{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["小修繕履歴","収支決算書","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","タイプ別面積・管理費等額"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"小修繕履歴","index":0,"n_rows":30,"n_cols":48,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,6],[0,36,0,45],[0,46,0,47],[1,0,2,0],[1,1,2,1],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13],[1,26,1,27],[1,28,1,29],[1,47,2,47],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,20,1,21],[1,22,1,23],[1,24,1,25]]}
["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,"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,"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,"項目","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,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,"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,"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,null,16200,"シャッター点検修理",32400,"漏水調査",17064,"店舗雨樋化粧カバー復旧",24408,"シャッター修理",27000,"防火扉補修",8800,"排水槽フロートスイッチ取替",108900,null,16280,"光電式感知器取替",92400,"エヤコン取替",228800]
[null,null,null,null,"植栽改修",103647,"地下防災センター鍵制御盤修理",15750,"シャッター点検・修理",10500,"電気錠修理",19980,"室外機架台柱移設・植栽工事",370872,null,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,37800,"鉄扉電気錠補修",19320,"同上　補修工事",10500,"シリンダー取替",27000,"ゴミ庫シャッター修理",12960,"CS放送受信調査",27000,"植栽補填",35640,"排水槽フロートスイッチ交換",46440,"ポストダイヤル交換",45840,"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,null,495440]
[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,null,41040,"誘導灯取替",114480,"階段踊り場漏水補修",37800,"照明不点灯調査改修",43200,"緊急ガス遮断弁保守点検",147548,"防犯カメラ交換",50000,null,125730,"宅配BOX修理",44000,"電子錠・タイマー取替",134200,null,177870]
["Ⅲ",null,null,null,"路盤改修",54000,"無線信号装置取付け",21000,null,36750,"照明器具交換",41040,null,8640,"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,"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,"エントランス前歩道平板補修",677150,"地下EXPJ漏水補修",42120,null,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,"エヤコン交換",12600,"駐車場照明器具取替",28770,"煙感取替",37800,"消防設備（住宅）改修工事",75075,"ゲート修理・受信機交換",113616,null,46440,null,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,"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,13608,"自転車搬送コンベアライン取替",50760,"駐輪場扉補修",109836,"天井漏水補修工事",518400,"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,null,13860]
[null,null,null,null,"照明器具交換",27300,"喚起ダクト廻り漏水調査",46200,"電気錠取替",61897,"防鳥ネット改修",90720,"オートロックスイッチ及び扉シリンダー取替",108000,"店舗前ダウンライト取り替え",59400,null,118800,"天井漏水調査",648000,null,830488,null,null,"電子錠取替",113300,null,788040,null,1081520]
[null,null,null,null,"看板等補修工事",27300,null,190050,null,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,"配管ピット内防水工事",338100,null,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,null,130570,"防犯カメラ取替",1056000,null,30800]
[null,null,null,null,null,15750,null,null,null,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,null,1419000,"電子錠アダプター取替",24200]
[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,"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,null,216700,null,null,"防災盤部品交換",2420000]
[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,null,480150]
[null,null,null,null,null,23541,null,null,null,null,null,734400,null,null,"ポット用樹木支柱補修",137916,null,null,null,null,null,null,null,null,"駐車場出入口グレーチング補修",295680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"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,"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,"店舗天井漏水",291600,null,null,null,null,null,null,null,null,null,893750]
[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,"庇補修工事",799200]
[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,"１階空調ガラリ補修工事",1976400]
[]
[null,null,null,null,null,{"$f":"SUM(F5:F29)","v":1172933},null,{"$f":"SUM(H5:H29)","v":912765},null,{"$f":"SUM(J5:J29)","v":1188862},null,{"$f":"SUM(L5:L29)","v":3413577},null,{"$f":"SUM(N5:N29)","v":1451726},null,{"$f":"SUM(P5:P29)","v":6069736},null,{"$f":"SUM(R5:R29)","v":3279750},null,{"$f":"SUM(T5:T29)","v":4466900},null,{"$f":"SUM(V5:V29)","v":3241653},null,{"$f":"SUM(X5:X29)","v":1071730},null,{"$f":"SUM(Z5:Z29)","v":10443466},null,{"$f":"SUM(AB5:AB29)","v":5751350},null,{"$f":"SUM(AD5:AD29)","v":6432239}]

{"sheet":"収支決算書","index":1,"n_rows":25,"n_cols":93,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,30,1,32],[0,0,0,6],[1,0,2,0],[1,3,1,5],[1,6,1,8],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20],[1,21,1,23],[1,24,1,26],[1,27,1,29],[1,66,1,68],[1,33,1,35],[1,36,1,38],[1,39,1,41],[1,42,1,44],[1,45,1,47],[1,48,1,50],[1,51,1,53],[1,54,1,56],[1,57,1,59],[1,60,1,62],[1,63,1,65],[1,87,1,89],[1,69,1,71],[1,72,1,74],[1,75,1,77],[1,78,1,80],[1,81,1,83],[1,84,1,86]]}
["収支決算書"]
["区分","暦年",null,"2012　11期",null,null,"2013　12期",null,null,"2014　13期",null,null,"2015　14期",null,null,"2016　15期",null,null,"2017　16期",null,null,"2018　17期",null,null,"2019　18期",null,null,"2020　19期",null,null,"2021　20期",null,null,"2022　21期",null,null,"2023　22期",null,null,"2024　23期",null,null,"2025　24期",null,null,"2026　25期",null,null,"2027　26期",null,null,"2028　27期",null,null,"2029　28期",null,null,"2030　29期",null,null,"2031　303期",null,null,"2033　31期",null,null,"2034　33期",null,null,"2035　34期",null,null,"2036　35期",null,null,"2037　36期",null,null,"2038　37期",null,null,"2039　38期",null,null,"2040　39期",null,null,"2041　40期"]
[null,"経年",null,"住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計","住宅","施設","合計"]
["一般会計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"改定増",{"$f":"タイプ別面積・管理費等額!M127","v":555216.27875446226}]
["収入",null,null,15799134,44283015,{"$f":"SUM(D5+E5)","v":60082149},15328412,42341955,{"$f":"SUM(G5+H5)","v":57670367},15248626,48506244,{"$f":"SUM(J5+K5)","v":63754870},14745969,48717851,{"$f":"SUM(M5+N5)","v":63463820},14563712,51952891,{"$f":"SUM(P5+Q5)","v":66516603},20755133,50488915,{"$f":"SUM(S5+T5)","v":71244048},20823726,58316367,{"$f":"SUM(V5+W5)","v":79140093},21695254,57643297,{"$f":"SUM(Y5+Z5)","v":79338551},21211585,58458901,{"$f":"SUM(AB5+AC5)","v":79670486},20770057,50933503,{"$f":"SUM(AE5+AF5)","v":71703560},20899294,51983211,{"$f":"SUM(AH5:AI5)","v":72882505},23622055,64241539,{"$f":"SUM(AK5:AL5)","v":87863594},21529949,60033487,{"$f":"SUM(AN5:AO5)","v":81563436},22894360,64254444,{"$f":"SUM(AQ5:AR5)","v":87148804},22894360,64254444,{"$f":"SUM(AT5:AU5)","v":87148804}]
["支出",null,null,14302646,43284779,{"$f":"SUM(D6+E6)","v":57587425},14319846,40868786,{"$f":"SUM(G6+H6)","v":55188632},14385198,48294565,{"$f":"SUM(J6+K6)","v":62679763},14534040,50687167,{"$f":"SUM(M6+N6)","v":65221207},15418353,52694085,{"$f":"SUM(P6+Q6)","v":68112438},21839697,58255364,{"$f":"SUM(S6+T6)","v":80095061},20431542,57938447,{"$f":"SUM(V6+W6)","v":78369989},19688303,61188465,{"$f":"SUM(Y6+Z6)","v":80876768},20835160,58463241,{"$f":"SUM(AB6+AC6)","v":79298401},19528964,51788094,{"$f":"SUM(AE6+AF6)","v":71317058},27201379,55843143,{"$f":"SUM(AH6:AI6)","v":83044522},23551500,69294146,{"$f":"SUM(AK6:AL6)","v":92845646},23137740,61861065,{"$f":"SUM(AN6:AO6)","v":84998805},22894360,67254444,{"$f":"SUM(AQ6:AR6)","v":90148804}]
[]
["①当期余剰金",null,null,{"$f":"SUM(D5,-D6)","v":1496488},{"$f":"SUM(E5,-E6)","v":998236},{"$f":"SUM(D8+E8)","v":2494724},{"$f":"SUM(G5,-G6)","v":1008566},{"$f":"SUM(H5,-H6)","v":1473169},{"$f":"SUM(G8+H8)","v":2481735},{"$f":"SUM(J5,-J6)","v":863428},{"$f":"SUM(K5,-K6)","v":211679},{"$f":"SUM(J8+K8)","v":1075107},{"$f":"SUM(M5,-M6)","v":211929},{"$f":"SUM(N5,-N6)","v":-1969316},{"$f":"SUM(M8+N8)","v":-1757387},{"$f":"SUM(P5,-P6)","v":-854641},{"$f":"SUM(Q5,-Q6)","v":-741194},{"$f":"SUM(P8+Q8)","v":-1595835},{"$f":"SUM(S5,-S6)","v":-1084564},{"$f":"SUM(T5,-T6)","v":-7766449},{"$f":"SUM(S8+T8)","v":-8851013},{"$f":"SUM(V5,-V6)","v":392184},{"$f":"SUM(W5,-W6)","v":377920},{"$f":"SUM(V8+W8)","v":770104},{"$f":"SUM(Y5,-Y6)","v":2006951},{"$f":"SUM(Z5,-Z6)","v":-3545168},{"$f":"SUM(Y8+Z8)","v":-1538217},{"$f":"SUM(AB5,-AB6)","v":376425},{"$f":"SUM(AC5,-AC6)","v":-4340},{"$f":"SUM(AB8+AC8)","v":372085},{"$f":"SUM(AE5,-AE6)","v":1241093},{"$f":"SUM(AF5,-AF6)","v":-854591},{"$f":"SUM(AE8+AF8)","v":386502},{"$f":"SUM(AH5,-AH6)","v":-6302085},{"$f":"SUM(AI5,-AI6)","v":-3859932},{"$f":"SUM(AH8+AI8)","v":-10162017},{"$f":"SUM(AK5,-AK6)","v":70555},{"$f":"SUM(AL5,-AL6)","v":-5052607},{"$f":"SUM(AK8+AL8)","v":-4982052},{"$f":"SUM(AN5,-AN6)","v":-1607791},{"$f":"SUM(AO5,-AO6)","v":-1827578},{"$f":"SUM(AN8+AO8)","v":-3435369},{"$f":"SUM(AQ5,-AQ6)","v":0},{"$f":"SUM(AR5,-AR6)","v":-3000000},{"$f":"SUM(AQ8+AR8)","v":-3000000},{"$f":"SUM(AT5,-AT6)","v":22894360},{"$f":"SUM(AU5,-AU6)","v":64254444},{"$f":"SUM(AT8+AU8)","v":87148804},{"$f":"SUM(AW5,-AW6)","v":0},{"$f":"SUM(AX5,-AX6)","v":0},{"$f":"SUM(AW8+AX8)","v":0},{"$f":"SUM(AZ5,-AZ6)","v":0},{"$f":"SUM(BA5,-BA6)","v":0},{"$f":"SUM(AZ8+BA8)","v":0},{"$f":"SUM(BC5,-BC6)","v":0},{"$f":"SUM(BD5,-BD6)","v":0},{"$f":"SUM(BC8+BD8)","v":0},{"$f":"SUM(BF5,-BF6)","v":0},{"$f":"SUM(BG5,-BG6)","v":0},{"$f":"SUM(BF8+BG8)","v":0},{"$f":"SUM(BI5,-BI6)","v":0},{"$f":"SUM(BJ5,-BJ6)","v":0},{"$f":"SUM(BI8+BJ8)","v":0},{"$f":"SUM(BL5,-BL6)","v":0},{"$f":"SUM(BM5,-BM6)","v":0},{"$f":"SUM(BL8+BM8)","v":0},{"$f":"SUM(BO5,-BO6)","v":0},{"$f":"SUM(BP5,-BP6)","v":0},{"$f":"SUM(BO8+BP8)","v":0},{"$f":"SUM(BR5,-BR6)","v":0},{"$f":"SUM(BS5,-BS6)","v":0},{"$f":"SUM(BR8+BS8)","v":0},{"$f":"SUM(BU5,-BU6)","v":0},{"$f":"SUM(BV5,-BV6)","v":0},{"$f":"SUM(BU8+BV8)","v":0},{"$f":"SUM(BX5,-BX6)","v":0},{"$f":"SUM(BY5,-BY6)","v":0},{"$f":"SUM(BX8+BY8)","v":0},{"$f":"SUM(CA5,-CA6)","v":0},{"$f":"SUM(CB5,-CB6)","v":0},{"$f":"SUM(CA8+CB8)","v":0},{"$f":"SUM(CD5,-CD6)","v":0},{"$f":"SUM(CE5,-CE6)","v":0},{"$f":"SUM(CD8+CE8)","v":0},{"$f":"SUM(CG5,-CG6)","v":0},{"$f":"SUM(CH5,-CH6)","v":0},{"$f":"SUM(CG8+CH8)","v":0},{"$f":"SUM(CJ5,-CJ6)","v":0},{"$f":"SUM(CK5,-CK6)","v":0},{"$f":"SUM(CJ8+CK8)","v":0},{"$f":"SUM(CM5,-CM6)","v":0},{"$f":"SUM(CN5,-CN6)","v":0},{"$f":"SUM(CM8+CN8)","v":0}]
["➁前期繰越額",null,null,21025741,12061498,{"$f":"SUM(D9+E9)","v":33087239},{"$f":"SUM(D12)","v":22522229},{"$f":"SUM(E12)","v":11831328},{"$f":"SUM(G9+H9)","v":34353557},{"$f":"SUM(G12)","v":23531695},{"$f":"SUM(H12)","v":13237127},{"$f":"SUM(J9+K9)","v":36768822},{"$f":"SUM(J12)","v":24395123},{"$f":"SUM(K12)","v":13448806},{"$f":"SUM(M9+N9)","v":37843929},{"$f":"SUM(M12)","v":24607052},{"$f":"SUM(N12)","v":11479490},{"$f":"SUM(P9+Q9)","v":36086542},{"$f":"SUM(P12)","v":23752411},{"$f":"SUM(Q12)","v":10738296},{"$f":"SUM(S9+T9)","v":34490707},{"$f":"SUM(S12)","v":22667847},{"$f":"SUM(T12)","v":2971847},{"$f":"SUM(V9+W9)","v":25639694},{"$f":"SUM(V12)","v":22827420},{"$f":"SUM(W12)","v":1781137},{"$f":"SUM(Y9+Z9)","v":24608557},{"$f":"SUM(Y12)","v":24754689},{"$f":"SUM(Z12)","v":-3136679},{"$f":"SUM(AB9+AC9)","v":21618010},{"$f":"SUM(AB12)","v":24904142},{"$f":"SUM(AC12)","v":-4657466},{"$f":"SUM(AE9+AF9)","v":20246676},{"$f":"SUM(AE12)","v":25909401},{"$f":"SUM(AF12)","v":-6829861},{"$f":"SUM(AH9+AI9)","v":19079540},{"$f":"SUM(AH12)","v":19365546},{"$f":"SUM(AI12)","v":-12047486},{"$f":"SUM(AK9+AL9)","v":7318060},{"$f":"SUM(AK12)","v":19117706},{"$f":"SUM(AL12)","v":-18904333},{"$f":"SUM(AN9+AO9)","v":213373},{"$f":"SUM(AN12)","v":17244202},{"$f":"SUM(AO12)","v":-22357649},{"$f":"SUM(AQ9+AR9)","v":-5113447},{"$f":"SUM(AQ12)","v":17244202},{"$f":"SUM(AR12)","v":-25357649},{"$f":"SUM(AT9+AU9)","v":-8113447},{"$f":"SUM(AT12)","v":40138562},{"$f":"SUM(AU12)","v":38896795},{"$f":"SUM(AW9+AX9)","v":79035357},{"$f":"SUM(AW12)","v":40138562},{"$f":"SUM(AX12)","v":38896795},{"$f":"SUM(AZ9+BA9)","v":79035357},{"$f":"SUM(AZ12)","v":40138562},{"$f":"SUM(BA12)","v":38896795},{"$f":"SUM(BC9+BD9)","v":79035357},{"$f":"SUM(BC12)","v":40138562},{"$f":"SUM(BD12)","v":38896795},{"$f":"SUM(BF9+BG9)","v":79035357},{"$f":"SUM(BF12)","v":40138562},{"$f":"SUM(BG12)","v":38896795},{"$f":"SUM(BI9+BJ9)","v":79035357},{"$f":"SUM(BI12)","v":40138562},{"$f":"SUM(BJ12)","v":38896795},{"$f":"SUM(BL9+BM9)","v":79035357},{"$f":"SUM(BL12)","v":40138562},{"$f":"SUM(BM12)","v":38896795},{"$f":"SUM(BO9+BP9)","v":79035357},{"$f":"SUM(BO12)","v":40138562},{"$f":"SUM(BP12)","v":38896795},{"$f":"SUM(BR9+BS9)","v":79035357},{"$f":"SUM(BR12)","v":40138562},{"$f":"SUM(BS12)","v":38896795},{"$f":"SUM(BU9+BV9)","v":79035357},{"$f":"SUM(BU12)","v":40138562},{"$f":"SUM(BV12)","v":38896795},{"$f":"SUM(BX9+BY9)","v":79035357},{"$f":"SUM(BX12)","v":40138562},{"$f":"SUM(BY12)","v":38896795},{"$f":"SUM(CA9+CB9)","v":79035357},{"$f":"SUM(CA12)","v":40138562},{"$f":"SUM(CB12)","v":38896795},{"$f":"SUM(CD9+CE9)","v":79035357},{"$f":"SUM(CD12)","v":40138562},{"$f":"SUM(CE12)","v":38896795},{"$f":"SUM(CG9+CH9)","v":79035357},{"$f":"SUM(CG12)","v":40138562},{"$f":"SUM(CH12)","v":38896795},{"$f":"SUM(CJ9+CK9)","v":79035357},{"$f":"SUM(CJ12)","v":40138562},{"$f":"SUM(CK12)","v":38896795},{"$f":"SUM(CM9+CN9)","v":79035357}]
["③前期余剰金取崩",null,null,0,1228406,{"$f":"SUM(D10+E10)","v":1228406},900,-67370,null,null,null,{"$f":"SUM(J10+K10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V10+W10)","v":0},null,0,{"$f":"SUM(Y10+Z10)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AH10+AI10)","v":0},0,0,{"$f":"SUM(AK10+AL10)","v":0},0,0,{"$f":"SUM(AN10+AO10)","v":0},0,0,{"$f":"SUM(AQ10+AR10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["④電気使用料振替",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-271320,-1675040,{"$f":"SUM(S11+T11)","v":-1946360},-232611,-1568630,{"$f":"SUM(V11+W11)","v":-1801241},-230431,-1542119,{"$f":"SUM(Y11+Z11)","v":-1772550},-226972,-1516447,{"$f":"SUM(AB11+AC11)","v":-1743419},-235834,-1317804,{"$f":"SUM(AE11+AF11)","v":-1553638},-241770,-1357693,{"$f":"SUM(AH11+AI11)","v":-1599463},-318395,-1804240,{"$f":"SUM(AK11+AL11)","v":-2122635},-265713,-1625738,{"$f":"SUM(AN11+AO11)","v":-1891451},null,null,{"$f":"SUM(AQ11+AR11)","v":0}]
["次期繰越額",null,null,{"$f":"SUM(D8+D9-D10)","v":22522229},{"$f":"SUM(E8+E9-E10)","v":11831328},{"$f":"SUM(D12+E12)","v":34353557},23531695,13237127,{"$f":"SUM(G12+H12)","v":36768822},{"$f":"SUM(J8+J9-J10)","v":24395123},{"$f":"SUM(K8+K9-K10)","v":13448806},{"$f":"SUM(J12+K12)","v":37843929},{"$f":"SUM(M8+M9-M10)","v":24607052},{"$f":"SUM(N8+N9-N10)","v":11479490},{"$f":"SUM(M12+N12)","v":36086542},23752411,10738296,{"$f":"SUM(P12+Q12)","v":34490707},{"$f":"SUM(S8+S9-S10)","v":22667847},{"$f":"SUM(T8+T9-T10)","v":2971847},{"$f":"SUM(S12+T12)","v":25639694},{"$f":"SUM(V8:V11)","v":22827420},{"$f":"SUM(W8:W11)","v":1781137},{"$f":"SUM(V12+W12)","v":24608557},24754689,-3136679,{"$f":"SUM(Y12+Z12)","v":21618010},{"$f":"SUM(AB8:AB11)","v":24904142},-4657466,20246676,25909401,-6829861,19079540,19365546,-12047486,7318060,19117706,-18904333,{"$f":"SUM(AK12+AL12)","v":213373},{"$f":"SUM(AN8:AN11)","v":17244202},{"$f":"SUM(AO8:AO11)","v":-22357649},{"$f":"SUM(AN12+AO12)","v":-5113447},{"$f":"SUM(AQ8+AQ9-AQ10)","v":17244202},{"$f":"SUM(AR8+AR9-AR10)","v":-25357649},{"$f":"SUM(AQ12+AR12)","v":-8113447},{"$f":"SUM(AT8+AT9-AT10)","v":40138562},{"$f":"SUM(AU8+AU9-AU10)","v":38896795},{"$f":"SUM(AT12+AU12)","v":79035357},{"$f":"SUM(AW8+AW9-AW10)","v":40138562},{"$f":"SUM(AX8+AX9-AX10)","v":38896795},{"$f":"SUM(AW12+AX12)","v":79035357},{"$f":"SUM(AZ8+AZ9-AZ10)","v":40138562},{"$f":"SUM(BA8+BA9-BA10)","v":38896795},{"$f":"SUM(AZ12+BA12)","v":79035357},{"$f":"SUM(BC8+BC9-BC10)","v":40138562},{"$f":"SUM(BD8+BD9-BD10)","v":38896795},{"$f":"SUM(BC12+BD12)","v":79035357},{"$f":"SUM(BF8+BF9-BF10)","v":40138562},{"$f":"SUM(BG8+BG9-BG10)","v":38896795},{"$f":"SUM(BF12+BG12)","v":79035357},{"$f":"SUM(BI8+BI9-BI10)","v":40138562},{"$f":"SUM(BJ8+BJ9-BJ10)","v":38896795},{"$f":"SUM(BI12+BJ12)","v":79035357},{"$f":"SUM(BL8+BL9-BL10)","v":40138562},{"$f":"SUM(BM8+BM9-BM10)","v":38896795},{"$f":"SUM(BL12+BM12)","v":79035357},{"$f":"SUM(BO8+BO9-BO10)","v":40138562},{"$f":"SUM(BP8+BP9-BP10)","v":38896795},{"$f":"SUM(BO12+BP12)","v":79035357},{"$f":"SUM(BR8+BR9-BR10)","v":40138562},{"$f":"SUM(BS8+BS9-BS10)","v":38896795},{"$f":"SUM(BR12+BS12)","v":79035357},{"$f":"SUM(BU8+BU9-BU10)","v":40138562},{"$f":"SUM(BV8+BV9-BV10)","v":38896795},{"$f":"SUM(BU12+BV12)","v":79035357},{"$f":"SUM(BX8+BX9-BX10)","v":40138562},{"$f":"SUM(BY8+BY9-BY10)","v":38896795},{"$f":"SUM(BX12+BY12)","v":79035357},{"$f":"SUM(CA8+CA9-CA10)","v":40138562},{"$f":"SUM(CB8+CB9-CB10)","v":38896795},{"$f":"SUM(CA12+CB12)","v":79035357},{"$f":"SUM(CD8+CD9-CD10)","v":40138562},{"$f":"SUM(CE8+CE9-CE10)","v":38896795},{"$f":"SUM(CD12+CE12)","v":79035357},{"$f":"SUM(CG8+CG9-CG10)","v":40138562},{"$f":"SUM(CH8+CH9-CH10)","v":38896795},{"$f":"SUM(CG12+CH12)","v":79035357},{"$f":"SUM(CJ8+CJ9-CJ10)","v":40138562},{"$f":"SUM(CK8+CK9-CK10)","v":38896795},{"$f":"SUM(CJ12+CK12)","v":79035357},{"$f":"SUM(CM8+CM9-CM10)","v":40138562},{"$f":"SUM(CN8+CN9-CN10)","v":38896795},{"$f":"SUM(CM12+CN12)","v":79035357}]
[]
["特別会計"]
["収入",null,null,15229694,19486706,{"$f":"SUM(D15+E15)","v":34716400},12553628,9331488,{"$f":"SUM(G15+H15)","v":21885116},12347312,9151488,{"$f":"SUM(J15+K15)","v":21498800},11802152,9091488,{"$f":"SUM(M15:N15)","v":20893640},11924832,9479868,{"$f":"SUM(P15:Q15)","v":21404700},11491512,8751488,{"$f":"SUM(S15:T15)","v":20243000},11541381,8731488,{"$f":"SUM(V15:W15)","v":20272869},11561362,8931488,{"$f":"SUM(Y15:Z15)","v":20492850},11724272,9336828,{"$f":"SUM(AB15:AC15)","v":21061100},11471344,13107989,{"$f":"SUM(AE15:AF15)","v":24579333},13240750,11088465,{"$f":"SUM(AH15:AI15)","v":24329215},11499212,9211488,{"$f":"SUM(AK15:AL15)","v":20710700},11297802,9311488,{"$f":"SUM(AN15:AO15)","v":20609290},11469512,9171488,{"$f":"SUM(AQ15:AR15)","v":20641000}]
["支出",null,null,1295857,9907123,{"$f":"SUM(D16+E16)","v":11202980},108351601,58438599,{"$f":"SUM(G16+H16)","v":166790200},267916,1008084,{"$f":"SUM(J16+K16)","v":1276000},4154088,5124289,{"$f":"SUM(M16:N16)","v":9278377},37010093,21852482,{"$f":"SUM(P16:Q16)","v":58862575},11198798,4248712,{"$f":"SUM(S16:T16)","v":15447510},15987879,35974701,{"$f":"SUM(V16:W16)","v":51962580},12217450,2179665,{"$f":"SUM(Y16:Z16)","v":14397115},1275258,1297624,{"$f":"SUM(AB16:AC16)","v":2572882},4822037,5796363,{"$f":"SUM(AE16:AF16)","v":10618400},13433046,14458884,{"$f":"SUM(AH16:AI16)","v":27891930},7172550,1350030,{"$f":"SUM(AK16:AL16)","v":8522580},6050145,2476305,{"$f":"SUM(AN16:AO16)","v":8526450},6050145,5495757,{"$f":"SUM(AQ16:AR16)","v":11545902}]
[]
["①当期余剰金",null,null,{"$f":"SUM(D15-D16)","v":13933837},{"$f":"SUM(E15-E16)","v":9579583},{"$f":"SUM(D18:E18)","v":23513420},{"$f":"SUM(G15-G16)","v":-95797973},{"$f":"SUM(H15-H16)","v":-49107111},{"$f":"SUM(G18:H18)","v":-144905084},{"$f":"SUM(J15-J16)","v":12079396},{"$f":"SUM(K15-K16)","v":8143404},{"$f":"SUM(J18:K18)","v":20222800},{"$f":"SUM(M15-M16)","v":7648064},{"$f":"SUM(N15-N16)","v":3967199},{"$f":"SUM(M18:N18)","v":11615263},{"$f":"SUM(P15-P16)","v":-25085261},{"$f":"SUM(Q15-Q16)","v":-12372614},{"$f":"SUM(P18:Q18)","v":-37457875},{"$f":"SUM(S15-S16)","v":292714},{"$f":"SUM(T15-T16)","v":4502776},{"$f":"SUM(S18:T18)","v":4795490},{"$f":"SUM(V15-V16)","v":-4446498},{"$f":"SUM(W15-W16)","v":-27243213},{"$f":"SUM(V18:W18)","v":-31689711},{"$f":"SUM(Y15-Y16)","v":-656088},{"$f":"SUM(Z15-Z16)","v":6751823},{"$f":"SUM(Y18:Z18)","v":6095735},{"$f":"SUM(AB15-AB16)","v":10449014},{"$f":"SUM(AC15-AC16)","v":8039204},{"$f":"SUM(AB18:AC18)","v":18488218},{"$f":"SUM(AE15-AE16)","v":6649307},{"$f":"SUM(AF15-AF16)","v":7311626},{"$f":"SUM(AE18:AF18)","v":13960933},{"$f":"SUM(AH15-AH16)","v":-192296},{"$f":"SUM(AI15-AI16)","v":-3370419},{"$f":"SUM(AH18:AI18)","v":-3562715},{"$f":"SUM(AK15-AK16)","v":4326662},{"$f":"SUM(AL15-AL16)","v":7861458},{"$f":"SUM(AK18:AL18)","v":12188120},{"$f":"SUM(AN15-AN16)","v":5247657},{"$f":"SUM(AO15-AO16)","v":6835183},{"$f":"SUM(AN18:AO18)","v":12082840},{"$f":"SUM(AQ15-AQ16)","v":5419367},{"$f":"SUM(AR15-AR16)","v":3675731},{"$f":"SUM(AQ18:AR18)","v":9095098}]
["➁前期繰越額",null,null,115617897,78314753,{"$f":"SUM(D19+E19)","v":193932650},129551734,87894336,{"$f":"SUM(G19:H19)","v":217446070},{"$f":"SUM(G22)","v":33753761},{"$f":"SUM(H22)","v":38787225},{"$f":"SUM(I22)","v":72540986},{"$f":"SUM(J22)","v":45833157},{"$f":"SUM(K22)","v":46930629},{"$f":"SUM(M19:N19)","v":92763786},{"$f":"SUM(M22)","v":53481221},{"$f":"SUM(N22)","v":50897828},{"$f":"SUM(P19:Q19)","v":104379049},{"$f":"SUM(P22)","v":28395960},{"$f":"SUM(Q22)","v":38525214},{"$f":"SUM(S19:T19)","v":66921174},{"$f":"SUM(S22)","v":28959994},{"$f":"SUM(T22)","v":44703030},{"$f":"SUM(V19:W19)","v":73663024},{"$f":"SUM(V22)","v":24746107},{"$f":"SUM(W22)","v":19028447},{"$f":"SUM(Y19:Z19)","v":43774554},{"$f":"SUM(Y22)","v":21503897},{"$f":"SUM(Z22)","v":27879382},{"$f":"SUM(AB19:AC19)","v":49383279},{"$f":"SUM(AB22)","v":32179883},{"$f":"SUM(AC22)","v":37435015},{"$f":"SUM(AE19:AF19)","v":69614898},{"$f":"SUM(AE22)","v":39114498},{"$f":"SUM(AF22)","v":44051719},{"$f":"SUM(AH19:AI19)","v":83166217},{"$f":"SUM(AH22)","v":39114498},{"$f":"SUM(AI22)","v":44051719},{"$f":"SUM(AK19:AL19)","v":83166217},{"$f":"SUM(AK22)","v":43759555},{"$f":"SUM(AL22)","v":53717417},{"$f":"SUM(AN19:AO19)","v":97476972},{"$f":"SUM(AN22)","v":49272925},{"$f":"SUM(AO22)","v":62178338},{"$f":"SUM(AQ19:AR19)","v":111451263}]
["③前期余剰金取崩",null,null,null,null,{"$f":"SUM(D20+E20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y20:Z20)","v":0},null,null,{"$f":"SUM(AB20:AC20)","v":0},null,null,{"$f":"SUM(AE20:AF20)","v":0},null,null,{"$f":"SUM(AH20:AI20)","v":0},0,0,{"$f":"SUM(AK20:AL20)","v":0},0,0,{"$f":"SUM(AN20:AO20)","v":0},0,0,{"$f":"SUM(AQ20:AR20)","v":0}]
["④電気使用料振替",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P21:Q21)","v":0},{"$f":"SUM(S11)*-1","v":271320},{"$f":"SUM(T11)*-1","v":1675040},{"$f":"SUM(S21:T21)","v":1946360},{"$f":"SUM(V11)*-1","v":232611},{"$f":"SUM(W11)*-1","v":1568630},{"$f":"SUM(V21:W21)","v":1801241},{"$f":"SUM(Y11)*-1","v":230431},{"$f":"SUM(Z11)*-1","v":1542119},{"$f":"SUM(Y21:Z21)","v":1772550},{"$f":"SUM(AB11)*-1","v":226972},{"$f":"SUM(AC11)*-1","v":1516447},{"$f":"SUM(AB21:AC21)","v":1743419},{"$f":"SUM(AE11)*-1","v":235834},{"$f":"SUM(AF11)*-1","v":1317804},{"$f":"SUM(AE21:AF21)","v":1553638},{"$f":"SUM(AH11)*-1","v":241770},{"$f":"SUM(AI11)*-1","v":1357693},{"$f":"SUM(AH21:AI21)","v":1599463},{"$f":"SUM(AK11)*-1","v":318395},{"$f":"SUM(AL11)*-1","v":1804240},{"$f":"SUM(AK21:AL21)","v":2122635},{"$f":"SUM(AN11)*-1","v":265713},{"$f":"SUM(AO11)*-1","v":1625738},{"$f":"SUM(AN21:AO21)","v":1891451},{"$f":"SUM(AQ11)*-1","v":0},{"$f":"SUM(AR11)*-1","v":0},{"$f":"SUM(AQ21:AR21)","v":0}]
["次期繰越額",null,null,{"$f":"SUM(D18:D21)","v":129551734},87894336,217446070,33753761,38787225,72540986,45833157,46930629,92763786,53481221,50897828,{"$f":"SUM(M22:N22)","v":104379049},{"$f":"SUM(P18:P21)","v":28395960},{"$f":"SUM(Q18:Q21)","v":38525214},{"$f":"SUM(P22:Q22)","v":66921174},{"$f":"SUM(S18:S21)","v":28959994},{"$f":"SUM(T18:T21)","v":44703030},{"$f":"SUM(S22:T22)","v":73663024},{"$f":"SUM(V18:V21)","v":24746107},{"$f":"SUM(W18:W21)","v":19028447},{"$f":"SUM(V22:W22)","v":43774554},21503897,27879382,{"$f":"SUM(Y22:Z22)","v":49383279},32179883,37435015,{"$f":"SUM(AB22:AC22)","v":69614898},39114498,44051719,{"$f":"SUM(AE22:AF22)","v":83166217},39114498,44051719,{"$f":"SUM(AH22:AI22)","v":83166217},43759555,53717417,{"$f":"SUM(AK22:AL22)","v":97476972},{"$f":"SUM(AN18:AN21)","v":49272925},{"$f":"SUM(AO18:AO21)","v":62178338},{"$f":"SUM(AN22:AO22)","v":111451263},{"$f":"SUM(AQ18:AQ21)","v":54692292},{"$f":"SUM(AR18:AR21)","v":65854069},{"$f":"SUM(AQ22:AR22)","v":120546361}]
[]
["内、電気使用料積立分累計"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]

{"sheet":"修繕周期表1","index":2,"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":3,"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":4,"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":5,"n_rows":64,"n_cols":42,"rows_kept":64,"cut":false,"hidden":false,"merged":[[0,0,0,7],[0,26,0,35],[0,36,0,37],[1,0,2,0],[1,1,2,1],[1,37,2,37],[5,0,14,0],[17,0,25,0],[26,0,29,0],[36,0,36,1],[30,0,30,1],[31,0,31,1],[34,0,34,1],[35,0,35,1]]}
["（様式第4-1号）長期修繕計画総括表",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作成日／  年  月  日    集会（管理組合総会）で議決された日／  年  月  日",null,null,null,null,null,null,null,null,null,"（単位：千円）"]
["区分","推定修繕工事項目","暦年",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"合計",null,"複利計算"]
[null,null,"経年",8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,null,null,null,"利率",2,"％"]
["仮設","0  仮設工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I5)","v":6940000},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V44","v":872065},{"$f":"W44","v":2896317.95},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" H4 * (1 + $AO$3 / 100) ^ $AO$4","v":11845792.147889266},null,30.78,null,"期間",27,"年"]
[null,"1 　直接工事費",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I8)","v":34294760},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V45","v":7849060},{"$f":"W45","v":26445700},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" H5 * (1 + $AO$3 / 100) ^ $AO$4","v":58537262.063652284}]
["建築","２  下地補修工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I18)","v":3623030},null,null,null,null,null,null,null,null,null,null,null,null,null,917500,{"$f":"W46","v":2705530},null,null,null,null,null,null,null,null,null,null,null,null,6184100.9114650209,null,10.683]
[null,"３  石・タイル工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I28)","v":9371720},null,null,null,null,null,null,null,null,null,null,null,null,null,2184810,{"$f":"W47","v":7186910},null,null,null,null,null,null,null,null,null,null,null,null,15996462.130866971,null,11.827999999999999]
[null,"４  シーリング工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I47)","v":9831467},null,null,null,null,null,"鉄部塗装",null,null,null,null,null,null,null,2179707,{"$f":"W48","v":7651760},null,null,null,null,null,null,null,null,null,null,null,null,16781198.067843288,null,45.512]
[null,"５  外壁塗装工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I69)","v":20062142},null,null,null,null,null,"前回2010",null,null,null,null,null,null,null,2209848,{"$f":"W49","v":8503004},null,null,null,null,null,null,null,null,null,null,null,null,34243798.872253522,null,12.942]
[null,"７  鉄部塗装工事",null,null,null,{"$f":"5538750+563365","v":6102115},null,{"$f":"SUM(工事費内訳書!I122)","v":4339760},null,null,null,null,null,9513043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7407477.6558679994]
[null,"８  防水工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I231)","v":21218928},null,null,null,null,3637440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36218301.252021275,null,78.186999999999998]
[null,"９  床工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I260)","v":9019455},null,null,null,null,null,237600,null,null,null,null,null,null,18248000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15395185.766172994]
[null,12859000,null,null,null,null,null,{"$f":"SUM(工事費内訳書!I268)","v":7533830},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V53","v":2100375},{"$f":"W53","v":5433455},null,null,null,null,null,null,null,null,null,null,null,null,12859392.544313053]
[null,"11  その他雑工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I282)","v":9648800},100000,null,null,56160,null,96120,null,null,846780,null,null,null,2075040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16469406.235814689]
[null,"12  室内改装その他工事",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I302)","v":1070100},null,null,null,{"$f":"1771200+55890+361260+250560","v":2438910},4369680,null,null,null,null,null,4222900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1826539.2186536458,null,1.7010000000000001]
[null,"13　工事管理費",null,null,null,null,null,{"$f":"SUM(工事費内訳書!I304:I305)","v":11046008},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V4:V15)*0.15","v":2747004.75},{"$f":"SUM(W4:W15)*0.15","v":9123401.5425000004},null,null,null,null,null,null,null,null,null,null,null,null,18854281.676069453]
[]
["設備","８  給水設備",null,null,null,null,null,null,null,null,null,5292000,null,null,null,null,null,null,1573000,null,null,null,null,null,null,null,{"$f":"FV(0.02,7,0,-S18)","v":1806882.5552123173},null,null,null,null,null,null,{"$f":"FV(0.02,7,0,-AA18)","v":2075540.0942978973},null,null,null,22.988]
[null,"９  排水設備",null,null,null,null,null,null,null,136080,{"$f":"185760+2793960","v":2979720},1933200,null,null,null,null,null,null,2217600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.838999999999999]
[null,"10  ガス設備",null,null,null,null,null,null,null,695736,null,null,null,1181952,null,null,null,null,null,null,920040,null,null,null,null,null,{"$f":"FV(0.02,6,0,-U20)","v":1036114.4722196506},null,null,null,null,null,{"$f":"FV(0.02,6,0,-AA20)","v":1166833.1806693242},null,null,null,null,2.1709999999999998]
[null,"11  空調・換気設備",null,null,null,null,null,null,null,190080,null,null,1285200,null,2572900,1615900,23564750,866800,null,null,null,null,null,null,null,null,{"$f":"FV(0.02,10,0,-P21)","v":1969773.0832695281},null,null,null,null,null,null,null,null,null,{"$f":"FV(0.02,10,0,-AA21)","v":2401142.3971614228},2.214]
[null,"12  電灯設備等",null,null,null,null,null,null,null,{"$f":"17161+6080400","v":6097561},{"$f":"16200000+1296000+18792000+318745","v":36606745},null,null,null,null,462000,null,null,null,null,null,null,null,null,null,{"$f":"FV(0.02,15,0,-J22)","v":8206514.2909000153},null,null,null,null,null,null,null,null,null,null,null,12.382999999999999]
[null,"13  情報・通信設備",15,null,null,null,null,null,null,null,{"$f":"259200+270000+1004400+14040000","v":15573600},null,38988000,3368400,null,450000,null,6930000,null,null,null,"12-24期のAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(0.02,18,0,-R23)","v":9897746.4957035705},15.015000000000001]
[null,"14  消防用設備",null,{"$f":"SUM(H24:S24)","v":19117202},null,null,null,{"$f":"971250+882000","v":1853250},178500,864000,0,{"$f":"61560+2965680","v":3027240},0,0,0,8090500,1843600,240680,3019432,null,0,{"$f":"AVERAGE(H24:U24)","v":1470554},{"$f":"V24*1.02","v":1499965.08},{"$f":"W24*1.02","v":1529964.3816000002},1560563.6692320001,1591774.9426166401,1623610.4414689729,1656082.6502983524,1689204.3033043195,1722988.3893704058,1757448.1571578139,1792597.1203009703,1828449.0627069897,1865018.0439611296,1902318.4048403522,1940364.7729371593,null,9.7289999999999992]
[null,"15  昇降機設備",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1636800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.798999999999999,null,"."]
[null,"16  駐車駐輪設備",null,null,null,null,null,null,null,285120,null,null,3682260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["外構\n・その他","17  外構・附属施設",null,null,null,null,null,null,null,518400,1272510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8929999999999998]
[null,"18  調査・診断、\n設計、工事監理等費用",null,null,null,420000,null,{"$f":"525000+2142000+670950","v":3337950},997500,378000,{"$f":"1890000+540000","v":2430000},{"$f":"216000+2484000","v":2700000},null,null,null,null,null,485100,512950,null,968000,{"$f":"V57*0.05","v":915668.25},{"$f":"W57*0.05","v":3041133.8475000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2249999999999996]
[null,"19  長期修繕計画作成費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1400000,"小修繕のAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5830000000000002]
[null,"20  その他",null,null,null,1680000,null,6199000,null,113400,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T40","v":3761283.6153846155},{"$f":"V30*1.02","v":3836509.287692308},{"$f":"W30*1.02","v":3913239.473446154},{"$f":"X30*1.02","v":3991504.2629150772},4071334.348173379,4152761.0351368468,4235816.2558395835,4320532.5809563752,4406943.2325755032,4495082.0972270137,4584983.7391715543,4676683.4139549853,4770217.0822340855,4865621.4238787675,4962933.8523563426,5062192.5294034695,2.3856920000000001]
["工事費計",null,null,null,{"$f":"SUM(E4:E30)","v":0},8202115,0,159390200,1276000,9278377,58862575,15447510,51962580,14397115,2572900,10618400,27891930,8522580,11545882,null,{"$f":"SUM(U4:U30)","v":23611080},{"$f":"SUM(V4:V30)","v":27207875.615384616},78323686.70769231,{"$f":"SUM(X4:X30)","v":5443203.855046154},{"$f":"SUM(Y4:Y30)","v":5552067.9321470773},{"$f":"SUM(Z4:Z30)","v":13869623.581690036},{"$f":"SUM(AA4:AA30)","v":10589141.587307315},{"$f":"SUM(AB4:AB30)","v":5891898.9061379358},{"$f":"SUM(AC4:AC30)","v":6009736.8842606945},{"$f":"SUM(AD4:AD30)","v":6129931.6219459092},{"$f":"SUM(AE4:AE30)","v":6252530.2543848278},{"$f":"SUM(AF4:AF30)","v":6377580.8594725244},{"$f":"SUM(AG4:AG30)","v":7671965.657331299},{"$f":"SUM(AH4:AH30)","v":8710775.2204931118},{"$f":"SUM(AI4:AI30)","v":6767939.8287191195},{"$f":"SUM(AJ4:AJ30)","v":259522497.16817695},17361081.422268461,1.2077654]
["消費税",null,null,null,null,null,null,{"$f":"SUM(工事費内訳書!I307)","v":7400000},null,null,null,null,{"$f":"SUM(M10*0.08)","v":0},null,306.18116494312301,null,null,null,null,null,{"$f":"U29*0.1","v":140000},{"$f":"V31*0.1","v":2720787.5615384616},{"$f":"W31*0.1","v":7832368.6707692314},null,null,null,null,438.96077800365998,null,null,null,null,null,null,null,null,null,2.9838800000003801E-2]
["支出"," 年度合計",null,null,{"$f":"SUM(E31:E32)","v":0},{"$f":"SUM(F31:F32)","v":8202115},{"$f":"SUM(G31:G32)","v":0},{"$f":"SUM(H31:H32)","v":166790200},1276000,9278377,58862575,15447510,51962580,14397115,2573206.1811649431,10618400,27891930,8522580,11545882,null,23751080,29928663.176923078,86156055.37846154,5443203.855046154,5552067.9321470773,13869623.581690036,10589141.587307315,5892337.8669159394,6009736.8842606945,6129931.6219459092,6252530.2543848278,6377580.8594725244,7671965.657331299,8710775.2204931118,6767939.8287191195,259522497.16817695,{"$f":"SUM(AK31:AK32)","v":17361081.422268461},-1.1480878000000001]
["収入","年度合計",null,null,null,23148972,22585607,{"$f":"SUM(収支決算書!I15)","v":21885116},{"$f":"SUM(収支決算書!L15)","v":21498800},{"$f":"SUM(収支決算書!O15)","v":20893640},{"$f":"SUM(収支決算書!R15)","v":21404700},{"$f":"SUM(収支決算書!U15)","v":20243000},{"$f":"SUM(収支決算書!X15)","v":20272869},{"$f":"SUM(収支決算書!AA15)","v":20492850},{"$f":"SUM(収支決算書!AD15)","v":21061100},{"$f":"SUM(収支決算書!AG15)","v":24579333},{"$f":"SUM(収支決算書!AJ15)","v":24329215},{"$f":"SUM(収支決算書!AM15)","v":20710700},{"$f":"SUM(収支決算書!AP15)","v":20609290},null,20641868,{"$f":"タイプ別面積・管理費等額!L137","v":27945715.600000001},{"$f":"V34","v":27945715.600000001},{"$f":"W34","v":27945715.600000001},27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,27945715.600000001,-11.7494272]
["当期余剰金",null,null,null,{"$f":"SUM(E34-E33)","v":0},{"$f":"SUM(F34-F33)","v":14946857},{"$f":"SUM(G34-G33)","v":22585607},{"$f":"SUM(H34-H33)","v":-144905084},20222800,11615263,-37457875,4795490,-31689711,6095735,18487893.818835057,13960933,-3562715,12188120,9063408,null,-3109212,-1982947.5769230761,{"$f":"SUM(W34-W33)","v":-58210339.778461538},{"$f":"SUM(X34-X33)","v":22502511.744953848},22393647.667852923,14076092.018309966,17356574.012692686,22053377.73308406,21935978.715739306,21815783.978054091,21693185.345615175,21568134.740527477,20273749.942668702,19234940.37950689,21177775.771280881,-231576781.56817695,{"$f":"SUM(AK34-AK33)","v":10584634.17773154},-14.1052804]
["修繕積立金  次年度繰越金",null,null,null,178985793,193932650,217446070,{"$f":"SUM(G36+H35)","v":72540986},92763786,104379049,66921174,71716664,40026953,46122688,64610581.818835057,78571514.81883505,75008799.81883505,87196919.81883505,96260327.81883505,null,{"$f":"SUM(S36+U35)","v":93151115.81883505},91168168.241911978,32957828.463450439,{"$f":"SUM(W36+X35)","v":55460340.208404288},{"$f":"SUM(X36+Y35)","v":77853987.876257211},{"$f":"SUM(Y36+Z35)","v":91930079.894567177},{"$f":"SUM(Z36+AA35)","v":109286653.90725987},{"$f":"SUM(AA36+AB35)","v":131340031.64034393},{"$f":"SUM(AB36+AC35)","v":153276010.35608324},{"$f":"SUM(AC36+AD35)","v":175091794.33413732},{"$f":"SUM(AD36+AE35)","v":196784979.6797525},{"$f":"SUM(AE36+AF35)","v":218353114.42027998},{"$f":"SUM(AF36+AG35)","v":238626864.36294869},{"$f":"SUM(AG36+AH35)","v":257861804.74245557},{"$f":"SUM(AH36+AI35)","v":279039580.51373643},{"$f":"SUM(AI36+AJ35)","v":47462798.945559472},58047433.123291016,-15.283207000000001]
["一般会計",null,null,null,null,"*"]
["収入",null,null,null,null,null,{"$f":"SUM(収支決算書!F5)","v":60082149},{"$f":"SUM(収支決算書!I5)","v":57670367},{"$f":"SUM(収支決算書!L5)","v":63754870},{"$f":"SUM(収支決算書!O5)","v":63463820},{"$f":"SUM(収支決算書!R5)","v":66516603},{"$f":"SUM(収支決算書!U5)","v":71244048},{"$f":"SUM(収支決算書!X5)","v":79140093},{"$f":"SUM(収支決算書!AA5)","v":79338551},{"$f":"SUM(収支決算書!AD5)","v":79670486},{"$f":"SUM(収支決算書!AG5)","v":71703560},{"$f":"SUM(収支決算書!AJ5)","v":72882505},{"$f":"SUM(収支決算書!AM5)","v":87863594},{"$f":"SUM(収支決算書!AP5)","v":81563436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.4611336]
["支出",null,null,null,null,null,{"$f":"SUM(収支決算書!F6)","v":57587425},{"$f":"SUM(収支決算書!I6)","v":55188632},{"$f":"SUM(収支決算書!L6)","v":62679763},{"$f":"SUM(収支決算書!O6)","v":65221207},{"$f":"SUM(収支決算書!R6)","v":68112438},{"$f":"SUM(収支決算書!U6)","v":80095061},{"$f":"SUM(収支決算書!X6)","v":78369989},{"$f":"SUM(収支決算書!AA6)","v":80876768},{"$f":"SUM(収支決算書!AD6)","v":79298401},{"$f":"SUM(収支決算書!AG6)","v":71317058},{"$f":"SUM(収支決算書!AJ6)","v":83044522},{"$f":"SUM(収支決算書!AM6)","v":92845646},{"$f":"SUM(収支決算書!AP6)","v":84998805},"AV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17.639060199999999]
[null,"内、小修繕費用",null,null,null,null,{"$f":"SUM(小修繕履歴!F30)","v":1172933},{"$f":"SUM(小修繕履歴!H30)","v":912765},{"$f":"SUM(小修繕履歴!J30)","v":1188862},{"$f":"SUM(小修繕履歴!L30)","v":3413577},{"$f":"SUM(小修繕履歴!N30)","v":1451726},{"$f":"SUM(小修繕履歴!P30)","v":6069736},{"$f":"SUM(小修繕履歴!R30)","v":3279750},{"$f":"SUM(小修繕履歴!T30)","v":4466900},{"$f":"SUM(小修繕履歴!V30)","v":3241653},{"$f":"SUM(小修繕履歴!X30)","v":1071730},{"$f":"SUM(小修繕履歴!Z30)","v":10443466},{"$f":"SUM(小修繕履歴!AB30)","v":5751350},{"$f":"SUM(小修繕履歴!AD30)","v":6432239},{"$f":"AVERAGE(G40:S40)","v":3761283.6153846155}]
[null,"年度合計収支",null,null,null,null,{"$f":"SUM(G38-G39)","v":2494724},2481735,1075107,-1757387,-1595835,-8851013,770104,-1538217,372085,386502,-10162017,-4982052,-3435369,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"次年度繰越",null,null,null,null,{"$f":"SUM(収支決算書!F12)","v":34353557},{"$f":"SUM(収支決算書!I12)","v":36768822},{"$f":"SUM(収支決算書!L12)","v":37843929},{"$f":"SUM(収支決算書!O12)","v":36086542},{"$f":"SUM(収支決算書!R12)","v":34490707},{"$f":"SUM(収支決算書!U12)","v":25639694},{"$f":"SUM(収支決算書!X12)","v":24608557},{"$f":"SUM(収支決算書!AA12)","v":21618010},{"$f":"SUM(収支決算書!AD12)","v":20246676},{"$f":"SUM(収支決算書!AG12)","v":19079540},{"$f":"SUM(収支決算書!AJ12)","v":7318060},{"$f":"SUM(収支決算書!AM12)","v":213373},{"$f":"SUM(収支決算書!AP12)","v":-5113447}]
[null,null,null,null,null,null,null,null,null,null,"*","*","*","*","*","*","*","*","*",null,null,"西棟","東棟"]
[null,"住宅修繕積立金",530220,null,null,null,"収入で特別修繕費=再開発事業の解散清算金",null,null,null,null,null,null,null,null,null,null,"共通仮設費　5％",null,null,null,{"$f":"SUM(V45:V55)*0.05","v":872065},{"$f":"SUM(W45:W55)*0.05","v":2896317.95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"直接仮設費",null,null,null,{"$f":"SUM(工事費内訳書!P8)","v":7849060},{"$f":"SUM(工事費内訳書!M8)","v":26445700}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"下地処理工事",null,null,null,{"$f":"SUM(工事費内訳書!P18)","v":917500},{"$f":"SUM(工事費内訳書!M18)","v":2705530}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"石タイル工事",null,null,null,{"$f":"SUM(工事費内訳書!P28)","v":2184810},{"$f":"SUM(工事費内訳書!M28)","v":7186910}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"シーリング工事",null,null,null,{"$f":"SUM(工事費内訳書!P47)","v":2179707},{"$f":"SUM(工事費内訳書!M47)","v":7651760}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"塗装工事","外部",null,null,{"$f":"SUM(工事費内訳書!P69)-工事費内訳書!P68","v":2209848},{"$f":"SUM(工事費内訳書!M69)-工事費内訳書!M68","v":8503004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"鉄部"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"防水工事"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"床工事"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"洗い工事",null,null,null,{"$f":"SUM(工事費内訳書!P268)","v":2100375},{"$f":"SUM(工事費内訳書!M268)","v":5433455}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"その他工事"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"外構工事"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小計",null,null,{"$f":"SUM(V44:V55)","v":18313365},{"$f":"SUM(W44:W55)","v":60822676.950000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"諸経費15％",null,null,{"$f":"V57*0.15","v":2747004.75},{"$f":"W57*0.15","v":9123401.5425000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"合計",null,null,{"$f":"V57+V58","v":21060369.75},{"$f":"W57+W58","v":69946078.492500007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX 10％",null,null,{"$f":"V59*0.1","v":2106036.9750000001},{"$f":"W59*0.1","v":6994607.8492500009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"総額",null,null,{"$f":"V59+V60","v":23166406.725000001},{"$f":"W59+W60","v":76940686.341750011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"利率",2,null,null,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"期間",null,null,null,13,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"推定額",null,null,null,{"$f":" V61 * (1 + V62 / 100) ^ V63","v":29968217.343249414},{"$f":" W61 * (1 + W62 / 100) ^ W63","v":101521601.64342073}]

{"sheet":"工事費年次集計表","index":6,"n_rows":115,"n_cols":39,"rows_kept":115,"cut":false,"hidden":false,"merged":[[3,1,3,4],[4,1,4,2],[5,1,5,2],[6,1,6,4],[7,1,8,2],[9,1,10,2],[0,0,0,10],[0,23,0,35],[0,36,0,38],[1,0,2,2],[1,3,2,3],[1,36,2,36],[1,37,2,37],[1,38,2,38],[17,1,17,2],[18,1,18,2],[19,1,19,4],[20,1,20,2],[20,6,20,8],[21,1,22,2],[11,1,11,2],[12,1,14,1],[12,2,13,2],[15,1,15,2],[15,6,15,8],[16,1,16,4],[29,1,29,4],[30,1,30,2],[31,1,34,1],[35,1,35,2],[36,1,37,1],[38,1,38,2],[23,1,24,2],[23,6,23,7],[25,1,26,2],[27,1,27,2],[27,6,27,7],[28,1,28,2],[28,6,28,7],[48,6,48,7],[50,1,50,2],[51,1,51,2],[52,1,52,4],[53,1,53,2],[54,1,54,4],[39,1,39,4],[40,1,40,2],[41,1,43,1],[44,1,44,2],[45,1,47,1],[48,1,49,2],[62,1,62,4],[63,1,64,2],[63,6,63,7],[65,1,66,2],[65,6,65,7],[67,1,67,4],[55,1,56,2],[55,6,55,7],[57,1,57,2],[58,1,59,1],[60,1,61,2],[60,6,60,7],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,4],[79,1,79,2],[68,1,68,2],[69,1,69,4],[70,1,70,2],[71,1,71,2],[72,1,72,4],[73,1,73,2],[86,1,86,2],[87,1,87,4],[88,1,89,2],[90,1,90,4],[91,1,92,2],[93,1,94,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,4],[84,1,84,2],[85,1,85,2],[100,6,100,7],[101,1,101,2],[102,1,102,2],[103,1,103,4],[104,1,104,2],[105,1,105,4],[95,1,95,4],[96,1,96,2],[97,1,97,2],[98,1,98,4],[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,5.9349999999999996,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,5.9349999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9349999999999996,593,6.5279999999999996]
[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,13.522,1.3520000000000001,14.874000000000001]
[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,10.733000000000001,1.073,11.805999999999999]
[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,16.838999999999999,1.6839999999999999,18.523]
[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,1.9930000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9930000000000001,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,1.3680000000000001,137,1.5049999999999999]
[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,2.2559999999999998,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":7,"n_rows":370,"n_cols":36,"rows_kept":370,"cut":false,"hidden":false,"merged":[[2,23,2,25],[2,26,2,28],[0,0,0,1],[0,3,0,7],[0,8,0,9],[1,0,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[315,1,316,1],[315,2,316,2],[2,29,2,31],[3,1,3,6],[4,17,4,31],[5,10,5,12],[5,13,5,15],[305,1,305,7],[1,8,2,8],[1,10,2,12],[1,13,2,15],[1,16,2,16],[1,17,1,25],[1,26,1,31],[2,17,2,19],[2,20,2,22],[307,1,308,7],[307,8,308,8],[310,1,310,3],[311,1,312,1],[313,1,314,1],[349,1,349,3],[317,1,317,3],[318,1,319,1],[320,1,321,1],[320,2,321,2],[322,1,322,3],[324,1,324,3],[327,1,327,3],[333,1,333,3],[338,1,338,3],[346,1,346,3],[347,1,348,1],[362,1,362,3],[364,1,364,3],[369,0,369,9],[350,1,351,1],[350,2,351,2],[352,1,353,1],[352,2,353,2],[354,1,354,3],[357,1,357,3]]}
["（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,{"$f":"IFERROR(SUM(AH5:AH369), \"\")","v":16633935},{"$f":"IFERROR(SUM(AI5:AI369), \"\")","v":5075500},"工事費合計"]
["Ⅰ","  1  仮設工事"]
["仮設","①共通仮設",null,null,"仮設事務所、資材置き場等",null,null,null,6940000,"12年",null,null,null,null,null,null,null,"施設ごと集計"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(K6:P6)","v":128943892},null,{"$f":"IFERROR(SUM(T6+W6+Z6), \"\")","v":99080340},null,null,{"$f":"IFERROR(SUM(AC6+AF6), \"\")","v":29863552},null,null,null,null,null,{"$f":"IFERROR(SUM(T8+T18+T28+T47+T69+T122+T231+T260+T268+T282), \"\")","v":63771623},null,null,{"$f":"IFERROR(SUM(W8+W18+W28+W47+W69+W122+W231+W260+W268+W282), \"\")","v":12822650},null,null,{"$f":"IFERROR(SUM(Z8+Z18+Z28+Z47+Z69+Z122+Z231+Z260+Z268+Z282), \"\")","v":22486067},null,null,{"$f":"IFERROR(SUM(AC8+AC18+AC28+AC47+AC69+AC122+AC231+AC260+AC268+AC282), \"\")","v":22085439},null,null,{"$f":"IFERROR(SUM(AF8+AF18+AF28+AF47+AF69+AF122+AF231+AF260+AF268+AF282), \"\")","v":7778113}]
[null,null,null,null,null,null,null,null,null,null,"数量","AV単価","金額","数量","VA単価","金額",null,"数量","単価","金額","数量","単価","金額","数量","単価","金額","数量","単価","金額","数量","単価","金額"]
["Ⅱ","②直接仮設",null,null,"枠組足場、養生シート等",null,null,null,{"$f":"IFERROR(SUM(M8+P8), \"\")","v":34294760},null,null,null,{"$f":"IFERROR(SUM(T8+W8+Z8), \"\")","v":26445700},null,null,{"$f":"IFERROR(SUM(AC8+AF8), \"\")","v":7849060},null,null,"直接仮設計",13056485,null,null,3577450,null,null,9811765,null,null,5075500,null,null,2773560,null,{"$f":"IFERROR(SUM(S8:Y8), \"\")","v":16633935},{"$f":"IFERROR(SUM(AB8:AE8), \"\")","v":5075500}]
["建築","2　下地補修工事","マーキング調査費",null,"打診調査・資料作成","ｍ2",{"$f":"IFERROR(SUM(K9+N9), \"\")","v":11853.4},{"$f":"IFERROR(SUM(I9/G9), \"\")","v":50},{"$f":"IFERROR(SUM(M9+P9), \"\")","v":592670},null,{"$f":"IFERROR(SUM(R9+U9+X9), \"\")","v":9445.9},{"$f":"IFERROR(SUM(M9/K9), \"\")","v":50},{"$f":"IFERROR(SUM(T9+W9+Z9), \"\")","v":472295},{"$f":"IFERROR(SUM(AA9+AD9), \"\")","v":2407.5},{"$f":"IFERROR(SUM(P9/N9), \"\")","v":50},{"$f":"IFERROR(SUM(AC9+AF9), \"\")","v":120375},null,8820.1,50,{"$f":"IFERROR(SUM(R9*S9), \"\")","v":441005},337,50,{"$f":"IFERROR(SUM(U9*V9), \"\")","v":16850},288.8,{"$f":"IFERROR(SUM(S9), \"\")","v":50},{"$f":"IFERROR(SUM(X9*Y9), \"\")","v":14440},1955.6,{"$f":"IFERROR(SUM(S9), \"\")","v":50},{"$f":"IFERROR(SUM(AA9*AB9), \"\")","v":97780},451.9,{"$f":"IFERROR(SUM(S9), \"\")","v":50},{"$f":"IFERROR(SUM(AD9*AE9), \"\")","v":22595}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"クラック補修",null,"0.5ｍｍ未満　フィラー刷り込み",null,{"$f":"IFERROR(SUM(K11+N11), \"\")","v":1778},{"$f":"IFERROR(SUM(I11/G11), \"\")","v":250},{"$f":"IFERROR(SUM(M11+P11), \"\")","v":444500},null,{"$f":"IFERROR(SUM(R11+U11+X11), \"\")","v":1416.8999999999999},{"$f":"IFERROR(SUM(M11/K11), \"\")","v":250.00000000000003},{"$f":"IFERROR(SUM(T11+W11+Z11), \"\")","v":354225},{"$f":"IFERROR(SUM(AA11+AD11), \"\")","v":361.1},{"$f":"IFERROR(SUM(P11/N11), \"\")","v":249.99999999999997},{"$f":"IFERROR(SUM(AC11+AF11), \"\")","v":90275},null,1323,250,{"$f":"IFERROR(SUM(R11*S11), \"\")","v":330750},50.6,250,{"$f":"IFERROR(SUM(U11*V11), \"\")","v":12650},43.3,250,{"$f":"IFERROR(SUM(X11*Y11), \"\")","v":10825},293.3,250,{"$f":"IFERROR(SUM(AA11*AB11), \"\")","v":73325},67.8,250,{"$f":"IFERROR(SUM(AD11*AE11), \"\")","v":16950}]
[null,null,"クラック補修",null,"0.5ｍｍ以上低圧注入工法",null,177.70000000000002,1599.9999999999998,284320,null,141.60000000000002,1600,226560.00000000003,36.1,1600,57760,null,132.30000000000001,1600,211680.00000000003,5,1600,8000,4.3,1600,6880,29.3,1600,46880,6.8,1600,10880]
[null,null,"クラック補修",null,"0.5ｍｍ以上Ｕカットシーリング充填処理",null,237,1300,308100,null,188.9,1300,245570,48.1,1300,62530,null,176.4,1300,229320,6.7,1300,8710,5.8,1300,7540,39.1,1300,50830,9,1300,11700]
[null,null,"コンクリート・モルタル浮き処理",null,"SUSピン併用樹脂注入工法　25pin",null,210.90000000000003,3999.9999999999995,843600,null,141.60000000000002,3999.9999999999995,566400,69.3,4000,277200,null,132.30000000000001,4000,529200,5,4000,20000,4.3,4000,17200,29.3,4000,117200,40,4000,160000]
[null,null,"コンクリート・モルタル露筋・欠損処理",null,"撤去、錆止樹脂モルタル成形",null,442,1200,530400,null,308,1200,369600,134,1200,160800,null,248,1200,297600,30,1200,36000,30,1200,36000,124,1200,148800,10,1200,12000]
[null,null,"塗膜浮き・捲れ",null,"樹脂モルタル修正",null,118.4,1600,189440,null,94.300000000000011,1599.9999999999998,150880,24.1,1600,38560,null,88,1600,140800,3.4,1600,5440,2.9,1600,4640,19.600000000000001,1600,31360.000000000004,4.5,1600,7200]
[null,null,"パターン調整",null,null,null,5,86000,430000,null,3,106666.66666666667,320000,2,55000,110000,null,1,160000,160000,1,100000,100000,1,60000,60000,1,60000,60000,1,50000,50000]
[null,null,null,null,null,null,null,null,3623030,null,null,null,2705530,null,null,917500,null,null,"下地補修工事計",{"$f":"IFERROR(SUM(T9:T17), \"\")","v":2340355},null,"計",{"$f":"IFERROR(SUM(W9:W17), \"\")","v":207650},null,"計",{"$f":"IFERROR(SUM(Z9:Z17), \"\")","v":157525},null,"計",{"$f":"IFERROR(SUM(AC9:AC17), \"\")","v":626175},null,"計",{"$f":"IFERROR(SUM(AF9:AF17), \"\")","v":291325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S19), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S19), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S19), \"\")","v":0}]
[null,"3　石・タイル工事","マーキング調査費",null,"打診調査・資料作成",null,{"$f":"IFERROR(SUM(K20+N20), \"\")","v":10131.6},{"$f":"IFERROR(SUM(I20/G20), \"\")","v":50},{"$f":"IFERROR(SUM(M20+P20), \"\")","v":506580},null,{"$f":"IFERROR(SUM(R20+U20+X20), \"\")","v":7643},{"$f":"IFERROR(SUM(M20/K20), \"\")","v":50},{"$f":"IFERROR(SUM(T20+W20+Z20), \"\")","v":382150},{"$f":"IFERROR(SUM(AA20+AD20), \"\")","v":2488.6},{"$f":"IFERROR(SUM(P20/N20), \"\")","v":50},{"$f":"IFERROR(SUM(AC20+AF20), \"\")","v":124430},null,4155,50,{"$f":"IFERROR(SUM(R20*S20), \"\")","v":207750},1395,{"$f":"IFERROR(SUM(S20), \"\")","v":50},{"$f":"IFERROR(SUM(U20*V20), \"\")","v":69750},2093,50,{"$f":"IFERROR(SUM(X20*Y20), \"\")","v":104650},1630,50,{"$f":"IFERROR(SUM(AA20*AB20), \"\")","v":81500},858.6,50,{"$f":"IFERROR(SUM(AD20*AE20), \"\")","v":42930}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,0,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"タイル補修",null,"近似品",null,0,"",0,null,0,"",0,0,"",0,null,null,0,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"割れ欠けぶ貼替",null,"材料費",null,72.5,25000,1812500,null,55.9,25000,1397500,16.600000000000001,24999.999999999996,415000,null,21,25000,{"$f":"IFERROR(SUM(R23*S23), \"\")","v":525000},14,{"$f":"IFERROR(SUM(S23), \"\")","v":25000},{"$f":"IFERROR(SUM(U23*V23), \"\")","v":350000},20.9,25000,{"$f":"IFERROR(SUM(X23*Y23), \"\")","v":522499.99999999994},8.1,25000,{"$f":"IFERROR(SUM(AA23*AB23), \"\")","v":202500},8.5,25000,{"$f":"IFERROR(SUM(AD23*AE23), \"\")","v":212500}]
[null,null,"浮き部貼替",null,"材料費",null,72.599999999999994,25000.000000000004,1815000,null,55.9,25000,1397500,16.7,25000,417500,null,21,25000,{"$f":"IFERROR(SUM(R24*S24), \"\")","v":525000},14,{"$f":"IFERROR(SUM(S24), \"\")","v":25000},{"$f":"IFERROR(SUM(U24*V24), \"\")","v":350000},20.9,25000,{"$f":"IFERROR(SUM(X24*Y24), \"\")","v":522499.99999999994},8.1999999999999993,25000,{"$f":"IFERROR(SUM(AA24*AB24), \"\")","v":204999.99999999997},8.5,25000,{"$f":"IFERROR(SUM(AD24*AE24), \"\")","v":212500}]
[null,null,"施工費",null,"施工費",null,145.1,25000,3627500,null,111.8,25000,2795000,33.299999999999997,25000.000000000004,832500,null,42,25000,{"$f":"IFERROR(SUM(R25*S25), \"\")","v":1050000},28,{"$f":"IFERROR(SUM(S25), \"\")","v":25000},{"$f":"IFERROR(SUM(U25*V25), \"\")","v":700000},41.8,25000,{"$f":"IFERROR(SUM(X25*Y25), \"\")","v":1044999.9999999999},16.3,25000,{"$f":"IFERROR(SUM(AA25*AB25), \"\")","v":407500},17,25000,{"$f":"IFERROR(SUM(AD25*AE25), \"\")","v":425000}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S26), \"\")","v":0},null,null,0,null,null,0,null,null,0]
[null,null,"浮き部エポキシ樹脂注入",null,null,null,303.79999999999995,5300.0000000000009,1610140,null,229.2,5300,1214760,74.599999999999994,5300,395380,null,124.6,5300,{"$f":"IFERROR(SUM(R27*S27), \"\")","v":660380},41.8,{"$f":"IFERROR(SUM(S27), \"\")","v":5300},{"$f":"IFERROR(SUM(U27*V27), \"\")","v":221539.99999999997},62.8,5300,{"$f":"IFERROR(SUM(X27*Y27), \"\")","v":332840},48.9,5300,{"$f":"IFERROR(SUM(AA27*AB27), \"\")","v":259170},25.7,5300,{"$f":"IFERROR(SUM(AD27*AE27), \"\")","v":136210}]
[null,null,null,null,null,null,null,null,9371720,null,null,null,7186910,null,null,2184810,null,null,"石・タイル工事計",{"$f":"IFERROR(SUM(T20:T27), \"\")","v":2968130},null,"計",{"$f":"IFERROR(SUM(W20:W27), \"\")","v":1691290},null,"計",{"$f":"IFERROR(SUM(Z20:Z27), \"\")","v":2527490},null,"計",{"$f":"IFERROR(SUM(AC20:AC27), \"\")","v":1155670},null,"計",{"$f":"IFERROR(SUM(AF20:AF27), \"\")","v":1029140}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S29), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S29), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S29), \"\")","v":0}]
[null,"4　シーリング工事","塗装面打ち継ぎ目地","打替","20*10ポリウレタンノンブリード",null,{"$f":"IFERROR(SUM(K30+N30), \"\")","v":179.2},{"$f":"IFERROR(SUM(I30/G30), \"\")","v":700},{"$f":"IFERROR(SUM(M30+P30), \"\")","v":125440},null,{"$f":"IFERROR(SUM(R30+U30+X30), \"\")","v":115.2},{"$f":"IFERROR(SUM(M30/K30), \"\")","v":700},{"$f":"IFERROR(SUM(T30+W30+Z30), \"\")","v":80640},{"$f":"IFERROR(SUM(AA30+AD30), \"\")","v":64},{"$f":"IFERROR(SUM(P30/N30), \"\")","v":700},{"$f":"IFERROR(SUM(AC30+AF30), \"\")","v":44800},null,115.2,700,{"$f":"IFERROR(SUM(R30*S30), \"\")","v":80640},null,null,null,null,null,null,64,{"$f":"IFERROR(SUM(S30), \"\")","v":700},{"$f":"IFERROR(SUM(AA30*AB30), \"\")","v":44800},null,{"$f":"IFERROR(SUM(S30), \"\")","v":700},{"$f":"IFERROR(SUM(AD30*AE30), \"\")","v":0}]
[null,null,"塗装面伸縮目地","打替","20*10ポリウレタンノンブリード",null,631,700,441700,null,594,700,415800,37,700,25900,null,594,700,{"$f":"IFERROR(SUM(R31*S31), \"\")","v":415800},null,null,null,null,null,null,37,{"$f":"IFERROR(SUM(S31), \"\")","v":700},{"$f":"IFERROR(SUM(AA31*AB31), \"\")","v":25900},null,{"$f":"IFERROR(SUM(S31), \"\")","v":700},{"$f":"IFERROR(SUM(AD31*AE31), \"\")","v":0}]
[null,null,"カーテンウォール廻り",null,null,null,1492,650,969800,null,1492,650,969800,0,"",0,null,null,null,null,null,null,null,1492,650,{"$f":"IFERROR(SUM(X32*Y32), \"\")","v":969800}]
[null,null,"アルミパネル廻り",null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"アルミパネル目地",null,"20*10変性シリコン",null,904.2,700,632940,null,613,700,429100,291.2,700,203840,null,null,null,null,227,700,{"$f":"IFERROR(SUM(U34*V34), \"\")","v":158900},386,700,{"$f":"IFERROR(SUM(X34*Y34), \"\")","v":270200},176,700,{"$f":"IFERROR(SUM(AA34*AB34), \"\")","v":123200},115.2,700,{"$f":"IFERROR(SUM(AD34*AE34), \"\")","v":80640}]
[null,null,"タイル面打ち継ぎ目地","打替","20*10変性シリコン",null,1760.8,700,1232560,null,965,700,675500,795.8,700,557060,null,522,700,{"$f":"IFERROR(SUM(R35*S35), \"\")","v":365400},207,{"$f":"IFERROR(SUM(S35), \"\")","v":700},144900,236,{"$f":"IFERROR(SUM(S35), \"\")","v":700},165200,568.4,{"$f":"IFERROR(SUM(S35), \"\")","v":700},397880,227.4,{"$f":"IFERROR(SUM(S35), \"\")","v":700},159180]
[null,null,"タイル面伸縮目地","打替","20*10変性シリコン",null,1578.5,700,1104950,null,1454.5,700,1018150,124,700,86800,null,944,700,660800,132,700,92400,378.5,{"$f":"IFERROR(SUM(S36), \"\")","v":700},264950,96,700,67200,28,700,19600]
[null,null,"タイル面取り合い部目地","打替","20*10ポリウレタンノンブリード",null,644.29999999999995,630,405909,null,533,630,335790,111.3,630,70119,null,384,630,241920,48,630,30240,101,{"$f":"IFERROR(SUM(S37), \"\")","v":630},63630,93.3,630,58779,18,630,11340]
[null,null,"AL建具廻り","打替","20*10変性シリコン",null,3593.5,630,2263905,null,2789.3,630,1757259,804.2,630,506646,null,2166.4,630,1364832,378,630,238140,244.9,{"$f":"IFERROR(SUM(S38), \"\")","v":630},154287,336,630,211680,468.2,630,294966]
[null,null,"鋼製建具廻り","打替","20*10変性シリコン",null,1755.1,630,1105713,null,1341.7,630,845271,413.4,630,260442,null,1184.2,630,746046,123,630,77490,34.5,{"$f":"IFERROR(SUM(S39), \"\")","v":630},21735,215.2,630,135576,198.2,630,124866]
[null,null,"EXP.J廻り","打替","20*10ポリウレタンノンブリード",null,323,700,226100,null,312,700,218400,11,700,7700,null,264,700,184800,48,700,33600,null,null,null,11,700,7700,null,700,0]
[null,null,"手すり根元廻り",null,null,null,2009,300,602700,null,1554,300,466200,455,300,136500,null,1512,300,453600,42,300,12600,null,null,null,425,300,127500,30,300,9000]
[null,null,"喚起フード周囲",null,"三角シーリング",null,3,15000,45000,null,2,15000,30000,1,15000,15000,null,null,null,null,1,15000,15000,1,15000,{"$f":"IFERROR(SUM(X42*Y42), \"\")","v":15000},null,null,null,1,15000,15000]
[null,null,"ベンドキャップ周囲",null,null,null,250,450,112500,null,190,450,85500,60,450,27000,null,190,450,{"$f":"IFERROR(SUM(R43*S43), \"\")","v":85500},null,null,0,null,null,null,60,{"$f":"IFERROR(SUM(S43), \"\")","v":450},{"$f":"IFERROR(SUM(AA43*AB43), \"\")","v":27000},null,{"$f":"IFERROR(SUM(S43), \"\")","v":450},0]
[null,null,"避難ハッチ廻り",null,null,null,10,2200,22000,null,3,2200,6600,7,2200,15400,null,3,2200,{"$f":"IFERROR(SUM(R44*S44), \"\")","v":6600},null,null,null,null,null,null,5,{"$f":"IFERROR(SUM(S44), \"\")","v":2200},{"$f":"IFERROR(SUM(AA44*AB44), \"\")","v":11000},2,{"$f":"IFERROR(SUM(S44), \"\")","v":2200},4400]
[null,null,"竪樋支持金物廻り",null,null,null,1041,250,260250,null,711,250,177750,330,250,82500,null,575,250,{"$f":"IFERROR(SUM(R45*S45), \"\")","v":143750},82,{"$f":"IFERROR(SUM(S45), \"\")","v":250},{"$f":"IFERROR(SUM(U45*V45), \"\")","v":20500},54,{"$f":"IFERROR(SUM(S45), \"\")","v":250},{"$f":"IFERROR(SUM(X45*Y45), \"\")","v":13500},210,{"$f":"IFERROR(SUM(S45), \"\")","v":250},{"$f":"IFERROR(SUM(AA45*AB45), \"\")","v":52500},120,{"$f":"IFERROR(SUM(S45), \"\")","v":250},30000]
[null,null,"その他シーリング",null,null,null,5,56000,280000,null,3,46666.666666666664,140000,2,70000,140000,null,1,100000,{"$f":"IFERROR(SUM(R46*S46), \"\")","v":100000},1,20000,{"$f":"IFERROR(SUM(U46*V46), \"\")","v":20000},1,20000,{"$f":"IFERROR(SUM(X46*Y46), \"\")","v":20000},1,{"$f":"IFERROR(SUM(S46), \"\")","v":100000},{"$f":"IFERROR(SUM(AA46*AB46), \"\")","v":100000},1,40000,40000]
[null,null,null,null,null,null,null,null,9831467,null,null,null,7651760,null,null,2179707,null,null,"シーリング工事計",{"$f":"IFERROR(SUM(T30:T46), \"\")","v":4849688},null,"計",{"$f":"IFERROR(SUM(W30:W46), \"\")","v":843770},null,"計",{"$f":"IFERROR(SUM(Z30:Z46), \"\")","v":1958302},null,"計",{"$f":"IFERROR(SUM(AC30:AC46), \"\")","v":1390715},null,"計",{"$f":"IFERROR(SUM(AF30:AF46), \"\")","v":788992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S48), \"\")","v":0}]
[null,"5　塗装工事","a.外壁塗装",null,null,null,null,null,{"$f":"IFERROR(SUM(G49*H49), \"\")","v":0},null,null,null,{"$f":"IFERROR(SUM(T49+W49+Z49), \"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S49), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S49), \"\")","v":0},null,null,0,null,null,0]
[null,null,"バルコニー面",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,{"$f":"IFERROR(SUM(K50+N50), \"\")","v":3437},{"$f":"IFERROR(SUM(I50/G50), \"\")","v":980},{"$f":"IFERROR(SUM(M50+P50), \"\")","v":3368260},null,{"$f":"IFERROR(SUM(R50+U50+X50), \"\")","v":3269},{"$f":"IFERROR(SUM(M50/K50), \"\")","v":980},3203620,{"$f":"IFERROR(SUM(AA50+AD50), \"\")","v":168},{"$f":"IFERROR(SUM(P50/N50), \"\")","v":980},{"$f":"IFERROR(SUM(AC50+AF50), \"\")","v":164640},null,3083,980,{"$f":"IFERROR(SUM(R50*S50), \"\")","v":3021340},186,{"$f":"IFERROR(SUM(S50), \"\")","v":980},{"$f":"IFERROR(SUM(U50*V50), \"\")","v":182280},null,null,null,168,980,{"$f":"IFERROR(SUM(AA50*AB50), \"\")","v":164640},null,980,{"$f":"IFERROR(SUM(AD50*AE50), \"\")","v":0}]
[null,null,"バルコニー面手摺壁",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,828.4,980,811832,null,648,980,635040,180.4,980,176792,null,648,980,635040,null,null,null,null,null,null,164.9,980,161602,15.5,980,15190]
[null,null,"廊下面",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,2058.8000000000002,979.99999999999989,2017624,null,1247.8,980,1222844,811,980,794780,null,1247.8,980,1222844,null,null,null,null,null,null,678.5,980,664930,132.5,980,129850]
[null,null,"廊下手摺壁",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,879,980,861420,null,660,980,646800,219,980,214620,null,660,980,646800,null,null,null,null,null,null,219,980,214620,null,980,0]
[null,null,"階段壁・支持壁",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,876.2,980,858676,null,713,980,698740,163.19999999999999,980.00000000000011,159936,null,713,980,698740,null,null,null,null,null,null,null,980,0,163.19999999999999,980,159936]
[null,null,"吹抜け梁型",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,153.5,980,150430,null,99,980,97020,54.5,980,53410,null,99,980,97020,null,null,null,null,null,null,54.5,980,53410,null,980,0]
[null,null,"吹抜け梁天端（塗装面）",null,"関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,27.8,1100,30580,null,22.5,1100,24750,5.3,1100,5830,null,22.5,1100,24750,null,null,null,null,null,null,5.3,1100,5830,null,1100,0]
[null,null,"吹抜け梁天端（タイル面）",null,"RCガーデックス",null,63.5,2200,139700,null,54,2200,118800,9.5,2200,20900,null,21.2,2200,46640,16,{"$f":"IFERROR(SUM(S57), \"\")","v":2200},{"$f":"IFERROR(SUM(U57*V57), \"\")","v":35200},16.8,{"$f":"IFERROR(SUM(S57), \"\")","v":2200},{"$f":"IFERROR(SUM(X57*Y57), \"\")","v":36960},9.5,2200,20900,null,2200,0]
[null,null,"ジョリパット面",null,"アイカ　ジョリパットシーラー他",null,49,2000,98000,null,0,"",0,49,2000,98000,null,null,null,null,null,null,null,null,null,null,49,2000,98000]
[null,null,"モルタル巾木",null,"シリコンガード",null,1,35000,35000,null,0,"",0,1,35000,35000,null,null,null,null,null,null,null,null,null,null,1,35000,35000]
[null,null,"テラス面","フィットネス","関西ペイント　アキレスホルダーGⅡ　コスモシリコン2回塗り",null,240,980,235200,null,240,980,235200,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S60), \"\")","v":0},null,240,980,{"$f":"IFERROR(SUM(X60*Y60), \"\")","v":235200},null,{"$f":"IFERROR(SUM(S60), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S60), \"\")","v":0},{"$f":"IFERROR(SUM(AD60*AE60), \"\")","v":0}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"共用部廊下天井",null,"関西ペイント　アレスセラマイルド2回塗り",null,1537.2,650,999180,null,1198,650,778700,339.2,650,220480,null,1198,650,{"$f":"IFERROR(SUM(R62*S62), \"\")","v":778700},null,null,null,null,null,null,251.9,{"$f":"IFERROR(SUM(S62), \"\")","v":650},{"$f":"IFERROR(SUM(AA62*AB62), \"\")","v":163735},87.3,{"$f":"IFERROR(SUM(S62), \"\")","v":650},{"$f":"IFERROR(SUM(AD62*AE62), \"\")","v":56745}]
[null,null,"バルコニー天井・上裏",null,"関西ペイント　アレスセラマイルド2回塗り",null,1080,650,702000,null,850,650,552500,230,650,149500,null,710,650,{"$f":"IFERROR(SUM(R63*S63), \"\")","v":461500},108,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(U63*V63), \"\")","v":70200},32,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(X63*Y63), \"\")","v":20800},210,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(AA63*AB63), \"\")","v":136500},20,{"$f":"IFERROR(SUM(S63), \"\")","v":650},{"$f":"IFERROR(SUM(AD63*AE63), \"\")","v":13000}]
[null,null,"ピロティ天井",null,"関西ペイント　アレスセラマイルド2回塗り",null,27,650,17550,null,27,650,17550,0,"",0,null,null,null,null,27,650,{"$f":"IFERROR(SUM(U64*V64), \"\")","v":17550}]
[null,null,"庇上裏",null,"関西ペイント　アレスセラマイルド2回塗り",null,234.6,650,152490,null,192.6,650,125190,42,650,27300,null,192.6,650,{"$f":"IFERROR(SUM(R65*S65), \"\")","v":125190},null,null,null,null,null,null,42,{"$f":"IFERROR(SUM(S65), \"\")","v":650},{"$f":"IFERROR(SUM(AA65*AB65), \"\")","v":27300},null,{"$f":"IFERROR(SUM(S65), \"\")","v":650},{"$f":"IFERROR(SUM(AD65*AE65), \"\")","v":0}]
[null,null,"階段上裏",null,"関西ペイント　アレスセラマイルド2回塗り",null,361.4,650,234910,null,225,650,146250,136.4,650,88660,null,225,650,{"$f":"IFERROR(SUM(R66*S66), \"\")","v":146250},null,null,null,null,null,null,103,{"$f":"IFERROR(SUM(S66), \"\")","v":650},{"$f":"IFERROR(SUM(AA66*AB66), \"\")","v":66950},33.4,{"$f":"IFERROR(SUM(S66), \"\")","v":650},{"$f":"IFERROR(SUM(AD66*AE66), \"\")","v":21710}]
[null,null,"照明器具及び各戸表札の脱着費",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,0,null,null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},{"$f":"IFERROR(SUM(AA67*AB67), \"\")","v":0},null,{"$f":"IFERROR(SUM(S67), \"\")","v":0},{"$f":"IFERROR(SUM(AD67*AE67), \"\")","v":0}]
[null,null,"外壁タイル",null,"艶塗装　ファイングラシィSi",null,10053,930,9349290,null,7643,930,7107990,2410,930,2241300,null,4155,930,{"$f":"IFERROR(SUM(R68*S68), \"\")","v":3864150},1395,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(U68*V68), \"\")","v":1297350},2093,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(X68*Y68), \"\")","v":1946490},2410,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(AA68*AB68), \"\")","v":2241300},null,{"$f":"IFERROR(SUM(S68), \"\")","v":930},{"$f":"IFERROR(SUM(AD68*AE68), \"\")","v":0}]
[null,null,null,null,null,null,null,null,20062142,null,null,null,15610994,null,null,4451148,null,null,"外壁塗装工事計",{"$f":"IFERROR(SUM(T50:T68), \"\")","v":11768964},null,"計",{"$f":"IFERROR(SUM(W50:W68), \"\")","v":1602580},null,"計",{"$f":"IFERROR(SUM(Z50:Z68), \"\")","v":2239450},null,"計",{"$f":"IFERROR(SUM(AC50:AC68), \"\")","v":4054717},null,"計",{"$f":"IFERROR(SUM(AF50:AF68), \"\")","v":396431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S70), \"\")","v":0}]
[null,null,"b.鉄部塗装",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(R71+U71+X71), \"\")","v":0},{"$f":"IFERROR(SUM(M71/K71), \"\")","v":""},{"$f":"IFERROR(SUM(T71+W71+Z71), \"\")","v":0},{"$f":"IFERROR(SUM(AA71+AD71), \"\")","v":0},{"$f":"IFERROR(SUM(P71/N71), \"\")","v":""},{"$f":"IFERROR(SUM(AC71+AF71), \"\")","v":0},null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"玄関ドア（枠・見え掛り部）",null,"850*1930","ヶ所",62,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"MB扉（両面・枠共）",null,"750*1890",null,34,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"900*1890",null,3,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1200*1890　観音開き",null,10,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1480*1890　観音開き",null,17,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"トランク扉（両面・枠共）",null,"780*1880",null,20,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1550*1920　観音開き",null,60,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"1500*1920　観音開き",null,2,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"門扉（両面）",null,"1050*1100",null,62,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"ゲート（門扉上）",null,null,null,62,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"ポーチ内格子（両面）",null,"1200*1800",null,48,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"〃",null,"800*1800",null,12,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"EPS扉（両面・枠共）",null,"700*1900",null,16,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"放水口扉",null,"500*800",null,10,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"消火栓扉",null,"900*1400",null,5,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"集会室　MB扉",null,"400*300*200　150*800*100",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"テラスベンチ",null,"1500*400*400",null,4,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"4階　廊下　ポール",null,"170Φ　H2690",null,4,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"13階　階段A扉（両面・枠共）",null,"1270*2100",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"屋上　EV機械室扉（両面・枠共）",null,"950*2200",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"屋上　機械室扉（両面・枠共）",null,"900*1800",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"屋上　MB",null,"420*400*200",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"エントランス　メールボックス室　扉",null,"950*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　入口扉（ガラス入り）",null,"980*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　防火扉",null,"2300*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　EPS扉",null,"680*1800",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階駐輪場　MDF扉",null,"960*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階管理人室　扉（ガラス入り）",null,"2650*2600",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階A階段　ポンプ室　扉",null,"980*2150",null,1,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"1階EV　枠+防火扉",null,"1850*2150",null,2,null,null,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"シャッター",null,null,null,null,null,null,null,0,"",0,0,"",0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(R103+U103+X103), \"\")","v":0},{"$f":"IFERROR(SUM(M103/K103), \"\")","v":""},{"$f":"IFERROR(SUM(T103+W103+Z103), \"\")","v":0},{"$f":"IFERROR(SUM(AA103+AD103), \"\")","v":0},{"$f":"IFERROR(SUM(P103/N103), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S103), \"\")","v":0}]
[null,null,"避雷針",null,"アルミニウムペイント",null,{"$f":"IFERROR(SUM(K104+N104), \"\")","v":3},{"$f":"IFERROR(SUM(I104/G104), \"\")","v":7000},{"$f":"IFERROR(SUM(M104+P104), \"\")","v":21000},null,2,7000,14000,1,7000,7000,null,2,7000,{"$f":"IFERROR(SUM(R104*S104), \"\")","v":14000},null,null,null,null,null,null,1,7000,{"$f":"IFERROR(SUM(AA104*AB104), \"\")","v":7000},null,7000]
[null,null,"ソーラーパネル架台タッチアップ塗装",null,null,null,1,100000,100000,null,1,100000,100000,0,"",0,null,1,100000,100000,null,null,null,null,null,null,null,100000,0,null,100000]
[null,null,"金属屋根",null,"スーパーシリコン塗装",null,1132,1248.321554770318,1413100,null,844,1230.6872037914693,1038700,288,1300,374400,null,259,1300,336700,null,null,null,585,1200,{"$f":"IFERROR(SUM(X106*Y106), \"\")","v":702000},288,1300,374400,null,1300]
[null,null,"渡り廊下パンチングメタル",null,null,null,230,1100,253000,null,230,1100,253000,0,"",0,null,230,1100,253000,null,null,null,null,null,null,null,1100,0,null,1100]
[null,null,"渡り廊下ダウンライト",null,null,null,16,600,9600,null,16,600,9600,0,"",0,null,16,600,9600,null,null,null,null,null,null,null,600,0,null,600]
[null,null,"室外機置場パンチングメタル",null,null,null,107.6,1100,118360,null,107.6,1100,118360,0,"",0,null,107.6,1100,118360,null,null,null,null,null,null,null,1100,0,null,1100]
[null,null,"スロープ庇",null,"西棟",null,1,50000,50000,null,0,"",0,1,50000,50000,null,null,null,null,null,null,null,null,null,null,1,50000,50000]
[null,null,"バルコニー隔て板",null,null,null,61,5300,323300,null,46,5300,243800,15,5300,79500,null,46,5300,{"$f":"IFERROR(SUM(R111*S111), \"\")","v":243800},null,null,null,null,null,null,15,{"$f":"IFERROR(SUM(S111), \"\")","v":5300},79500,null,{"$f":"IFERROR(SUM(S111), \"\")","v":5300}]
[null,null,"1階店舗庇　スパンドレル",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"店舗上部　庇パネル・ガラリ格子",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"庇全面（オレンジ部）",null,"シリコントップ",null,268,1200,321600,null,268,1200,321600,0,"",0,null,null,null,null,184,1200,{"$f":"IFERROR(SUM(U114*V114), \"\")","v":220800},84,1200,{"$f":"IFERROR(SUM(X114*Y114), \"\")","v":100800}]
[null,null,"「ウェルブ」看板",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"ピロティ部分　柱及び梁の鋼製部分",null,"洗い工事に計上",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"樋",null,null,null,1236,550,679800,null,852,550,468600,384,550,211200,null,690,550,{"$f":"IFERROR(SUM(R117*S117), \"\")","v":379500},96,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(U117*V117), \"\")","v":52800},66,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(X117*Y117), \"\")","v":36300},240,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(AA117*AB117), \"\")","v":132000},144,{"$f":"IFERROR(SUM(S117), \"\")","v":550},{"$f":"IFERROR(SUM(AD117*AE117), \"\")","v":79200}]
[null,null,"照明器具",null,null,null,1,10000,10000,null,0,"",0,1,10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10000,{"$f":"IFERROR(SUM(AD118*AE118), \"\")","v":10000}]
[null,null,"エントランス庇支柱",null,null,null,1,30000,30000,null,0,"",0,1,30000,30000,null,null,null,null,null,null,null,null,null,null,1,30000,{"$f":"IFERROR(SUM(AA119*AB119), \"\")","v":30000}]
[null,null,"雑塗装",null,"各種支持金物等",null,5,112000,560000,null,3,120000,360000,2,100000,200000,null,1,200000,{"$f":"IFERROR(SUM(R120*S120), \"\")","v":200000},1,80000,{"$f":"IFERROR(SUM(U120*V120), \"\")","v":80000},1,80000,{"$f":"IFERROR(SUM(X120*Y120), \"\")","v":80000},1,100000,{"$f":"IFERROR(SUM(AA120*AB120), \"\")","v":100000},1,100000,{"$f":"IFERROR(SUM(AD120*AE120), \"\")","v":100000}]
[null,null,"養生による塗膜剥がれ",null,"タッチアップ",null,5,90000,450000,null,3,100000,300000,2,75000,150000,null,1,200000,{"$f":"IFERROR(SUM(R121*S121), \"\")","v":200000},1,50000,{"$f":"IFERROR(SUM(U121*V121), \"\")","v":50000},1,50000,{"$f":"IFERROR(SUM(X121*Y121), \"\")","v":50000},1,100000,{"$f":"IFERROR(SUM(AA121*AB121), \"\")","v":100000},1,50000,{"$f":"IFERROR(SUM(AD121*AE121), \"\")","v":50000}]
[null,null,null,null,null,null,null,null,4339760,null,null,null,3227660,null,null,1112100,null,null,"鉄部塗装工事計",{"$f":"IFERROR(SUM(T98:T121), \"\")","v":1854960},null,"計",{"$f":"IFERROR(SUM(W98:W121), \"\")","v":403600},null,"計",{"$f":"IFERROR(SUM(Z71:Z121), \"\")","v":969100},null,"計",{"$f":"IFERROR(SUM(AC71:AC121), \"\")","v":872900},null,"計",{"$f":"IFERROR(SUM(AF71:AF121), \"\")","v":239200}]
[null,"6　防水工事","【塔屋】",null,"ウレタン塗膜防水　通気緩衝工法",null,{"$f":"IFERROR(SUM(K123+N123), \"\")","v":0},{"$f":"IFERROR(SUM(I123/G123), \"\")","v":""},0,null,null,null,0,{"$f":"IFERROR(SUM(AA123+AD123), \"\")","v":0},{"$f":"IFERROR(SUM(P123/N123), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S123), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,15.2,50,760,null,{"$f":"IFERROR(SUM(R124+U124+X124), \"\")","v":15.2},{"$f":"IFERROR(SUM(M124/K124), \"\")","v":50},760,0,"",0,null,15.2,50,{"$f":"IFERROR(SUM(R124*S124), \"\")","v":760},null,null,null,null,50,null,null,50,null,null,50]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,15.2,2500,38000,null,15.2,2500,38000,0,"",0,null,15.2,2500,38000,null,null,null,null,2500,null,null,2500,null,null,2500]
[null,null,"下地処理",null,"伸縮目地含む",null,15.2,500,7600,null,15.2,500,7600,0,"",0,null,15.2,500,7600,null,null,null,null,500,null,null,500,null,null,500]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,10.8,4300,46440,null,10.8,4300,46440,0,"",0,null,10.8,4300,46440,null,null,null,null,4300,null,null,4300,null,null,4300]
[null,null,"立上り",null,"H300",null,4.4000000000000004,4300,18920,null,4.4000000000000004,4300,18920,0,"",0,null,4.4000000000000004,4300,18920,null,null,null,null,4300,null,null,4300,null,null,4300]
[null,null,"立上り　押え金物",null,"アルミ製",null,14.8,1500,22200,null,14.8,1500,22200,0,"",0,null,14.8,1500,22200,null,null,null,null,1500,null,null,1500,null,null,1500]
[null,null,"同上廻り　シーリング",null,null,null,14.8,300,4440,null,14.8,300,4440,0,"",0,null,14.8,300,4440,null,null,null,null,300,null,null,300,null,null,300]
[null,null,"改修用ドレン",null,null,null,1,12000,12000,null,1,12000,12000,0,"",0,null,1,12000,12000,null,null,null,null,12000,null,null,12000,null,null,12000]
[null,null,"脱気筒",null,null,null,1,8000,8000,null,1,8000,8000,0,"",0,null,1,8000,8000,null,null,null,null,8000,null,null,8000,null,null,8000]
[null,null,null,null,null,null,0,"",158360,null,0,"",158360,0,"",0,null,null,"小計",{"$f":"IFERROR(SUM(T124:T132), \"\")","v":158360},null,{"$f":"IFERROR(SUM(S133), \"\")","v":0},null,null,0,null,null,0,null,null,0]
[null,null,"【屋上】",null,"ウレタン塗膜防水　通気緩衝工法",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,898.7,50,44935,null,671.5,50,{"$f":"IFERROR(SUM(T135+W135+Z135), \"\")","v":33575},227.2,50,{"$f":"IFERROR(SUM(AC135+AF135), \"\")","v":11360},null,460.5,50,{"$f":"IFERROR(SUM(R135*S135), \"\")","v":23025},49.8,50,{"$f":"IFERROR(SUM(U135*V135), \"\")","v":2490},161.19999999999999,50,{"$f":"IFERROR(SUM(X135*Y135), \"\")","v":8059.9999999999991},215.1,50,{"$f":"IFERROR(SUM(AA135*AB135), \"\")","v":10755},12.1,50,{"$f":"IFERROR(SUM(AD135*AE135), \"\")","v":605}]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,731.9,2500,{"$f":"IFERROR(SUM(M136+P136), \"\")","v":1829750},null,671.5,2500,1678750,60.4,2500,151000,null,460.5,2500,1151250,49.8,2500,124500,161.19999999999999,2500,403000,48.3,2500,120750,12.1,2500,30250]
[null,null,"下地処理",null,"伸縮目地含む",null,898.7,500,449350,null,671.5,500,335750,227.2,500,113600,null,460.5,500,230250,49.8,500,24900,161.19999999999999,500,80600,215.1,500,107550,12.1,500,6050]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,734.4,4300,3157920,null,559,4300,2403700,175.4,4300,754220,null,381,4300,1638300,42,4300,180600,136,4300,584800,166.8,4300,717240,8.6,4300,36980]
[null,null,"立上り",null,"H300",null,164.3,4300,706490,null,112.5,4300,483750,51.8,4300,222740,null,79.5,4300,341850,7.8,4300,33540,25.2,4300,108360,48.3,4300,207690,3.5,4300,15050]
[null,null,"立上り　押え金物",null,"アルミ製",null,549.70000000000005,1499.9999999999998,824550,null,375,1500,562500,174.70000000000002,1499.9999999999998,262050,null,265,1500,397500,26,1500,39000,84,1500,126000,162.9,1500,244350,11.8,1500,17700]
[null,null,"同上廻り　シーリング",null,null,null,549.70000000000005,300,164910,null,375,300,112500,174.70000000000002,299.99999999999994,52410,null,265,300,79500,26,300,7800,84,300,25200,162.9,300,48870,11.8,300,3540]
[null,null,"改修用ドレン",null,null,null,23,12000,276000,null,15,12000,180000,8,12000,96000,null,11,12000,132000,1,12000,12000,3,12000,36000,7,12000,84000,1,12000,12000]
[null,null,"脱気筒",null,null,null,12,8000,96000,null,8,8000,64000,4,8000,32000,null,4,8000,32000,1,8000,8000,3,8000,24000,3,8000,24000,1,8000,8000]
[null,null,null,null,null,null,0,"",7549905,null,0,"",5854525,0,"",1695380,null,null,"小計",{"$f":"IFERROR(SUM(T135:T143), \"\")","v":4025675},null,"小計",{"$f":"IFERROR(SUM(W135:W143), \"\")","v":432830},null,"小計",{"$f":"IFERROR(SUM(Z135:Z143), \"\")","v":1396020},null,"小計",{"$f":"IFERROR(SUM(AC135:AC143), \"\")","v":1565205},null,"小計",{"$f":"IFERROR(SUM(AF135:AF143), \"\")","v":130175}]
[null,null,"【ルーフ・バルコニー・テラス】",null,"ウレタン塗膜防水　通気緩衝工法",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S145), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,495.40000000000003,50,24770,null,405.40000000000003,49.999999999999993,20270,90,50,4500,null,240.3,50,{"$f":"IFERROR(SUM(R146*S146), \"\")","v":12015},114.9,50,{"$f":"IFERROR(SUM(U146*V146), \"\")","v":5745},50.2,50,{"$f":"IFERROR(SUM(X146*Y146), \"\")","v":2510},null,50,{"$f":"IFERROR(SUM(AA146*AB146), \"\")","v":0},90,50,{"$f":"IFERROR(SUM(AD146*AE146), \"\")","v":4500}]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,495.40000000000003,2500,1238500,null,405.40000000000003,2500,1013500,90,2500,225000,null,240.3,2500,600750,114.9,2500,287250,50.2,2500,125500,null,2500,0,90,2500,225000]
[null,null,"下地処理",null,"伸縮目地含む",null,495.40000000000003,499.99999999999994,247700,null,405.40000000000003,499.99999999999994,202700,90,500,45000,null,240.3,500,120150,114.9,500,57450,50.2,500,25100,null,500,0,90,500,45000]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,392.2,4300,1686460,null,318.7,4300,1370410,73.5,4300,316050,null,186,4300,799800,97.5,4300,419250,35.200000000000003,4300,151360,null,4300,0,73.5,4300,316050]
[null,null,"立上り",null,"H300",null,103.19999999999999,4300.0000000000009,443760,null,86.699999999999989,4300.0000000000009,372810,16.5,4300,70950,null,54.3,4300,233490,17.399999999999999,4300,74820,15,4300,64500,null,4300,0,16.5,4300,70950]
[null,null,"立上り　押え金物",null,"アルミ製",null,344,1500,516000,null,289,1500,433500,55,1500,82500,null,181,1500,271500,58,1500,87000,50,1500,75000,null,1500,0,55,1500,82500]
[null,null,"同上廻り　シーリング",null,null,null,344,300,103200,null,289,300,86700,55,300,16500,null,181,300,54300,58,300,17400,50,300,15000,null,300,0,55,300,16500]
[null,null,"改修用ドレン",null,null,null,19,12000,228000,null,16,12000,192000,3,12000,36000,null,11,12000,132000,2,12000,24000,3,12000,36000,null,12000,0,3,12000,36000]
[null,null,"脱気筒",null,null,null,14,8000,112000,null,12,8000,96000,2,8000,16000,null,8,8000,64000,2,8000,16000,2,8000,16000,null,8000,0,2,8000,16000]
[null,null,"フェンス基礎",null,"西棟",null,{"$f":"IFERROR(SUM(K155+N155), \"\")","v":1},{"$f":"IFERROR(SUM(I155/G155), \"\")","v":30000},30000,null,0,"",0,{"$f":"IFERROR(SUM(AA155+AD155), \"\")","v":1},{"$f":"IFERROR(SUM(P155/N155), \"\")","v":30000},30000,null,null,null,null,null,null,null,null,null,null,null,null,null,1,30000,30000]
[null,null,null,null,null,null,0,"",4630390,null,0,"",3787890,0,"",842500,null,null,"小計",{"$f":"IFERROR(SUM(T146:T154), \"\")","v":2288005},null,"小計",{"$f":"IFERROR(SUM(W146:W154), \"\")","v":988915},null,"小計",{"$f":"IFERROR(SUM(Z146:Z154), \"\")","v":510970},null,"小計",{"$f":"IFERROR(SUM(AC146:AC154), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(AF146:AF155), \"\")","v":842500}]
[null,null,"【パラペット天端・鳩小屋】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S157), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,455.5,50,22775,null,321.3,50,16065,134.19999999999999,50.000000000000007,6710,null,203,50,{"$f":"IFERROR(SUM(R158*S158), \"\")","v":10150},78.3,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(U158*V158), \"\")","v":3915},40,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(X158*Y158), \"\")","v":2000},95.2,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(AA158*AB158), \"\")","v":4760},39,{"$f":"IFERROR(SUM(S158), \"\")","v":50},{"$f":"IFERROR(SUM(AD158*AE158), \"\")","v":1950}]
[null,null,"下地処理",null,null,null,455.5,250,113875,null,321.3,250,80325,134.19999999999999,250.00000000000003,33550,null,203,250,{"$f":"IFERROR(SUM(R159*S159), \"\")","v":50750},78.3,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(U159*V159), \"\")","v":19575},40,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(X159*Y159), \"\")","v":10000},95.2,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(AA159*AB159), \"\")","v":23800},39,{"$f":"IFERROR(SUM(S159), \"\")","v":250},{"$f":"IFERROR(SUM(AD159*AE159), \"\")","v":9750}]
[null,null,"パラペット天端",null,"田島ルーフィング　OSTL-6VA",null,455.5,2400,1093200,null,321.3,2400,771120,134.19999999999999,2400,322080,null,203,2400,{"$f":"IFERROR(SUM(R160*S160), \"\")","v":487200},78.3,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(U160*V160), \"\")","v":187920},40,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(X160*Y160), \"\")","v":96000},95.2,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(AA160*AB160), \"\")","v":228480},39,{"$f":"IFERROR(SUM(S160), \"\")","v":2400},{"$f":"IFERROR(SUM(AD160*AE160), \"\")","v":93600}]
[null,null,"ドレン",null,null,null,8,500,4000,null,0,"",0,8,500,4000,null,null,null,null,null,null,null,null,null,null,8,500,{"$f":"IFERROR(SUM(AA161*AB161), \"\")","v":4000},null,null,{"$f":"IFERROR(SUM(AD161*AE161), \"\")","v":0}]
[null,null,null,null,null,null,0,"",1233850,null,0,"",867510,0,"",366340,null,null,"小計",{"$f":"IFERROR(SUM(T158:T160), \"\")","v":548100},null,"小計",{"$f":"IFERROR(SUM(W158:W160), \"\")","v":211410},null,"小計",{"$f":"IFERROR(SUM(Z158:Z161), \"\")","v":108000},null,"小計",{"$f":"IFERROR(SUM(AC158:AC161), \"\")","v":261040},null,"小計",{"$f":"IFERROR(SUM(AF158:AF161), \"\")","v":105300}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"【大庇】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S164), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,298.39999999999998,50.000000000000007,14920,null,201,50,10050,97.4,50,4870,null,178,50,{"$f":"IFERROR(SUM(R165*S165), \"\")","v":8900},null,null,null,23,{"$f":"IFERROR(SUM(S165), \"\")","v":50},{"$f":"IFERROR(SUM(X165*Y165), \"\")","v":1150},97.4,{"$f":"IFERROR(SUM(S165), \"\")","v":50},{"$f":"IFERROR(SUM(AA165*AB165), \"\")","v":4870},null,{"$f":"IFERROR(SUM(S165), \"\")","v":50},{"$f":"IFERROR(SUM(AD165*AE165), \"\")","v":0}]
[null,null,"下地処理",null,null,null,298.39999999999998,250.00000000000003,74600,null,201,250,50250,97.4,249.99999999999997,24350,null,178,250,{"$f":"IFERROR(SUM(R166*S166), \"\")","v":44500},null,null,null,23,{"$f":"IFERROR(SUM(S166), \"\")","v":250},{"$f":"IFERROR(SUM(X166*Y166), \"\")","v":5750},97.4,{"$f":"IFERROR(SUM(S166), \"\")","v":250},{"$f":"IFERROR(SUM(AA166*AB166), \"\")","v":24350},null,{"$f":"IFERROR(SUM(S166), \"\")","v":250},{"$f":"IFERROR(SUM(AD166*AE166), \"\")","v":0}]
[null,null,"平場・立上り",null,"田島ルーフィング　OSTL-6VA",null,298.39999999999998,2400,716160,null,201,2400,482400,97.4,2400,233760,null,178,2400,{"$f":"IFERROR(SUM(R167*S167), \"\")","v":427200},null,null,null,23,{"$f":"IFERROR(SUM(S167), \"\")","v":2400},{"$f":"IFERROR(SUM(X167*Y167), \"\")","v":55200},97.4,{"$f":"IFERROR(SUM(S167), \"\")","v":2400},{"$f":"IFERROR(SUM(AA167*AB167), \"\")","v":233760},null,{"$f":"IFERROR(SUM(S167), \"\")","v":2400},{"$f":"IFERROR(SUM(AD167*AE167), \"\")","v":0}]
[null,null,"ドレン",null,null,null,28,500,{"$f":"IFERROR(SUM(M168+P168), \"\")","v":14000},null,17,500,8500,11,500,5500,null,15,500,{"$f":"IFERROR(SUM(R168*S168), \"\")","v":7500},null,null,null,2,{"$f":"IFERROR(SUM(S168), \"\")","v":500},{"$f":"IFERROR(SUM(X168*Y168), \"\")","v":1000},11,{"$f":"IFERROR(SUM(S168), \"\")","v":500},{"$f":"IFERROR(SUM(AA168*AB168), \"\")","v":5500},null,{"$f":"IFERROR(SUM(S168), \"\")","v":500},{"$f":"IFERROR(SUM(AD168*AE168), \"\")","v":0}]
[null,null,null,null,null,null,0,"",268480,null,null,null,null,0,"",268480,null,null,"小計",{"$f":"IFERROR(SUM(T165:T168), \"\")","v":488100},null,null,{"$f":"IFERROR(SUM(W165:W168), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(Z165:Z168), \"\")","v":63100},null,"小計",{"$f":"IFERROR(SUM(AC165:AC168), \"\")","v":268480},null,"小計",{"$f":"IFERROR(SUM(AF165:AF168), \"\")","v":0}]
[null,null,"【小庇】",null,"ウレタン塗膜防水",null,0,"",0,null,{"$f":"IFERROR(SUM(R170+U170+X170), \"\")","v":0},{"$f":"IFERROR(SUM(M170/K170), \"\")","v":""},{"$f":"IFERROR(SUM(T170+W170+Z170), \"\")","v":0},0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S170), \"\")","v":0}]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,36,50,1800,null,36,50,1800,0,"",0,null,36,50,{"$f":"IFERROR(SUM(R171*S171), \"\")","v":1800},null,null,null,null,50,null,null,50,null,null,50]
[null,null,"下地処理",null,null,null,36,250,9000,null,36,250,9000,0,"",0,null,36,250,{"$f":"IFERROR(SUM(R172*S172), \"\")","v":9000},null,null,null,null,250,null,null,250,null,null,250]
[null,null,"平場・立上り",null,"田島ルーフィング　OSTL-6VA",null,36,2400,86400,null,36,2400,86400,0,"",0,null,36,2400,{"$f":"IFERROR(SUM(R173*S173), \"\")","v":86400},null,null,null,null,2400,null,null,2400,null,null,2400]
[null,null,null,null,null,null,0,"",97200,null,0,"",97200,0,"",0,null,null,"計",{"$f":"IFERROR(SUM(T170:T173), \"\")","v":97200},null,null,null,null,0,null,null,0,null,null,0]
[null,null,"【バルコニー】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,null,"ケレン・清掃",null,null,null,2375,20.138947368421054,47830,null,1817.6,20,36352,557.4,20.592034445640476,11478,null,1817.6,20,{"$f":"IFERROR(SUM(R176*S176), \"\")","v":36352},null,null,null,null,20,null,546.4,20,{"$f":"IFERROR(SUM(AA176*AB176), \"\")","v":10928},11,50,{"$f":"IFERROR(SUM(AD176*AE176), \"\")","v":550}]
[null,null,"下地処理",null,null,null,2375,31.018947368421053,73670,null,1817.6,30,54528,557.4,34.341585934696809,19142,null,1817.6,30,{"$f":"IFERROR(SUM(R177*S177), \"\")","v":54528},null,null,null,null,30,null,546.4,30,{"$f":"IFERROR(SUM(AA177*AB177), \"\")","v":16392},11,250,2750]
[null,null,"平場",null,"西棟避難バルコニー",null,8.4,2400,20160,null,0,"",0,8.4,2400,20160,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4,2400,20160]
[null,null,"溝",null,"田島ルーフィングOSTL-6VA",null,767.4,830,636942,null,568,830,471440,199.4,830,165502,null,568,830,{"$f":"IFERROR(SUM(R179*S179), \"\")","v":471440},null,null,null,null,{"$f":"IFERROR(SUM(S179), \"\")","v":830},null,190.9,{"$f":"IFERROR(SUM(S179), \"\")","v":830},{"$f":"IFERROR(SUM(AA179*AB179), \"\")","v":158447},8.5,{"$f":"IFERROR(SUM(S179), \"\")","v":830},7055]
[null,null,"立上り",null,"田島ルーフィングOSTL-6VA",null,1622.1,830,1346343,null,1249.5999999999999,830,1037167.9999999999,372.5,830,309175,null,1249.5999999999999,830,{"$f":"IFERROR(SUM(R180*S180), \"\")","v":1037167.9999999999},null,null,null,null,{"$f":"IFERROR(SUM(S180), \"\")","v":830},null,355.5,{"$f":"IFERROR(SUM(S180), \"\")","v":830},{"$f":"IFERROR(SUM(AA180*AB180), \"\")","v":295065},17,{"$f":"IFERROR(SUM(S180), \"\")","v":830},14110]
[null,null,"ドレン",null,"タールエポ塗装",null,135,500,67500,null,98,500,49000,37,500,18500,null,98,500,{"$f":"IFERROR(SUM(R181*S181), \"\")","v":49000},null,null,null,null,{"$f":"IFERROR(SUM(S181), \"\")","v":500},null,35,{"$f":"IFERROR(SUM(S181), \"\")","v":500},{"$f":"IFERROR(SUM(AA181*AB181), \"\")","v":17500},2,{"$f":"IFERROR(SUM(S181), \"\")","v":500},1000]
[null,null,null,null,null,null,0,"",2192445,null,0,"",1648488,0,"",543957,null,null,"小計",{"$f":"IFERROR(SUM(T176:T181), \"\")","v":1648488},null,"小計",{"$f":"IFERROR(SUM(W176:W181), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(Z176:Z181), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(AC176:AC181), \"\")","v":498332},null,"小計",{"$f":"IFERROR(SUM(AF176:AF181), \"\")","v":45625}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S183), \"\")","v":0}]
[null,null,"【植え込み】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S184), \"\")","v":0}]
[null,null,null,null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"【非常用侵入バルコニー】",null,"ウレタン塗膜防水　通気緩衝工法",null,0,"",0,null,0,"",0,0,"",0]
[null,null,"既設防水面ケレン・清掃・高圧洗浄",null,null,null,{"$f":"IFERROR(SUM(K187+N187), \"\")","v":129.9},{"$f":"IFERROR(SUM(I187/G187), \"\")","v":50},6495,null,129.9,50,6495,{"$f":"IFERROR(SUM(AA187+AD187), \"\")","v":0},{"$f":"IFERROR(SUM(P187/N187), \"\")","v":""},0,null,null,null,null,104.4,50,{"$f":"IFERROR(SUM(U187*V187), \"\")","v":5220},25.5,50,{"$f":"IFERROR(SUM(X187*Y187), \"\")","v":1275}]
[null,null,"既設立上り防水層撤去・仮防水",null,"押え金物含む",null,129.9,2500,324750,null,129.9,2500,324750,0,"",0,null,null,null,null,104.4,2500,261000,25.5,2500,63750]
[null,null,"下地処理",null,"伸縮目地含む",null,129.9,500,64950,null,129.9,500,64950,0,"",0,null,null,null,null,104.4,500,52200,25.5,500,12750]
[null,null,"平場部防水",null,"田島ルーフィング　OSTW-3S",null,97,4300,417100,null,97,4300,417100,0,"",0,null,null,null,null,77.400000000000006,4300,332820,19.600000000000001,4300,84280]
[null,null,"立上り",null,"H300",null,32.9,4300,141470,null,32.9,4300,141470,0,"",0,null,null,null,null,27,4300,116100,5.9,4300,25370]
[null,null,"立上り　押え金物",null,"アルミ製",null,109.6,1500,164400,null,109.6,1500,164400,0,"",0,null,null,null,null,90,1500,135000,19.600000000000001,1500,29400.000000000004]
[null,null,"同上廻り　シーリング",null,null,null,28.6,300,8580,null,28.6,300,8580,0,"",0,null,null,null,null,9,300,2700,19.600000000000001,300,5880]
[null,null,"改修用ドレン",null,null,null,6,12000,72000,null,6,12000,72000,0,"",0,null,null,null,null,5,12000,60000,1,12000,12000]
[null,null,"脱気筒",null,null,null,3,8000,24000,null,3,8000,24000,0,"",0,null,null,null,null,2,8000,16000,1,8000,8000]
[null,null,null,null,null,null,0,"",1223745,null,0,"",1223745,0,"",0,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(W187:W195), \"\")","v":981040},null,"小計",{"$f":"IFERROR(SUM(Z187:Z195), \"\")","v":242705},null,{"$f":"IFERROR(SUM(S196), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S196), \"\")","v":0}]
[null,null,"【室外機置場】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S197), \"\")","v":0}]
[null,null,"ケレン・清掃",null,null,null,421.8,23.008534850640114,9705,null,164.5,22.37082066869301,3680,257.3,23.416245627671977,6025,null,151.5,20,{"$f":"IFERROR(SUM(R198*S198), \"\")","v":3030},13,50,{"$f":"IFERROR(SUM(U198*V198), \"\")","v":650},null,{"$f":"IFERROR(SUM(S198), \"\")","v":20},null,228,{"$f":"IFERROR(SUM(S198), \"\")","v":20},{"$f":"IFERROR(SUM(AA198*AB198), \"\")","v":4560},29.3,50,{"$f":"IFERROR(SUM(AD198*AE198), \"\")","v":1465}]
[null,null,"下地処理",null,null,null,421.8,52.062588904694167,21960,null,164.5,47.38601823708207,7795,257.3,55.052467936261174,{"$f":"IFERROR(SUM(AC199+AF199), \"\")","v":14165},null,151.5,30,{"$f":"IFERROR(SUM(R199*S199), \"\")","v":4545},13,250,3250,null,{"$f":"IFERROR(SUM(S199), \"\")","v":30},null,228,{"$f":"IFERROR(SUM(S199), \"\")","v":30},6840,29.3,250,7325]
[null,null,"平場",null,null,null,33,2400,{"$f":"IFERROR(SUM(M200+P200), \"\")","v":79200},null,10.5,2400,25200,22.5,2400,54000,null,null,null,null,10.5,2400,25200,null,null,null,null,null,0,22.5,2400,54000]
[null,null,"溝",null,"田島ルーフィングOSTL-6VA",null,157.69999999999999,830.00000000000011,130891,null,59,830,48970,98.7,830,81921,null,50.5,830,{"$f":"IFERROR(SUM(R201*S201), \"\")","v":41915},8.5,830,7055,null,{"$f":"IFERROR(SUM(S201), \"\")","v":830},null,76,{"$f":"IFERROR(SUM(S201), \"\")","v":830},63080,22.7,{"$f":"IFERROR(SUM(S201), \"\")","v":830},18841]
[null,null,"立上り",null,"田島ルーフィングOSTL-6VA",null,315.8,830,262114,null,{"$f":"IFERROR(SUM(R202+U202+X202), \"\")","v":118},{"$f":"IFERROR(SUM(M202/K202), \"\")","v":830},{"$f":"IFERROR(SUM(T202+W202+Z202), \"\")","v":97940},197.8,830,164174,null,101,830,{"$f":"IFERROR(SUM(R202*S202), \"\")","v":83830},17,{"$f":"IFERROR(SUM(S202), \"\")","v":830},14110,null,{"$f":"IFERROR(SUM(S202), \"\")","v":830},null,152,{"$f":"IFERROR(SUM(S202), \"\")","v":830},126160,45.8,{"$f":"IFERROR(SUM(S202), \"\")","v":830},38014]
[null,null,"ドレン",null,null,null,40,500,20000,null,17,500,8500,23,500,11500,null,15,500,{"$f":"IFERROR(SUM(R203*S203), \"\")","v":7500},2,500,1000,null,{"$f":"IFERROR(SUM(S203), \"\")","v":500},null,20,{"$f":"IFERROR(SUM(S203), \"\")","v":500},10000,3,{"$f":"IFERROR(SUM(S203), \"\")","v":500},1500]
[null,null,null,null,null,null,0,"",523870,null,0,"",192085,0,"",331785,null,null,"小計",{"$f":"IFERROR(SUM(T198:T203), \"\")","v":140820},null,"小計",{"$f":"IFERROR(SUM(W198:W203), \"\")","v":51265},null,"小計",{"$f":"IFERROR(SUM(Z198:Z203), \"\")","v":0},null,"小計",{"$f":"IFERROR(SUM(AC198:AC203), \"\")","v":210640},null,"小計",{"$f":"IFERROR(SUM(AF198:AF203), \"\")","v":121145}]
[null,null,"【共用廊下】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S205), \"\")","v":0}]
[null,null,"ケレン・清掃",null,null,null,1564.5,20,31290,null,1254.5,20,25090,310,20,6200,null,1254.5,20,{"$f":"IFERROR(SUM(R206*S206), \"\")","v":25090},null,null,null,null,20,null,310,20,{"$f":"IFERROR(SUM(AA206*AB206), \"\")","v":6200},null,20,{"$f":"IFERROR(SUM(AD206*AE206), \"\")","v":0}]
[null,null,"下地処理",null,null,null,1564.5,30,46935,null,1254.5,30,37635,310,30,9300,null,1254.5,30,{"$f":"IFERROR(SUM(R207*S207), \"\")","v":37635},null,null,null,null,30,null,310,30,{"$f":"IFERROR(SUM(AA207*AB207), \"\")","v":9300},null,30,{"$f":"IFERROR(SUM(AD207*AE207), \"\")","v":0}]
[null,null,"溝",null,"田島ルーフィングOSTL-6VA",null,487.5,830,404625,null,373.5,830,310005,114,830,94620,null,373.5,830,{"$f":"IFERROR(SUM(R208*S208), \"\")","v":310005},null,null,null,null,830,null,114,830,{"$f":"IFERROR(SUM(AA208*AB208), \"\")","v":94620},null,830,{"$f":"IFERROR(SUM(AD208*AE208), \"\")","v":0}]
[null,null,"立上り",null,"田島ルーフィングOSTL-6VA",null,1077,830,893910,null,881,830,731230,196,830,162680,null,881,830,{"$f":"IFERROR(SUM(R209*S209), \"\")","v":731230},null,null,null,null,830,null,196,830,{"$f":"IFERROR(SUM(AA209*AB209), \"\")","v":162680},null,830,{"$f":"IFERROR(SUM(AD209*AE209), \"\")","v":0}]
[null,null,"ドレン",null,null,null,83,500,41500,null,63,500,31500,20,500,10000,null,63,500,{"$f":"IFERROR(SUM(R210*S210), \"\")","v":31500},null,null,null,null,500,null,20,500,{"$f":"IFERROR(SUM(AA210*AB210), \"\")","v":10000},null,500,{"$f":"IFERROR(SUM(AD210*AE210), \"\")","v":0}]
[null,null,null,null,null,null,0,"",1418260,null,0,"",1135460,0,"",282800,null,null,"小計",{"$f":"IFERROR(SUM(T206:T210), \"\")","v":1135460},null,{"$f":"IFERROR(SUM(S211), \"\")","v":0},null,null,0,null,null,"小計",{"$f":"IFERROR(SUM(AC206:AC210), \"\")","v":282800},null,"小計",{"$f":"IFERROR(SUM(AF206:AF210), \"\")","v":0}]
[null,null,"【階段】",null,"ウレタン塗膜防水",null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,{"$f":"IFERROR(SUM(S212), \"\")","v":0},null,null,0,null,null,{"$f":"IFERROR(SUM(S212), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S212), \"\")","v":0}]
[null,null,"ケレン・清掃",null,null,null,234.60000000000002,44.207161125319686,10371,null,147.30000000000001,50,7365.0000000000009,87.3,34.432989690721648,3006,null,147.30000000000001,50,{"$f":"IFERROR(SUM(R213*S213), \"\")","v":7365.0000000000009},null,null,null,null,50,null,42,50,{"$f":"IFERROR(SUM(AA213*AB213), \"\")","v":2100},45.3,20,{"$f":"IFERROR(SUM(AD213*AE213), \"\")","v":906}]
[null,null,"下地処理",null,null,null,234.60000000000002,207.51918158567773,48684,null,147.30000000000001,249.99999999999997,36825,87.3,135.84192439862542,11859,null,147.30000000000001,250,36825,null,null,null,null,250,null,42,250,10500,45.3,30,1359]
[null,null,"溝",null,null,null,448.2,800,358560,null,299,800,239200,149.19999999999999,800,119359.99999999999,null,299,800,239200,null,null,null,null,800,null,133.19999999999999,800,106559.99999999999,16,{"$f":"IFERROR(SUM(S215), \"\")","v":800},12800]
[null,null,"ササラ",null,null,null,357.6,830,296808,null,301.60000000000002,830,250328.00000000003,56,830,46480,null,301.60000000000002,830,250328.00000000003,null,null,null,null,830,null,37,830,30710,19,{"$f":"IFERROR(SUM(S216), \"\")","v":830},15770]
[null,null,"巾木",null,null,null,198.60000000000002,799.99999999999989,158880,null,122.4,800,97920,76.2,800.00000000000011,60960.000000000007,null,122.4,800,97920,null,null,null,null,800,null,65.900000000000006,800,52720.000000000007,10.3,{"$f":"IFERROR(SUM(S217), \"\")","v":800},8240]
[null,null,"面台",null,null,null,273.2,800,218560,null,273.2,800,218560,0,"",0,null,273.2,800,218560,null,null,null,null,800,null,null,800,0,null,{"$f":"IFERROR(SUM(S218), \"\")","v":800},0]
[null,null,"R階踏面・蹴込・踊場",null,null,null,{"$f":"IFERROR(SUM(K219+N219), \"\")","v":35.5},{"$f":"IFERROR(SUM(I219/G219), \"\")","v":2400},85200,null,19,2400,45600,{"$f":"IFERROR(SUM(AA219+AD219), \"\")","v":16.5},{"$f":"IFERROR(SUM(P219/N219), \"\")","v":2400},39600,null,19,2400,45600,null,null,null,null,2400,null,16.5,2400,39600,null,{"$f":"IFERROR(SUM(S219), \"\")","v":2400},0]
[null,null,null,null,null,null,0,"",1177063,null,0,"",895798,0,"",281265,null,null,"小計",{"$f":"IFERROR(SUM(T213:T219), \"\")","v":895798},null,null,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(AC213:AC219), \"\")","v":242190},null,"小計",{"$f":"IFERROR(SUM(AF213:AF219), \"\")","v":39075}]
[null,null,"【階段　タイル部】",null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"ケレン・清掃",null,null,null,52.2,50,2610,null,0,"",0,52.2,50,2610,null,null,null,null,null,null,null,null,null,null,null,null,null,52.2,50,{"$f":"IFERROR(SUM(AD222*AE222), \"\")","v":2610}]
[null,null,"下地処理",null,null,null,52.2,250,13050,null,0,"",0,52.2,250,13050,null,null,null,null,null,null,null,null,null,null,null,null,null,52.2,250,{"$f":"IFERROR(SUM(AD223*AE223), \"\")","v":13050}]
[null,null,"床タイル",null,"ＲＣガーデックス",null,52.5,2200,115500,null,0,"",0,52.5,2200,115500,null,null,null,null,null,null,null,null,null,null,null,null,null,52.5,2200,{"$f":"IFERROR(SUM(AD224*AE224), \"\")","v":115500}]
[null,null,null,null,null,null,0,"",131160,null,0,"",0,0,"",131160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(AF222:AF224), \"\")","v":131160}]
[null,null,"【空中デッキ】",null,null,null,0,"",0,null,0,"",0,0,"",0]
[null,null,"ケレン・清掃",null,null,null,25.2,50,1260,null,0,"",0,25.2,50,1260,null,null,null,null,null,null,null,null,null,null,25.2,50,{"$f":"IFERROR(SUM(AA227*AB227), \"\")","v":1260}]
[null,null,"下地処理",null,null,null,25.2,250,6300,null,0,"",0,25.2,250,6300,null,null,null,null,null,{"$f":"IFERROR(SUM(S228), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S228), \"\")","v":0},null,25.2,250,{"$f":"IFERROR(SUM(AA228*AB228), \"\")","v":6300},null,{"$f":"IFERROR(SUM(S228), \"\")","v":0}]
[null,null,"タイル面立上り",null,null,null,25.2,2200,55440,null,0,"",0,25.2,2200,55440,null,null,null,null,null,null,null,null,null,null,25.2,2200,{"$f":"IFERROR(SUM(AA229*AB229), \"\")","v":55440}]
[null,null,null,null,null,null,0,"",63000,null,0,"",0,0,"",63000,null,null,null,null,null,null,null,null,null,null,null,"小計",{"$f":"IFERROR(SUM(AC227:AC229), \"\")","v":63000}]
[null,null,null,null,null,null,null,null,21218928,null,null,null,16412261,null,null,4806667,null,null,"防水工事計",{"$f":"IFERROR(SUM(T124:T228)/2, \"\")","v":11426006},null,"計",{"$f":"IFERROR(SUM(W124:W228)/2, \"\")","v":2665460},null,"計",{"$f":"IFERROR(SUM(Z124:Z228)/2, \"\")","v":2320795},null,"計",{"$f":"IFERROR(SUM(AC124:AC230)/2, \"\")","v":3391687},null,"計",{"$f":"IFERROR(SUM(AF124:AF228)/2, \"\")","v":1414980}]
[null,"7　床工事","【バルコニー】",null,null,null,{"$f":"IFERROR(SUM(K232+N232), \"\")","v":0},{"$f":"IFERROR(SUM(I232/G232), \"\")","v":""},{"$f":"IFERROR(SUM(M232+P232), \"\")","v":0},null,{"$f":"IFERROR(SUM(R232+U232+X232), \"\")","v":0},{"$f":"IFERROR(SUM(M232/K232), \"\")","v":""},0,{"$f":"IFERROR(SUM(AA232+AD232), \"\")","v":0},{"$f":"IFERROR(SUM(P232/N232), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S232), \"\")","v":0}]
[null,null,"既存シート補修撤去",null,null,null,945,900,850500,null,639,900,575100,306,900,275400,null,639,900,{"$f":"IFERROR(SUM(R233*S233), \"\")","v":575100},null,null,null,null,null,null,306,{"$f":"IFERROR(SUM(S233), \"\")","v":900},{"$f":"IFERROR(SUM(AA233*AB233), \"\")","v":275400},null,900,{"$f":"IFERROR(SUM(AD233*AE233), \"\")","v":0}]
[null,null,"同上　下地補修",null,null,null,945,500,472500,null,639,500,{"$f":"IFERROR(SUM(T234+W234+Z234), \"\")","v":319500},306,500,153000,null,639,500,{"$f":"IFERROR(SUM(R234*S234), \"\")","v":319500},null,null,null,null,null,null,306,{"$f":"IFERROR(SUM(S234), \"\")","v":500},{"$f":"IFERROR(SUM(AA234*AB234), \"\")","v":153000},null,500,{"$f":"IFERROR(SUM(AD234*AE234), \"\")","v":0}]
[null,null,"長尺シート貼り",null,"タキストロンQA",null,945,2400,2268000,null,639,2400,1533600,306,2400,734400,null,639,2400,{"$f":"IFERROR(SUM(R235*S235), \"\")","v":1533600},null,null,null,null,null,null,306,{"$f":"IFERROR(SUM(S235), \"\")","v":2400},{"$f":"IFERROR(SUM(AA235*AB235), \"\")","v":734400},null,2400,{"$f":"IFERROR(SUM(AD235*AE235), \"\")","v":0}]
[null,null,"端末シール新設",null,null,null,1279,300,383700,null,937,300,281100,342,300,102600,null,937,300,{"$f":"IFERROR(SUM(R236*S236), \"\")","v":281100},null,null,null,null,null,null,342,{"$f":"IFERROR(SUM(S236), \"\")","v":300},{"$f":"IFERROR(SUM(AA236*AB236), \"\")","v":102600},null,300,{"$f":"IFERROR(SUM(AD236*AE236), \"\")","v":0}]
[null,null,null,null,null,null,0,"",3974700,null,0,"",2709300,0,"",1265400,null,null,"小計",{"$f":"IFERROR(SUM(T233:T236), \"\")","v":2709300},null,null,null,null,{"$f":"IFERROR(SUM(S237), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC233:AC236), \"\")","v":1265400},null,0,{"$f":"IFERROR(SUM(AF233:AF236), \"\")","v":0}]
[null,null,"【共用廊下】5階以上の床シート",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S238), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S238), \"\")","v":0},null,null,0]
[null,null,"既存床シート補修",null,null,null,802.5,1000,802500,null,635,1000,635000,167.5,1000,167500,null,635,1000,{"$f":"IFERROR(SUM(R239*S239), \"\")","v":635000},null,null,null,null,null,null,167.5,{"$f":"IFERROR(SUM(S239), \"\")","v":1000},{"$f":"IFERROR(SUM(AA239*AB239), \"\")","v":167500},null,1000]
[null,null,"既存床シート洗浄",null,null,null,802.5,300,240750,null,635,300,190500,167.5,300,50250,null,635,300,{"$f":"IFERROR(SUM(R240*S240), \"\")","v":190500},null,null,null,null,null,null,167.5,{"$f":"IFERROR(SUM(S240), \"\")","v":300},{"$f":"IFERROR(SUM(AA240*AB240), \"\")","v":50250},null,300]
[null,null,"端末シール新設",null,null,null,1168.5,450,525825,null,918,450,413100,250.5,450,112725,null,918,450,{"$f":"IFERROR(SUM(R241*S241), \"\")","v":413100},null,null,null,null,null,null,250.5,{"$f":"IFERROR(SUM(S241), \"\")","v":450},{"$f":"IFERROR(SUM(AA241*AB241), \"\")","v":112725},null,450]
[null,null,null,null,null,null,0,"",1569075,null,0,"",1238600,0,"",330475,null,null,"小計",{"$f":"IFERROR(SUM(T239:T241), \"\")","v":1238600},null,null,null,null,{"$f":"IFERROR(SUM(S242), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC239:AC241), \"\")","v":330475},null,"小計"]
[null,null,"【共用廊下】4階部分の床シート",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S243), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S243), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S243), \"\")","v":0}]
[null,null,"既存床シート補修撤去",null,null,null,68,900,61200,null,68,900,61200,0,"",0,null,68,900,{"$f":"IFERROR(SUM(R244*S244), \"\")","v":61200},null,null,null,null,null,null,null,900,null,null,900]
[null,null,"同上　下地補修",null,null,null,68,500,34000,null,68,500,34000,0,"",0,null,68,500,{"$f":"IFERROR(SUM(R245*S245), \"\")","v":34000},null,null,null,null,null,null,null,500,null,null,500]
[null,null,"長尺シート貼り",null,"タキストロンQA",null,68,2400,163200,null,68,2400,163200,0,"",0,null,68,2400,{"$f":"IFERROR(SUM(R246*S246), \"\")","v":163200},null,null,null,null,null,null,null,2400,null,null,2400]
[null,null,"端末シール新設",null,null,null,98,300,29400,null,98,300,29400,0,"",0,null,98,300,{"$f":"IFERROR(SUM(R247*S247), \"\")","v":29400},null,null,null,null,null,null,null,300,null,null,300]
[null,null,null,null,null,null,0,"",287800,null,0,"",287800,0,"",0,null,null,"小計",{"$f":"IFERROR(SUM(T244:T247), \"\")","v":287800},null,null,null,null,{"$f":"IFERROR(SUM(S248), \"\")","v":0},null,null,0,null,null,0]
[null,null,"【共用階段】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S249), \"\")","v":0},null,null,0,null,null,0]
[null,null,"既存床シート補修",null,null,null,565.1,1000,565100,null,494,1000,494000,71.099999999999994,1000.0000000000001,71100,null,494,1000,{"$f":"IFERROR(SUM(R250*S250), \"\")","v":494000},null,null,null,null,null,null,43.2,1000,{"$f":"IFERROR(SUM(AA250*AB250), \"\")","v":43200},27.9,1000,{"$f":"IFERROR(SUM(AD250*AE250), \"\")","v":27900}]
[null,null,"既存床シート洗浄",null,null,null,565.1,300,169530,null,494,300,148200,71.099999999999994,300,21330,null,494,300,{"$f":"IFERROR(SUM(R251*S251), \"\")","v":148200},null,null,null,null,null,null,43.2,300,{"$f":"IFERROR(SUM(AA251*AB251), \"\")","v":12960},27.9,300,{"$f":"IFERROR(SUM(AD251*AE251), \"\")","v":8370}]
[null,null,"端末シール新設",null,null,null,3219.6,450,1448820,null,2649.6,450,1192320,570,450,256500,null,2649.6,450,{"$f":"IFERROR(SUM(R252*S252), \"\")","v":1192320},null,null,null,null,null,null,456,450,{"$f":"IFERROR(SUM(AA252*AB252), \"\")","v":205200},114,450,{"$f":"IFERROR(SUM(AD252*AE252), \"\")","v":51300}]
[null,null,"ノンスリップゴム取付け",null,null,null,1,800000,800000,null,1,800000,800000,0,"",0,null,1,800000,{"$f":"IFERROR(SUM(R253*S253), \"\")","v":800000},null,null,null,null,null,null,null,800000,{"$f":"IFERROR(SUM(AA253*AB253), \"\")","v":0},null,800000,{"$f":"IFERROR(SUM(AD253*AE253), \"\")","v":0}]
[null,null,null,null,null,null,0,"",2983450,null,0,"",2634520,0,"",348930,null,null,"小計",{"$f":"IFERROR(SUM(T250:T253), \"\")","v":2634520},null,null,null,null,{"$f":"IFERROR(SUM(S254), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC250:AC253), \"\")","v":261360},null,"小計",{"$f":"IFERROR(SUM(AF250:AF253), \"\")","v":87570}]
[null,null,"【室外機置場】",null,null,null,0,"",0,null,0,"",0,0,"",0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S255), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S255), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S255), \"\")","v":0}]
[null,null,"既存床シート補修",null,null,null,73,1000,73000,null,25,1000,25000,48,1000,48000,null,25,1000,{"$f":"IFERROR(SUM(R256*S256), \"\")","v":25000},null,null,null,null,null,null,48,{"$f":"IFERROR(SUM(S256), \"\")","v":1000},{"$f":"IFERROR(SUM(AA256*AB256), \"\")","v":48000},null,{"$f":"IFERROR(SUM(S256), \"\")","v":1000},{"$f":"IFERROR(SUM(AD256*AE256), \"\")","v":0}]
[null,null,"既存床シート洗浄",null,null,null,73,300,21900,null,25,300,7500,48,300,14400,null,25,300,{"$f":"IFERROR(SUM(R257*S257), \"\")","v":7500},null,null,null,null,null,null,48,{"$f":"IFERROR(SUM(S257), \"\")","v":300},{"$f":"IFERROR(SUM(AA257*AB257), \"\")","v":14400},null,{"$f":"IFERROR(SUM(S257), \"\")","v":300},{"$f":"IFERROR(SUM(AD257*AE257), \"\")","v":0}]
[null,null,"端末シール新設",null,null,null,243.4,450,109530,null,99,450,44550,144.4,450,64980,null,99,450,{"$f":"IFERROR(SUM(R258*S258), \"\")","v":44550},null,null,null,null,null,null,144.4,{"$f":"IFERROR(SUM(S258), \"\")","v":450},{"$f":"IFERROR(SUM(AA258*AB258), \"\")","v":64980},null,{"$f":"IFERROR(SUM(S258), \"\")","v":450},{"$f":"IFERROR(SUM(AD258*AE258), \"\")","v":0}]
[null,null,null,null,null,null,0,"",204430,null,0,"",77050,0,"",127380,null,null,"小計",{"$f":"IFERROR(SUM(T256:T258), \"\")","v":77050},null,{"$f":"IFERROR(SUM(S259), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S259), \"\")","v":0},null,null,"小計",{"$f":"IFERROR(SUM(AC256:AC258), \"\")","v":127380},null,"小計",{"$f":"IFERROR(SUM(AF256:AF258), \"\")","v":0}]
[null,null,null,null,null,null,null,null,9019455,null,null,null,6947270,null,null,2072185,null,null,"床工事合計",{"$f":"IFERROR(SUM(T232:T259)/2, \"\")","v":6947270},null,"計",{"$f":"IFERROR(SUM(W232:W259)/2, \"\")","v":0},null,"計",{"$f":"IFERROR(SUM(Z232:Z259)/2, \"\")","v":0},null,"計",{"$f":"IFERROR(SUM(AC232:AC259)/2, \"\")","v":1984615},null,"計",{"$f":"IFERROR(SUM(AF232:AF259)/2, \"\")","v":87570}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(R261+U261+X261), \"\")","v":0},{"$f":"IFERROR(SUM(M261/K261), \"\")","v":""},0,{"$f":"IFERROR(SUM(AA261+AD261), \"\")","v":0},{"$f":"IFERROR(SUM(P261/N261), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S261), \"\")","v":0}]
[null,"8  洗い工事","外壁塗装",null,"高圧洗浄及びエアブロー",null,{"$f":"IFERROR(SUM(K262+N262), \"\")","v":11785},{"$f":"IFERROR(SUM(I262/G262), \"\")","v":50},{"$f":"IFERROR(SUM(M262+P262), \"\")","v":589250},null,9377.5,50.000000000000007,468875.00000000006,2407.5,50,120375,null,8751.7000000000007,50,{"$f":"IFERROR(SUM(R262*S262), \"\")","v":437585.00000000006},337,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(U262*V262), \"\")","v":16850},288.8,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(X262*Y262), \"\")","v":14440},1955.6,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(AA262*AB262), \"\")","v":97780},451.9,{"$f":"IFERROR(SUM(S262), \"\")","v":50},{"$f":"IFERROR(SUM(AD262*AE262), \"\")","v":22595}]
[null,null,"外壁タイル",null,"薬剤洗浄",null,10911.6,400,4364640,null,7643,400,3057200,3268.6,400,{"$f":"IFERROR(SUM(AC263+AF263), \"\")","v":1307440},null,4155,400,1662000,1395,{"$f":"IFERROR(SUM(S263), \"\")","v":400},{"$f":"IFERROR(SUM(U263*V263), \"\")","v":558000},2093,{"$f":"IFERROR(SUM(S263), \"\")","v":400},{"$f":"IFERROR(SUM(X263*Y263), \"\")","v":837200},2410,{"$f":"IFERROR(SUM(S263), \"\")","v":400},964000,858.6,{"$f":"IFERROR(SUM(S263), \"\")","v":400},343440]
[null,null,"ポーチ床タイル",null,"薬剤洗浄の上RCガーデックス塗布",null,606.59999999999991,2045.1038575667658,1240560,null,426.4,2200,938080,180.2,1678.5793562708104,302480,null,426.4,2200,938080,null,null,null,null,null,null,128,{"$f":"IFERROR(SUM(S264), \"\")","v":2200},281600,52.2,400,20880]
[null,null,"外壁打ち放し面",null,"高圧洗浄",null,186,50,9300,null,186,50,9300,0,"",0,null,186,50,9300,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S265), \"\")","v":50},0,null,{"$f":"IFERROR(SUM(S265), \"\")","v":50},0]
[null,null,"外構床タイル",null,"薬剤洗浄",null,26.2,384.73282442748092,10080,null,1,0,{"$f":"IFERROR(SUM(T266+W266+Z266), \"\")","v":0},25.2,400,10080,null,1,null,0,null,{"$f":"IFERROR(SUM(S266), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S266), \"\")","v":0},null,25.2,400,10080,null,{"$f":"IFERROR(SUM(S266), \"\")","v":0},0]
[null,null,"その他",null,"エントランス他美装",null,66,20000,1320000,null,48,20000,960000,18,20000,360000,null,20,20000,400000,18,20000,{"$f":"IFERROR(SUM(U267*V267), \"\")","v":360000},10,{"$f":"IFERROR(SUM(S267), \"\")","v":20000},{"$f":"IFERROR(SUM(X267*Y267), \"\")","v":200000},12,{"$f":"IFERROR(SUM(S267), \"\")","v":20000},240000,6,{"$f":"IFERROR(SUM(S267), \"\")","v":20000},120000]
[null,null,null,null,null,null,null,null,7533830,null,null,null,5433455,null,null,2100375,null,null,"洗い工事計",{"$f":"IFERROR(SUM(T262:T267), \"\")","v":3446965},null,"計",{"$f":"IFERROR(SUM(W262:W267), \"\")","v":934850},null,"計",{"$f":"IFERROR(SUM(Z262:Z267), \"\")","v":1051640},null,"計",{"$f":"IFERROR(SUM(AC262:AC267), \"\")","v":1593460},null,"計",{"$f":"IFERROR(SUM(AF262:AF267), \"\")","v":506915}]
[null,null,null,null,null,null,{"$f":"IFERROR(SUM(K269+N269), \"\")","v":0},{"$f":"IFERROR(SUM(I269/G269), \"\")","v":""},0,null,{"$f":"IFERROR(SUM(R269+U269+X269), \"\")","v":0},{"$f":"IFERROR(SUM(M269/K269), \"\")","v":""},0,{"$f":"IFERROR(SUM(AA269+AD269), \"\")","v":0},{"$f":"IFERROR(SUM(P269/N269), \"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0},null,null,{"$f":"IFERROR(SUM(S269), \"\")","v":0}]
[null,"9  その他工事","避難ステッカー",null,null,null,122,686.88524590163934,83800,null,92,650,59800,30,800,24000,null,92,650,{"$f":"IFERROR(SUM(R270*S270), \"\")","v":59800},null,null,null,null,{"$f":"IFERROR(SUM(S270), \"\")","v":650},null,30,800,{"$f":"IFERROR(SUM(AA270*AB270), \"\")","v":24000},null,800,{"$f":"IFERROR(SUM(AD270*AE270), \"\")","v":0}]
[null,null,"ルーバー脱着",null,null,null,4,212500,850000,null,3,210000,630000,1,220000,220000,null,1,100000,100000,1,330000,{"$f":"IFERROR(SUM(U271*V271), \"\")","v":330000},1,200000,{"$f":"IFERROR(SUM(X271*Y271), \"\")","v":200000},null,{"$f":"IFERROR(SUM(S271), \"\")","v":100000},0,1,220000,220000]
[null,null,"階段手摺パネル脱着",null,null,null,2,290000,580000,null,1,550000,550000,1,30000,30000,null,1,550000,550000,null,null,null,null,null,null,null,550000,0,1,30000,30000]
[null,null,"室外機置場手摺パネル脱着",null,null,null,4,75000,300000,null,3,66666.666666666672,200000,1,100000,100000,null,1,100000,100000,1,50000,{"$f":"IFERROR(SUM(U273*V273), \"\")","v":50000},1,50000,{"$f":"IFERROR(SUM(X273*Y273), \"\")","v":50000},1,100000,100000,null,null,0]
[null,null,"面格子脱着",null,null,null,60,2500,150000,null,60,2500,150000,0,"",0,null,60,2500,150000,null,null,0,null,null,null,null,2500,0,null,{"$f":"IFERROR(SUM(S274), \"\")","v":2500},0]
[null,null,"バルコニー手摺脱着",null,null,null,29,15000,435000,null,9,15000,135000,20,15000,300000,null,9,15000,135000,null,null,0,null,null,null,20,15000,300000,null,15000,0]
[null,null,"ELV三方枠　扉外面",null,"ダイノックシート貼り",null,48,43000,2064000,null,36,43000,1548000,12,43000,516000,null,24,43000,1032000,12,{"$f":"IFERROR(SUM(S276), \"\")","v":43000},516000,null,null,null,12,43000,516000,null,43000,0]
[null,null,"防音型フード取替え",null,"150ΦSUS 防虫網付き",null,142,15000,2130000,null,102,15000,1530000,40,15000,600000,null,102,15000,1530000,null,null,0,null,null,null,40,15000,600000,null,15000,0]
[null,null,"〃",null,"〃　防火ダンパー付き",null,18,17000,306000,null,18,17000,306000,0,"",0,null,18,17000,306000,null,null,0,null,null,null,null,17000,0,null,17000,0]
[null,null,"〃",null,"125ΦSUS　防虫網付き",null,80,15000,1200000,null,60,15000,900000,20,15000,300000,null,60,15000,900000,null,null,0,null,null,null,20,15000,300000,null,15000,0]
[null,null,"天井照明・各戸表札脱着",null,null,null,2,175000,350000,null,1,250000,250000,1,100000,100000,null,1,250000,250000,null,null,0,null,null,null,1,100000,100000,null,250000,0]
[null,null,"防鳥ネット撤去・復旧",null,null,null,1,1200000,1200000,null,1,1200000,1200000,0,"",0,null,null,null,null,null,null,null,1,1200000,{"$f":"IFERROR(SUM(X281*Y281), \"\")","v":1200000}]
[null,null,null,null,null,null,null,null,9648800,null,null,null,7458800,null,null,2190000,null,null,"その他工事計",{"$f":"IFERROR(SUM(T270:T280), \"\")","v":5112800},null,"計",{"$f":"IFERROR(SUM(W270:W280), \"\")","v":896000},null,"計",{"$f":"IFERROR(SUM(Z270:Z281), \"\")","v":1450000},null,"計",{"$f":"IFERROR(SUM(AC270:AC281), \"\")","v":1940000},null,"計",{"$f":"IFERROR(SUM(AF270:AF281), \"\")","v":250000}]
[]
[null,"10  外構工事"]
[null,"‘-1.直接仮設","スロープ・擁壁塗装時の高所作業者",null,"リース費用",4,85000,{"$f":"SUM(F285*G285)","v":340000}]
[null,null,"安全区画・土間養生費",null,null,1,50000,{"$f":"SUM(F286*G286)","v":50000}]
[null,null,"安全誘導費",null,"ガードマン費用",4,15000,{"$f":"SUM(F287*G287)","v":60000},{"$f":"SUM(H285:H287)","v":450000}]
[]
[null,"‘-2.下地・床タイル補修工事","クラック補修",null,"0.5ｍｍ以上Ｕカットシーリング充填処理",160,350,{"$f":"SUM(F289*G289)","v":56000}]
[null,null,"外周タイル不具合補修",null,"劣化部貼替　汚れ洗浄",1,300000,{"$f":"SUM(F290*G290)","v":300000},{"$f":"SUM(H289:H290)","v":356000}]
[]
[null,"‘-3.塗装工事","スロープ　擁壁",null,"浸透性着色撥水材",160,1500,{"$f":"SUM(F292*G292)","v":240000},{"$f":"SUM(H292)","v":240000}]
[]
[null,"‘4.鉄部塗装"]
[]
[null,"‘5.外構","駐車場入り口ガード",null,"Ｈ=1200",1,1100,{"$f":"SUM(F296*G296)","v":1100}]
[null,null,"カーブミラー",null,"Ｌ=500",2,900,{"$f":"SUM(F297*G297)","v":1800}]
[null,null,"インフォメーション看板",null,"650*1800",2,5000,{"$f":"SUM(F298*G298)","v":10000}]
[null,null,"庭園灯",null,"Ｈ＝1100",4,800,{"$f":"SUM(F299*G299)","v":3200},{"$f":"SUM(H296:H299)","v":16100}]
[]
[null,"‘6.洗い工事",null,null,"地上～Ｂ1部分",160,50,{"$f":"SUM(F301*G301)","v":8000},{"$f":"SUM(H301)","v":8000}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I285:I301)","v":1070100}]
["Ⅱ-2"]
["工事管理費・諸経費","工事管理費",null,null,null,null,null,null,4550000]
[null,"諸経費",null,null,null,null,null,null,{"$f":"SUM(6500000-3992)","v":6496008}]
["Ⅱ-3","小計",null,null,null,null,null,null,{"$f":"SUM(I5+I6+I302+I304+I305)","v":148000000}]
["消費税",null,null,null,null,null,null,0.05,{"$f":"SUM(I306*H307)","v":7400000}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I306:I307)","v":155400000}]
[]
[]
["Ⅲ","８  給水設備",null,null,null,null,null,"総合計",{"$f":"SUM(I312:I317)","v":154656000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S311:Y311), \"\")","v":0},{"$f":"IFERROR(SUM(AB311:AE311), \"\")","v":0}]
["設備","①給水管","屋内共用給水管","更生",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"屋内共用給水管、屋外共用給水管",null,"塩ビライニング鋼管への取替え","（戸）",136,912000,{"$f":"G313*H313","v":124032000},"30年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②貯水槽","受水槽",null,"TW-1　６２㎥","式",1,17270000,{"$f":"G314*H314","v":17270000},"25年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"高置水槽",null,"FT-1　1.2㎥","式",1,3564000,{"$f":"G315*H315","v":3564000},"25年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③給水ポンプ","揚水ポンプ等",null,"PWU-1（上水用）・PRU-1（井水用）","式",2,3663000,{"$f":"G316*H316","v":7326000},"10年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"PU-1～3・RP-3","式",4,616000,{"$f":"G317*H317","v":2464000},"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",{"$f":"SUM(I320:I322)","v":65485200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①排水管","屋内共用雑排水管",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"屋内共用雑排水管、汚水管、雨水管",null,"取替え、復旧","（戸）",136,455950,{"$f":"G320*H320","v":62009200},"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排水ポンプ","排水ポンプ等",null,"PD-1~4","式",4,506000,2024000,"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,null,null,null,"RP-1~3,R-3","式",4,363000,1452000,"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,"10  ガス設備",null,null,null,null,null,"総合計",{"$f":"SUM(I324)","v":16156800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①ガス管","屋外埋設部ガス管、屋内共用ガス管",null,"ポリエチレン管等、埋戻し、復旧","（戸）",136,118800,{"$f":"G324*H324","v":16156800},"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,"11  空調・換気設備",null,null,null,null,null,"総合計",{"$f":"SUM(I326:I327)","v":7766000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①空調設備","管理事務室、集会室等のエアコン",null,null,"式",5,506000,{"$f":"G326*H326","v":2530000},"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,"（戸）",136,38500,5236000,"25年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"12  電灯設備等",null,null,null,null,null,"総合計",{"$f":"SUM(I329:I333)","v":126720660},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①電灯設備","共用廊下等の照明器具、配線器具等",null,null,"㎡",7936.12,5500,{"$f":"G329*H329","v":43648660},"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,"②配電盤類","配電盤・プルボックス等",null,null,"（戸）",136,132000,17952000,"30年",null,null,null,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,"受変電設備・幹線等の更新","m",350,118800,{"$f":"G331*H331","v":41580000},"40年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"④避雷針設備","避雷突針・ポール・支持金物・導線・接地極等",null,null,"式",1,3300000,3300000,"40年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"⑤自家発電設備","発電設備",null,null,"式",1,20240000,20240000,"30年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"13  情報・通信設備",null,null,null,null,null,"総合計",{"$f":"SUM(I335:I338)","v":46684000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①電話設備","電話配線盤（MDF）、中間端子盤（IDF）等",null,null,"（戸）",136,16500,2244000,"15年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②テレビ共聴設備","アンテナ、増幅器、分配器等",null,null,"（戸）",136,27500,3740000,"15年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③インターホン設備等","インターホン設備、オートロック設備等",null,null,"（戸）",136,165000,22440000,"15年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"④中央監視装置","中央監視装置等",null,null,"式",1,18260000,18260000,"12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,"14  消防用設備",null,null,null,null,null,"総合計",{"$f":"SUM(I340:I346)","v":167350106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①屋内消火栓設備","消火栓ポンプ、消火管、ホース類等",null,null,"箇所",15,935000,14025000,"30年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②自動火災報知設備","感知器、発信器、表示灯、音響装置、受信器等",null,"住宅用又は共同住宅用","箇所",414,61600,25502400,"20年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③非常照明設備","非常照明器具等",null,null,"㎡",3927.56,3850,{"$f":"G342*H342","v":15121106},"25年"]
[null,"④排気設備","排気装置・制御盤・ダクト",null,null,"m",450,93500,42075000,"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,"⑤連結送水管設備","送水口、放水口、消火管、消火隊専用栓箱等",null,null,"箇所",45,418000,{"$f":"G344*H344","v":18810000},"30年"]
[null,"⑥泡消火設備","泡消火設備等",null,null,"式",1,50292000,{"$f":"G345*H345","v":50292000},"30年"]
[null,"⑦消火器設備","消火器",null,null,"台",77,19800,{"$f":"G346*H346","v":1524600},"8年"]
[null,"15  昇降機設備",null,null,null,null,null,"総合計",{"$f":"SUM(I348:I349)","v":159005000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(S347:Y347), \"\")","v":0},{"$f":"IFERROR(SUM(AB347:AE347), \"\")","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","基",7,715000,5005000,"20年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"全構成機器",null,"全部撤去・新設","基",7,22000000,154000000,"30年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①自走式駐車場","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",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]
["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",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①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",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①見直し","見直しに向けた点検・調査・診断、長期修繕計画の見直し",null,null,null,45,11.48,516.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"20  その他",null,null,null,null,null,"総合計",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"①特殊施設1改修費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"②特殊施設2改修費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"③特殊施設3改修費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"④特殊施設4改修費用"]
["（注）諸経費には「長期修繕計画作成ガイドライン」に示すとおり、現場管理費・一般管理費・法定福利費のほか、大規模修繕瑕疵保険の保険料なども見込んで修繕積立金額を検討することが重要です。"]

{"sheet":"鉄部塗装見積","index":8,"n_rows":71,"n_cols":19,"rows_kept":71,"cut":false,"hidden":false,"merged":[[7,15,7,18],[40,1,40,6],[55,1,55,6],[70,1,70,6],[73,1,73,6],[7,1,7,6],[7,7,7,10],[7,11,7,14]]}
["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,{"$f":"SUM(E10*F10)","v":248200},null,null,null,null,20,111.2,850]
[null,"MB扉（両面・枠共）","750*1890",34,124.6,2450,305270,null,null,null,null,20,73.3,2450]
[null,"〃","900*1890",3,13,2540,33020]
[null,"〃","1200*1890　観音開き",10,58.2,2540,147828]
[null,"〃","1480*1890　観音開き",17,119.6,2540,303784]
[null,"トランク扉（両面・枠共）","780*1880",20,75.5,2540,191770,null,null,null,null,20,75.5,2540]
[null,"〃","1550*1920　観音開き",60,447.3,2540,1136142]
[null,"〃","1500*1920　観音開き",2,14.5,2540,36830]
[null,"門扉（両面）","1050*1100",62,155.30000000000001,2700,419310.00000000006,null,null,null,null,20,50.1,2700]
[null,"ゲート（門扉上）",null,62,62,1950,120900,null,null,null,null,20,20,1950]
[null,"ポーチ内格子（両面）","1200*1800",48,2380.8000000000002,850,2023680.0000000002]
[null,"〃","800*1800",12,408,850,346800]
[null,"EPS扉（両面・枠共）","700*1900",16,75.5,2540,191770]
[null,"放水口扉","500*800",10,8.8000000000000007,2540,22352]
[null,"消火栓扉","900*1400",5,6.9,2700,18630]
[null,"集会室　ＭＢ扉","400*300*200　150*800*100",1,0.38,30000,11400]
[null,"テラスベンチ","1500*400*400",4,8,2700,21600]
[null,"4階　廊下　ポール","170Φ　H2690",4,6.3,2700,17010]
[null,"13階　階段Ａ扉（両面・枠共）","1270*2100",1,6.5,2540,16510]
[null,"屋上　EV機械室扉（両面・枠共）","950*2200",1,5.2,2540,13208]
[null,"屋上　機械室扉（両面・枠共）","900*1800",1,4.0999999999999996,2540,10414]
[null,"屋上　MB","420*400*200",1,0.5,30000,15000]
[null,"エントランス　メールボックス室　扉","950*2150",1,2.2000000000000002,2540,5588]
[null,"1階駐輪場　入口扉（ガラス入り）","980*2150",1,1.3,2540,3302]
[null,"1階駐輪場　防火扉","2300*2150",1,5.4,2540,13716]
[null,"1階駐輪場　EPS扉","680*1800",1,1.3,2540,3302]
[null,"1階駐輪場　MDF扉","960*2150",1,2.2000000000000002,2540,5588]
[null,"1階管理人室　扉（ガラス入り）","2650*2600",1,2.5,2540,6350]
[null,"1階A階段　ポンプ室　扉","980*2150",1,2.2999999999999998,2540,5842]
[null,"1階EV　枠+防火扉","1850*2150",2,10.4,2540,26416]
[null,null,null,null,null,null,{"$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"]

{"sheet":"積立金設定","index":9,"n_rows":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":false,"merged":[[16,3,19,3],[16,5,16,7],[16,8,16,9],[17,5,17,7],[17,8,17,9],[18,4,19,4],[18,5,19,7],[18,8,19,9],[0,0,0,2],[0,6,0,9],[1,6,1,9],[14,0,14,2],[14,6,14,9],[15,0,15,1],[15,3,15,9],[20,3,20,9],[21,3,29,3],[21,4,21,5],[21,7,21,8],[21,9,60,9],[22,0,23,0],[22,1,23,1],[22,2,23,2],[22,4,22,5],[22,7,22,8],[23,4,23,5],[23,7,23,8],[24,0,26,0],[24,1,26,1],[24,2,26,2],[24,4,24,5],[24,7,24,8],[25,4,25,5],[25,7,25,8],[26,4,27,5],[26,6,27,6],[26,7,27,8],[27,0,29,0],[27,1,29,1],[27,2,29,2],[28,4,28,5],[28,7,28,8],[29,4,30,5],[29,6,30,6],[29,7,30,8],[31,7,31,8],[32,4,32,5],[32,7,32,8],[33,4,34,5],[33,6,34,6],[33,7,34,8],[30,0,30,3],[31,0,33,0],[31,1,33,1],[31,2,33,2],[31,3,42,3],[31,4,31,5],[34,0,36,0],[34,1,36,1],[34,2,36,2],[35,4,35,5],[35,7,35,8],[36,4,37,5],[36,6,37,6],[36,7,37,8],[37,0,39,0],[37,1,39,1],[37,2,39,2],[38,4,38,5],[38,7,38,8],[39,4,40,5],[39,6,40,6],[39,7,40,8],[40,0,42,0],[40,1,42,1],[40,2,42,2],[41,4,41,5],[41,7,41,8],[42,4,43,5],[42,6,43,6],[42,7,43,8],[43,0,44,3],[44,4,45,5],[44,6,45,6],[44,7,45,8],[45,0,47,0],[45,1,47,1],[45,2,47,2],[45,3,55,3],[46,4,46,5],[46,7,46,8],[47,4,48,5],[47,6,48,6],[47,7,48,8],[48,0,50,0],[48,1,50,1],[48,2,50,2],[49,4,49,5],[49,7,49,8],[50,4,51,5],[50,6,51,6],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,4,54,5],[54,7,54,8],[55,4,55,5],[55,7,55,8],[50,7,51,8],[51,0,53,0],[51,1,53,1],[51,2,53,2],[52,4,52,5],[52,7,52,8],[53,4,53,5],[53,7,53,8],[60,7,60,8],[56,0,60,3],[56,4,56,5],[56,7,56,8],[57,4,57,5],[57,7,57,8],[58,4,58,5],[58,7,58,8],[59,4,59,5],[59,7,59,8],[60,4,60,5]]}
["（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）"]
[null,"現行",null,"年額",null,"面積","単価",null,null,null,null,"現行","面積","単価","年額"]
[null,"住宅",530220,{"$f":"C4*12","v":6362640},null,6313.18,84,{"$f":"SUM(F4*G4)","v":530307.12},12,{"$f":"H4*I4","v":6363685.4399999995},null,"住宅",6313.18,84,{"$f":"M4*N4*12","v":6363685.4399999995}]
[null,"駐車場",129610,{"$f":"C5*12","v":1555320},null,603.4,78,{"$f":"SUM(F5*G5)","v":47065.2},null,null,null,"セントラル",4648.46,78,{"$f":"M5*N5*12","v":4350958.5600000005}]
[null,"フィットネス",362580,4350960,null,4271.87,78,333205.86,null,null,null,"施設",null,78]
[null,"さんど亭",null,null,null,376.5,78,29367]
[null,"施設",94520,1134240,null,6528.23,78,509201.93999999994,12,{"$f":"H8*I8","v":6110423.2799999993},null,"住宅駐車場使用料",null,null,4400000]
[null,null,null,null,null,null,null,null,null,null,null,"施設駐車場使用料",null,null,1400000]
[null,null,null,null,null,null,null,null,null,null,null,"駐車場特別修繕費",null,null,1555320]
[null,null,null,null,null,null,null,null,null,null,null,"看板使用料",null,null,730968]
[]
[]
[]
["【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,null,null,null,null,"管理費（ｍ2）","修繕積立金（ｍ2）"]
["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,null,null,null,"住宅",139,84]
["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,null,null,null,"店舗",184,78]
["Ｄ","修繕積立金の残高",0,null,null,null,null,null,null,null,null,null,"さんど亭",196,78]
["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",null,null,null,null,null,null,null,null,"セントラル",196,78]
["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]

{"sheet":"タイプ別面積・管理費等額","index":10,"n_rows":137,"n_cols":23,"rows_kept":137,"cut":false,"hidden":false,"merged":[[131,9,132,9],[36,0,36,1],[47,1,47,2],[122,0,122,1],[125,1,125,2],[126,1,126,2],[127,1,127,2],[136,1,136,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[133,1,133,2],[134,1,134,2],[135,1,135,2]]}
["タイプ別面積表",null,null,184,139,196,null,78,84,78]
["区画番号","用途","専有面積","施設管理費","住宅管理費","セントラル管理費",null,"施設特別修繕","住宅特別修繕","セントラル特別修繕",null,null,"合計"]
[101,"施設",39.6,{"$f":"C3*D1","v":7286.4000000000005},null,null,null,{"$f":"C3*H1","v":3088.8},null,null,null,null,{"$f":"SUM(D3:K3)","v":10375.200000000001}]
[102,"施設",33.659999999999997,{"$f":"C4*D1","v":6193.44},null,null,null,{"$f":"C4*H1","v":2625.4799999999996},null,null,null,null,{"$f":"SUM(D4:K4)","v":8818.9199999999983}]
[103,"施設",23.58,4339,null,null,null,1840,null,null,null,null,6179]
[104,"施設",25.85,4756,null,null,null,2020,null,null,null,null,6776]
[105,"施設",29.88,5498,null,null,null,2330,null,null,null,null,7828]
[106,"施設",29.16,5365,null,null,null,2270,null,null,null,null,7635]
[107,"施設",29.68,5641,null,null,null,2320,null,null,null,null,7961]
[108,"施設",26.12,4806,null,null,null,2040,null,null,null,null,6846,null,{"$f":"H10/C10","v":78.101071975497703}]
[109,"施設",58.75,{"$f":"C11*D1","v":10810},null,null,null,{"$f":"C11*H1","v":4582.5},null,null,null,null,15392.5]
[110,"施設",60.5,{"$f":"C12*D1","v":11132},null,null,null,{"$f":"C12*H1","v":4719},null,null,null,null,15851]
[111,"施設",4271.87,null,null,{"$f":"C13*F1","v":837286.52},null,null,null,{"$f":"C13*J1","v":333205.86},null,null,1170492.3799999999]
[112,"施設",24.01,{"$f":"C14*D1","v":4417.84},null,null,null,{"$f":"C14*H1","v":1872.7800000000002},null,null,null,null,6290.6200000000008]
[113,"施設",66.319999999999993,{"$f":"C15*D1","v":12202.88},null,null,null,{"$f":"C15*H1","v":5172.9599999999991},null,null,null,null,{"$f":"SUM(D15:K15)","v":17375.839999999997}]
[114,"施設",48.27,{"$f":"C16*D1","v":8881.68},null,null,null,{"$f":"C16*H1","v":3765.0600000000004},null,null,null,null,12646.740000000002]
[115,"施設",66.92,{"$f":"C17*D1","v":12313.28},null,null,null,{"$f":"C17*H1","v":5219.76},null,null,null,null,17533.04]
[116,"施設",64.08,{"$f":"C18*D1","v":11790.72},null,null,null,{"$f":"C18*H1","v":4998.24},null,null,null,null,16788.96]
[117,"施設",66.59,{"$f":"C19*D1","v":12252.560000000001},null,null,null,{"$f":"C19*H1","v":5194.0200000000004},null,null,null,null,17446.580000000002]
[118,"施設",67.64,{"$f":"C20*D1","v":12445.76},null,null,null,{"$f":"C20*H1","v":5275.92},null,null,null,null,17721.68]
[119,"施設",43.26,{"$f":"C21*D1","v":7959.8399999999992},null,null,null,{"$f":"C21*H1","v":3374.2799999999997},null,null,null,null,11334.119999999999]
[120,"施設",42.24,{"$f":"C22*D1","v":7772.1600000000008},null,null,null,{"$f":"C22*H1","v":3294.7200000000003},null,null,null,null,11066.880000000001]
[121,"施設",45.47,{"$f":"C23*D1","v":8366.48},null,null,null,{"$f":"C23*H1","v":3546.66},null,null,null,null,11913.14]
[122,"施設",14.96,{"$f":"C24*D1","v":2752.6400000000003},null,null,null,{"$f":"C24*H1","v":1166.8800000000001},null,null,null,null,3919.5200000000004]
[123,"施設",30.52,{"$f":"C25*D1","v":5615.68},null,null,null,{"$f":"C25*H1","v":2380.56},null,null,null,null,7996.24]
[124,"施設",27.84,{"$f":"C26*D13","v":0},null,null,null,{"$f":"C26*H1","v":2171.52},null,null,null,null,2171.52]
[125,"施設",33.479999999999997,{"$f":"C27*D1","v":6160.32},null,null,null,{"$f":"C27*H1","v":2611.4399999999996},null,null,null,null,8771.7599999999984]
[126,"施設",29.5,{"$f":"C28*D1","v":5428},null,null,null,{"$f":"C28*H1","v":2301},null,null,null,null,7729]
[201,"施設",34.96,{"$f":"C29*D1","v":6432.64},null,null,null,{"$f":"C29*H1","v":2726.88},null,null,null,null,9159.52]
[202,"施設",23.4,{"$f":"C30*D1","v":4305.5999999999995},null,null,null,{"$f":"C30*H1","v":1825.1999999999998},null,null,null,null,6130.7999999999993]
[203,"施設",33,{"$f":"C31*D1","v":6072},null,null,null,{"$f":"C31*H1","v":2574},null,null,null,null,8646]
[204,"施設",22.8,{"$f":"C32*D1","v":4195.2},null,null,null,{"$f":"C32*H1","v":1778.4},null,null,null,null,5973.6]
[205,"施設",43.2,{"$f":"C33*D1","v":7948.8},null,null,null,{"$f":"C33*H1","v":3369.6000000000004},null,null,null,null,11318.400000000001]
[206,"施設",26.4,{"$f":"C34*D1","v":4857.5999999999995},null,null,null,{"$f":"C34*H1","v":2059.1999999999998},null,null,null,null,6916.7999999999993]
[207,"施設",null,{"$f":"C35*184","v":0},null,null,null,null,null,{"$f":"C35*78","v":0},null,null,0]
[208,"施設",376.5,null,null,{"$f":"C36*F1","v":73794},null,null,null,{"$f":"C36*J1","v":29367},null,null,103161]
["合計",null,{"$f":"SUM(C3:C36)","v":5860.01},{"$f":"SUM(D3:D36)","v":217998.52000000005},null,{"$f":"SUM(F3:F36)","v":911080.52},null,{"$f":"SUM(H3:H36)","v":94514.86},null,{"$f":"SUM(J3:J36)","v":362572.86},null,null,{"$f":"SUM(M3:M36)","v":1586166.7600000002}]
[]
[]
[301,"住宅",79.459999999999994,null,{"$f":"C40*E1","v":11044.939999999999},null,null,null,{"$f":"C40*I1","v":6674.6399999999994},null,null,null,{"$f":"SUM(D40:K40)","v":17719.579999999998}]
[302,"住宅",62.31,null,{"$f":"C41*E1","v":8661.09},null,null,null,{"$f":"C41*I1","v":5234.04},null,null,null,{"$f":"SUM(D41:K41)","v":13895.130000000001}]
[303,"住宅",62.31,null,{"$f":"C42*E1","v":8661.09},null,null,null,{"$f":"C42*I1","v":5234.04},null,null,null,13895.130000000001]
[304,"住宅",64.45,null,{"$f":"C43*E1","v":8958.5500000000011},null,null,null,{"$f":"C43*I1","v":5413.8},null,null,null,14372.350000000002]
[401,"住宅",79.459999999999994,null,{"$f":"C44*E1","v":11044.939999999999},null,null,null,{"$f":"C44*I1","v":6674.6399999999994},null,null,null,17719.579999999998]
[402,"住宅",62.31,null,{"$f":"C45*E1","v":8661.09},null,null,null,{"$f":"C45*I1","v":5234.04},null,null,null,13895.130000000001]
[403,"住宅",62.31,null,{"$f":"C46*E1","v":8661.09},null,null,null,{"$f":"C46*I1","v":5234.04},null,null,null,13895.130000000001]
[404,"住宅",64.45,null,{"$f":"C47*E1","v":8958.5500000000011},null,null,null,{"$f":"C47*I1","v":5413.8},null,null,null,14372.350000000002]
[405,"集会室",null,null,{"$f":"C48*E1","v":0},null,null,null,{"$f":"C48*I1","v":0},null,null,null,0]
[406,"住宅",78,null,{"$f":"C49*E1","v":10842},null,null,null,{"$f":"C49*I1","v":6552},null,null,null,17394]
[407,"住宅",66.98,null,{"$f":"C50*E1","v":9310.2200000000012},null,null,null,{"$f":"C50*I1","v":5626.3200000000006},null,null,null,14936.54]
[408,"住宅",73.7,null,{"$f":"C51*E1","v":10244.300000000001},null,null,null,{"$f":"C51*I1","v":6190.8},null,null,null,16435.100000000002]
[409,"住宅",76.8,null,{"$f":"C52*E1","v":10675.199999999999},null,null,null,{"$f":"C52*I1","v":6451.2},null,null,null,17126.399999999998]
[410,"住宅",87.84,null,{"$f":"C53*E1","v":12209.76},null,null,null,{"$f":"C53*I1","v":7378.56},null,null,null,19588.32]
[501,"住宅",79.459999999999994,null,{"$f":"C54*E1","v":11044.939999999999},null,null,null,{"$f":"C54*I1","v":6674.6399999999994},null,null,null,17719.579999999998]
[502,"住宅",62.31,null,{"$f":"C55*E1","v":8661.09},null,null,null,{"$f":"C55*I1","v":5234.04},null,null,null,13895.130000000001]
[503,"住宅",62.31,null,{"$f":"C56*E1","v":8661.09},null,null,null,{"$f":"C56*I1","v":5234.04},null,null,null,13895.130000000001]
[504,"住宅",64.45,null,{"$f":"C57*E1","v":8958.5500000000011},null,null,null,{"$f":"C57*I1","v":5413.8},null,null,null,14372.350000000002]
[505,"住宅",83.06,null,{"$f":"C58*E1","v":11545.34},null,null,null,{"$f":"C58*I1","v":6977.04},null,null,null,18522.38]
[506,"住宅",77.41,null,{"$f":"C59*E1","v":10759.99},null,null,null,{"$f":"C59*I1","v":6502.44},null,null,null,17262.43]
[507,"住宅",78,null,{"$f":"C60*E1","v":10842},null,null,null,{"$f":"C60*I1","v":6552},null,null,null,17394]
[508,"住宅",66.98,null,{"$f":"C61*E1","v":9310.2200000000012},null,null,null,{"$f":"C61*I1","v":5626.3200000000006},null,null,null,14936.54]
[509,"住宅",73.7,null,{"$f":"C62*E1","v":10244.300000000001},null,null,null,{"$f":"C62*I1","v":6190.8},null,null,null,16435.100000000002]
[510,"住宅",76.8,null,{"$f":"C63*E1","v":10675.199999999999},null,null,null,{"$f":"C63*I1","v":6451.2},null,null,null,17126.399999999998]
[511,"住宅",87.84,null,{"$f":"C64*E1","v":12209.76},null,null,null,{"$f":"C64*I1","v":7378.56},null,null,null,19588.32]
[601,"住宅",79.459999999999994,null,{"$f":"C65*E1","v":11044.939999999999},null,null,null,{"$f":"C65*I1","v":6674.6399999999994},null,null,null,17719.579999999998]
[602,"住宅",62.31,null,{"$f":"C66*E1","v":8661.09},null,null,null,{"$f":"C66*I1","v":5234.04},null,null,null,13895.130000000001]
[603,"住宅",62.31,null,{"$f":"C67*E1","v":8661.09},null,null,null,{"$f":"C67*I1","v":5234.04},null,null,null,13895.130000000001]
[604,"住宅",64.45,null,{"$f":"C68*E1","v":8958.5500000000011},null,null,null,{"$f":"C68*I1","v":5413.8},null,null,null,14372.350000000002]
[605,"住宅",83.06,null,{"$f":"C69*E1","v":11545.34},null,null,null,{"$f":"C69*I1","v":6977.04},null,null,null,18522.38]
[606,"住宅",77.41,null,{"$f":"C70*E1","v":10759.99},null,null,null,{"$f":"C70*I1","v":6502.44},null,null,null,17262.43]
[607,"住宅",78,null,{"$f":"C71*E1","v":10842},null,null,null,{"$f":"C71*I1","v":6552},null,null,null,17394]
[608,"住宅",66.98,null,{"$f":"C72*E1","v":9310.2200000000012},null,null,null,{"$f":"C72*I1","v":5626.3200000000006},null,null,null,14936.54]
[609,"住宅",73.7,null,{"$f":"C73*E1","v":10244.300000000001},null,null,null,{"$f":"C73*I1","v":6190.8},null,null,null,16435.100000000002]
[610,"住宅",76.8,null,{"$f":"C74*E1","v":10675.199999999999},null,null,null,{"$f":"C74*I1","v":6451.2},null,null,null,17126.399999999998]
[611,"住宅",87.84,null,{"$f":"C75*E1","v":12209.76},null,null,null,{"$f":"C75*I1","v":7378.56},null,null,null,19588.32]
[612,"住宅",85.22,null,{"$f":"C76*E1","v":11845.58},null,null,null,{"$f":"C76*I1","v":7158.48},null,null,null,19004.059999999998]
[701,"住宅",79.459999999999994,null,{"$f":"C77*E1","v":11044.939999999999},null,null,null,{"$f":"C77*I1","v":6674.6399999999994},null,null,null,17719.579999999998]
[702,"住宅",62.31,null,{"$f":"C78*E1","v":8661.09},null,null,null,{"$f":"C78*I1","v":5234.04},null,null,null,13895.130000000001]
[703,"住宅",62.31,null,{"$f":"C79*E1","v":8661.09},null,null,null,{"$f":"C79*I1","v":5234.04},null,null,null,13895.130000000001]
[704,"住宅",64.45,null,{"$f":"C80*E1","v":8958.5500000000011},null,null,null,{"$f":"C80*I1","v":5413.8},null,null,null,14372.350000000002]
[705,"住宅",83.06,null,{"$f":"C81*E1","v":11545.34},null,null,null,{"$f":"C81*I1","v":6977.04},null,null,null,18522.38]
[706,"住宅",77.41,null,{"$f":"C82*E1","v":10759.99},null,null,null,{"$f":"C82*I1","v":6502.44},null,null,null,17262.43]
[707,"住宅",78,null,{"$f":"C83*E1","v":10842},null,null,null,{"$f":"C83*I1","v":6552},null,null,null,17394]
[708,"住宅",66.98,null,{"$f":"C84*E1","v":9310.2200000000012},null,null,null,{"$f":"C84*I1","v":5626.3200000000006},null,null,null,14936.54]
[709,"住宅",73.7,null,{"$f":"C85*E1","v":10244.300000000001},null,null,null,{"$f":"C85*I1","v":6190.8},null,null,null,16435.100000000002]
[710,"住宅",76.8,null,{"$f":"C86*E1","v":10675.199999999999},null,null,null,{"$f":"C86*I1","v":6451.2},null,null,null,17126.399999999998]
[711,"住宅",87.84,null,{"$f":"C87*E1","v":12209.76},null,null,null,{"$f":"C87*I1","v":7378.56},null,null,null,19588.32]
[712,"住宅",85.22,null,{"$f":"C88*E1","v":11845.58},null,null,null,{"$f":"C88*I1","v":7158.48},null,null,null,19004.059999999998]
[801,"住宅",83,null,{"$f":"C89*E1","v":11537},null,null,null,{"$f":"C89*I1","v":6972},null,null,null,18509]
[802,"住宅",77.41,null,{"$f":"C90*E1","v":10759.99},null,null,null,{"$f":"C90*I1","v":6502.44},null,null,null,17262.43]
[803,"住宅",78,null,{"$f":"C91*E1","v":10842},null,null,null,{"$f":"C91*I1","v":6552},null,null,null,17394]
[804,"住宅",66.98,null,{"$f":"C92*E1","v":9310.2200000000012},null,null,null,{"$f":"C92*I1","v":5626.3200000000006},null,null,null,14936.54]
[805,"住宅",73.7,null,{"$f":"C93*E1","v":10244.300000000001},null,null,null,{"$f":"C93*I1","v":6190.8},null,null,null,16435.100000000002]
[806,"住宅",76.8,null,{"$f":"C94*E1","v":10675.199999999999},null,null,null,{"$f":"C94*I1","v":6451.2},null,null,null,17126.399999999998]
[807,"住宅",87.84,null,{"$f":"C95*E1","v":12209.76},null,null,null,{"$f":"C95*I1","v":7378.56},null,null,null,19588.32]
[901,"住宅",83.06,null,{"$f":"C96*E1","v":11545.34},null,null,null,{"$f":"C96*I1","v":6977.04},null,null,null,18522.38]
[902,"住宅",77.41,null,{"$f":"C97*E1","v":10759.99},null,null,null,{"$f":"C97*I1","v":6502.44},null,null,null,17262.43]
[903,"住宅",78,null,{"$f":"C98*E1","v":10842},null,null,null,{"$f":"C98*I1","v":6552},null,null,null,17394]
[904,"住宅",56.71,null,{"$f":"C99*E1","v":7882.6900000000005},null,null,null,{"$f":"C99*I1","v":4763.6400000000003},null,null,null,12646.330000000002]
[905,"住宅",60.05,null,{"$f":"C100*E1","v":8346.9499999999989},null,null,null,{"$f":"C100*I1","v":5044.2},null,null,null,13391.149999999998]
[906,"住宅",76.8,null,{"$f":"C101*E1","v":10675.199999999999},null,null,null,{"$f":"C101*I1","v":6451.2},null,null,null,17126.399999999998]
[907,"住宅",87.84,null,{"$f":"C102*E1","v":12209.76},null,null,null,{"$f":"C102*I1","v":7378.56},null,null,null,19588.32]
[1001,"住宅",83.06,null,{"$f":"C103*E1","v":11545.34},null,null,null,{"$f":"C103*I1","v":6977.04},null,null,null,18522.38]
[1002,"住宅",77.41,null,{"$f":"C104*E1","v":10759.99},null,null,null,{"$f":"C104*I1","v":6502.44},null,null,null,17262.43]
[1003,"住宅",99.72,null,{"$f":"C105*E1","v":13861.08},null,null,null,{"$f":"C105*I1","v":8376.48},null,null,null,{"$f":"SUM(D105:K105)","v":22237.559999999998}]
[1004,"住宅",98.56,null,{"$f":"C106*E1","v":13699.84},null,null,null,{"$f":"C106*I1","v":8279.0400000000009},null,null,null,21978.880000000001]
[1005,"住宅",87.84,null,{"$f":"C107*E1","v":12209.76},null,null,null,{"$f":"C107*I1","v":7378.56},null,null,null,19588.32]
[1101,"住宅",83.06,null,{"$f":"C108*E1","v":11545.34},null,null,null,{"$f":"C108*I1","v":6977.04},null,null,null,18522.38]
[1102,"住宅",77.41,null,{"$f":"C109*E1","v":10759.99},null,null,null,{"$f":"C109*I1","v":6502.44},null,null,null,17262.43]
[1103,"住宅",79.8,null,{"$f":"C110*E1","v":11092.199999999999},null,null,null,{"$f":"C110*I1","v":6703.2},null,null,null,17795.399999999998]
[1104,"住宅",96.94,null,{"$f":"C111*E1","v":13474.66},null,null,null,{"$f":"C111*I1","v":8142.96},null,null,null,21617.62]
[1105,"住宅",87.84,null,{"$f":"C112*E1","v":12209.76},null,null,null,{"$f":"C112*I1","v":7378.56},null,null,null,19588.32]
[1201,"住宅",83.06,null,{"$f":"C113*E1","v":11545.34},null,null,null,{"$f":"C113*I1","v":6977.04},null,null,null,18522.38]
[1202,"住宅",77.41,null,{"$f":"C114*E1","v":10759.99},null,null,null,{"$f":"C114*I1","v":6502.44},null,null,null,17262.43]
[1203,"住宅",79.8,null,{"$f":"C115*E1","v":11092.199999999999},null,null,null,{"$f":"C115*I1","v":6703.2},null,null,null,17795.399999999998]
[1204,"住宅",96.94,null,{"$f":"C116*E1","v":13474.66},null,null,null,{"$f":"C116*I1","v":8142.96},null,null,null,21617.62]
[1205,"住宅",87.84,null,{"$f":"C117*E1","v":12209.76},null,null,null,{"$f":"C117*I1","v":7378.56},null,null,null,19588.32]
[1301,"住宅",83.06,null,{"$f":"C118*E1","v":11545.34},null,null,null,{"$f":"C118*I1","v":6977.04},null,null,null,18522.38]
[1302,"住宅",77.41,null,{"$f":"C119*E1","v":10759.99},null,null,null,{"$f":"C119*I1","v":6502.44},null,null,null,17262.43]
[1303,"住宅",79.8,null,{"$f":"C120*E1","v":11092.199999999999},null,null,null,{"$f":"C120*I1","v":6703.2},null,null,null,17795.399999999998]
[1304,"住宅",96.94,null,{"$f":"C121*E1","v":13474.66},null,null,null,{"$f":"C121*I1","v":8142.96},null,null,null,21617.62]
[1305,"住宅",87.84,null,{"$f":"C122*E1","v":12209.76},null,null,null,{"$f":"C122*I1","v":7378.56},null,null,null,19588.32]
["合計",null,{"$f":"SUM(C40:C122)","v":6313.1200000000017},null,{"$f":"SUM(E40:E122)","v":877523.6799999997},null,null,null,{"$f":"SUM(I40:I122)","v":530302.08000000007},null,null,null,{"$f":"SUM(M39:M122)","v":1407825.7599999998}]
[]
["積立金等の設定",null,null,"現行月額","年度額","年合計額",null,null,null,null,null,null,null,null,null,null,"参考","ｍ2","現行単価","現行管理費","改定単価","改定管理費","増額"]
["一般会計収入","住宅",null,{"$f":"E123","v":877523.6799999997},{"$f":"D126*12","v":10530284.159999996},null,null,"管理費","利率","想定期間","期間合計","費用差額合計","単年度当たりの増額","専有面積","単価/m2/年","月額単価/m2","店舗",50,184,{"$f":"R126*S126","v":9200},{"$f":"P127+S126","v":187.80083209737666},{"$f":"R126*U126","v":9390.041604868833},{"$f":"V126-T126","v":190.04160486883302}]
[null,"施設",null,{"$f":"D37","v":217998.52000000005},{"$f":"D127*12","v":2615982.2400000007},null,null,null,2,15,{"$f":" F128 * (1+ I127 / 100) ^ J127","v":32407476.821316931},{"$f":"K127-F128","v":8328244.1813169345},{"$f":"L127/J127","v":555216.27875446226},{"$f":"C37+C123","v":12173.130000000001},{"$f":"M127/N127","v":45.6099851685197},{"$f":"O127/12","v":3.8008320973766416},"住宅",70,139,{"$f":"R127*S127","v":9730},{"$f":"P127+S127","v":142.80083209737666},{"$f":"R127*U127","v":9996.0582468163666},{"$f":"V127-T127","v":266.05824681636659}]
[null,"セントラル",null,{"$f":"F37","v":911080.52},10932966.24,{"$f":"SUM(E126:E128)","v":24079232.639999997},null,null,null,null,null,null,null,null,null,null,"セントラル",{"$f":"C13","v":4271.87},196,{"$f":"R128*S128","v":837286.52},{"$f":"P127+S128","v":199.80083209737666},{"$f":"R128*U128","v":853523.18061182043},{"$f":"V128-T128","v":16236.660611820407}]
[]
["特別会計収入","住宅",null,{"$f":"I123","v":530302.08000000007},6363624.9600000009,null,null,"修繕積立金",null,"面積","面積合計","増額金額/m2/月","期間（年・ヶ月）","増額合計額",null,null,"参考","ｍ2","現行単価","現行管理費","改定単価","改定管理費","増額"]
[null,"施設",null,{"$f":"H37","v":94514.86},1134178.32,"①小計",null,"対象","住宅",{"$f":"C123","v":6313.1200000000017},null,null,15,null,null,null,"店舗",50,78,{"$f":"R131*S131","v":3900},{"$f":"S131+L132","v":128},{"$f":"R131*U131","v":6400},{"$f":"V131-T131","v":2500}]
[null,"セントラル",null,{"$f":"J37","v":362572.86},4350874.32,{"$f":"SUM(E130:E132)","v":11848677.600000001},null,null,"施設",{"$f":"C37","v":5860.01},{"$f":"J131+J132","v":12173.130000000001},50,{"$f":"M131*12","v":180},{"$f":"K132*L132*M132","v":109558170},null,null,"住宅",70,84,{"$f":"R132*S132","v":5880},{"$f":"S132+L132","v":134},{"$f":"R132*U132","v":9380},{"$f":"V132-T132","v":3500}]
[null,null,null,null,null,null,null,null,"セントラル",null,null,null,null,null,null,null,"セントラル",{"$f":"C13","v":4271.87},78,{"$f":"R133*S133","v":333205.86},{"$f":"S133+L132","v":128},546799.35999999999,213593.5]
[null,"住宅駐車場使用料",null,4400000,null,null,null,null,null,null,"月額合計",{"$f":"K132*L132","v":608656.5}]
[null,"施設駐車場使用料",null,1400000,null,null,null,null,null,null,"年額合計",{"$f":"L134*12","v":7303878}]
[null,"駐車場特別修繕費",null,1555320,"➁小計","①+➁年合計額"]
[null,"看板使用料",null,1437840,{"$f":"SUM(D134:D137)","v":8793160},{"$f":"F132+E137","v":20641837.600000001},null,null,null,null,null,{"$f":"F137+L135","v":27945715.600000001}]