{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["表紙","設計内訳書 "],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":21,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"表紙","index":0,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,1,3,10],[12,1,13,1],[8,5,11,5],[12,3,13,3],[16,6,18,10],[16,3,19,4],[19,6,22,7],[14,1,15,1],[8,3,11,4],[14,4,15,10],[14,3,15,3],[33,5,34,10],[8,0,11,0],[19,8,22,8],[19,5,22,5],[19,9,22,10],[12,2,13,2],[29,5,30,10],[12,4,13,10],[16,5,18,5],[8,2,11,2],[23,5,25,5],[16,1,19,2],[23,8,25,8],[23,0,23,2],[39,5,41,10],[42,5,43,10],[37,5,38,10],[20,0,22,4],[0,0,3,0],[4,1,7,10],[31,5,32,10],[12,0,15,0],[16,0,19,0],[27,5,28,10],[14,2,15,2],[4,0,7,0],[8,1,11,1],[23,6,25,7],[23,9,25,10],[35,5,36,10]]}
["令和3年度","工　　 事　　 設　　 計　　 書"]
[]
[]
[]
["工　 事   名","令和３年度各小中学校遊具更新工事"]
[]
[]
[]
["施 工 地 名",null,"伊賀市","緑ケ丘中町他9",null,"地内"]
[]
[]
[]
["工       費"]
[]
[null,"\\"]
[]
["工       期","契約の日から　　",null,"令和3年10月8日まで",null,"設　計","令和３年６月"]
[]
[]
[null,null,null,null,null,"設　計",null,null,"検　算"]
["工　　事　　の　　大　　要"]
[]
[]
["小学校8校、中学校2校の遊具新設・改修工事、バックネット改修工事\n\n\n\n\n\n\n",null,null,null,null,"業　種","と",null,"業種コード","05"]
["1.上野東小学校","4連ブランコ改修",null,"一式"]
["2.上野西小学校","4連ブランコ更新、滑り台付ジャングルジム改修",null,"一式"]
["3.友生小学校","登り棒撤去",null,"一式"]
["4.成和西小学校","3間高鉄棒撤去",null,"一式"]
["5.壬生野小学校","円盤渡り撤去",null,"一式"]
["6.阿山小学校","山形雲梯更新",null,"一式"]
["7.府中小学校","バックネット改修",null,"一式"]
["8.三訪小学校","東側・西側バックネット撤去",null,"一式"]
["9.大山田中学校\n10.崇広中学校","5間鉄棒撤去",null,"一式"]
["10.崇広中学校","バックネットＢ撤去",null,"一式"]

{"sheet":"設計内訳書 ","index":1,"n_rows":471,"n_cols":8,"rows_kept":471,"cut":false,"hidden":false,"merged":[[48,13,48,14],[48,15,48,16],[49,10,49,12],[50,7,50,8],[50,10,50,11],[50,13,50,14],[50,15,50,16],[56,15,56,16],[4,13,4,16],[44,7,44,8],[44,10,44,11],[44,13,44,14],[44,15,44,16],[46,7,46,8],[46,10,46,11],[46,13,46,14],[46,15,46,16],[54,15,54,16],[54,13,54,14],[54,10,54,11],[54,7,54,8],[53,15,53,16],[53,13,53,14],[53,10,53,12],[436,14,436,16],[83,15,83,16],[83,13,83,14],[83,10,83,12],[81,15,81,16],[81,13,81,14],[81,10,81,12],[93,13,93,14],[93,10,93,12],[87,13,87,14],[87,10,87,12],[97,10,97,12],[91,15,91,16],[91,13,91,14],[91,10,91,12],[90,15,90,16],[90,13,90,14],[90,10,90,11],[89,15,89,16],[88,13,88,14],[88,10,88,11],[110,15,110,16],[110,13,110,14],[110,10,110,11],[75,7,75,9],[79,15,79,16],[79,13,79,14],[79,10,79,12],[78,15,78,16],[78,13,78,14],[78,10,78,11],[77,15,77,16],[78,7,78,8],[77,13,77,14],[77,10,77,12],[440,7,440,9],[440,11,440,12],[440,14,440,16],[85,15,85,16],[85,13,85,14],[96,15,96,16],[96,13,96,14],[96,10,96,11],[96,7,96,8],[95,15,95,16],[95,13,95,14],[95,10,95,12],[95,7,95,9],[94,15,94,16],[94,13,94,14],[94,10,94,11],[94,7,94,8],[93,15,93,16],[98,10,98,11],[98,7,98,8],[97,15,97,16],[97,13,97,14],[436,7,436,9],[436,11,436,12],[88,7,88,8],[87,15,87,16],[103,7,103,9],[102,15,102,16],[102,13,102,14],[102,10,102,11],[102,7,102,8],[93,7,93,9],[92,15,92,16],[92,13,92,14],[92,10,92,12],[92,7,92,9],[101,15,101,16],[101,13,101,14],[101,10,101,12],[101,7,101,9],[100,15,100,16],[100,13,100,14],[87,7,87,9],[91,7,91,9],[90,7,90,8],[56,13,56,14],[86,11,86,12],[86,14,86,16],[66,15,66,16],[66,13,66,14],[66,10,66,11],[66,7,66,8],[65,10,65,12],[61,13,61,14],[61,15,61,16],[63,13,63,14],[63,15,63,16],[72,13,72,14],[71,10,71,12],[70,15,70,16],[70,13,70,14],[80,7,80,9],[76,15,76,16],[76,13,76,14],[76,10,76,11],[76,7,76,8],[75,15,75,16],[75,13,75,14],[75,10,75,12],[52,15,52,16],[52,13,52,14],[52,10,52,11],[52,7,52,8],[56,7,56,8],[56,10,56,11],[107,15,107,16],[107,13,107,14],[107,10,107,12],[107,7,107,9],[106,15,106,16],[64,15,64,16],[64,13,64,14],[64,10,64,11],[64,7,64,8],[97,7,97,9],[106,13,106,14],[106,10,106,11],[106,7,106,8],[105,15,105,16],[105,13,105,14],[105,10,105,12],[105,7,105,9],[104,15,104,16],[110,7,110,8],[109,15,109,16],[109,13,109,14],[109,10,109,12],[109,7,109,9],[108,15,108,16],[108,13,108,14],[108,10,108,12],[108,7,108,9],[68,15,68,16],[68,13,68,14],[68,10,68,11],[68,7,68,8],[62,13,62,14],[62,10,62,11],[104,13,104,14],[104,10,104,11],[104,7,104,8],[103,15,103,16],[103,13,103,14],[103,10,103,12],[100,10,100,11],[100,7,100,8],[99,15,99,16],[99,13,99,14],[99,10,99,12],[99,7,99,9],[98,15,98,16],[98,13,98,14],[89,13,89,14],[89,10,89,12],[89,7,89,9],[88,15,88,16],[86,7,86,9],[80,11,80,12],[80,14,80,16],[82,11,82,12],[82,14,82,16],[84,11,84,12],[17,15,17,16],[39,10,39,12],[41,13,41,14],[41,15,41,16],[41,7,41,9],[41,10,41,12],[40,13,40,14],[57,15,57,16],[65,13,65,14],[43,13,43,14],[43,15,43,16],[43,7,43,9],[43,10,43,12],[45,15,45,16],[45,7,45,9],[45,10,45,12],[67,10,67,12],[67,13,67,14],[470,7,470,8],[470,10,470,11],[470,13,470,14],[470,15,470,16],[465,7,465,9],[465,10,465,12],[465,13,465,14],[465,15,465,16],[466,7,466,8],[466,10,466,11],[466,13,466,14],[466,15,466,16],[467,7,467,9],[467,10,467,12],[467,13,467,14],[467,15,467,16],[468,7,468,8],[468,10,468,11],[468,13,468,14],[468,15,468,16],[469,7,469,9],[469,10,469,12],[469,13,469,14],[469,15,469,16],[463,7,463,9],[463,10,463,12],[463,13,463,14],[463,15,463,16],[464,7,464,8],[464,10,464,11],[464,13,464,14],[464,15,464,16],[461,7,461,9],[461,10,461,12],[461,13,461,14],[461,15,461,16],[462,7,462,8],[462,10,462,11],[462,13,462,14],[462,15,462,16],[459,7,459,9],[459,10,459,12],[459,13,459,14],[459,15,459,16],[460,7,460,8],[460,10,460,11],[460,13,460,14],[460,15,460,16],[457,7,457,9],[457,10,457,12],[457,13,457,14],[457,15,457,16],[458,7,458,8],[458,10,458,11],[458,13,458,14],[458,15,458,16],[455,7,455,9],[455,10,455,12],[455,13,455,14],[455,15,455,16],[456,7,456,8],[456,10,456,11],[456,13,456,14],[456,15,456,16],[453,7,453,9],[453,10,453,12],[453,13,453,14],[453,15,453,16],[454,7,454,8],[454,10,454,11],[454,13,454,14],[454,15,454,16],[451,7,451,9],[451,10,451,12],[451,13,451,14],[451,15,451,16],[452,7,452,8],[452,10,452,11],[452,13,452,14],[452,15,452,16],[449,7,449,9],[449,10,449,12],[449,13,449,14],[449,15,449,16],[450,7,450,8],[450,10,450,11],[450,13,450,14],[450,15,450,16],[447,7,447,9],[447,10,447,12],[447,13,447,14],[447,15,447,16],[448,7,448,9],[448,11,448,12],[448,14,448,16],[445,7,445,9],[445,10,445,12],[445,13,445,14],[445,15,445,16],[446,7,446,9],[446,11,446,12],[446,14,446,16],[443,7,443,9],[443,10,443,12],[443,13,443,14],[443,15,443,16],[444,10,444,11],[444,13,444,14],[444,15,444,16],[441,7,441,9],[441,10,441,12],[441,13,441,14],[441,15,441,16],[444,7,444,9],[442,7,442,9],[442,11,442,12],[442,14,442,16],[439,7,439,9],[439,10,439,12],[439,13,439,14],[439,15,439,16],[437,7,437,9],[437,10,437,12],[437,13,437,14],[437,15,437,16],[438,10,438,11],[438,13,438,14],[438,15,438,16],[438,7,438,9],[435,7,435,9],[435,10,435,12],[435,13,435,14],[435,15,435,16],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,16],[49,13,49,14],[51,13,51,14],[51,15,51,16],[51,7,51,9],[40,15,40,16],[42,10,42,11],[42,13,42,14],[42,15,42,16],[42,7,42,8],[39,13,39,14],[39,15,39,16],[39,7,39,9],[45,13,45,14],[47,13,47,14],[47,15,47,16],[47,7,47,9],[47,10,47,12],[49,15,49,16],[49,7,49,9],[77,7,77,9],[79,7,79,9],[57,13,57,14],[55,13,55,14],[55,15,55,16],[67,15,67,16],[69,13,69,14],[69,15,69,16],[72,15,72,16],[62,7,62,8],[61,10,61,12],[60,15,60,16],[60,13,60,14],[60,10,60,11],[60,7,60,8],[58,15,58,16],[58,13,58,14],[81,7,81,9],[83,7,83,9],[85,7,85,9],[67,7,67,9],[65,15,65,16],[65,7,65,9],[74,13,74,14],[74,15,74,16],[59,15,59,16],[59,7,59,9],[59,10,59,12],[69,7,69,9],[71,13,71,14],[71,15,71,16],[71,7,71,9],[73,13,73,14],[73,15,73,16],[59,13,59,14],[82,7,82,9],[84,7,84,9],[84,14,84,16],[63,10,63,12],[62,15,62,16],[72,7,72,8],[0,1,0,2],[74,7,74,8],[74,10,74,11],[40,7,40,8],[40,10,40,11],[73,7,73,9],[73,10,73,12],[53,7,53,9],[55,7,55,9],[57,7,57,9],[61,7,61,9],[63,7,63,9],[55,10,55,12],[57,10,57,12],[58,10,58,11],[58,7,58,8],[51,10,51,12],[72,10,72,11],[4,7,4,11],[48,7,48,8],[48,10,48,11],[70,10,70,11],[70,7,70,8],[69,10,69,12]]}
[null,{"$f":"IF(表紙!$B$5=0,\"\",IF(表紙!$B$5>0,表紙!$B$5))","v":"令和３年度各小中学校遊具更新工事"}]
["用途","名　　称","摘　　　　要","数    量","単位","単    価","金    額","備　　　考"]
[]
[]
["Ａ","直接工事費","発生材処分費共",1,"式"]
[]
[]
[]
["Ｂ","共通仮設費","共通仮設費率",1,"式"]
[]
[]
[]
[]
[]
[null,"純工事費"]
[]
[]
[]
["Ｃ","現場管理費","現場管理費率",1,"式"]
[]
[]
[]
[]
[]
[null,"工事原価"]
[]
[]
[]
["Ｄ","一般管理費",null,1,"式"]
[]
[]
[]
[null,"工事価格"]
[]
[]
[]
[null,"消費税及び地方消費税",null,1,"式"]
[]
[null,"工事費計"]
[null,null,null,null,null,null,{"$f":"IF(F40=\"\",\"\",ROUNDDOWN(D40*F40,))","v":""}]
["Ａ","直接工事費"]
[]
[1,"上野東小学校",null,1,"式"]
[]
[2,"上野西小学校",null,1,"式"]
[]
[3,"友生小学校",null,1,"式"]
[]
[4,"成和西小学校",null,1,"式"]
[]
[5,"壬生野小学校",null,1,"式"]
[]
[6,"阿山小学校",null,1,"式"]
[]
[7,"府中小学校",null,1,"式"]
[]
[8,"三訪小学校",null,1,"式"]
[]
[9,"大山田中学校",null,1,"式"]
[]
[10,"崇広中学校",null,1,"式"]
[]
[11,"処分費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"計"]
[]
[1,"上野東小学校"]
[]
[null,"4連ブランコ","修繕　"]
[]
[null,"吊金具","80Ａ",8,"個"]
[]
[null,"吊席","EPDM座板　7ｍｍチェーン付",4,"席"]
[]
[null,"取替え費","座面高370ｍｍ　溶接工共",4,"席"]
[null,null,"柵共"]
[null,"塗装費","３種ケレン・錆止め・上塗り",1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A77+1","v":2},"上野西小学校"]
[]
["2-1","4連ブランコ","更新　"]
[]
[null,"大型4人用ブランコ","SW-14",1,"基"]
[]
[null,"大型4人用ブランコ境界柵","FE-44",1,"基"]
[]
[null,"据付費",null,1,"式"]
[]
[null,"基礎工事費",null,1,"式"]
[]
[null,"撤去費",null,1,"式"]
[]
[]
[]
["2-2","ジャングルジム（滑り台付）","修繕　階段撤去"]
[]
[null,"補修用鋼管","Ｌ≒35ｍ",1,"式"]
[]
[null,"パイプフレーム復旧","階段撤去部",1,"式"]
[]
[null,"基礎工事費",null,1,"組"]
[]
[null,"塗装費","３種ケレン・錆止め・上塗り",1,"式"]
[]
[null,"撤去費","主柱基礎はつり含む",1,"式"]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A113+1","v":3},"友生小学校"]
[]
[null,"登り棒","撤去"]
[]
[null,"撤去費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A149+1","v":4},"成和西小学校"]
[]
[null,"３間高鉄棒","撤去"]
[]
[null,"撤去費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A185+1","v":5},"壬生野小学校"]
[]
[null,"円盤渡り","撤去"]
[]
[null,"撤去費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A221+1","v":6},"阿山小学校"]
[]
[null,"山形雲梯","更新"]
[]
[null,"山形雲梯","LA-01",1,"基"]
[]
[null,"据付費",null,1,"式"]
[]
[null,"基礎工事費",null,1,"式"]
[]
[null,"撤去費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A257+1","v":7},"府中小学校"]
[]
[null,"バックネット","修繕"]
[]
[null,"補強用鋼管",null,7,"組"]
[]
[null,"補強費","溶接工",7,"ヶ所"]
[]
[null,"モルタル充填","ブロック破損部",3,"ヶ所"]
[]
[null,"塗装費","主材地際部",1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A293+1","v":8},"三訪小学校"]
[]
["8-1","西側バックネット","撤去"]
[]
[null,"真砂土",null,1.5,"㎥"]
[]
[null,"解体費",null,1,"式"]
[]
[]
[]
[]
[]
["8-2","東側バックネット","撤去"]
[]
[null,"真砂土",null,2,"㎥"]
[]
[null,"解体費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[{"$f":"+A329+1","v":9},"大山田中学校"]
[]
[null,"５間鉄棒","撤去"]
[]
[null,"撤去費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[10,"崇広中学校"]
[]
[null,"バックネットＢ","撤去"]
[]
[null,"真砂土",null,2,"㎥"]
[]
[null,"解体費",null,1,"式"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]
[]
[11,"処分費"]
[]
["ⅰ","ｺﾝｸﾘｰﾄ塊","受け入れ料",8,"ｍ3"]
[]
["ⅱ","スクラップ控除","H-2",2.5,"ｔ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"小計"]