{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["表紙","内訳書"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":8,"defined_names":189,"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":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,3,0],[0,1,3,10],[4,0,7,0],[4,1,7,10],[8,0,11,0],[8,1,11,1],[8,2,11,2],[8,3,11,4],[8,5,11,5],[12,0,15,0],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,10],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,10],[16,0,19,0],[16,1,19,2],[16,3,19,4],[16,5,18,5],[16,6,18,10],[19,5,22,5],[19,6,22,7],[19,8,22,8],[19,9,22,10],[20,0,22,4],[23,0,42,4],[23,5,25,5],[23,6,25,7],[23,8,25,8],[23,9,25,10],[26,5,42,10]]}
[4,"工事設計書"]
[]
[]
[]
["工事名","令和４年度　蓑虫庵トイレ改修工事"]
[]
[]
[]
["施工場所",null,"伊賀市","上野西日南町",null,"地内"]
[]
[]
[]
["工事費"]
[]
[]
[]
["工事期間","契約の日から　　",null,"令和4年9月6日　まで",null,"設計","2022-04-01"]
[]
[]
[null,null,null,null,null,"設計",null,null,"検算"]
["工事概要"]
[]
[]
["蓑虫庵におけるトイレ改修工事\n（管理棟）\n男性用トイレ　和洋改修1箇所　・　洗面器水栓改修\n女性用トイレ　和洋改修1箇所　・　洗面器水栓改修\n多目的トイレ　器具入替え1箇所　・　手洗器水栓改修\n（蓑虫庵茶室）\n共用トイレ　和洋改修1箇所　・　洗面器水栓改修",null,null,null,null,"工種","管",null,"コード","09"]

{"sheet":"内訳書","index":1,"n_rows":802,"n_cols":9,"rows_kept":802,"cut":false,"hidden":false,"merged":[[0,7,1,7],[0,8,1,8],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,6,1,6]]}
[null,"用途","名　　　　称","摘　　　　　　　要","数　　量","単位","単　　価","金　　額","備　　　考"]
[]
[]
[1,null,{"$f":"表紙!B5","v":"令和４年度　蓑虫庵トイレ改修工事"},null," "]
[]
[2]
[]
[3,"A","直接工事費",null,1,"式"]
[]
[4,"B","共通仮設費","共通仮設費率",1,"式"]
[]
[5,null,null,"積上共通仮設費",1,"式"]
[]
[6]
[]
[7,null,"純工事費"]
[]
[8]
[]
[9,"C","現場管理費","現場管理費率",1,"式"]
[]
[10]
[]
[11,null,"工事原価"]
[]
[12]
[]
[13,"D","一般管理費",null,1,"式"]
[]
[14]
[]
[15,null,"工事価格"]
[]
[16]
[]
[17,null,"消費税及び地方消費税額",null,1,"式"]
[]
[18]
[]
[19,null,"工事費"]
[]
[20]
[]
[1,null,null,null," "]
[]
[2,"A","直接工事費"]
[]
[3,1,"改修建築工事","発生材処理費を含む",1,"式"]
[]
[4,2,"改修電気設備工事",null,1,"式"]
[]
[5,3,"改修機械設備工事",null,1,"式"]
[]
[6]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"A　の計"]
[]
[1,null,null,null," "]
[]
[2,1,"改修建築工事"]
[]
[3,"a","管理棟男性用トイレ",null,1,"式"]
[]
[4,"b","管理棟女性用トイレ",null,1,"式"]
[]
[5,"c","管理棟多目的トイレ",null,1,"式"]
[]
[6,"d","茶室共用トイレ",null,1,"式"]
[]
[7,"e","発生材運搬","（機械設備工事とも）",1,"式"]
[]
[8,"ｆ","発生材処分","（機械設備工事とも）",1,"式"]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"1　の計"]
[]
[1,null,null,null," "]
[]
[2,"a","管理棟男性用トイレ"]
[]
[3,null,"床養生","養生シート及びベニヤ板",5,"㎡"]
[]
[4,null,"整理清掃後片付け",null,5,"㎡"]
[]
[5]
[]
[6,null,"衛生器具撤去",null,1,"式",null,"（改修機械設備工事）"]
[]
[7]
[]
[8,null,"カッター入れ","コンクリート面+モルタル面",2.7,"ｍ"]
[]
[9,null,"床タイル撤去","一部再使用　下地モルタルとも",0.5,"㎡"]
[]
[10,null,"土間コンクリート撤去","コンクリートブレーカ",0.1,"㎥"]
[]
[11,null,"掘削","人力",0.2,"㎥"]
[]
[12,null,"埋戻し","人力　クッション砂",0.1,"㎥"]
[]
[13,null,"発生土積込","人力",0.2,"㎥"]
[]
[14,null,"砂利事業","再生クラッシャラン",0.1,"㎥"]
[]
[15,null,"床下防湿層敷き","ポリエチレンフィルム　厚0.15mm",0.5,"㎡"]
[]
[16,null,"コンクリート補修","Fc21N　S18",0.1,"㎥"]
[]
[17,null,"床モルタル塗り","木ごて　床タイル下",0.5,"㎡"]
[]
[18,null,"床タイル補修","一部既設流用　150角　厚物",0.5,"㎡"]
[]
[19]
[]
[20]
[]
[1,null,null,null," "]
[]
[2,null,"木製建具加工","吊元改修・戸先戸当り加工　取外し再取付とも",1,"ヶ所"]
[]
[3,null,"天井点検口","450角",1,"ヶ所"]
[]
[4]
[]
[5]
[]
[6]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"a　の計"]
[]
[1]
[]
[2,"b",{"$f":"C90","v":"管理棟女性用トイレ"}]
[]
[3,null,"養生費","養生シート及びベニヤ板",5,"㎡"]
[]
[4,null,"整理清掃後片付け",null,5,"㎡"]
[]
[5]
[]
[6,null,"衛生器具撤去",null,1,"式",null,"（改修機械設備工事）"]
[]
[7]
[]
[8,null,"カッター入れ","コンクリート面+モルタル面",2.7,"ｍ"]
[]
[9,null,"床タイル撤去","一部再使用　下地モルタルとも",0.5,"㎡"]
[]
[10,null,"土間コンクリート撤去","コンクリートブレーカ",0.1,"㎥"]
[]
[11,null,"掘削","人力",0.2,"㎥"]
[]
[12,null,"埋戻し","人力　クッション砂",0.1,"㎥"]
[]
[13,null,"発生土積込","人力",0.2,"㎡"]
[]
[14,null,"砂利事業","再生クラッシャラン",0.1,"㎡"]
[]
[15,null,"床下防湿層敷き","ポリエチレンフィルム　厚0.15mm",0.5,"㎡"]
[]
[16,null,"コンクリート補修","Fc21N　S18",0.1,"㎥"]
[]
[17,null,"床モルタル塗り","木ごて　床タイル下",0.5,"㎡"]
[]
[18,null,"床タイル補修","既設流用　100角",0.5,"㎡"]
[]
[19]
[]
[20]
[]
[1]
[]
[2,null,"木製建具加工","吊元改修・戸先戸当り加工　取外し再取付とも",1,"ヶ所"]
[]
[3,null,"天井点検口","450角",1,"ヶ所"]
[]
[4]
[]
[5]
[]
[6]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15,null,null,null," "]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"ｂ　の計"]
[]
[1]
[]
[2,"c","管理棟多目的トイレ"]
[]
[3,null,"養生費","養生シート及びベニヤ板",3.3,"㎡"]
[]
[4,null,"整理清掃後片付け",null,3.3,"㎡"]
[]
[5]
[]
[6,null,"衛生器具撤去",null,1,"式",null,"（改修機械設備工事）"]
[]
[7]
[]
[8,null,"ビニル床シート撤去",null,3.3,"㎡"]
[]
[9,null,"カッター入れ","コンクリート面+モルタル面",3.4,"ｍ"]
[]
[10,null,"土間コンクリート撤去","コンクリートブレーカ",0.1,"㎥"]
[]
[11,null,"掘削","人力",0.3,"㎥"]
[]
[12,null,"埋戻し","人力　クッション砂",0.2,"㎥"]
[]
[13,null,"発生土積込","人力",0.3,"㎡"]
[]
[14,null,"砂利事業","再生クラッシャラン",0.1,"㎡"]
[]
[15,null,"床下防湿層敷き","ポリエチレンフィルム　厚0.15mm",0.7,"㎡"]
[]
[16,null,"コンクリート補修","Fc21N　S18",0.1,"㎥"]
[]
[17,null,"床モルタル塗り","金ごて　ビニル床シート下",0.7,"㎡"]
[]
[18,null,"ビニル床シート張り","厚2.0mm　無地　FS",3.3,"㎡"]
[]
[19,null,"天井点検口",null,1,"ヶ所"]
[]
[20]
[]
[1]
[]
[2]
[]
[3]
[]
[4]
[]
[5]
[]
[6]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"ｃ　の計"]
[]
[1]
[]
[2,"d","茶室共用トイレ"]
[]
[3,null,"養生費","養生シート及びベニヤ板",5,"㎡"]
[]
[4,null,"整理清掃後片付け",null,5,"㎡"]
[]
[5]
[]
[6,null,"衛生器具撤去",null,1,"式",null,"（改修機械設備工事）"]
[]
[7]
[]
[8,null,"木製巾木取外し","再使用",3.6,"ｍ"]
[]
[9,null,"床板取外し","一部再使用",1.1000000000000001,"㎡"]
[]
[10,null,"掘削","人力",0.3,"㎥"]
[]
[11,null,"埋戻し","人力　クッション砂",0.3,"㎥"]
[]
[12,null,"発生土積込","人力",0.3,"㎡"]
[]
[13,null,"床板張り",null,1.1000000000000001,"㎥"]
[]
[14,null,"木製幅木取付","再取付",3.6,"ｍ"]
[]
[15]
[]
[16,null,"木製建具加工","吊元改修・戸先戸当り加工　取外し再取付とも",1,"ヶ所"]
[]
[17,null,"天井点検口",null,1,"ヶ所"]
[]
[18]
[]
[19]
[]
[20,null,"d　の計"]
[]
[1]
[]
[2,"e","発生材運搬"]
[]
[3,null,"コンクリートがら",null,0.3,"㎥"]
[]
[4,null,"がれき類",null,1,"㎥"]
[]
[5,null,"木くず",null,0.1,"㎥"]
[]
[6,null,"廃プラスチック類",null,0.3,"㎥"]
[]
[7,null,"発生土",null,1,"㎥"]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"e　の計"]
[]
[1]
[]
[2,"f","発生材処分"]
[]
[3,null,"コンクリートがら",null,0.5,"ｔ"]
[]
[4,null,"がれき類",null,1.2,"ｔ"]
[]
[5,null,"木くず",null,0.1,"ｔ"]
[]
[6,null,"廃プラスチック類",null,0.3,"ｔ"]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"f　の計"]
[]
[1,null,null,null," "]
[]
[2,2,"改修電気設備工事"]
[]
[3,"a","管理棟トイレ",null,1,"式"]
[]
[4,"b","茶室共用トイレ",null,1,"式"]
[]
[5]
[]
[6]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"2　の計"]
[]
[1,null,null,null," "]
[]
[2,"a","管理棟トイレ"]
[]
[3,null,"ケーブル","VVF2.0mm-3C　ころがし配線",50.4,"ｍ"]
[]
[4,null,"配線用遮断器","2P1E　30AF/20A　事務室配電盤内に取付",1,"組"]
[]
[5,null,"結線",null,1,"式"]
[]
[6,null,"ボックス類",null,1,"式"]
[]
[7,null,"コンセント","2P15A×2　ET付",6,"個"]
[]
[8]
[]
[9,null,"1種金属製線ぴ","A型",18,"ｍ"]
[]
[10,null,"コンセント用ボックス",null,6,"個"]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"a　の計"]
[]
[1,null,null,null," "]
[]
[2,"b","茶室共用トイレ"]
[]
[3,null,"ケーブル","VVF2.0mm-3C　ころがし配線",5.5,"ｍ"]
[]
[4,null,null,"VVF2.0mm-3C（カラー）　木造部ステープル止め",13.1,"ｍ"]
[]
[5,null,"結線","既設配電盤予備回路より取出し",1,"式"]
[]
[6,null,"ボックス類",null,1,"式"]
[]
[7,null,"コンセント","2P15A×2　ET付",2,"個"]
[]
[8]
[]
[9,null,"合成樹脂線ぴ",null,9,"ｍ"]
[]
[10,null,"コンセント用ボックス",null,2,"個"]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"b　の計"]
[]
[1,null,null,null," "]
[]
[2,"3","改修機械設備工事"]
[]
[3,"a","管理棟男性用トイレ",null,1,"式"]
[]
[4,"b","管理棟女性用トイレ",null,1,"式"]
[]
[5,"c","管理棟多目的トイレ",null,1,"式"]
[]
[6,"d","茶室共用トイレ",null,1,"式"]
[]
[7]
[]
[8]
[]
[9]
[]
[10]
[]
[11]
[]
[12]
[]
[13]
[]
[14]
[]
[15]
[]
[16]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"3　の計"]
[]
[1,null,null,null," "]
[]
[2,"a","管理棟男性用トイレ"]
[]
[3,null,"和風便器撤去","隅付ロータンク型　タンク取付板とも",1,"組"]
[]
[4,null,"紙巻器取外し","再取付",1,"組"]
[]
[5]
[]
[6,null,"洋風便器","YBC-S30H，DV-S726H，CF-200S",1,"組"]
[]
[7,null,"自動単水栓","AM-200V1",1,"組"]
[]
[8,null,"化粧フタ","6149",1,"組"]
[]
[9,null,"アングル止水栓","13A",1,"組"]
[]
[10]
[]
[11,null,"給水管切断","20A",1,"ヶ所"]
[]
[12,null,"給水管撤去","HIVP２０A",1,"ｍ"]
[]
[13,null,"給水管","HIVP20A",1,"ｍ"]
[]
[14,null,"排水管切断","７５A",1,"ヶ所"]
[]
[15,null,"排水管撤去","VP75A",1,"ｍ"]
[]
[16,null,"排水管","VP75A",1,"ｍ"]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"a　の計"]
[]
[1,null,null,null," "]
[]
[2,"b","管理棟女性用トイレ"]
[]
[3,null,"和風便器撤去","隅付ロータンク型　タンク取付板とも",1,"組"]
[]
[4,null,"紙巻器取外し","再取付",1,"組"]
[]
[5]
[]
[6,null,"洋風便器","YBC-S30H，DV-S726H，CF-200S",1,"組"]
[]
[7,null,"自動単水栓","AM-200V1",1,"組"]
[]
[8,null,"化粧フタ","6149",1,"組"]
[]
[9,null,"アングル止水栓","13A",1,"組"]
[]
[10]
[]
[11,null,"給水管切断","20A",1,"ヶ所"]
[]
[12,null,"給水管撤去","HIVP２０A",1,"ｍ"]
[]
[13,null,"給水管","HIVP20A",1,"ｍ"]
[]
[14,null,"排水管切断","７５A",1,"ヶ所"]
[]
[15,null,"排水管撤去","VP75A",1,"ｍ"]
[]
[16,null,"排水管","VP75A",1,"ｍ"]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"b　の計"]
[]
[1,null,null,null," "]
[]
[2,"c","管理棟多目的トイレ"]
[]
[3,null,"腰掛便器撤去","背面タンク式",1,"組"]
[]
[4,null,"紙巻器取外し","再取付",1,"組"]
[]
[5,null,"L形手すり取外し","再取付",1,"組"]
[]
[6]
[]
[7,null,"洋風便器","YBC-S30H，DV-S726H，CF-200S",1,"組"]
[]
[8,null,"自動単水栓","AM-200V1",1,"組"]
[]
[9]
[]
[10,null,"アングル止水栓","13A",1,"組"]
[]
[11]
[]
[12,null,"給水管切断","20A",1,"ヶ所"]
[]
[13,null,"給水管撤去","HIVP２０A",1,"ｍ"]
[]
[14,null,"給水管","HIVP20A",1,"ｍ"]
[]
[15,null,"排水管切断","７５A",1,"ヶ所"]
[]
[16,null,"排水管撤去","VP75A",1,"ｍ"]
[]
[17,null,"排水管","VP75A",1,"ｍ"]
[]
[18]
[]
[19]
[]
[20,null,"c　の計"]
[]
[1,null,null,null," "]
[]
[2,"d","茶室共用トイレ"]
[]
[3,null,"和風便器撤去","隅付ロータンク型　タンク取付板とも",1,"組"]
[]
[4,null,"紙巻器取外し","再取付",1,"組"]
[]
[5]
[]
[6,null,"洋風便器","YBC-S30H，DV-S726H，CF-200S",1,"組"]
[]
[7,null,"自動単水栓","AM-200V1",1,"組"]
[]
[8]
[]
[9,null,"アングル止水栓","13A",1,"組"]
[]
[10]
[]
[11,null,"給水管切断","20A",1,"ヶ所"]
[]
[12,null,"給水管撤去","HIVP２０A",2,"ｍ"]
[]
[13,null,"給水管","HIVP20A",2,"ｍ"]
[]
[14,null,"排水管切断","７５A",1,"ヶ所"]
[]
[15,null,"排水管撤去","VP75A",2,"ｍ"]
[]
[16,null,"排水管","VP75A",2,"ｍ"]
[]
[17]
[]
[18]
[]
[19]
[]
[20,null,"d　の計"]