、工事監理等費用"]
["①点検・調査・診断","大規模修繕工事の実施前に行う点検・調査・診断",null,"１０～１２年","第1回目・第4回目…の大規模修繕工事に係る業務"]
[null,null,null,null,"第2回目・第5回目…の大規模修繕工事に係る業務"]
[null,null,null,null,"第3回目・第6回目…の大規模修繕工事に係る業務"]
["②設計、コンサルタント","計画修繕工事の設計（基本設計・実施設計）・コンサルタント"]
[]
[]
["③工事監理","計画修繕工事の工事監理"]
[]
[]
["④臨時点検（被災時）","建物、設備、外構",null,"-"]
["19  長期修繕計画作成費用"]
["①見直し","長期修繕計画の見直しのための調査・診断長期修繕計画の見直し"]
["（注）  現場管理費及び一般管理費は、各項目ごとの工事費（単価）に含む。"]
[]
["Ⅴ  性能向上工事項目（例）（必要に応じて、Ⅱ建物又はⅢ設備に追加する。）"]
["(1) 耐震","耐震壁の増設、柱・梁の補強、免震、設備配管の補強、耐震ドアへの交換、エレベーターの着床装置・Ｐ波感知装置の設置等","改修","予定年度"]
["(2) バリアフリー","スロープ、手すりの設置、自動ドアの設置、エレベーターの設置・増設"]
["(3) 省エネルギー","断熱（屋上、外壁、開口部）、昇降機、照明等の設備の制御等"]
["(4) 防犯","照明照度の確保、オートロック、防犯カメラの設置等"]
["(5) その他","・情報通信（インターネット接続環境の整備等）"]
[null,"・給水方式の変更（直結増圧給水方式への変更等）"]
[null,"・電気容量の増量（電灯幹線の増量等）"]
[null,"・利便施設の設置（宅配ボックス等）"]
[null,"・エレベーターの安全性向上（戸開走行防止装置の設置等）"]
[null,"・外部環境（外構、植栽、工作物等の整備）"]
["Ⅵ  専有部分工事項目 （専有部分配管） （例）（必要に応じて、「Ⅰ仮設」～「Ⅳ外構・その他」とは別項目として追加する。）"]
["①専有部分配管（※）","専有部分給水管、専有部分雑排水管、専有部分汚水管",null,"年"]
["※屋内共用給水管・排水管等と同時かつ一体的に行う工事に限る"]
["Ⅶ  諸経費等 （例）上記工事項目と区別して設定する場合"]
["・現場管理費"]
["・一般管理費"]
["・法定福利費"]
["・大規模修繕瑕疵保険の保険料  等"]

{"sheet":"総括表","index":10,"n_rows":47,"n_cols":34,"rows_kept":47,"cut":false,"hidden":false,"merged":[[29,0,29,2],[30,0,30,2],[24,1,24,2],[44,0,44,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[31,0,31,2],[32,0,32,2],[25,0,28,0],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[45,0,45,2],[46,0,46,2],[33,0,36,0],[35,1,35,2],[36,1,36,2],[37,0,42,0],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[33,1,33,2],[34,1,34,2],[43,0,43,2],[0,0,0,4],[0,22,0,31],[0,32,0,33],[1,1,2,1],[1,0,2,0],[1,33,2,33],[15,1,15,2],[4,1,4,2],[16,0,24,0],[3,1,3,2],[5,0,14,0],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2]]}
["（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,"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",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,"合計"]
[null,null,"経年",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  仮設工事",null,null,{"$f":"SUM(工事費内訳書!I5)","v":6940000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.39,null,null,null,null,null,null,null,null,null,30.78]
[null,"1 　直接工事費",null,null,{"$f":"SUM(工事費内訳書!I8)","v":34294760}]
["建築","２  下地補修工事",null,null,{"$f":"SUM(工事費内訳書!I18)","v":3623030},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7480000000000002,null,null,null,null,null,null,null,null,null,10.683]
[null,"３  石・タイル工事",null,null,{"$f":"SUM(工事費内訳書!I28)","v":9371720},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9139999999999997,null,null,null,null,null,null,null,null,null,11.827999999999999]
[null,"４  シーリング工事",null,null,{"$f":"SUM(工事費内訳書!I47)","v":9831467},null,null,null,null,"鉄部塗装",null,null,null,null,null,null,null,null,null,null,null,null,null,15.617000000000001,null,null,null,null,null,null,null,null,null,45.512]
[null,"５  外壁塗装工事",null,null,{"$f":"SUM(工事費内訳書!I69)","v":20062142},1.9239999999999999,null,null,null,"前回2010",null,null,null,null,null,null,null,null,null,null,null,null,null,3.5129999999999999,null,null,null,null,null,2.9580000000000002,null,null,null,12.942]
[null,"７  鉄部塗装工事",null,null,{"$f":"SUM(工事費内訳書!I122)","v":4339760},null,null,null,null,9180000]
[null,"８  防水工事",null,null,{"$f":"SUM(工事費内訳書!I231)","v":21218928},62.027000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.186999999999998]
[null,"９  床工事",null,null,{"$f":"SUM(工事費内訳書!I260)","v":9019455}]
[null,"10  洗い工事",null,null,{"$f":"SUM(工事費内訳書!I268)","v":7533830}]
[null,"11  その他雑工事",null,null,{"$f":"SUM(工事費内訳書!I282)","v":9648800}]
[null,"12  室内改装その他工事",null,null,{"$f":"SUM(工事費内訳書!I302)","v":1070100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,null,null,null,null,null,null,null,null,null,1.7010000000000001]
[null,"13　工事管理費",null,null,{"$f":"SUM(工事費内訳書!I304:I305)","v":11046008}]
["設備","８  給水設備",null,null,null,2.7970000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7970000000000002,null,null,null,null,null,null,null,10.733000000000001,null,null,null,22.988]
[null,"９  排水設備",null,null,null,1.3320000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3320000000000001,null,null,null,null,null,null,null,14.175000000000001,null,null,null,16.838999999999999]
[null,"10  ガス設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1709999999999998,null,null,null,2.1709999999999998]
[null,"11  空調・換気設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.107,null,null,null,2.214]
[null,"12  電灯設備等",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,null,null,null,null,null,null,null,null,null,8.8290000000000006,null,null,null,12.382999999999999]
[null,"13  情報・通信設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8490000000000002,null,null,null,15.015000000000001]
[null,"14  消防用設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.67,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7289999999999992]
[null,"15  昇降機設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.986000000000001,null,null,null,14.798999999999999]
[null,"16  立体駐車場設備",null,null,null,null,null,null,null,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]
["外構\n・その他","17  外構・附属施設",null,null,null,null,null,null,null,null,"災害用水源確保調査",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8929999999999998]
[null,"18  調査・診断、\n設計、工事監理等費用",null,null,100,null,null,null,null,null,550000,"規約改正",null,null,null,null,null,null,null,null,null,2.214,null,1.476,null,null,null,null,null,null,null,null,null,9.2249999999999996]
[null,"19  長期修繕計画作成費用",null,null,null,null,null,null,null,null,null,495000,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,2.5830000000000002]
[null,"20  その他",null,{"$f":"SUM(工事費内訳書!I29)","v":0},null,null,null,null,null,null,null,286.982133402275,null,null,null,null,null,null,null,null,null,null,null,409.63171193331999,null,null,null,null,null,null,null,null,null,2.3856920000000001]
["工事費計",null,null,{"$f":"SUM(D4:D29)","v":0},{"$f":"SUM(E4:E29)","v":148000100},68.08,0,0,0,9180000,550000,495286.98213340226,0,0,0,0,0,517,0,805.67,0,6.343,0,1824.2897119333199,0,0,0,0,0,578.80799999999999,null,null,null,1.2077654]
["消費税",null,null,null,{"$f":"SUM(工事費内訳書!I307)","v":7400000},null,null,null,null,{"$f":"SUM(J10*0.08)","v":734400},null,306.18116494312301,null,null,null,null,null,null,null,null,null,null,null,438.96077800365998,null,null,null,null,null,null,null,null,null,2.9838800000003801E-2]
["①合計"]
["➁小修繕（一般会計）工事合計"]
["支出","①+➁修繕工事費  年度合計",null,{"$f":"SUM(D30:D31)","v":0},{"$f":"SUM(E30:E31)","v":155400100},68.08,0,0,0,9914400,550000,495593.1632983454,0,0,0,0,0,517,0,805.67,0,6.343,0,2263.2504899369801,0,0,0,0,0,578.80799999999999,null,null,null,-1.1480878000000001]
[null,"修繕工事費  累計",null,{"$f":"SUM(D34)","v":0},{"$f":"SUM(D35+E34)","v":155400100},427.28563833634701,null,null,null,null,null,325.38019648397102,null,null,null,null,null,573.62891437308804,null,null,null,null,null,468.28984407399901,null,null,null,null,null,242.822359817814,null,null,null,-2.3260144]
[null,"支出  年度合計",null,null,null,477.32912839059702,null,null,null,null,null,344.57922802481897,null,null,null,null,null,589.16372171253795,null,null,null,null,null,497.618910144339,null,null,null,null,null,null,null,null,null,-4.6818676000000004]
[null,"支出  累計",null,null,null,502.35087341772203,null,null,null,null,null,354.17874379524301,null,null,null,null,null,596.93112538226296,null,null,null,null,null,512.28344317950803,null,null,null,null,null,300.891994939271,null,null,null,-5.8597941999999996]
["収入","修繕積立金の残高\n（修繕積立基金）",null,null,null,527.37261844484601,null,null,null,null,null,363.77825956566699,null,null,null,null,null,604.69852905198695,null,null,null,null,null,526.94797621467796,null,null,null,null,null,320.24853997975703,null,null,null,-7.0377207999999998]
[null,"修繕積立金  年度合計\n改正案Ａ （＠276円／㎡･月）",null,null,null,552.39436347197102,null,null,null,null,null,373.37777533609102,null,null,null,null,null,612.46593272171197,null,null,null,null,null,541.61250924984802,null,null,null,null,null,339.605085020243,null,null,null,-8.2156473999999893]
[null,"専用使用料等からの繰入額年度合計",null,null,null,577.41610849909603,null,null,null,null,null,382.977291106515,null,null,null,null,null,620.23333639143698,null,null,null,null,null,556.27704228501705,null,null,null,null,null,null,null,null,null,-9.3935739999999903]
[null,"修繕積立金の運用益年度合計",null,null,null,602.43785352622103,null,null,null,null,null,392.57680687693897,null,null,null,null,null,628.00074006116199,null,null,null,null,null,570.94157532018698,null,null,null,null,null,378.31817510121402,null,null,null,-10.5715006]
[null,"収入  年度合計",null,null,null,627.45959855334502,null,null,null,null,null,402.17632264736301,null,null,423.50509729729703,null,null,635.76814373088598,null,null,null,2.1402417582417601,null,585.60610835535704,null,null,null,null,null,397.67472014169999,null,null,null,-11.7494272]
[null,"収入  累計",null,null,null,652.48134358047002,null,null,null,null,null,411.77583841778699,null,null,null,null,null,643.53554740061099,null,null,null,2.1437747252747199,null,600.27064139052698,null,null,null,null,null,417.03126518218602,null,null,null,-12.927353800000001]
["年度収支",null,null,null,null,677.50308860759503,null,null,null,null,null,421.37535418821102,null,null,571.87775675675698,null,null,651.30295107033601,null,null,null,2.1473076923076899,null,614.93517442569703,null,null,null,null,null,436.38781022267199,null,null,null,-14.1052804]
["修繕積立金  次年度繰越金",null,null,null,null,702.52483363472004,null,null,null,null,null,430.974869958635,null,null,646.06408648648699,null,null,659.07035474006102,null,null,null,2.1508406593406599,null,629.59970746086606,null,null,null,null,null,455.74435526315801,null,null,null,-15.283207000000001]
["修繕積立金等累計現行（＠100円／㎡･月）",null,null,null,null,727.54657866184505,null,null,null,null,null,440.57438572905897,null,null,720.25041621621699,null,null,666.83775840978501,null,-788.66,null,2.1543736263736299,null,644.264240496036,null,null,null,null,null,475.10090030364398,null,null,null,-16.4611336]
["修繕積立金等累計\n改正案Ｂ（＠     円／㎡･月）",null,null,null,null,752.56832368896903,null,null,null,null,null,450.17390149948301,null,null,794.43674594594495,null,null,674.60516207951002,null,null,null,2.1579065934065902,null,658.92877353120605,null,null,null,null,null,494.45744534412898,null,null,null,-17.639060199999999]

{"sheet":"工事費年次集計表","index":11,"n_rows":115,"n_cols":39,"rows_kept":115,"cut":false,"hidden":false,"merged":[[16,1,16,4],[17,1,17,2],[30,1,30,2],[31,1,34,1],[35,1,35,2],[36,1,37,1],[38,1,38,2],[39,1,39,4],[40,1,40,2],[21,1,22,2],[23,1,24,2],[25,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,4],[18,1,18,2],[19,1,19,4],[20,1,20,2],[4,1,4,2],[5,1,5,2],[6,1,6,4],[7,1,8,2],[9,1,10,2],[11,1,11,2],[12,2,13,2],[12,1,14,1],[15,6,15,8],[15,1,15,2],[0,0,0,10],[0,36,0,38],[0,23,0,35],[1,36,2,36],[1,3,2,3],[1,37,2,37],[1,38,2,38],[1,0,2,2],[3,1,3,4],[20,6,20,8],[50,1,50,2],[51,1,51,2],[52,1,52,4],[53,1,53,2],[54,1,54,4],[45,1,47,1],[48,1,49,2],[48,6,48,7],[41,1,43,1],[44,1,44,2],[23,6,23,7],[27,6,27,7],[28,6,28,7],[55,1,56,2],[55,6,55,7],[57,1,57,2],[58,1,59,1],[60,6,60,7],[60,1,61,2],[62,1,62,4],[63,1,64,2],[63,6,63,7],[65,1,66,2],[65,6,65,7],[67,1,67,4],[68,1,68,2],[69,1,69,4],[70,1,70,2],[71,1,71,2],[72,1,72,4],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,4],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,4],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,4],[88,1,89,2],[90,1,90,4],[91,1,92,2],[93,1,94,2],[95,1,95,4],[96,1,96,2],[97,1,97,2],[98,1,98,4],[100,6,100,7],[101,1,101,2],[102,1,102,2],[103,1,103,4],[104,1,104,2],[105,1,105,4],[99,1,99,2],[100,1,100,2],[112,0,112,3],[113,0,113,3],[114,0,114,38],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,0,110,3],[111,0,111,3]]}
["（様式第4-3号）長期修繕計画表（推定修繕工事項目（小項目）別、年度別）",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,null,null,null,"（単位：千円）"]
["推定修繕工事項目",null,null,"工事区分","修繕","暦年",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,"小計","消費税","合計"]
[null,null,null,null,"周期","経年",64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93]
["Ⅰ",null,null,null,null,null,null,null,null,null,null,null,null,null,15.39,null,null,null,null,null,null,null,null,null,null,null,15.39,null,null,null,null,null,null,null,null,null,30.78,3.0779999999999998,33.857999999999997]
["仮設","①共通仮設",null,null,"12年",null,null,null,null,null,null,null,null,null,5.13,null,null,null,null,null,null,null,null,null,null,null,5.13,null,null,null,null,null,null,null,null,null,10.26,1.026,11.286]
[null,"②直接仮設",null,null,null,null,null,null,null,null,null,null,null,null,10.26,null,null,null,null,null,null,null,null,null,null,null,10.26,null,null,null,null,null,null,null,null,null,20.52,2.052,22.571999999999999]
["Ⅱ",null,null,null,null,null,null,null,null,null,null,null,null,null,5.9350000000000005,null,null,null,null,null,null,null,null,null,null,null,4.7480000000000002,null,null,null,null,null,null,null,null,null,10.683,1.0680000000000001,11.750999999999999]
["建物","①屋上防水（保護）",null,"補修"]
[]
[null,"②屋上防水（露出）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7480000000000002,null,null,null,null,null,null,null,null,null,4.7480000000000002,475,5.2229999999999999]
[null,null,null,"撤去・新設","24年",null,null,null,null,null,null,null,null,null,5.9350000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9350000000000005,593,6.5280000000000005]
[null,"③傾斜屋根"]
[null,null,"シングル葺き"]
[null,null,null,"撤去・葺替"]
[null,null,"金属板葺き"]
[null,"④庇・笠木等防水",null,null,"－",null,"①から③に含む。"]
[null,"３  床防水",null,null,null,null,null,null,null,null,null,null,null,null,5.9139999999999997,null,null,null,null,null,null,null,null,null,null,null,5.9139999999999997,null,null,null,null,null,null,null,null,null,11.827999999999999,1.1830000000000001,13.010999999999999]
[null,"①バルコニー床防水",null,null,null,null,null,null,null,null,null,null,null,null,2.3940000000000001,null,null,null,null,null,null,null,null,null,null,null,2.3940000000000001,null,null,null,null,null,null,null,null,null,4.7880000000000003,479,5.2670000000000003]
[null,"②開放廊下・階段等床防水",null,null,null,null,null,null,null,null,null,null,null,null,3.52,null,null,null,null,null,null,null,null,null,null,null,3.52,null,null,null,null,null,null,null,null,null,7.04,704,7.7439999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.895,null,null,null,null,null,null,null,null,null,null,null,15.617000000000001,null,null,null,null,null,null,null,null,null,45.512,4.5510000000000002,50.063000000000002]
[null,"①躯体コンクリート補修",null,null,null,null,"②又は④に含む。"]
[null,"②外壁塗装（雨掛かり部分）",null,"塗替",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.522,null,null,null,null,null,null,null,null,null,13.522,1.3519999999999999,14.874000000000001]
[null,null,null,"除去・塗装","36年",null,null,null,null,null,null,null,null,null,25.321000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.321000000000002,2.532,27.853000000000002]
[null,"③外壁塗装（非雨掛かり部分）",null,null,null,null,"②に含む。"]
[]
[null,"④軒天塗装",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0950000000000002,null,null,null,null,null,null,null,null,null,2.0950000000000002,209,2.3039999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5739999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5739999999999998,457,5.032]
[null,"⑤タイル張補修"]
[null,"⑥シーリング",null,"打替"]
[null,null,null,null,null,null,null,null,1.9239999999999999,null,null,null,null,null,1.59,null,null,null,null,null,2.9580000000000002,null,null,null,null,null,3.5129999999999999,null,null,null,null,null,2.9580000000000002,null,null,null,12.942,1.294,14.236000000000001]
[null,"①鉄部塗装（雨掛かり部分）"]
[null,null,"開放廊下・階段の手すり",null,"6年"]
[null,null,"バルコニーの手すり"]
[null,null,"屋上フェンス等"]
[null,null,"屋外鉄骨階段",null,null,null,null,null,null,null,null,null,null,null,944,null,null,null,null,null,944,null,null,null,null,null,944,null,null,null,null,null,944,null,null,null,3.7759999999999998,378,4.1539999999999999]
[null,"②鉄部塗装（非雨掛かり部分）"]
[null,null,"住戸玄関ドア",null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,null,null,90,null,null,null,null,null,90,null,null,null,null,null,90,null,null,null,359,36,395]
[null,null,"メーターボックスの扉等",null,null,null,null,null,1.9239999999999999,null,null,null,null,null,null,null,null,null,null,null,1.9239999999999999,null,null,null,null,null,1.9239999999999999,null,null,null,null,null,1.9239999999999999,null,null,null,7.6950000000000003,770,8.4649999999999999]
[null,"③非鉄部塗装",null,"清掃・塗替",null,null,null,null,null,null,null,null,null,null,556,null,null,null,null,null,null,null,null,null,null,null,556,null,null,null,null,null,null,null,null,null,1.1120000000000001,111,1.2230000000000001]
[null,null,null,null,null,null,null,null,62.027000000000001,null,null,null,null,null,15.262,null,null,null,null,null,898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.186999999999998,7.819,86.004999999999995]
[null,"①建具関係"]
[null,null,"住戸玄関ドア、窓サッシ等","点検・調整",null,null,null,null,898,null,null,null,null,null,null,null,null,null,null,null,898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.796,180,1.9750000000000001]
[null,null,null,"取替",null,null,null,null,5.7709999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7709999999999999,577,6.3479999999999999]
[null,null,"窓サッシ等",null,null,null,null,null,22.486999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.486999999999998,2.2490000000000001,24.734999999999999]
[null,"②手すり"]
[null,null,"開放廊下・階段等の手すり",null,null,null,null,null,7.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.31,731,8.0410000000000004]
[null,null,null,null,null,null,null,null,4.0609999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0609999999999999,406,4.4669999999999996]
[null,null,"屋上フェンス等",null,null,null,null,null,10.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.3,1.03,11.33]
[null,"③屋外鉄骨階段",null,null,null,null,"計上しない"]
[null,null,null,null,null,null,null,null,11.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.2,1.1200000000000001,12.32]
[null,"④金物類（集合郵便受等）",null,null,null,null,null,null,null,null,null,null,null,null,5.173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.173,517,5.69]
[null,"⑤金物類（ﾒｰﾀｰﾎﾞｯｸｽ扉等）",null,null,null,null,null,null,null,null,null,null,null,null,10.089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.089,1.0089999999999999,11.098000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,null,null,null,null,null,null,null,null,null,null,null,851,null,null,null,null,null,null,null,null,null,1.7010000000000001,170,1.871]
[null,"①共用内部",null,"張替・塗替",null,null,null,null,null,null,null,null,null,null,851,null,null,null,null,null,null,null,null,null,null,null,851,null,null,null,null,null,null,null,null,null,1.7010000000000001,170,1.871]
["Ⅲ",null,null,null,null,null,null,null,2.7970000000000002,null,null,null,null,null,null,null,null,6.66,null,null,null,null,null,null,2.7970000000000002,null,null,null,null,null,null,null,10.733000000000001,null,null,null,22.988,2.2989999999999999,25.286000000000001]
["設備","①給水管",null,"更生"]
[null,null,null,null,"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,null,null,null,null,10.733000000000001,null,null,null,10.733000000000001,1.073,11.806000000000001]
[null,"②貯水槽"]
[null,null,"受水槽",null,"25年",null,null,null,null,null,null,null,null,null,null,null,null,6.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.66,666,7.3259999999999996]
[null,null,"高置水槽"]
[null,"③給水ポンプ"]
[null,null,null,null,"16年",null,null,null,2.7970000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7970000000000002,null,null,null,null,null,null,null,null,null,null,null,5.5949999999999998,559,6.1539999999999999]
[null,null,null,null,null,null,null,null,1.3320000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3320000000000001,null,null,null,null,null,null,null,14.175000000000001,null,null,null,16.838999999999999,1.6840000000000002,18.523]
[null,"①排水管"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.175000000000001,null,null,null,14.175000000000001,1.4179999999999999,15.593]
[null,"②排水ポンプ"]
[null,null,null,null,null,null,null,null,1.3320000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3320000000000001,null,null,null,null,null,null,null,null,null,null,null,2.6640000000000001,266,2.931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1709999999999998,null,null,null,2.1709999999999998,217,2.3879999999999999]
[null,"①ガス管",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1709999999999998,null,null,null,2.1709999999999998,217,2.3879999999999999]
[null,"11  空調・換気設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.107,null,null,null,2.214,221,2.4350000000000001]
[null,"①空調設備",null,null,"15年",null,null,null,null,null,null,null,null,null,null,null,null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,null,null,null,1.476,148,1.6240000000000001]
[null,"②換気設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,null,null,null,738,74,812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.754,null,null,null,null,800,null,null,null,null,null,null,null,null,null,8.8290000000000006,null,null,null,12.382999999999999,1.238,13.621]
[null,"①電灯設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.754,null,null,null,5.508,551,6.0590000000000002]
[null,"②配電盤類",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.645,null,null,null,3.645,365,4.01]
[null,"③幹線設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4300000000000002,null,null,null,2.4300000000000002,243,2.673]
[null,"④避雷針設備",null,null,"40年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,800,80,880]
[null,"⑤自家発電設備"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8490000000000002,null,null,null,15.015000000000001,1.5009999999999999,16.515999999999998]
[null,"①電話設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,null,null,null,684,68,752]
[null,"②テレビ共聴設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9929999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9929999999999999,null,null,null,3.9849999999999999,399,4.3840000000000003]
[null,"③インターネット設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,null,null,null,1.3679999999999999,137,1.5049999999999999]
[null,"④インターホン設備等",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4889999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4889999999999999,null,null,null,8.9779999999999998,898,9.875]
[null,"14  消防用設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0590000000000002,null,null,null,null,5.67,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7289999999999992,973,10.702]
[null,"①屋内消火栓設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3210000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3210000000000002,332,3.653]
[null,"②自動火災報知設備",null,null,"20年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.67,null,null,null,null,null,null,null,null,null,null,null,null,null,5.67,567,6.2370000000000001]
[null,"③連結送水管設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,74,812]
[null,"15  昇降機設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.986000000000001,null,null,null,14.798999999999999,1.48,16.277999999999999]
[null,"①昇降機",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813,81,894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.986000000000001,null,null,null,13.986000000000001,1.399,15.385]
[null,"16  立体駐車場設備"]
[null,"①自走式駐車場",null,null,"10年"]
[null,null,null,"建替"]
[null,"②機械式駐車場",null,null,"5年"]
[]
["Ⅳ","17  外構・附属施設",null,null,null,null,null,null,null,null,null,null,null,null,4.8929999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8929999999999998,489,5.3819999999999997]
["外構","①外構",null,"補修、取替",null,null,null,null,null,null,null,null,null,null,1.2030000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2030000000000001,120,1.323]
["・そ","②附属施設",null,"取替、整備",null,null,null,null,null,null,null,null,null,null,3.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.69,369,4.0590000000000002]
["の他","18  調査・診断、設計、工事監理等費用",null,null,null,null,null,null,null,null,null,null,3.3210000000000002,null,2.214,null,null,null,null,null,null,null,null,null,2.214,null,1.476,null,null,null,null,null,null,null,null,null,9.2249999999999996,923,10.148]
[null,"①点検・調査・診断",null,null,null,null,null,null,null,null,null,null,3.3210000000000002,null,null,null,null,null,null,null,null,null,null,null,2.214,null,null,null,null,null,null,null,null,null,null,null,5.5350000000000001,554,6.0890000000000004]
[null,"②設計等",null,null,null,null,"①に含む。"]
[null,"③工事監理",null,null,null,null,null,null,null,null,null,null,null,null,2.214,null,null,null,null,null,null,null,null,null,null,null,1.476,null,null,null,null,null,null,null,null,null,3.69,369,4.0590000000000002]
[null,"④臨時点検（被災時）",null,"建物、設備、外観","年"]
[null,"19  長期修繕計画作成費用",null,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,2.5830000000000002,258,2.8410000000000002]
[null,"①見直し",null,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,null,null,517,null,null,null,2.5830000000000002,258,2.8410000000000002]
[null,"20  その他"]
[null,"①特殊施設1改修"]
[null,"②特殊施設2改修"]
[null,"③特殊施設3改修"]
[null,"④特殊施設4改修"]
["小計",null,null,null,null,null,null,null,68.596999999999994,null,null,null,3.3210000000000002,null,82.459000000000003,null,null,22.558,null,null,4.3719999999999999,null,6.47,null,6.343,null,48.024999999999999,null,null,null,null,null,62.323999999999998,null,null,null,304.46899999999999,30.446999999999999,334.916]
["消費税",null,null,null,null,null,null,null,6.86,null,null,null,332,null,8.2460000000000004,null,null,2.2560000000000002,null,null,437,null,647,null,634,null,4.8019999999999996,null,null,null,null,null,6.2320000000000002]
["推定修繕工事費  年度合計",null,null,null,null,null,0,0,75.456999999999994,0,0,0,3.653,0,90.704999999999998,0,0,24.814,0,0,4.8090000000000002,0,7.117,0,6.9779999999999998,0,52.826999999999998,0,0,0,0,0,68.555999999999997,0,0,0]
["推定修繕工事費  累計",null,null,null,null,null,0,0,75.456999999999994,75.456999999999994,75.456999999999994,75.456999999999994,79.11,79.11,169.815,169.815,169.815,194.62899999999999,194.62899999999999,194.62899999999999,199.43799999999999,199.43799999999999,206.55500000000001,206.55500000000001,213.53299999999999,213.53299999999999,266.36,266.36,266.36,266.36,266.36,266.36,334.916,334.916,334.916,334.916]
["（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。"]

{"sheet":"工事費内訳書","index":12,"n_rows":366,"n_cols":36,"rows_kept":366,"cut":false,"hidden":false,"merged":[[305,1,305,7],[307,1,308,7],[307,8,308,8],[310,1,310,3],[311,1,312,1],[343,1,344,1],[345,1,345,3],[324,1,324,3],[313,1,314,1],[315,2,316,2],[315,1,316,1],[317,1,317,3],[318,1,319,1],[327,1,327,3],[333,1,333,3],[338,1,338,3],[342,1,342,3],[320,2,321,2],[320,1,321,1],[322,1,322,3],[365,0,365,9],[346,1,347,1],[346,2,347,2],[348,1,349,1],[348,2,349,2],[350,1,350,3],[353,1,353,3],[358,1,358,3],[360,1,360,3],[0,0,0,1],[0,3,0,7],[0,8,0,9],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,0,2,1],[1,2,2,2],[3,1,3,6],[4,17,4,31],[5,10,5,12],[5,13,5,15],[1,10,2,12],[1,13,2,15],[1,17,1,25],[1,26,1,31],[2,17,2,19],[2,20,2,22],[2,23,2,25],[2,26,2,28],[2,29,2,31],[1,16,2,16]]}
["（様式4-4）推定修繕工事費内訳書",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,{"$f":"IFERROR(SUM(AH5:AH365), \"\")","v":16633935},{"$f":"IFERROR(SUM(AI5:AI365), \"\")","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},{"$f":"SUM(H296:H299)","v":16100}]
[]
[null,"‘6.洗い工事","スロープ　擁壁",null,"地上～Ｂ1部分",160,50,{"$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,{"$f":"SUM(I306*H307)","v":7400000}]
["建築",null,null,null,null,null,null,null,{"$f":"SUM(I306:I307)","v":155400000}]
["合計"]
[]
["Ⅲ","８  給水設備",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S311:Y311), \"\")","v":0},{"$f":"IFERROR(SUM(AB311:AE311), \"\")","v":0}]
["設備","①給水管","屋内共用給水管","更生",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"屋内共用給水管、屋外共用給水管",null,"塩ビライニング鋼管への取替え",null,45,238.5,"10,732,500","30年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②貯水槽","受水槽",null,"ＦＲＰ製への取替え",null,45,148.01,"6,660,450","25年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"高置水槽",null,null,null,45,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③給水ポンプ","揚水ポンプ等",null,"（計上しない）オーバーホール等",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,45,62.164000000000001,"2,797,380","16年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"９  排水設備",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"屋内共用雑排水管、汚水管、雨水管",null,"取替え、復旧",null,45,315,"14,175,000",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,"②排水ポンプ","排水ポンプ等",null,null,null,null,null,null,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,null,null,null,null,null,45,29.602,"1,332,090",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,"10  ガス設備",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①ガス管","屋外埋設部ガス管、屋内共用ガス管",null,"ポリエチレン管等、埋戻し、復旧",null,45,48.241,"2,170,845",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"11  空調・換気設備",null,null,null,null,null,"合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①空調設備","管理事務室、集会室等のエアコン",null,null,null,45,16.399999999999999,738,"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換気設備","管理事務室等の換気扇、換気口、換気ガラリ等",null,null,null,45,8.1999999999999993,369,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,"12  電灯設備等",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①電灯設備","共用廊下等の照明器具、配線器具、非常照明等",null,null,null,45,61.2,"2,754,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②配電盤類","配電盤・プルボックス等",null,null,null,45,81,"3,645,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③幹線設備","引込開閉器、幹線（電灯、動力）等",null,"幹線等の取替え（容量増）",null,45,54,"2,430,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"④避雷針設備","避雷突針・ポール・支持金物・導線・接地極等",null,null,"本",1,800.01,800.01,"40年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"⑤自家発電設備","発電設備",null,null,"式",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"13  情報・通信設備",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①電話設備","電話配線盤（MDF）、中間端子盤（IDF）等",null,null,null,45,15.2,684,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テレビ共聴設備","アンテナ、増幅器、分配器等",null,null,null,45,44.28,"1,992,600",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インターネット設備","住棟内ネットワーク",null,null,null,45,15.2,684,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,null,45,99.75,"4,488,750",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,"14  消防用設備",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①屋内消火栓設備","消火栓ポンプ、消火管、ホース類等",null,null,null,45,73.8,"3,321,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②自動火災報知設備","感知器、発信器、表示灯、音響装置、受信器等",null,"住宅用又は共同住宅用",null,45,126,"5,670,000","20年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③連結送水管設備","送水口、放水口、消火管、消火隊専用栓箱等",null,null,null,45,16.399999999999999,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"15  昇降機設備",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S343:Y343), \"\")","v":0},{"$f":"IFERROR(SUM(AB343:AE343), \"\")","v":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","台",1,812.52,812.52,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,null,"全構成機器",null,"全部撤去・新設",null,1,"13,986,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"16  立体駐車場設備",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①自走式駐車場","プレハブ造（鉄骨造＋ＡＬＣ）",null,"鉄部塗装、車止等の取替え",null,0,0,0,"10年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"建替",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②機械式駐車場","二段方式、多段方式、垂直循環方式等",null,"鉄部塗装、部品交換",null,0,0,0,"5年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Ⅳ","17  外構・附属施設",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["外構","①外構","平面駐車場、車路・歩道等の舗装、排水溝等","補修、取替",null,null,45,26.733000000000001,"1,202,985",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]
["・その他","②附属施設","自転車置場、ゴミ集積所、植樹","取替、整備",null,null,45,82,"3,690,000",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,"18  調査・診断、設計、工事監理等費用",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①点検・調査・診断","計画修繕工事の実施に向けた点検・調査・診断",null,null,null,45,61.5,"2,767,500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②設計等","計画修繕工事の設計等",null,"（①に含む。）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③工事監理","計画修繕工事の工事監理",null,null,null,45,41,"1,845,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"④臨時点検（被災時）","建物、設備、外構",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"19  長期修繕計画作成費用",null,null,null,null,null,"総合計",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"IFERROR(SUM(#REF!), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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。"]

{"sheet":"鉄部塗装見積","index":13,"n_rows":74,"n_cols":19,"rows_kept":74,"cut":false,"hidden":false,"merged":[[7,11,7,14],[7,15,7,18],[7,1,7,6],[70,1,70,6],[73,1,73,6],[40,1,40,6],[55,1,55,6],[7,7,7,10]]}
["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,null,null,null,null,"東棟店舗",null,null,null,"西棟住宅",null,null,null,"西棟店舗"]
[null,"b.鉄部塗装",null,"ヶ所","ｍ換算","単価","金額","ヶ所","ｍ換算","単価","金額","ヶ所","ｍ換算","単価","金額","ヶ所","ｍ換算","単価","金額"]
[null,"SD1","1500*2115",6,292,850,{"$f":"SUM(E10*F10)","v":248200},null,null,null,null,20,111.2,850]
[null,"MB扉（両面・枠共）","750*1890",34,124.6,2450,{"$f":"SUM(E11*F11)","v":305270},null,null,null,null,20,73.3,2450]
[null,"〃","900*1890",3,13,2540,33020]
[null,"〃","1200*1890　観音開き",10,58.2,2540,147828]
[null,"〃","1480*1890　観音開き",17,119.6,2540,303784]
[null,"トランク扉（両面・枠共）","780*1880",20,75.5,2540,191770,null,null,null,null,20,75.5,2540]
[null,"〃","1550*1920　観音開き",60,447.3,2540,1136142]
[null,"〃","1500*1920　観音開き",2,14.5,2540,36830]
[null,"門扉（両面）","1050*1100",62,155.30000000000001,2700,419310.00000000006,null,null,null,null,20,50.1,2700]
[null,"ゲート（門扉上）",null,62,62,1950,120900,null,null,null,null,20,20,1950]
[null,"ポーチ内格子（両面）","1200*1800",48,2380.8000000000002,850,2023680.0000000002]
[null,"〃","800*1800",12,408,850,346800]
[null,"EPS扉（両面・枠共）","700*1900",16,75.5,2540,191770]
[null,"放水口扉","500*800",10,8.8000000000000007,2540,22352]
[null,"消火栓扉","900*1400",5,6.9,2700,18630]
[null,"集会室　ＭＢ扉","400*300*200　150*800*100",1,0.38,30000,11400]
[null,"テラスベンチ","1500*400*400",4,8,2700,21600]
[null,"4階　廊下　ポール","170Φ　H2690",4,6.3,2700,17010]
[null,"13階　階段Ａ扉（両面・枠共）","1270*2100",1,6.5,2540,16510]
[null,"屋上　EV機械室扉（両面・枠共）","950*2200",1,5.2,2540,13208]
[null,"屋上　機械室扉（両面・枠共）","900*1800",1,4.0999999999999996,2540,10414]
[null,"屋上　MB","420*400*200",1,0.5,30000,15000]
[null,"エントランス　メールボックス室　扉","950*2150",1,2.2000000000000002,2540,5588]
[null,"1階駐輪場　入口扉（ガラス入り）","980*2150",1,1.3,2540,3302]
[null,"1階駐輪場　防火扉","2300*2150",1,5.4,2540,13716]
[null,"1階駐輪場　EPS扉","680*1800",1,1.3,2540,3302]
[null,"1階駐輪場　MDF扉","960*2150",1,2.2000000000000002,2540,5588]
[null,"1階管理人室　扉（ガラス入り）","2650*2600",1,2.5,2540,6350]
[null,"1階A階段　ポンプ室　扉","980*2150",1,2.2999999999999998,2540,5842]
[null,"1階EV　枠+防火扉","1850*2150",2,10.4,2540,26416]
[null,null,null,null,null,null,{"$f":"SUM(G10:G39)","v":5721532}]
[null,"東棟店舗"]
[null,"１階店舗用メールＢＯＸ室ＥＰＳ扉","970*1950",1,2.2000000000000002,2540,{"$f":"SUM(E42*F42)","v":5588}]
[null,"１階さんど亭ＥＶホール　ＥＶ防火扉","2300*2170",1,5.4,2540,13716]
[null,"１階さんど亭ＥＶホールＤＳ扉","680*1470",1,1.2,2540,3048]
[null,"１階さんど亭横　ＳＤ扉　枠共","830*2200",1,2.9,2540,7366]
[null,"店舗間化粧鋼板","200*3000",6,3.6,2800,10080]
[null,"店舗E106・113シャッター（片面）","5100*2690",2,27.4,2800,76720]
[null,"店舗E107・E104・E105・E110・E111シャッター","5020*2690",3,40.5,2800,113400]
[null,"店舗E102・103シャッター（片面）","5200*2690",1,14,2800,39200]
[null,"店舗E108・109シャッター（片面）","4620*2690",1,12.4,2800,34720]
[null,"店舗E112シャッター（片面）","5630*2690",1,15.2,2800,42560]
[null,"店舗E1113シャッター（片面）","1560*2690",1,4.2,2800,11760]
[null,"店舗E1014シャッター（片面）","2330*2690",1,6.3,2800,17640]
[null,"店舗E115シャッター（片面）","4350*2690",1,11.7,2800,32759.999999999996]
[null,null,null,null,null,null,{"$f":"SUM(G42:G54)","v":408558}]
[null,"西棟住宅"]
[null,"玄関ドア（枠・見え掛り部）","850*1930",20,111.2,850,{"$f":"SUM(E57*F57)","v":94520}]
[null,"MB扉（両面・枠共）","750*1890",20,73.3,2540,186182]
[null,"トランク扉（両面・枠共）","780*1880",20,75.5,2540,191770]
[null,"門扉（両面）","1050*1100",20,50.1,2700,135270]
[null,"ゲート（門扉上）",null,20,20,1950,39000]
[null,"７階　階段Ｈ扉（両面・枠共）","1250*2050",1,7.1,2540,18034]
[null,"１階　三方枠","710*2150",1,5,850,4250]
[null,"階段室Ｊ扉（両面枠共）","1020*2380",1,5.9,2540,14986]
[null,"２階　階段Ｈ扉（両面枠共）","1400*2990",1,10.1,2540,25654]
[null,"２階　ＰＳ・ＥＰＳ扉（両面枠共）","700*1900",2,7.3,2540,18542]
[null,"２階　消火栓扉","950*1100",1,1.1000000000000001,2540,2794]
[null,"ＥＶ機械室扉（両面枠共）","950*2200",1,5.5,2540,13970]
[null,"ＥＶ機械室前扉（両面枠共）","950*2200",1,5.5,2540,13970]
[null,null,null,null,null,null,{"$f":"SUM(G57:G69)","v":758942}]
[null,"西棟店舗"]
[]
[]
[null,"西棟店舗"]

{"sheet":"積立金設定","index":14,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[21,4,22,5],[21,7,22,8],[21,6,22,6],[18,0,18,3],[19,0,21,0],[19,1,21,1],[19,2,21,2],[19,4,19,5],[12,0,14,0],[12,7,12,8],[12,4,12,5],[12,1,14,1],[12,2,14,2],[13,4,13,5],[13,7,13,8],[14,6,15,6],[14,4,15,5],[14,7,15,8],[15,1,17,1],[15,0,17,0],[15,2,17,2],[16,7,16,8],[16,4,16,5],[17,7,18,8],[17,4,18,5],[0,0,0,2],[2,0,2,2],[3,0,3,1],[10,0,11,0],[31,0,32,3],[36,0,38,0],[22,0,24,0],[33,0,35,0],[22,1,24,1],[36,1,38,1],[10,1,11,1],[33,1,35,1],[10,2,11,2],[33,2,35,2],[36,2,38,2],[22,2,24,2],[19,3,30,3],[8,3,8,9],[33,3,43,3],[9,3,17,3],[38,6,39,6],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,4,42,5],[42,7,42,8],[43,4,43,5],[43,7,43,8],[38,7,39,8],[39,0,41,0],[39,1,41,1],[39,2,41,2],[40,4,40,5],[40,7,40,8],[41,4,41,5],[41,7,41,8],[25,2,27,2],[25,1,27,1],[25,0,27,0],[26,4,26,5],[26,7,26,8],[27,6,28,6],[27,4,28,5],[27,7,28,8],[28,2,30,2],[28,1,30,1],[28,0,30,0],[29,4,29,5],[29,7,29,8],[30,4,31,5],[30,6,31,6],[44,0,48,3],[44,4,44,5],[44,7,44,8],[45,4,45,5],[45,7,45,8],[46,4,46,5],[46,7,46,8],[47,4,47,5],[47,7,47,8],[48,4,48,5],[4,3,7,3],[3,3,3,9],[11,4,11,5],[37,4,37,5],[38,4,39,5],[34,4,34,5],[9,4,9,5],[6,4,7,4],[35,4,36,5],[10,4,10,5],[32,4,33,5],[6,5,7,7],[5,5,5,7],[4,5,4,7],[35,6,36,6],[37,7,37,8],[23,7,23,8],[23,4,23,5],[24,6,25,6],[24,7,25,8],[24,4,25,5],[19,7,19,8],[20,7,20,8],[20,4,20,5],[0,6,0,9],[32,6,33,6],[2,6,2,9],[1,6,1,9],[30,7,31,8],[10,7,10,8],[9,7,9,8],[34,7,34,8],[35,7,36,8],[32,7,33,8],[11,7,11,8],[6,8,7,9],[5,8,5,9],[4,8,4,9],[9,9,48,9],[48,7,48,8],[17,6,18,6]]}
["（様式第５号）  修繕積立金の額の設定",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,"（単位：特記がない場合は円）"]
["【均等積立方式の場合】（既存のマンション）"]
["項  目",null,"摘  要"]
["Ａ","計画期間の\n推定修繕工事費の累計額（円）","334,916,159",null,"①","計画期間当初における修繕積立金の残高\n（①＝(D／（J×12）)／Ｎ)  （㎡当たり月当たり）",null,null,0]
["Ｂ","計画期間の借入金の償還金（元本・利息）",null,null,"②","計画期間全体における専用使用料収入等からの繰入額の総額\n（②＝(（E＋F）／（J×12）)／Ｎ） （㎡当たり月当たり）",null,null,0]
["Ｃ","支出  累計\n（Ｃ＝Ａ）",null,null,"③","計画期間全体における修繕積立金の平均額（機械式駐車場分を含む）  (③＝①＋②＋Ｏ)\n※残高・基金、その他会計からの振替等含む\n（㎡当たり月当たり）",null,null,276]
["Ｄ","修繕積立金の残高",0]
["Ｅ","計画期間の専用使用料、駐車場等の使用料からの繰入金",0,"表  住戸タイプ別修繕積立金の額"]
["Ｆ","計画期間の修繕積立金の運用益",0,null,"住戸タイプ",null,"負担割合","修繕積立金の額\n（円／月・戸）"]
["Ｇ","計画期間に予定する一時金の合計額",null,null,"Ａ",null,"0.020741",19.295999999999999]
[null,null,null,null,"Ｂ",null,"0.022222",20.673999999999999]
["Ｈ","収入  累計\n（Ｈ＝Ｄ＋Ｅ＋Ｆ）",0,null,"Ｃ",null,"0.023704",22.052]
[]
[]
["Ｉ","差額（円）\n（Ｉ＝Ｃ－Ｈ）"]
[]
[]
[]
["Ｊ","計画期間(年）",30]
[]
[]
["Ｋ","月当たりの負担額\n（Ｉ／（Ｊ×12））",930.32299999999998]
[]
[]
["Ｌ","戸当たりの負担割合","管理規約による"]
[]
[]
["Ｍ","修繕積立金の額（Ｍ＝Ｋ×Ｌ）\n（戸当たり月当たり）","表  住戸タイプ別修繕積立金の額"]
[]
[]
[]
[]
["Ｎ","専有面積の合計（㎡）","3375.00"]
[]
[]
["Ｏ","修繕積立金の額（Ｏ＝Ｋ／Ｎ）\n（㎡当たり月当たり）",276]
[]
[]
["Ｐ","住戸数（戸）",45]
[]
[]
["Ｑ","修繕積立金の額（Ｑ＝Ｋ／Ｐ）平均（戸当たり月当たり）",20.673999999999999]