{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["手動入力","八幡市合冊","条件表","最低制限価格算出結果","仮想工事","最低制限価格","登録情報","現場検索","基礎DATA","（平成２８年４月１日以降）低入札個別計算表","【旧】低入札個別計算表 ","Sheet1","手動入力 (2)","工事入札情報"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":44,"comments":2,"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":"手動入力","index":0,"n_rows":95,"n_cols":18,"rows_kept":95,"cut":false,"hidden":true,"merged":[[48,1,48,2],[49,1,49,2],[51,1,51,2],[18,1,18,2],[0,5,0,13],[35,1,36,2],[47,1,47,2],[43,1,43,2],[39,1,39,2],[1,1,1,2],[4,1,4,2],[9,1,9,2],[16,1,16,2],[17,1,17,2],[40,1,40,2]]}
[null,"手動入力用",null,null,null,{"$f":"最低制限価格算出結果!G45&\"手動入力\"","v":"点在設計H284処分費入力手動入力"},null,null,null,null,null,null,null,null,null,{"$f":"最低制限価格算出結果!R3","v":"verH291001"}]
[null,"工事個所名",null,{"$f":"IF(OR(最低制限価格算出結果!L4=E2,最低制限価格算出結果!L4=\"\",E2=\"\"),\"\",\"工事個所　　を確認\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR( VLOOKUP(H47,一覧工事検索,6,0),\"\")","v":""}]
[null,null,null,null,1]
[null,null,null,null,"水道"]
[null,"工区名",null,"合算対象　　　　　　　　　　工事費"]
[null,null,null,null,{"$f":"\"①\"&E5","v":"①"},{"$f":"\"②\"&F5","v":"②"},{"$f":"\"③\"&G5","v":"③"},{"$f":"\"④\"&手動入力!$H$5","v":"④"},{"$f":"\"⑤\"&手動入力!$I$5","v":"⑤"},{"$f":"\"⑥\"&手動入力!$J$5","v":"⑥"},{"$f":"\"⑦\"&K5","v":"⑦"},{"$f":"\"⑧\"&L5","v":"⑧"},{"$f":"\"⑨\"&M5","v":"⑨"},{"$f":"\"⑩\"&N5","v":"⑩"},{"$f":"\"⑪\"&O5","v":"⑪"},{"$f":"\"⑫\"&P5","v":"⑫"}]
[null,"仮想積算対象区分",{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",\"点在合冊区分等を　選択して下さい。\",\"\")","v":""},null,"標準","合冊","合冊","標準","標準","標準","標準","標準","標準","標準","標準","合冊"]
[null,"積算対象区分",null,null,1]
[null,null,null,null,{"$f":"E69&E70&E71&E72&E73&E74&E75&E76&E77&E78&E79&E80","v":"①"}]
[null,"直接工事費",null,{"$f":"SUM(E10:P10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR( IF(D10-Q10=0,\"O.K\",\"NG\"),\"\")","v":"O.K"}]
[null,"処分費等　直接工事費計上分",null,{"$f":"SUM(E11:P11)","v":0}]
[null,"処分費等　準備費計上分",null,{"$f":"SUM(E12:P12)","v":0}]
[null,"桁等購入費",null,{"$f":"SUM(E13:P13)","v":0}]
[null,"スクラップ",null,{"$f":"SUM(E14:P14)","v":0}]
[]
[]
[null,"共通仮設費計",null,{"$f":"SUM(E17:P17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR( IF(D17-Q17=0,\"O.K\",\"NG\"),\"\")","v":"O.K"}]
[null,"現場管理費計",null,{"$f":"SUM(E18:P18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR( IF(D18-Q18=0,\"O.K\",\"NG\"),\"\")","v":"O.K"}]
[null,"工事原価",null,{"$f":"SUM(E19:P19)","v":0},{"$f":"E10+E17+E18","v":0},{"$f":"F10+F17+F18","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"現場管理費対象額",{"$f":"IF(#REF!=\"合算点在計算\",\"処分費等入力方式です。入力しないで下さい。\",\"\")","v":{"$error":"#REF!"}},{"$f":"SUM(E20:P20)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"SUM(E33:M33)","v":0},"一般管理費対象額",{"$f":"IF(最低制限価格算出結果!I45=\"N\",\"処分費等入力方式です。入力しないで下さい。\",\"\")","v":{"$error":"#N/A"}},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",仮想工事!H35,仮想工事!E41)","v":0}]
[null,"一般管理費",{"$f":"IF(最低制限価格算出結果!I45=\"N\",\"処分費等入力方式です。入力しないで下さい。\",\"\")","v":{"$error":"#N/A"}},{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",D40,IF(OR(最低制限価格算出結果!G45=\"点在設計\",最低制限価格算出結果!G45=\"点在設計H284\"),\"          　　　　　        点在経費計算です。入力しないでください。　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　                                                                                                        \",SUM(E34:L34)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(H47,一覧工事検索,25,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(D34-Q34=0,\"O.K\",\"NG\"),\"\")","v":""}]
[null,"契約保証","ケース1","500万円",{"$f":"E26+E33+E34","v":0},{"$f":"F26+F33+F34","v":0},{"$f":"G26+G33+G34","v":0},{"$f":"H26+H33+H34","v":0},{"$f":"I26+I33+I34","v":0},{"$f":"J26+J33+J34","v":0},{"$f":"K26+K33+K34","v":0},{"$f":"L26+L33+L34","v":0},{"$f":"M26+M33+M34","v":0},{"$f":"N26+N33+N34","v":0},{"$f":"O26+O33+O34","v":0},{"$f":"SUMIF($E$8:$P$8,P8,$E$33:$P$33)","v":0}]
[null,{"$f":"IF(AND(E34>0,E33>0),\"一般管理費対象額が入力されています\",\"契約保証金                    注)500万円が基準\")","v":"契約保証金                    注)500万円が基準"},null,"ケース","ケース1","ケース1","ケース1","ケース1"]
[null,null,null,"免除金額","500万円","500万円","500万円","500万円"]
[" ","一般管理費率 ",{"$f":"IF(D33=0,\"\",仮想工事!E42)","v":""},{"$f":"ROUNDDOWN(D19+$D$33*C38+D39,-3)-ROUNDUP(D19+$D$33*C38+D39,0)+ROUND(D33*C38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!L29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!M29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!N29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!O29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!P29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!Q29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!R29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!S29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!T29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!U29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!V29)","v":0}]
[null,"契約保証補正",{"$f":"IF(AND(C35=\"ケース1\",D35=\"500万円\"),0.0004,IF(E39>0,0.0004,\"\"))","v":4.0000000000000002E-4},{"$f":"$D$33*C39","v":0},{"$f":"最低制限価格算出結果!K30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!L30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!M30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!N30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!O30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!P30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!Q30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!R30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!S30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!T30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!U30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!V30","v":{"$error":"#NAME?"}}]
[null,"一般管理費計 ",null,{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",最低制限価格算出結果!J38,IF(最低制限価格算出結果!G45=\"点在設計H284\",D38+D39,IF(SUM(E40:L40)=0,0,(SUM(E40:L40)))))","v":{"$error":"#REF!"}},{"$f":"E34+E38+E39","v":{"$error":"#REF!"}},{"$error":"#NAME?"},{"$f":"G34+G38+G39","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["合算点在計算","①積算工事価格",null,{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",最低制限価格算出結果!J39,IF(最低制限価格算出結果!G45=\"点在設計H284\",D19+D40,SUM(E41:P41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0, 最低制限価格算出結果!K39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!L39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!M39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!N39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!O39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!P39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!Q39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!R39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!S39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!T39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!U39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!V39)","v":{"$error":"#REF!"}}]
[]
[null,"②予定価格（公表）",null,{"$f":"IF(最低制限価格算出結果!L43=0,最低制限価格算出結果!Q44,最低制限価格算出結果!L43)","v":24870000}]
[null,"②-①",null,{"$f":"IFERROR(D41-D43,\"\")","v":""}]
[null,"入札工事価格",{"$f":"\"α=\"&最低制限価格算出結果!O16","v":"α=1.03"},{"$f":"最低制限価格算出結果!J40","v":1188}]
[null,null,null,null,null,null,null,null,null,null,null,"仮想工事","積算対象工事","合算対象工事"]
[null,"②予定価格（公表）",null,{"$f":"最低制限価格算出結果!L43","v":24870000},null,null,"管理番号"]
[null,{"$f":"IF(AND(K48=\"\",D44=0),\"\",\"①-②\")","v":"①-②"},null,null,null,{"$f":"IFERROR((IF(OR(K48=\"\",D44=0),D44-K48,D44-K48)),0)","v":0},{"$f":"IF(AND(K48=\"\",D44=0),\"\",\"③-公表\")","v":"③-公表"},{"$f":"IFERROR(K49-D45,0)","v":-1188}]
[null,"最低制限価格（公表）"]
[null,"落札金額"]
[null,"100ｍ超える超える"]
[null,"5ｋｍ以内"]
[null,"処分費等を考慮"]
[]
[]
[]
[null,"登録工事要素",null,null,null,{"$f":"E10&\" \"&E17&\" \"&E18&\" \"&E40","v":{"$error":"#REF!"}},{"$error":"#NAME?"},{"$f":"G10&\" \"&G17&\" \"&G18&\" \"&G40","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[null,"登録済み工事要素",null,null,null,"α"]
[null,{"$f":"IF(H47=\"\",\"管理番号が入力されていません\",\"\")","v":"管理番号が入力されていません"},null,null,null,{"$f":"VLOOKUP(H47,一覧工事検索,20,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(H47,一覧工事検索,21,0)","v":{"$error":"#N/A"}}]
[null,"登録済み工事要素",null,null,null,{"$f":"VLOOKUP($H$47,一覧工事検索,44,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,45,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,46,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,47,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,48,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,49,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,50,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,51,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,52,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,53,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,53,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($H$47,一覧工事検索,53,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(F61=0,\"\",IF(F57=F61,\"O.K\",\"NG\"))","v":{"$error":"#N/A"}},{"$f":"IF(G61=0,\"\",IF(G57=G61,\"O.K\",\"NG\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(N61=0,\"\",IF(N57=N61,\"O.K\",\"NG\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(P61=0,\"\",IF(P57=P61,\"O.K\",\"NG\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[]
[]
[]
[null,"工事名"]
[]
[null,null,null,{"$f":"手動入力!$E$8","v":1},{"$f":"IF($D69=1,$E6,\"\")","v":"①"}]
[null,null,null,{"$f":"手動入力!$F$8","v":0},{"$f":"IF($D70=1,$F6,\"\")","v":""},{"$f":"IF($D70=2,$F6,\"\")","v":""}]
[null,null,null,{"$f":"手動入力!$G$8","v":0},{"$f":"IF($D71=1,$G6,\"\")","v":""},{"$f":"IF($D71=2,$G6,\"\")","v":""},{"$f":"IF($D71=3,$G6,\"\")","v":""}]
[null,null,null,{"$f":"手動入力!$H$8","v":0},{"$f":"IF($D72=1,$H6,\"\")","v":""},{"$f":"IF($D72=2,$H6,\"\")","v":""},{"$f":"IF($D72=3,$H6,\"\")","v":""},{"$f":"IF($D72=4,$H6,\"\")","v":""}]
[null,null,null,{"$f":"手動入力!$I$8","v":0},{"$f":"IF($D73=1,$I6,\"\")","v":""},{"$f":"IF($D73=2,$I6,\"\")","v":""},{"$f":"IF($D73=3,$I6,\"\")","v":""},{"$f":"IF($D73=4,$I6,\"\")","v":""},{"$f":"IF($D73=5,$I6,\"\")","v":""}]
[null,{"$f":"手動入力!J10","v":0},null,{"$f":"手動入力!$J$8","v":0},{"$f":"IF($D74=1,$J6,\"\")","v":""},{"$f":"IF($D74=2,$J6,\"\")","v":""},{"$f":"IF($D74=3,$J6,\"\")","v":""},{"$f":"IF($D74=4,$J6,\"\")","v":""},{"$f":"IF($D74=5,$J6,\"\")","v":""},{"$f":"IF($D74=6,$J6,\"\")","v":""}]
[null,{"$f":"手動入力!K10","v":0},null,{"$f":"手動入力!$K$8","v":0},{"$f":"IF($D75=1,$K6,\"\")","v":""},{"$f":"IF($D75=2,$K6,\"\")","v":""},{"$f":"IF($D75=3,$K6,\"\")","v":""},{"$f":"IF($D75=4,$K6,\"\")","v":""},{"$f":"IF($D75=5,$K6,\"\")","v":""},{"$f":"IF($D75=6,$K6,\"\")","v":""},{"$f":"IF($D75=7,$K6,\"\")","v":""}]
[null,{"$f":"手動入力!L10","v":0},null,{"$f":"手動入力!$L$8","v":0},{"$f":"IF($D76=1,$L6,\"\")","v":""},{"$f":"IF($D76=2,$L6,\"\")","v":""},{"$f":"IF($D76=3,$L6,\"\")","v":""},{"$f":"IF($D76=4,$L6,\"\")","v":""},{"$f":"IF($D76=5,$L6,\"\")","v":""},{"$f":"IF($D76=6,$L6,\"\")","v":""},{"$f":"IF($D76=7,$L6,\"\")","v":""},{"$f":"IF($D76=8,$L6,\"\")","v":""}]
[null,{"$f":"手動入力!M10","v":0},null,{"$f":"手動入力!$M$8","v":0},{"$f":"IF($D77=1,$M6,\"\")","v":""},{"$f":"IF($D77=2,$M6,\"\")","v":""},{"$f":"IF($D77=3,$M6,\"\")","v":""},{"$f":"IF($D77=4,$M6,\"\")","v":""},{"$f":"IF($D77=5,$M6,\"\")","v":""},{"$f":"IF($D77=6,$M6,\"\")","v":""},{"$f":"IF($D77=7,$M6,\"\")","v":""},{"$f":"IF($D77=8,$M6,\"\")","v":""},{"$f":"IF($D77=9,$M6,\"\")","v":""}]
[null,{"$f":"手動入力!N10","v":0},null,{"$f":"手動入力!$N$8","v":0},{"$f":"IF($D78=1,$N6,\"\")","v":""},{"$f":"IF($D78=2,$N6,\"\")","v":""},{"$f":"IF($D78=3,$N6,\"\")","v":""},{"$f":"IF($D78=4,$N6,\"\")","v":""},{"$f":"IF($D78=5,$N6,\"\")","v":""},{"$f":"IF($D78=6,$N6,\"\")","v":""},{"$f":"IF($D78=7,$N6,\"\")","v":""},{"$f":"IF($D78=8,$N6,\"\")","v":""},{"$f":"IF($D78=9,$N6,\"\")","v":""},{"$f":"IF($D78=10,$N6,\"\")","v":""}]
[null,{"$f":"手動入力!O10","v":0},null,{"$f":"手動入力!$O$8","v":0},{"$f":"IF($D79=1,$O6,\"\")","v":""},{"$f":"IF($D79=2,$O6,\"\")","v":""},{"$f":"IF($D79=3,$O6,\"\")","v":""},{"$f":"IF($D79=4,$O6,\"\")","v":""},{"$f":"IF($D79=5,$O6,\"\")","v":""},{"$f":"IF($D79=6,$O6,\"\")","v":""},{"$f":"IF($D79=7,$O6,\"\")","v":""},{"$f":"IF($D79=8,$O6,\"\")","v":""},{"$f":"IF($D79=9,$O6,\"\")","v":""},{"$f":"IF($D79=10,$O6,\"\")","v":""},{"$f":"IF($D79=11,\"⑪\"&手動入力!$O$5,\"\")","v":""}]
[null,null,null,{"$f":"手動入力!$P$8","v":0},{"$f":"IF($D80=1,$P6,\"\")","v":""},{"$f":"IF($D80=2,$P6,\"\")","v":""},{"$f":"IF($D80=3,$P6,\"\")","v":""},{"$f":"IF($D80=4,$P6,\"\")","v":""},{"$f":"IF($D80=5,$P6,\"\")","v":""},{"$f":"IF($D80=6,$P6,\"\")","v":""},{"$f":"IF($D80=7,$P6,\"\")","v":""},{"$f":"IF($D80=8,$P6,\"\")","v":""},{"$f":"IF($D80=9,$P6,\"\")","v":""},{"$f":"IF($D80=10,$P6,\"\")","v":""},{"$f":"IF($D80=11,$P6,\"\")","v":""},{"$f":"IF($D80=12,$P6,\"\")","v":""}]
[]
[null,null,{"$f":"E10","v":0}]
[null,"直接工事費"]
[null,{"$f":"手動入力!E25","v":0},{"$f":"手動入力!$E$10","v":0},{"$f":"手動入力!$E$8","v":1},{"$f":"IF($D84=1,$C84,\"\")","v":0}]
[null,{"$f":"手動入力!F25","v":0},{"$f":"手動入力!$F$10","v":0},{"$f":"手動入力!$F$8","v":0},"",{"$f":"IF($D85=2,$C85,\"\")","v":""}]
[null,{"$f":"手動入力!G25","v":0},{"$f":"手動入力!$G$10","v":0},{"$f":"手動入力!$G$8","v":0},"","",{"$f":"IF($D86=3,$C86,\"\")","v":""}]
[null,{"$f":"手動入力!H25","v":0},{"$f":"手動入力!$H$10","v":0},{"$f":"手動入力!$H$8","v":0},"","",{"$f":"IF($D87=3,$C87,\"\")","v":""},{"$f":"IF($D87=4,$C87,\"\")","v":""}]
[null,{"$f":"手動入力!I25","v":0},{"$f":"手動入力!$I$10","v":0},{"$f":"手動入力!$I$8","v":0},"","",{"$f":"IF($D88=3,$C88,\"\")","v":""},{"$f":"IF($D88=4,$C88,\"\")","v":""},{"$f":"IF($D88=5,$C88,\"\")","v":""}]
[null,{"$f":"手動入力!J25","v":0},{"$f":"手動入力!$J$10","v":0},{"$f":"手動入力!$J$8","v":0},"","","","","",{"$f":"IF($D89=6,$C89,\"\")","v":""}]
[null,{"$f":"手動入力!K25","v":0},{"$f":"手動入力!$K$10","v":0},{"$f":"手動入力!$K$8","v":0},"","","","","","",{"$f":"IF($D90=7,$C90,\"\")","v":""}]
[null,{"$f":"手動入力!L25","v":0},{"$f":"手動入力!$L$10","v":0},{"$f":"手動入力!$L$8","v":0},"","","",{"$f":"IF($D91=4,$C91,\"\")","v":""},"","","",{"$f":"IF($D91=8,$C91,\"\")","v":""}]
[null,{"$f":"手動入力!M25","v":0},{"$f":"手動入力!$M$10","v":0},{"$f":"手動入力!$M$8","v":0},"","","",{"$f":"IF($D92=4,$C92,\"\")","v":""},"","","",{"$f":"IF($D92=8,$C92,\"\")","v":""},{"$f":"IF($D92=9,$C92,\"\")","v":""}]
[null,{"$f":"手動入力!N25","v":0},{"$f":"手動入力!$N$10","v":0},{"$f":"手動入力!$N$8","v":0},"","",{"$f":"IF($D93=3,$C93,\"\")","v":""},{"$f":"IF($D93=4,$C93,\"\")","v":""},"","","",{"$f":"IF($D93=8,$C93,\"\")","v":""},{"$f":"IF($D93=9,$C93,\"\")","v":""},{"$f":"IF($D93=10,$C93,\"\")","v":""}]
[null,{"$f":"手動入力!O25","v":0},{"$f":"手動入力!$O$10","v":0},{"$f":"手動入力!$O$8","v":0},"","",{"$f":"IF($D94=3,$C94,\"\")","v":""},{"$f":"IF($D94=4,$C94,\"\")","v":""},"","","",{"$f":"IF($D94=8,$C94,\"\")","v":""},{"$f":"IF($D94=9,$C94,\"\")","v":""},"",{"$f":"IF($D94=11,\"⑪\"&手動入力!$O$5,\"\")","v":""}]
[null,null,{"$f":"手動入力!$P$10","v":0},{"$f":"手動入力!$P$8","v":0},"","","",{"$f":"IF($D95=4,$C95,\"\")","v":""},"","","",{"$f":"IF($D95=8,$C95,\"\")","v":""},{"$f":"IF($D95=9,$C95,\"\")","v":""},{"$f":"IF($D95=10,$C95,\"\")","v":""},{"$f":"IF($D95=11,$C95,\"\")","v":""},{"$f":"IF($D95=12,$C95,\"\")","v":""}]

{"sheet":"八幡市合冊","index":1,"n_rows":93,"n_cols":16,"rows_kept":93,"cut":false,"hidden":false,"merged":[[90,8,90,9],[90,10,90,11],[90,12,90,13],[90,14,90,15],[10,10,11,10],[12,10,13,10],[15,7,15,8],[16,7,16,8],[67,6,67,9],[87,8,87,9],[87,10,87,11],[87,12,87,13],[87,14,87,15],[44,6,44,7],[89,8,89,9],[89,10,89,11],[92,8,92,9],[92,10,92,11],[92,12,92,13],[92,14,92,15],[91,8,91,9],[91,10,91,11],[91,12,91,13],[91,14,91,15],[89,12,89,13],[89,14,89,15],[88,8,88,9],[88,10,88,11],[88,12,88,13],[88,14,88,15],[86,8,86,9],[86,10,86,11],[86,12,86,13],[86,14,86,15],[85,8,85,9],[85,10,85,11],[85,12,85,13],[85,14,85,15],[84,8,84,9],[84,10,84,11],[84,12,84,13],[84,14,84,15],[83,8,83,9],[83,10,83,11],[83,12,83,13],[83,14,83,15],[80,8,80,9],[80,10,80,11],[80,12,80,13],[80,14,80,15],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,15],[81,8,81,9],[81,10,81,11],[81,12,81,13],[81,14,81,15],[2,7,2,12],[3,7,4,12],[50,6,50,7],[51,6,53,7],[64,6,64,7],[31,6,33,7],[12,6,13,6],[3,6,4,6],[4,13,4,15],[10,9,11,9],[78,6,78,15],[20,6,20,7],[48,6,48,7],[49,6,49,7],[12,7,13,8],[12,9,13,9],[14,7,14,8],[65,6,65,7],[71,14,74,14],[72,9,72,10],[73,6,73,7],[73,9,73,10],[74,9,74,10],[77,8,77,12]]}
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(G74=\"点在設計\",\"点在経費計算書\",IF(G74=\"合冊設計\",\"合冊経費計算書\",IF(G74=\"合算点在計算\",\"合算点在経費計算書\",\"経費計算書\")))","v":"経費計算書"},null,null,null,null,null,"verH291001"]
[null,null,null,null,null,null,"工事箇所名","平成２９年度男山泉地区配水管布設替工事",null,null,null,null,null,{"$f":"IF(I74=\"Ｋ\",\"京都市　最低制限価格一覧\",\"八幡市　水道＋道路\")","v":"八幡市　水道＋道路"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"この計算結果はシミュレーションであり金額を保証するものではありません。"]
[null,null,null,null,null,null,"管理番号",{"$f":"IF(N72>0,N72,手動入力!H47)","v":0},null,{"$f":"IF(OR(手動入力!E2=H4,手動入力!E2=\"\"),\"\",IF(H4=\"\",\"\",\"工事名が相違しています\"))","v":""},null,null,null,{"$f":"IF(I74=\"Ｋ\",\"ランダム係数\",\"α値\")","v":"α値"},"＊注）参考　最低制限価格","摘要"]
[null,null,null,null,null,null,"直接工事費計",{"$f":"J21","v":43757566},null,null,null,null,null,{"$f":"IF(G12=\"京都市\",0.96,0)","v":0},{"$f":"IFERROR(  IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N7*0.9+$H$10*0.55,-3), 最低制限価格!Z22),0)","v":0},{"$f":"IF($K$16=N7,\"計算値\",\"\")","v":""}]
[null,null,null,null,null,null,"共通仮設費計",{"$f":"J45","v":4805240},null,null,null,null,null,{"$f":"IF(N7=0,0,0.97)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N8*0.9+$H$10*0.55,-3),最低制限価格!Z23),0)","v":0},""]
[null,null,null,null,null,null,"現場管理費",{"$f":"J49","v":10828000},null,null,null,null,null,{"$f":"IF(N7=0,0,0.98)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N9*0.9+$H$10*0.55,-3),最低制限価格!Z24),0)","v":0},""]
[null,null,null,null,null,null,"一般管理費",{"$f":"J65","v":9058194},null,null,null,null,null,{"$f":"IF(N7=0,0,0.99)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N10*0.9+$H$10*0.55,-3),最低制限価格!Z25),0)","v":0},""]
[null,null,null,null,null,null,"工事価格",{"$f":"J66","v":68449000},null,"諸経費等適用日","2017-04-01",null,null,{"$f":"IF(N7=0,0,1)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N11*0.9+$H$10*0.55,-3),最低制限価格!Z26),0)","v":0},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N7=0,0,1.01)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N12*0.9+$H$10*0.55,-3),最低制限価格!Z27),0)","v":0},""]
[null,null,null,null,null,null,"入札工事価格",{"$f":"J69","v":61496000},null,"②予定価格（公表）",{"$f":"IF(L72>0,L72,Q73)","v":0},null,"積算-公表",{"$f":"IF(N7=0,0,1.02)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N13*0.9+$H$10*0.55,-3),最低制限価格!Z28),0)","v":0},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K13=0,0,IFERROR(J66-K13,0))","v":0},{"$f":"IF(N7=0,0,1.03)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N14*0.9+$H$10*0.55,-3),最低制限価格!Z29),0)","v":0},""]
[null,null,null,null,null,null,"処分費等を考慮","標準",null,"現場管理費集計","標準",null,null,{"$f":"IF(N7=0,0,1.04)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N15*0.9+$H$10*0.55,-3),最低制限価格!Z30),0)","v":0},""]
[null,null,null,null,null,null,"契約保証金免除金額","自動",null,"現場管理費のα値",1,"各費目毎処理","自動",{"$f":"IF(N7=0,0,1.041)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N16*0.9+$H$10*0.55,-3),最低制限価格!Z31),0)","v":0},""]
[null,null,null,null,null,null,"施工地域・工事場所","市街地",null,"現場管理費","標準","入札価格算出ケース","一括最低限計算",{"$f":"IF(N7=0,0,1.05)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N17*0.9+$H$10*0.55,-3),最低制限価格!Z32),0)","v":0},""]
[null,null,"合算点在計算",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N7=0,0,1.06)","v":0},{"$f":"IFERROR(IF($G$74=\"合算点在計算\",ROUNDDOWN($H$7*0.95+$H$8*0.9+$H$9*N18*0.9+$H$10*0.55,-3),最低制限価格!Z33),0)","v":0},""]
[]
[null,null,null,null,null,null,"名称・区分","工種区分","水道","合計",null,"道路","水道"]
[null,null,null,null,null,null,"直接工事費",null,null,{"$f":"SUM(K21:O21)","v":43757566},null,12048896,31708670]
[null,null,null,null,null,null,"管材費",null,null,{"$f":"SUM(K22:O22)","v":9293272},null,null,9293272]
[null,null,null,null,null,null,"処分費等","直接工事費計上分",null,1723631,null,594080,1129551]
[null,null,null,null,null,null,"処分費等","間接工事費計上分",null,188,null,null,188]
[null,null,null,null,null,null,"桁等購入費",null,null,0]
[null,null,null,null,null,null,"スクラップ",null,null,-134622,null,null,-134622]
[null,null,null,null,null,null,"諸経費対象外","直接工事費計上分",null,0]
[null,null,null,null,null,null,"諸経費対象外","間接工事費計上分",null,0]
[]
[]
[]
[null,null,null,null,null,null,"処分費の控除額",null,null,{"$f":"IF(I20=\"水道\",J21-J26-J22/2+J24-J27,J21-J26+J24)","v":39245740},null,null,null,null,{"$f":"422.4*J35^-0.2167","v":9.5822757122501905}]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(J32*0.03,0)","v":1177372}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF((J23-J33+J24)<0,0,J23-J33+J24)","v":546447}]
[null,null,null,null,null,null,"共通仮設費対象額",null,null,{"$f":"J32-J34","v":38699293}]
[null,null,null,null,null,null,"地域補正",null,{"$f":"VLOOKUP(H17,条件表!B131:F134,4)","v":0.02}]
[null,null,null,null,null,null,"共通仮設費","率計算",{"$f":"IF(I20=\"水道\",ROUND(485.4*J35^-0.2231,2)/100,ROUND(435.1*J35^-0.2074,2)/100)+I36","v":0.11849999999999999},{"$f":"ROUNDDOWN(J35*I37,-3)","v":4585000},null,null,0]
[null,null,null,null,null,null,"共通仮設費","積上げ計",null,{"$f":"SUM(J39:J44)","v":220240}]
[null,null,null,null,null,null,"運搬費","積上げ分",null,{"$f":"SUM(L39:P39)","v":100800},null,null,100800]
[null,null,null,null,null,null,"準備費","積上げ分",null,{"$f":"SUM(L40:P40)","v":13880},null,null,13880]
[null,null,null,null,null,null,"事業損失防止施設費","積上げ分",null,0]
[null,null,null,null,null,null,"安全費","積上げ分",null,0]
[null,null,null,null,null,null,"役務費","積上げ分",null,0]
[null,null,null,null,null,null,"技術管理費","積上げ分",null,105560,null,35185,70375]
[null,null,null,null,null,null,"共通仮設費計",null,null,{"$f":"SUM(J37:J38)","v":4805240}]
[null,null,null,null,null,null,"純工事費",null,null,{"$f":"J21+J45","v":48562806}]
[null,null,null,null,null,null,"現場管理費費対象額",null,null,{"$f":"IF(I20=\"水道\",J46-スクラップ-管材費/2-処分費控除額,J46-L28)","v":43504345}]
[null,null,null,null,null,null,"地域補正",null,{"$f":"VLOOKUP(H17,条件表!B131:F134,5)","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,"現場管理費",null,{"$f":"IF(I20=\"水道\",ROUND(158.8*J47^-0.1089,2)/100,ROUND(622.2*J47^-0.1751,2)/100)+I48","v":0.24890000000000001},{"$f":"ROUNDDOWN(I49*J47,-3)","v":10828000},null,null,{"$f":"ROUNDDOWN(I49*M47,-3)","v":0}]
[null,null,null,null,null,null,"工事原価",null,null,{"$f":"J46+J49","v":59390806},null,null,{"$f":"M46+M49","v":0}]
[null,null,null,null,null,null,"一般管理費対象額",null,null,{"$f":"IF(I20=\"水道\",J50-処分費控除額-スクラップ,J50-L28)","v":58978981}]
[null,null,null,null,null,null,"契約保証金        注)500万円が基準",null,null,"手動調整",{"$f":"IF(K51=0,0,手動入力!E36)","v":0},{"$f":"IF(L51=0,0,手動入力!H36)","v":0},null,{"$f":"IF(N51=0,0,手動入力!J36)","v":0},{"$f":"IF(O51=0,0,手動入力!K36)","v":0}]
[null,null,null,null,null,null,null,null,null,"免除金額",{"$f":"IF(K51=0,0,手動入力!E37)","v":0},{"$f":"IF(L51=0,0,手動入力!H37)","v":0},null,{"$f":"IF(N51=0,0,手動入力!J37)","v":0},{"$f":"IF(O51=0,0,手動入力!K37)","v":0}]
[null,null,null,null,null,null,null,null,4.0000000000000002E-4,"契約保証率",{"$f":"IF(K51>0,IF(K52=\"ケース1\",0.0004,IF(K50+K51*$I$55<5000000,0,0.0004)),0)","v":0},{"$f":"IF(L51>0,IF(L52=\"ケース1\",0.0004,IF(L50+L51*$I$55<5000000,0,0.0004)),0)","v":0},null,{"$f":"IF(N51>0,IF(N52=\"ケース1\",0.0004,IF(N50+N51*$I$55<5000000,0,0.0004)),0)","v":0},{"$f":"IF(O51>0,IF(O52=\"ケース1\",0.0004,IF(O50+O51*$I$55<5000000,0,0.0004)),0)","v":0}]
[null,null,null,null,null,null,"一般管理費",null,null,{"$f":"I65*J51","v":9059171.4816000015},{"$f":"-(K50+ROUNDDOWN(K51*八幡市合冊!$I$57,0))+ROUNDDOWN(K50+ROUNDDOWN(K51*八幡市合冊!$I$57,0),-3)+ROUNDDOWN(K51*八幡市合冊!$I$57,0)","v":0},{"$f":"-(L50+ROUNDDOWN(L51*八幡市合冊!$I$57,0))+ROUNDDOWN(L50+ROUNDDOWN(L51*八幡市合冊!$I$57,0),-3)+ROUNDDOWN(L51*八幡市合冊!$I$57,0)","v":0},{"$f":"-(M50+ROUNDDOWN(M51*八幡市合冊!$I$57,0))+ROUNDDOWN(M50+ROUNDDOWN(M51*八幡市合冊!$I$57,0),-3)+ROUNDDOWN(M51*八幡市合冊!$I$57,0)","v":0},{"$f":"-(N50+ROUNDDOWN(N51*八幡市合冊!$I$57,0))+ROUNDDOWN(N50+ROUNDDOWN(N51*八幡市合冊!$I$57,0),-3)+ROUNDDOWN(N51*八幡市合冊!$I$57,0)","v":0},{"$f":"-(O50+ROUNDDOWN(O51*八幡市合冊!$I$57,0))+ROUNDDOWN(O50+ROUNDDOWN(O51*八幡市合冊!$I$57,0),-3)+ROUNDDOWN(O51*八幡市合冊!$I$57,0)","v":0}]
[null,null,null,null,null,null,"契約保証補正",null,4.0000000000000002E-4,{"$f":"IF($G$74=\"点在設計H284\",I56*$J$51,SUM(K56:O56))","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$74=\"合算点在計算\",$G$74=\"点在設計H284\"),0,仮想工事!I21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$74=\"合算点在計算\",$G$74=\"点在設計H284\"),0,仮想工事!L21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$74=\"合算点在計算\",$G$74=\"点在設計H284\"),0,仮想工事!M21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$74=\"合算点在計算\",$G$74=\"点在設計H284\"),0,仮想工事!N21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$74=\"合算点在計算\",$G$74=\"点在設計H284\"),0,仮想工事!O21)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,"調整前一般管理費計",null,{"$f":"SUM(I55:I56)","v":4.0000000000000002E-4},{"$f":"SUM(J55:J56)","v":{"$error":"#NAME?"}},{"$f":"SUM(K55:K56)","v":{"$error":"#NAME?"}},{"$f":"SUM(L55:L56)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,"標準設計",null,"H",{"$f":"SUM(K58:O58)","v":0}]
[null,null,null,null,null,null,"自動",null,"O",0]
[null,null,null,null,null,null,"合冊設計",null,"G",0]
[null,null,null,null,null,null,"点在設計",null,"D",0]
[null,null,null,null,null,null,"点在設計H284",null,"F",0]
[null,null,null,null,null,null,"一般管理費調整",null,null,{"$f":"ROUNDDOWN(J21+J45+J49+J55,-3)-(J21+J45+J49+J55)","v":-977.48160000145435},{"$f":"ROUNDDOWN(K50+K57,-3)-ROUNDDOWN(K50+K57,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDDOWN(L50+L57,-3)-ROUNDDOWN(L50+L57,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDDOWN(M50+M57,-3)-ROUNDDOWN(M50+M57,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDDOWN(N50+N57,-3)-ROUNDDOWN(N50+N57,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDDOWN(O50+O57,-3)-ROUNDDOWN(O50+O57,0)","v":{"$error":"#NAME?"}}]
[]
[null,null,null,null,null,null,"一般管理費計",null,{"$f":"ROUND(-4.63586*LOG(J51)+51.34242,2)/100+I54","v":0.15360000000000001},{"$f":"J55+ROUNDDOWN(J21+J45+J49+J55,-3)-(J21+J45+J49+J55)","v":9058194}]
[null,null,null,null,null,null,"①積算工事価格",null,null,{"$f":"J21+J45+J49+J65","v":68449000}]
[null,null,null,null,null,null,"最低制限価格",null,{"$f":"VLOOKUP($K$11,条件表!$B$126:$J$129,6,0)","v":0.97},{"$f":"VLOOKUP($K$11,条件表!$B$126:$J$129,7,0)","v":0.9},{"$f":"VLOOKUP($K$11,条件表!$B$126:$J$129,8,0)","v":0.9},{"$f":"VLOOKUP($K$11,条件表!$B$126:$J$129,9,0)","v":0.55000000000000004}]
[null,null,null,null,null,null,{"$f":"J21&\"*\"&I67&\"+\"&J45&\"*\"&J67&\"+\"&J49&\"*\"&K67&\"+\"&J65&\"*\"&L67","v":"43757566*0.97+4805240*0.9+10828000*0.9+9058194*0.55"}]
[null,null,null,null,null,null,"③入札工事価格",null,null,{"$f":"ROUNDDOWN(J21*I67+J45*J67+J49*K67+J65*L67,-3)","v":61496000}]
[]
[]
[null,null,null,null,null,null,"一般土木",null,null,"②予定価格（公表）",null,0,"管理番号",null,"検索結果","①積算価格（公表）"]
[null,null,null,null,null,null,"手動",null,null,{"$f":"IF(AND(Q73=\"\",J66=0),\"\",\"①-②\")","v":"①-②"},null,{"$f":"IFERROR((IF(OR(Q73=\"\",J66=0),J66-Q73,J66-Q73)),J66-L72)","v":68449000},{"$f":"IF(AND(Q73=\"\",J66=0),\"\",\"③-公表\")","v":"③-公表"},{"$f":"IFERROR(Q74-J69,0)","v":-61496000},null,"②予定価格（公表）"]
[null,null,null,null,null,null,"点在設計H284処分費入力",null,null,"最低制限価格（公表）",null,null,null,null,null,"最低制限価格（公表）"]
[null,null,null,null,null,null,null,null,null,"落札金額",null,null,null,null,null,"落札金額"]
[]
[]
[null,null,null,null,null,null,null,null,"工事実績一覧表",null,null,null,null,null,{"$f":"N3","v":"verH291001"}]
[null,null,null,null,null,null,"現場管理費のα係数決定に参考とした資料（合冊・点在設計等の場合は注意して下さい）"]
[null,null,null,null,null,null,"管理番号","H2805-142",{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,2,0),\"\")","v":"山城北"},"281212-001",{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,3,0),\"\")","v":""},"H2805-138",{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,3,0),\"\")","v":""},"2803-248",{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,3,0),\"\")","v":""},"2803-249"]
[null,null,null,null,null,null,"工事名",{"$f":"IFERROR(VLOOKUP(H80,一覧工事検索,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J80,一覧工事検索,6,0),\"\")","v":"管内一円（長尾八幡線）地域振興道路工事"},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,6,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,6,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,6,0),\"\")","v":""}]
[null,null,null,null,null,null,"個所名",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,8,0)&VLOOKUP(H80,一覧工事検索,9,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,7,0)&VLOOKUP(J80,一覧工事検索,9,0),\"\")","v":"八幡市八幡一の坪地内影響受ける"},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,8,0)&VLOOKUP(L80,一覧工事検索,9,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,8,0)&VLOOKUP(N80,一覧工事検索,9,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,8,0)&VLOOKUP(P80,一覧工事検索,9,0),\"\")","v":""}]
[null,null,null,null,null,null,"直接工事費",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,22,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,18,0),\"\")","v":3442191},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,22,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,22,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,22,0),\"\")","v":""}]
[null,null,null,null,null,null,"共通仮設費計",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,23,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,19,0),\"\")","v":980185},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,23,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,23,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,23,0),\"\")","v":""}]
[null,null,null,null,null,null,"現場管理費",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,24,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,20,0),\"\")","v":1786000},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,24,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,24,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,24,0),\"\")","v":""}]
[null,null,null,null,null,null,"一般管理費",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,25,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,21,0),\"\")","v":1234624},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,25,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,25,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,25,0),\"\")","v":""}]
[null,null,null,null,null,null,"設計金額",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,14,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,11,0),\"\")","v":7443000},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,14,0),\"\")","v":""}]
[null,null,null,null,null,null,"公表予定金額",{"$f":"IFERROR( VLOOKUP(H81,一覧工事検索,14,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,10,0),\"\")","v":7440000},null,{"$f":"IFERROR( VLOOKUP(L81,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N81,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P81,一覧工事検索,14,0),\"\")","v":""}]
[null,null,null,null,null,null,"最低制限価格",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,17,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,14,0),\"\")","v":6507000},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,17,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,17,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,17,0),\"\")","v":""}]
[null,null,null,null,null,null,"落札金額",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,32,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,32,0),\"\")","v":""}]
[null,null,null,null,null,null,"開札年月日",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,4,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,4,0),\"\")","v":"2016-04-15"},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,4,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,4,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,4,0),\"\")","v":""}]
[null,null,null,null,null,null,"入札参加数",{"$f":"IFERROR( VLOOKUP(H80,一覧工事検索,37,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(J80,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(L80,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N80,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P80,一覧工事検索,37,0),\"\")","v":""}]
[null,null,null,null,null,null,"現場管理費のα値",{"$f":"IFERROR( IF(VLOOKUP(H80,一覧工事検索,21,0)=0,VLOOKUP(H80,一覧工事検索,20,0),VLOOKUP(H80,一覧工事検索,21,0)),\"\")","v":""},{"$f":"IFERROR( IF(VLOOKUP(J80,一覧工事検索,17,0)=0,VLOOKUP(J80,一覧工事検索,17,0),VLOOKUP(J80,一覧工事検索,17,0)),\"\")","v":1.0424964850068437},null,{"$f":"IFERROR( IF(VLOOKUP(L80,一覧工事検索,21,0)=0,VLOOKUP(L80,一覧工事検索,20,0),VLOOKUP(L80,一覧工事検索,21,0)),\"\")","v":""},null,{"$f":"IFERROR( IF(VLOOKUP(N80,一覧工事検索,21,0)=0,VLOOKUP(N80,一覧工事検索,20,0),VLOOKUP(N80,一覧工事検索,21,0)),\"\")","v":""},null,{"$f":"IFERROR( IF(VLOOKUP(P80,一覧工事検索,21,0)=0,VLOOKUP(P80,一覧工事検索,20,0),VLOOKUP(P80,一覧工事検索,21,0)),\"\")","v":""}]

{"sheet":"条件表","index":2,"n_rows":165,"n_cols":10,"rows_kept":165,"cut":false,"hidden":true,"merged":[[122,4,122,5],[122,6,122,9]]}
[]
["1:河川・道路構造物工事"]
["2:海岸工事"]
["3:道路改良工事"]
["4:鋼橋架設工事"]
["5:PC橋工事"]
["6:舗装工事"]
["7:砂防・地すべり等工事"]
["8:公園工事"]
["9:電線共同溝工事"]
["10:情報BOX工事"]
["11:道路維持工事"]
["12:河川維持工事"]
["13:共同溝等(1)工事"]
["14:共同溝等(2)工事"]
["15:トンネル工事"]
["16:下水道工事(1)"]
["17:下水道工事(2)"]
["18:下水道工事(3)"]
["19:コンクリートダム工事"]
["20:フィルダム工事"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["発注者","京都府",260000]
[null,"京都市",1009]
[null,"亀岡市",2064]
[null,"南丹市",2137]
[]
["歩掛","一般土木","A"]
[null,"農業","N"]
[null,"水産","S"]
[null,"治山・林道","T"]
[]
["入力方式","手動",1]
[null,"読み込み",2]
[null,"ガイヤー",3]
[null,"REAL",4]
[]
[]
[null,"標準設計,合冊設計,点在設計,合冊+点在設計"]
[]
[]
["計算区分","標準設計","H"]
[null,"自動","O"]
[null,"合冊設計","G"]
[null,"点在設計","D"]
[null,"点在設計H284","F"]
[]
[]
["数値補正","標準",0]
[null,"千円四捨五入",-999]
[null,"千円円止め",-3]
[]
["契約保証金免除金額","自動",5000000]
[null,"500万円",5000000]
[null,"300万円",3000000]
[null,"0円",0]
[null,"個別に設定"]
[null,"有"]
[null,"無"]
[]
[]
["α値",0.96]
[null,0.97]
[null,0.98]
[null,0.99]
[null,1]
[null,1.01]
[null,1.02]
[null,1.03]
[null,1.04]
[null,1.0409999999999999]
[null,1.05]
[null,1.06]
[null,"任意値"]
[]
["イメージアップ経費_率計算分","計上する"]
[null,"計上しない"]
[]
[]
[]
[]
[]
["保証の方法"]
[null,"ケース1"]
[null,"有"]
[null,"無"]
[null,"合冊"]
[null,"自動"]
[]
[]
["工事価格算出ケース"]
[null,"千円止め"]
[null,"端数有"]
[null,"一括最低限計算"]
[null,"自動"]
[]
["工事費目毎算出ケース"]
[null,"千円止め"]
[null,"端数有"]
[null,"自動"]
[]
[null,null,null,null,"一般管理費率",null,"最低制限価格"]
[null,null,null,null,null,null,"直接工事費計","共通仮設費計","現場管理費計","一般管理費計"]
["諸経費適用日","2015/4/1以前",null,0.14380000000000001]
[null,"2015-04-01","現場管理費　一般管理費　共通仮設等　市街地補正",null,null,null,0.95,0.9,0.8,0.3]
[null,"2015-10-01","諸経費",0.2029,-4.6358600000000001,51.342419999999997,0.95,0.9,0.8,0.55000000000000004]
[null,"2016-04-01","調査基準価格及び最低制限価格について一部改正",0.2029,-4.6358600000000001,51.342419999999997,0.95,0.9,0.9,0.55000000000000004]
[null,"2017-04-01","調査基準価格及び最低制限価格について一部改正",0.2029,-4.6358600000000001,51.342419999999997,0.97,0.9,0.9,0.55000000000000004]
[]
["経費補正条件","影響を受ける",null,null,1.4999999999999999E-2,0.01]
[null,"影響を受けない"]
[null,"山間僻地及び離島",null,null,0.01,5.0000000000000001E-3]
[null,"市街地",null,null,0.02,1.4999999999999999E-2]
[]
[null,null,null,null,"共通仮設費","現場管理費"]
["経費補正条件2","補正無"]
[null,"一般交通影響有り①",null,null,1.3,1.1000000000000001]
[null,"一般交通影響有り②",null,null,1.2,1.1000000000000001]
[null,"市街地 一般交通の影響なし",null,null,1.2,1.1000000000000001]
[null,"山間僻地及び離島",null,null,1.3,1]
[null,"大都市①"]
[null,"大都市②"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ランダム係数 1.005 ",1]
[null,1.0009999999999999]
[null,1.002]
[null,1.0029999999999999]
[null,1.004]
[null,1.0049999999999999]
[null,1.006]
[null,1.0069999999999999]
[null,1.008]
[null,1.0089999999999999]
[null,1.01]

{"sheet":"最低制限価格算出結果","index":3,"n_rows":63,"n_cols":22,"rows_kept":63,"cut":false,"hidden":true,"merged":[[57,20,57,21],[62,6,62,7],[52,6,52,7],[53,6,53,7],[54,6,54,7],[55,6,55,7],[56,6,56,7],[58,6,58,7],[59,6,59,7],[60,6,60,7],[61,6,61,7],[57,6,57,7],[60,20,60,21],[61,20,61,21],[62,20,62,21],[59,20,59,21],[61,18,61,19],[54,18,54,19],[55,18,55,19],[62,14,62,15],[58,14,58,15],[59,14,59,15],[60,14,60,15],[61,14,61,15],[48,6,48,21],[50,20,50,21],[51,20,51,21],[52,20,52,21],[53,20,53,21],[54,20,54,21],[55,20,55,21],[56,20,56,21],[58,20,58,21],[50,18,50,19],[50,10,50,11],[50,12,50,13],[50,14,50,15],[50,16,50,17],[51,10,51,11],[49,6,49,7],[50,6,50,7],[51,6,51,7],[51,12,51,13],[51,14,51,15],[51,16,51,17],[51,18,51,19],[52,18,52,19],[53,18,53,19],[2,11,2,16],[12,14,13,15],[12,11,13,12],[16,13,17,13],[16,14,17,14],[16,16,17,16],[4,17,4,19],[47,11,47,15],[45,9,45,10],[44,9,44,10],[43,9,43,10],[42,14,45,14],[16,15,17,15],[14,9,14,10],[15,9,15,10],[16,9,17,10],[14,11,14,12],[16,11,17,12],[3,11,4,16],[3,9,4,9],[12,13,13,13],[12,9,13,10],[10,14,11,15],[10,13,11,13],[19,6,19,7],[20,6,20,7],[21,6,21,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,27,7],[37,6,37,7],[38,6,38,7],[39,6,39,7],[44,6,44,7],[61,12,61,13],[62,12,62,13],[58,10,58,11],[59,10,59,11],[60,10,60,11],[61,10,61,11],[52,10,52,11],[53,10,53,11],[54,10,54,11],[55,10,55,11],[56,10,56,11],[62,10,62,11],[57,10,57,11],[57,12,57,13],[52,12,52,13],[53,12,53,13],[54,12,54,13],[55,12,55,13],[56,12,56,13],[58,12,58,13],[59,12,59,13],[60,12,60,13],[58,16,58,17],[59,16,59,17],[60,16,60,17],[62,18,62,19],[62,16,62,17],[56,16,56,17],[61,16,61,17],[52,14,52,15],[53,14,53,15],[54,14,54,15],[55,14,55,15],[55,16,55,17],[52,16,52,17],[56,14,56,15],[56,18,56,19],[58,18,58,19],[59,18,59,19],[60,18,60,19],[53,16,53,17],[54,16,54,17],[57,14,57,15],[57,16,57,17],[57,18,57,19]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G45=\"点在設計\",\"点在経費計算書\",IF(G45=\"合冊設計\",\"合冊経費計算書\",IF(G45=\"合算点在計算\",\"合算点在経費計算書\",\"経費計算書\")))","v":"経費計算書"},null,null,null,null,null,"verH291001"]
[null,null,null,null,null,null,null,null,null,"工事箇所名",null,{"$f":"IFERROR(最低制限価格!E2,\"\")","v":0},null,null,null,null,null,{"$f":"IF(I45=\"Ｋ\",\"京都市　最低制限価格一覧\",G45)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"この計算結果はシミュレーションであり金額を保証するものではありません。"]
[null,null,null,null,null,null,null,{"$f":"IF(手動入力!D40>0,\"\",IF(手動入力!D33>0,\"\",IF(N43>0,,\"一般管理費対象額を入力\")))","v":{"$error":"#REF!"}},null,"管理番号",null,{"$f":"IF(N43>0,N43,手動入力!H47)","v":0},null,{"$f":"IF(OR(手動入力!E2=L4,手動入力!E2=\"\"),\"\",IF(L4=\"\",\"\",\"工事名が相違しています\"))","v":""},null,null,null,{"$f":"IF(I45=\"Ｋ\",\"ランダム係数\",\"α値\")","v":{"$error":"#N/A"}},"＊注）参考　最低制限価格","摘要"]
[null,null,null,null,null,null,null,null,null,"直接工事費計",null,{"$f":"最低制限価格!G8","v":0},null,null,null,null,null,0.96,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R7*0.9+$L$10*0.55,-3), 最低制限価格!Z22)","v":{"$error":"#NAME?"}},{"$f":"IF($O$16=R7,\"計算値\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"共通仮設費計",null,{"$f":"最低制限価格!G9","v":0},null,null,null,null,null,0.97,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R8*0.9+$L$10*0.55,-3), 最低制限価格!Z23)","v":{"$error":"#NAME?"}},{"$f":"IF($O$16=R8,\"計算値\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"手動入力!D40","v":{"$error":"#REF!"}},null,null,"現場管理費",null,{"$f":"最低制限価格!G10","v":0},null,null,null,null,null,0.98,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R9*0.9+$L$10*0.55,-3), 最低制限価格!Z24)","v":{"$error":"#NAME?"}},{"$f":"IF($O$16=R9,\"計算値\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"一般管理費",null,{"$f":"J38","v":{"$error":"#NAME?"}},null,null,null,null,null,0.99,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R10*0.9+$L$10*0.55,-3), 最低制限価格!Z25)","v":{"$error":"#NAME?"}},{"$f":"IF($O$16=R10,\"計算値\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"工事価格",null,{"$f":"最低制限価格!G16","v":{"$error":"#NAME?"}},null,"諸経費等適用日","2016-04-01",null,null,1,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R11*0.9+$L$10*0.55,-3), 最低制限価格!Z26)","v":{"$error":"#NAME?"}},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R12*0.9+$L$10*0.55,-3), 最低制限価格!Z27)","v":{"$error":"#NAME?"}},{"$f":"IF($O$16=R12,\"計算値\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"入札工事価格",null,{"$f":"J40","v":1188},null,"②予定価格（公表）",{"$f":"IF(L43>0,L43,Q44)","v":24870000},null,"積算-公表",1.02,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R13*0.9+$L$10*0.55,-3), 最低制限価格!Z28)","v":{"$error":"#NAME?"}},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J39-O13,0)","v":0},1.03,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R14*0.9+$L$10*0.55,-3), 最低制限価格!Z29)","v":{"$error":"#NAME?"}},"計算値"]
[null,null,null,null,null,null,null,null,null,"処分費等を考慮",null,"標準",null,"現場管理費集計","標準",null,null,1.04,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R15*0.9+$L$10*0.55,-3), 最低制限価格!Z30)","v":{"$error":"#NAME?"}},""]
[null,null,null,null,null,null,null,null,null,"契約保証金免除金額",null,"自動",{"$f":"IF(OR(L16=\"300万円\",L16=\"0円\",L16=\"自動\"),\"\",\"未対応\")","v":""},"現場管理費のα値",1.03,"各費目毎処理","自動",1.0409999999999999,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R16*0.9+$L$10*0.55,-3), 最低制限価格!Z31)","v":{"$error":"#NAME?"}},""]
[null,null,null,null,null,null,null,null,null,"一般管理費の係数",null,{"$f":"VLOOKUP(O11,諸経費,9,1)","v":{"$error":"#NAME?"}},null,"現場管理費","標準","入札価格算出ケース","一括最低限計算",1.05,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R17*0.9+$L$10*0.55,-3), 最低制限価格!Z32)","v":{"$error":"#NAME?"}},""]
[null,null,"合算点在計算",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.06,{"$f":"IF($G$45=\"合算点在計算\",ROUNDDOWN($L$7*0.95+$L$8*0.9+$L$9*R18*0.9+$L$10*0.55,-3), 最低制限価格!Z33)","v":{"$error":"#NAME?"}},""]
[]
[null,null,null,null,null,null,"工区名",null,null,"合計",{"$f":"仮想工事!I7","v":"①"},{"$f":"仮想工事!J7","v":3333},{"$f":"仮想工事!K7","v":333},{"$f":"仮想工事!L7","v":""},{"$f":"仮想工事!M7","v":""},{"$f":"仮想工事!N7","v":""},{"$f":"仮想工事!O7","v":""},{"$f":"仮想工事!P7","v":""},{"$f":"仮想工事!Q7","v":77777777},{"$f":"仮想工事!R7","v":99999},{"$f":"仮想工事!S7","v":0},{"$f":"仮想工事!T7","v":0}]
[null,null,null,null,null,null,"直接工事費",null,null,{"$f":"SUM(K21:V21)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!I30,仮想工事!I15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!J30,仮想工事!J15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!K30,仮想工事!K15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!L30,仮想工事!L15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!M30,仮想工事!M15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!N30,仮想工事!N15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!O30,仮想工事!O15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!P30,仮想工事!P15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!Q30,仮想工事!Q15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!R30,仮想工事!R15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!S30,仮想工事!S15)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!T30,仮想工事!T15)","v":0}]
[null,null,null,null,null,null,"共通仮設費計",null,null,{"$f":"SUM(K22:V22)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!I31,仮想工事!I16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!J31,仮想工事!J16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!K31,仮想工事!K16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!L31,仮想工事!L16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!M31,仮想工事!M16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!N31,仮想工事!N16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!O31,仮想工事!O16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!P31,仮想工事!P16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!Q31,仮想工事!Q16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!R31,仮想工事!R16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!S31,仮想工事!S16)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!T31,仮想工事!T16)","v":0}]
[null,null,null,null,null,null,"現場管理費",null,null,{"$f":"SUM(K23:V23)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!I32,仮想工事!I17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!J32,仮想工事!J17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!K32,仮想工事!K17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!L32,仮想工事!L17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!M32,仮想工事!M17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!N32,仮想工事!N17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!O32,仮想工事!O17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!P32,仮想工事!P17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!Q32,仮想工事!Q17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!R32,仮想工事!R17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!S32,仮想工事!S17)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!T32,仮想工事!T17)","v":0}]
[null,null,null,null,null,null,"工事原価",null,null,{"$f":"SUM(K24:V24)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!I33,仮想工事!I18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!J33,仮想工事!J18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!K33,仮想工事!K18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!L33,仮想工事!L18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!M33,仮想工事!M18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!N33,仮想工事!N18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!O33,仮想工事!O18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!P33,仮想工事!P18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!Q33,仮想工事!Q18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!R33,仮想工事!R18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!S33,仮想工事!S18)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!T33,仮想工事!T18)","v":0}]
[null,null,null,null,null,null,"一般管理費対象額",null,null,{"$f":"SUM(K25:V25)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!I35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!J35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!K35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!L35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!M35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!N35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!O35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!P35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!Q35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!R35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!S35,仮想工事!$I$19)","v":0},{"$f":"IF($G$45=\"合算点在計算\",仮想工事!T35,仮想工事!$I$19)","v":0}]
[null,null,null,null,null,null,"契約保証金                   注)500万円が基準",null,null,"手動調整",{"$f":"IF(K25=0,0,手動入力!E36)","v":0},{"$f":"IF(L25=0,0,手動入力!F36)","v":0},{"$f":"IF(M25=0,0,手動入力!G36)","v":0},{"$f":"IF(N25=0,0,手動入力!H36)","v":0},{"$f":"IF(O25=0,0,手動入力!I36)","v":0},{"$f":"IF(P25=0,0,手動入力!J36)","v":0},{"$f":"IF(Q25=0,0,手動入力!K36)","v":0},{"$f":"IF(R25=0,0,手動入力!L36)","v":0},{"$f":"IF(S25=0,0,手動入力!M36)","v":0},{"$f":"IF(T25=0,0,手動入力!N36)","v":0},{"$f":"IF(U25=0,0,手動入力!O36)","v":0},{"$f":"IF(V25=0,0,手動入力!P36)","v":0}]
[null,null,null,null,null,null,null,null,null,"免除金額",{"$f":"IF(K25=0,0,手動入力!E37)","v":0},{"$f":"IF(L25=0,0,手動入力!F37)","v":0},{"$f":"IF(M25=0,0,手動入力!G37)","v":0},{"$f":"IF(N25=0,0,手動入力!H37)","v":0},{"$f":"IF(O25=0,0,手動入力!I37)","v":0},{"$f":"IF(P25=0,0,手動入力!J37)","v":0},{"$f":"IF(Q25=0,0,手動入力!K37)","v":0},{"$f":"IF(R25=0,0,手動入力!L37)","v":0},{"$f":"IF(S25=0,0,手動入力!M37)","v":0},{"$f":"IF(T25=0,0,手動入力!N37)","v":0},{"$f":"IF(U25=0,0,手動入力!O37)","v":0},{"$f":"IF(V25=0,0,手動入力!P37)","v":0}]
[null,null,null,null,null,null,null,null,null,"契約保証率",{"$f":"IF(K25>0,IF(K26=\"ケース1\",0.0004,IF(K24+K25*$I$29<5000000,0,0.0004)),0)","v":0},{"$f":"IF(L25>0,IF(L26=\"ケース1\",0.0004,IF(L24+L25*$I$29<5000000,0,0.0004)),0)","v":0},0,0,0,0,0,0,{"$f":"IF(S25>0,IF(S26=\"ケース1\",0.0004,IF(S24+S25*$I$29<5000000,0,0.0004)),0)","v":0},0,0,0]
[null,null,null,null,null,null,"一般管理費",null,{"$f":"IF(J25=0,\"\",仮想工事!E42)","v":""},{"$f":"SUM(K29:V29)","v":0},{"$f":"-(K24+ROUNDDOWN(K25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(K24+ROUNDDOWN(K25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(K25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(L24+ROUNDDOWN(L25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(L24+ROUNDDOWN(L25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(L25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(M24+ROUNDDOWN(M25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(M24+ROUNDDOWN(M25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(M25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(N24+ROUNDDOWN(N25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(N24+ROUNDDOWN(N25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(N25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(O24+ROUNDDOWN(O25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(O24+ROUNDDOWN(O25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(O25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(P24+ROUNDDOWN(P25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(P24+ROUNDDOWN(P25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(P25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(Q24+ROUNDDOWN(Q25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(Q24+ROUNDDOWN(Q25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(Q25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(R24+ROUNDDOWN(R25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(R24+ROUNDDOWN(R25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(R25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(S24+ROUNDDOWN(S25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(S24+ROUNDDOWN(S25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(S25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(T24+ROUNDDOWN(T25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(T24+ROUNDDOWN(T25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(T25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(U24+ROUNDDOWN(U25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(U24+ROUNDDOWN(U25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(U25*最低制限価格算出結果!$I$31,0)","v":0},{"$f":"-(V24+ROUNDDOWN(V25*最低制限価格算出結果!$I$31,0))+ROUNDDOWN(V24+ROUNDDOWN(V25*最低制限価格算出結果!$I$31,0),-3)+ROUNDDOWN(V25*最低制限価格算出結果!$I$31,0)","v":0}]
[null,null,null,null,null,null,"契約保証補正",null,{"$f":"IF(J25=0,\"\",0.0004)","v":""},{"$f":"IF($G$45=\"点在設計H284\",I30*$J$25,SUM(K30:V30))","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!I21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!J21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!K21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!L21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!M21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!N21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!O21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!P21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!Q21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!R21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!S21)","v":{"$error":"#NAME?"}},{"$f":"IF(OR($G$45=\"合算点在計算\",$G$45=\"点在設計H284\"),0,仮想工事!T21)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,"調整前一般管理費計",null,{"$f":"SUM(I29:I30)","v":0},{"$f":"SUM(J29:J30)","v":{"$error":"#NAME?"}},{"$f":"SUM(K29:K30)","v":{"$error":"#NAME?"}},{"$f":"SUM(L29:L30)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,"標準設計",null,"H",{"$f":"SUM(K32:V32)","v":0}]
[null,null,null,null,null,null,"自動",null,"O",0]
[null,null,null,null,null,null,"合冊設計",null,"G",0]
[null,null,null,null,null,null,"点在設計",null,"D",0]
[null,null,null,null,null,null,"点在設計H284",null,"F",0]
[null,null,null,null,null,null,"一般管理費調整",null,null,{"$error":"#NAME?"},{"$f":"ROUNDDOWN(K24+K31,-3)-ROUNDDOWN(K24+K31,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDDOWN(L24+L31,-3)-ROUNDDOWN(L24+L31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,"一般管理費計",null,null,{"$error":"#NAME?"},{"$f":"K31+K37","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,"①積算工事価格",null,null,{"$error":"#NAME?"},{"$f":"K24+K38","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,{"$f":"\"③入札工事価格(\"&O16&\")\"","v":"③入札工事価格(1.03)"},null,null,1188,{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(K21*0.95+K22*0.9+K23*0.9*$O$16+K38*0.55,-3),最低制限価格!J16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(L21*0.95+L22*0.9+L23*0.9*$O$16+L38*0.55,-3),最低制限価格!K16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(M21*0.95+M22*0.9+M23*0.9*$O$16+M38*0.55,-3),最低制限価格!L16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(N21*0.95+N22*0.9+N23*0.9*$O$16+N38*0.55,-3),最低制限価格!M16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(O21*0.95+O22*0.9+O23*0.9*$O$16+O38*0.55,-3),最低制限価格!N16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(P21*0.95+P22*0.9+P23*0.9*$O$16+P38*0.55,-3),最低制限価格!O16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(Q21*0.95+Q22*0.9+Q23*0.9*$O$16+Q38*0.55,-3),最低制限価格!P16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(R21*0.95+R22*0.9+R23*0.9*$O$16+R38*0.55,-3),最低制限価格!Q16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(S21*0.95+S22*0.9+S23*0.9*$O$16+S38*0.55,-3),最低制限価格!R16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(T21*0.95+T22*0.9+T23*0.9*$O$16+T38*0.55,-3),最低制限価格!S16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(U21*0.95+U22*0.9+U23*0.9*$O$16+U38*0.55,-3),最低制限価格!T16)),99)","v":99},{"$f":"IF($G$45=\"合算点在計算\",IF($G$45=\"点在設計H284\",0,IF($G$45=\"合算点在計算\",ROUNDDOWN(V21*0.95+V22*0.9+V23*0.9*$O$16+V38*0.55,-3),最低制限価格!U16)),99)","v":99}]
[]
[]
[null,null,null,null,null,null,"一般土木",null,null,"②予定価格（公表）",null,24870000,"管理番号",null,"検索結果","①積算価格（公表）",{"$f":"IFERROR(現場検索!C16,\"\")","v":""},"貴社応札金額",{"$f":"IFERROR(現場検索!C37,\"\")","v":""}]
[null,null,null,null,null,null,"手動",null,null,{"$f":"IF(AND(Q44=\"\",J39=0),\"\",\"①-②\")","v":{"$error":"#NAME?"}},null,{"$f":"IFERROR((IF(OR(Q44=\"\",J39=0),J39-Q44,J39-Q44)),J39-L43)","v":{"$error":"#NAME?"}},{"$f":"IF(AND(Q44=\"\",J39=0),\"\",\"③-公表\")","v":{"$error":"#NAME?"}},{"$f":"IFERROR(Q45-J40,0)","v":0},null,"②予定価格（公表）",{"$f":"IFERROR(現場検索!C15,\"\")","v":""},"開札日",{"$f":"IFERROR(現場検索!C21,\"\")","v":""}]
[null,null,null,null,null,null,"点在設計H284処分費入力",null,{"$f":"VLOOKUP(G45,[1]計算条件!$B$63:$C$69,2,0)","v":{"$error":"#N/A"}},"最低制限価格（公表）",null,null,null,null,null,"最低制限価格（公表）",{"$f":"IFERROR(現場検索!C17,\"\")","v":""},"一般管理費の係数",{"$f":"IFERROR(現場検索!C19,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"落札金額",null,null,null,null,null,"落札金額",{"$f":"IFERROR(現場検索!C20,\"\")","v":""},"落札業者",{"$f":"IFERROR(現場検索!C22,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"工事実績一覧表",null,null,null,null,null,{"$f":"R3","v":"verH291001"}]
[null,null,null,null,null,null,"現場管理費のα係数決定に参考とした資料（合冊・点在設計等の場合は注意して下さい）"]
[null,null,null,null,null,null,"管理番号",null,null,"H2805-142",{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,2,0),\"\")","v":"山城北"},"281212-001",{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,3,0),\"\")","v":""},"H2805-138",{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,3,0),\"\")","v":""},"2803-248",{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,3,0),\"\")","v":""},"2803-249",{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,3,0),\"\")","v":""},"271111-59",{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,3,0),\"\")","v":""},"271109-261"]
[null,null,null,null,null,null,"工事名",null,null,{"$f":"IFERROR(VLOOKUP(J50,一覧工事検索,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L50,一覧工事検索,6,0),\"\")","v":"管内一円（長尾八幡線）地域振興道路工事"},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,6,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,6,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,6,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,6,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,6,0),\"\")","v":""}]
[null,null,null,null,null,null,"個所名",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,8,0)&VLOOKUP(J50,一覧工事検索,9,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,7,0)&VLOOKUP(L50,一覧工事検索,9,0),\"\")","v":"八幡市八幡一の坪地内影響受ける"},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,8,0)&VLOOKUP(N50,一覧工事検索,9,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,8,0)&VLOOKUP(P50,一覧工事検索,9,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,8,0)&VLOOKUP(R50,一覧工事検索,9,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,8,0)&VLOOKUP(T50,一覧工事検索,9,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,8,0)&VLOOKUP(V50,一覧工事検索,9,0),\"\")","v":""}]
[null,null,null,null,null,null,"直接工事費",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,22,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,18,0),\"\")","v":3442191},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,22,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,22,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,22,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,22,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,22,0),\"\")","v":""}]
[null,null,null,null,null,null,"共通仮設費計",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,23,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,19,0),\"\")","v":980185},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,23,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,23,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,23,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,23,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,23,0),\"\")","v":""}]
[null,null,null,null,null,null,"現場管理費",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,24,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,20,0),\"\")","v":1786000},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,24,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,24,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,24,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,24,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,24,0),\"\")","v":""}]
[null,null,null,null,null,null,"一般管理費",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,25,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,21,0),\"\")","v":1234624},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,25,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,25,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,25,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,25,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,25,0),\"\")","v":""}]
[null,null,null,null,null,null,"設計金額",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,14,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,11,0),\"\")","v":7443000},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,14,0),\"\")","v":""}]
[null,null,null,null,null,null,"公表予定金額",null,null,{"$f":"IFERROR( VLOOKUP(J51,一覧工事検索,14,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,10,0),\"\")","v":7440000},null,{"$f":"IFERROR( VLOOKUP(N51,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P51,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R51,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T51,一覧工事検索,14,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V51,一覧工事検索,14,0),\"\")","v":""}]
[null,null,null,null,null,null,"最低制限価格",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,17,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,14,0),\"\")","v":6507000},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,17,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,17,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,17,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,17,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,17,0),\"\")","v":""}]
[null,null,null,null,null,null,"落札金額",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,32,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,32,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,32,0),\"\")","v":""}]
[null,null,null,null,null,null,"開札年月日",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,4,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,4,0),\"\")","v":"2016-04-15"},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,4,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,4,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,4,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,4,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,4,0),\"\")","v":""}]
[null,null,null,null,null,null,"入札参加数",null,null,{"$f":"IFERROR( VLOOKUP(J50,一覧工事検索,37,0),\"\")","v":""},{"$f":"IFERROR( VLOOKUP(L50,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(N50,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(P50,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(R50,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(T50,一覧工事検索,37,0),\"\")","v":""},null,{"$f":"IFERROR( VLOOKUP(V50,一覧工事検索,37,0),\"\")","v":""}]
[null,null,null,null,null,null,"現場管理費のα値",null,null,{"$f":"IFERROR( IF(VLOOKUP(J50,一覧工事検索,21,0)=0,VLOOKUP(J50,一覧工事検索,20,0),VLOOKUP(J50,一覧工事検索,21,0)),\"\")","v":""},{"$f":"IFERROR( IF(VLOOKUP(L50,一覧工事検索,17,0)=0,VLOOKUP(L50,一覧工事検索,17,0),VLOOKUP(L50,一覧工事検索,17,0)),\"\")","v":1.0424964850068437},null,{"$f":"IFERROR( IF(VLOOKUP(N50,一覧工事検索,21,0)=0,VLOOKUP(N50,一覧工事検索,20,0),VLOOKUP(N50,一覧工事検索,21,0)),\"\")","v":""},null,{"$f":"IFERROR( IF(VLOOKUP(P50,一覧工事検索,21,0)=0,VLOOKUP(P50,一覧工事検索,20,0),VLOOKUP(P50,一覧工事検索,21,0)),\"\")","v":""},null,{"$f":"IFERROR( IF(VLOOKUP(R50,一覧工事検索,21,0)=0,VLOOKUP(R50,一覧工事検索,20,0),VLOOKUP(R50,一覧工事検索,21,0)),\"\")","v":""},null,{"$f":"IFERROR( IF(VLOOKUP(T50,一覧工事検索,21,0)=0,VLOOKUP(T50,一覧工事検索,20,0),VLOOKUP(T50,一覧工事検索,21,0)),\"\")","v":""},null,{"$f":"IFERROR( IF(VLOOKUP(V50,一覧工事検索,21,0)=0,VLOOKUP(V50,一覧工事検索,20,0),VLOOKUP(V50,一覧工事検索,21,0)),\"\")","v":""}]

{"sheet":"仮想工事","index":4,"n_rows":42,"n_cols":20,"rows_kept":42,"cut":false,"hidden":true,"merged":[[26,9,26,14],[31,5,31,6],[32,5,32,6],[33,5,33,6],[39,3,39,4],[27,5,27,6],[29,5,29,6],[30,5,30,6]]}
[]
[null,null,"工事名",{"$f":"IFERROR(手動入力!E2,VLOOKUP(最低制限価格算出結果!$L$6,一覧工事検索,6,0))","v":0}]
[null,null,"算出価格最低制限価"]
[]
[null,null,"費目名",null,"設計価格",null,"基準価格"]
[]
["合算点在計算",null,null,null,{"$f":"IF(OR(最低制限価格算出結果!G44=\"手動\",最低制限価格算出結果!G45=\"点在設計\"),\"仮装工事\",\"設計価格\")","v":"仮装工事"},null,null,null,{"$f":"IF(手動入力!E$8=I8,\"①\"&手動入力!E$5&IF(手動入力!F8=I8,\"②\"&手動入力!F5&IF(手動入力!G8=I8,\"③\"&手動入力!G5&IF(手動入力!H8=I8,\"④\"&手動入力!H5&IF(手動入力!I8=I8,\"⑤\"&手動入力!I5&IF(手動入力!J8=I8,\"⑥\"&手動入力!J5&IF(手動入力!K8=I8,\"⑦\"&手動入力!K5&IF(手動入力!L8=I8,\"⑧\"&手動入力!L5&IF(手動入力!M8=I8,\"⑨\"&手動入力!M5&IF(手動入力!N8=I8,\"⑩\"&手動入力!N5&IF(手動入力!O8=I8,\"⑪\"&手動入力!O5&IF(手動入力!P8=I8,\"⑫\"&手動入力!P5,1212),1111),1010),999),888),777),666),555),444),333),IF(手動入力!F8<>I8,\"\",222)))","v":"①"},{"$f":"IF(手動入力!F8=J8,\"②\"&手動入力!F5&IF(手動入力!G8=J8,\"③\"&手動入力!G5&IF(手動入力!H8=J8,\"④\"&手動入力!H5&IF(手動入力!I8=J8,\"⑤\"&手動入力!I5&IF(手動入力!J8=J8,\"⑥\"&手動入力!J5&IF(手動入力!K8=J8,\"⑦\"&手動入力!K5&IF(手動入力!L8=J8,\"⑧\"&手動入力!L5&IF(手動入力!M8=J8,\"⑨\"&手動入力!M5&IF(手動入力!N8=J8,\"⑩\"&手動入力!N5&IF(手動入力!O8=J8,\"⑪\"&手動入力!O5&IF(手動入力!P8=J8,\"⑫\"&手動入力!P5,1212),1111),1010),999),888),777),666),555),44444),5333333),IF(手動入力!G8=J8,\"③\"&手動入力!G5&IF(手動入力!H8=J8,\"④\"&手動入力!H5&IF(手動入力!I8=J8,\"⑤\"&手動入力!I5&IF(手動入力!J8=J8,\"⑥\"&手動入力!J5&IF(手動入力!K8=J8,\"⑦\"&手動入力!K5&IF(手動入力!L8=J8,\"⑧\"&手動入力!L5&IF(手動入力!M8=J8,\"⑨\"&手動入力!M5&IF(手動入力!N8=J8,\"⑩\"&手動入力!N5&IF(手動入力!O8=J8,\"⑪\"&手動入力!O5&IF(手動入力!P8=J8,\"⑫\"&手動入力!P5,1212),1111),1010),999),888),777),666),555),444),3333))","v":3333},{"$f":"IF(手動入力!G8=K8,\"③\"&手動入力!G5&IF(手動入力!H8=K8,\"④\"&手動入力!H5&IF(手動入力!I8=K8,\"⑤\"&手動入力!I5&IF(手動入力!J8=K8,\"⑥\"&手動入力!J5&IF(手動入力!K8=K8,\"⑦\"&手動入力!K5&IF(手動入力!L8=K8,\"⑧\"&手動入力!L5&IF(手動入力!M8=K8,\"⑨\"&手動入力!M5&IF(手動入力!N8=K8,\"⑩\"&手動入力!N5&IF(手動入力!O8=K8,\"⑪\"&手動入力!O5&IF(手動入力!P8=K8,\"⑫\"&手動入力!P5,\"\"),1011),1010),999),888),777),666),555),444),333)","v":333},{"$f":"IF(手動入力!H$8=L8,\"④\"&手動入力!H$5,\"\")","v":""},{"$f":"IF(手動入力!I$8=M8,\"⑤\"&手動入力!I$5,\"\")","v":""},{"$f":"IF(手動入力!J$8=N8,\"⑥\"&手動入力!J$5,\"\")","v":""},{"$f":"IF(手動入力!K$8=O8,\"⑦\"&手動入力!K$5,\"\")","v":""},{"$f":"IF(手動入力!L$8=P8,\"⑧\"&手動入力!L$5,\"\")","v":""},{"$f":"IF(手動入力!M$8=Q8,\"⑨\"&手動入力!M$5&IF(手動入力!N$8=Q8,\"⑩\"&手動入力!N$5&IF(手動入力!O$8=Q8,\"⑪\"&手動入力!O$5&IF(手動入力!P$8=Q8,\"⑫\"&手動入力!P$5,\"\"),4444444),555555),IF(手動入力!P8=Q8,\"⑫\"&手動入力!P$5,77777777))","v":77777777},{"$f":"IF(手動入力!N$8<=R8,IF(手動入力!N8=10,\"⑩\"&手動入力!N$5&IF(手動入力!O$8=R8,\"⑪\"&手動入力!O$8&IF(手動入力!P$8=R8,\"⑫888\"&手動入力!P$8,4444444),111),IF(手動入力!O8=R8,\"⑪\"&手動入力!O$5&\"⑫\"&手動入力!P$5,99999)),IF(手動入力!P8=R8,\"⑫895\"&手動入力!P$8,8888888))","v":99999},{"$f":"手動入力!O9","v":0},{"$f":"手動入力!P9","v":0}]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"率","金額","変換率","金額","設計金額①","設計金額②","設計金額③","設計金額④","設計金額⑤","設計金額⑥","設計金額⑦","設計金額⑧","設計金額⑨","設計金額⑩","設計金額⑪","設計金額⑫"]
[null,null,"読込DATA",null,null,null,null,null,{"$f":"現場検索!C23","v":{"$error":"#NAME?"}},{"$f":"現場検索!C24","v":{"$error":"#NAME?"}},{"$f":"現場検索!C25","v":{"$error":"#NAME?"}},{"$f":"現場検索!C26","v":{"$error":"#NAME?"}},{"$f":"現場検索!C27","v":{"$error":"#NAME?"}},{"$f":"現場検索!C28","v":{"$error":"#NAME?"}},{"$f":"現場検索!C29","v":{"$error":"#NAME?"}},{"$f":"現場検索!C30","v":{"$error":"#NAME?"}},{"$f":"現場検索!C31","v":{"$error":"#NAME?"}},{"$f":"現場検索!C32","v":{"$error":"#NAME?"}},{"$f":"現場検索!C33","v":{"$error":"#NAME?"}},{"$f":"現場検索!C34","v":{"$error":"#NAME?"}}]
[null,null,"契約保証補正計算用",null,null,null,null,null,{"$f":"手動入力!E35","v":0},{"$f":"手動入力!F35","v":0},{"$f":"手動入力!G35","v":0},{"$f":"手動入力!H35","v":0},{"$f":"手動入力!I35","v":0},{"$f":"手動入力!J35","v":0},{"$f":"手動入力!K35","v":0},{"$f":"手動入力!L35","v":0},{"$f":"手動入力!M35","v":0},{"$f":"手動入力!N35","v":0},{"$f":"手動入力!O35","v":0},{"$f":"手動入力!P35","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"最低制限価格算出結果!K27","v":0},{"$f":"最低制限価格算出結果!L27","v":0},{"$f":"最低制限価格算出結果!M27","v":0},{"$f":"最低制限価格算出結果!N27","v":0},{"$f":"最低制限価格算出結果!O27","v":0},{"$f":"最低制限価格算出結果!P27","v":0},{"$f":"最低制限価格算出結果!Q27","v":0},{"$f":"最低制限価格算出結果!R27","v":0},{"$f":"最低制限価格算出結果!S27","v":0},{"$f":"最低制限価格算出結果!T27","v":0},{"$f":"最低制限価格算出結果!U27","v":0},{"$f":"最低制限価格算出結果!V27","v":0}]
[null,null,"契約保証補正に係る処理",null,null,null,null,null,{"$f":"IF(OR(I12=\"0円\",(I18+I20+I19*0.0004)>5000000),0.0004,)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(J12=\"0円\",(J11+J20+J11*0.0004)>5000000),0.0004,0)","v":{"$error":"#NAME?"}},{"$f":"IF(OR(K12=\"0円\",(K11+K20+K11*0.0004)>5000000),0.0004,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[null,null,"直接工事費計",null,null,{"$f":"SUM(I15:T15)","v":0},null,null,{"$f":"IFERROR(VALUE(LEFT(I10,SEARCH(\" \",I10))),手動入力!E10)","v":0},{"$f":"IFERROR(VALUE(LEFT(J10,SEARCH(\" \",J10))),手動入力!F10)","v":0},{"$f":"IFERROR(VALUE(LEFT(K10,SEARCH(\" \",K10))),手動入力!G10)","v":0},{"$f":"IFERROR(VALUE(LEFT(L10,SEARCH(\" \",L10))),手動入力!H10)","v":0},{"$f":"IFERROR(VALUE(LEFT(M10,SEARCH(\" \",M10))),手動入力!I10)","v":0},{"$f":"IFERROR(VALUE(LEFT(N10,SEARCH(\" \",N10))),手動入力!J10)","v":0},{"$f":"IFERROR(VALUE(LEFT(O10,SEARCH(\" \",O10))),手動入力!K10)","v":0},{"$f":"IFERROR(VALUE(LEFT(P10,SEARCH(\" \",P10))),手動入力!L10)","v":0},{"$f":"IFERROR(VALUE(LEFT(Q10,SEARCH(\" \",Q10))),手動入力!M10)","v":0},{"$f":"IFERROR(VALUE(LEFT(R10,SEARCH(\" \",R10))),手動入力!N10)","v":0},{"$f":"IFERROR(VALUE(LEFT(S10,SEARCH(\" \",S10))),手動入力!O10)","v":0},{"$f":"IFERROR(VALUE(LEFT(T10,SEARCH(\" \",T10))),手動入力!P10)","v":0}]
[null,null,"共通仮設費計",null,null,{"$f":"SUM(I16:T16)","v":0},null,null,{"$f":"IFERROR(VALUE(MID(I10,SEARCH(\" \",I10,1)+1,SEARCH(\" \",I10,SEARCH(\" \",I10,1)+1)-SEARCH(\" \",I10,1))),手動入力!E17)","v":0},{"$f":"IFERROR(VALUE(MID(J10,SEARCH(\" \",J10,1)+1,SEARCH(\" \",J10,SEARCH(\" \",J10,1)+1)-SEARCH(\" \",J10,1))),手動入力!F17)","v":0},{"$f":"IFERROR(VALUE(MID(K10,SEARCH(\" \",K10,1)+1,SEARCH(\" \",K10,SEARCH(\" \",K10,1)+1)-SEARCH(\" \",K10,1))),手動入力!G17)","v":0},{"$f":"IFERROR(VALUE(MID(L10,SEARCH(\" \",L10,1)+1,SEARCH(\" \",L10,SEARCH(\" \",L10,1)+1)-SEARCH(\" \",L10,1))),手動入力!H17)","v":0},{"$f":"IFERROR(VALUE(MID(M10,SEARCH(\" \",M10,1)+1,SEARCH(\" \",M10,SEARCH(\" \",M10,1)+1)-SEARCH(\" \",M10,1))),手動入力!I17)","v":0},{"$f":"IFERROR(VALUE(MID(N10,SEARCH(\" \",N10,1)+1,SEARCH(\" \",N10,SEARCH(\" \",N10,1)+1)-SEARCH(\" \",N10,1))),手動入力!J17)","v":0},{"$f":"IFERROR(VALUE(MID(O10,SEARCH(\" \",O10,1)+1,SEARCH(\" \",O10,SEARCH(\" \",O10,1)+1)-SEARCH(\" \",O10,1))),手動入力!K17)","v":0},{"$f":"IFERROR(VALUE(MID(P10,SEARCH(\" \",P10,1)+1,SEARCH(\" \",P10,SEARCH(\" \",P10,1)+1)-SEARCH(\" \",P10,1))),手動入力!L17)","v":0},{"$f":"IFERROR(VALUE(MID(Q10,SEARCH(\" \",Q10,1)+1,SEARCH(\" \",Q10,SEARCH(\" \",Q10,1)+1)-SEARCH(\" \",Q10,1))),手動入力!M17)","v":0},{"$f":"IFERROR(VALUE(MID(R10,SEARCH(\" \",R10,1)+1,SEARCH(\" \",R10,SEARCH(\" \",R10,1)+1)-SEARCH(\" \",R10,1))),手動入力!N17)","v":0},{"$f":"IFERROR(VALUE(MID(S10,SEARCH(\" \",S10,1)+1,SEARCH(\" \",S10,SEARCH(\" \",S10,1)+1)-SEARCH(\" \",S10,1))),手動入力!O17)","v":0},{"$f":"IFERROR(VALUE(MID(T10,SEARCH(\" \",T10,1)+1,SEARCH(\" \",T10,SEARCH(\" \",T10,1)+1)-SEARCH(\" \",T10,1))),手動入力!P17)","v":0}]
[null,null,"現場管理費計",null,null,0,null,null,{"$f":"IFERROR(VALUE(LEFT(RIGHT(I10,LEN(I10)-SEARCH(\" \",I10,SEARCH(\" \",I10,1)+1)),SEARCH(\" \",RIGHT(I10,LEN(I10)-SEARCH(\" \",I10,SEARCH(\" \",I10,1)+1))))),手動入力!E18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(J10,LEN(J10)-SEARCH(\" \",J10,SEARCH(\" \",J10,1)+1)),SEARCH(\" \",RIGHT(J10,LEN(J10)-SEARCH(\" \",J10,SEARCH(\" \",J10,1)+1))))),手動入力!F18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(K10,LEN(K10)-SEARCH(\" \",K10,SEARCH(\" \",K10,1)+1)),SEARCH(\" \",RIGHT(K10,LEN(K10)-SEARCH(\" \",K10,SEARCH(\" \",K10,1)+1))))),手動入力!G18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(L10,LEN(L10)-SEARCH(\" \",L10,SEARCH(\" \",L10,1)+1)),SEARCH(\" \",RIGHT(L10,LEN(L10)-SEARCH(\" \",L10,SEARCH(\" \",L10,1)+1))))),手動入力!H18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(M10,LEN(M10)-SEARCH(\" \",M10,SEARCH(\" \",M10,1)+1)),SEARCH(\" \",RIGHT(M10,LEN(M10)-SEARCH(\" \",M10,SEARCH(\" \",M10,1)+1))))),手動入力!I18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(N10,LEN(N10)-SEARCH(\" \",N10,SEARCH(\" \",N10,1)+1)),SEARCH(\" \",RIGHT(N10,LEN(N10)-SEARCH(\" \",N10,SEARCH(\" \",N10,1)+1))))),手動入力!J18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(O10,LEN(O10)-SEARCH(\" \",O10,SEARCH(\" \",O10,1)+1)),SEARCH(\" \",RIGHT(O10,LEN(O10)-SEARCH(\" \",O10,SEARCH(\" \",O10,1)+1))))),手動入力!K18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(P10,LEN(P10)-SEARCH(\" \",P10,SEARCH(\" \",P10,1)+1)),SEARCH(\" \",RIGHT(P10,LEN(P10)-SEARCH(\" \",P10,SEARCH(\" \",P10,1)+1))))),手動入力!L18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(Q10,LEN(Q10)-SEARCH(\" \",Q10,SEARCH(\" \",Q10,1)+1)),SEARCH(\" \",RIGHT(Q10,LEN(Q10)-SEARCH(\" \",Q10,SEARCH(\" \",Q10,1)+1))))),手動入力!M18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(R10,LEN(R10)-SEARCH(\" \",R10,SEARCH(\" \",R10,1)+1)),SEARCH(\" \",RIGHT(R10,LEN(R10)-SEARCH(\" \",R10,SEARCH(\" \",R10,1)+1))))),手動入力!N18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(S10,LEN(S10)-SEARCH(\" \",S10,SEARCH(\" \",S10,1)+1)),SEARCH(\" \",RIGHT(S10,LEN(S10)-SEARCH(\" \",S10,SEARCH(\" \",S10,1)+1))))),手動入力!O18)","v":0},{"$f":"IFERROR(VALUE(LEFT(RIGHT(T10,LEN(T10)-SEARCH(\" \",T10,SEARCH(\" \",T10,1)+1)),SEARCH(\" \",RIGHT(T10,LEN(T10)-SEARCH(\" \",T10,SEARCH(\" \",T10,1)+1))))),手動入力!P18)","v":0}]
[null,null,"工事原価",null,null,0,null,null,{"$f":"SUM(I15:I17)","v":0},0,0,0,0,0,0,{"$f":"SUM(P15:P17)","v":0},0,0,0,0]
[null,null,null,"一般管理費対象額",null,{"$f":"SUM(I19:T19)","v":0},null,null,{"$f":"手動入力!E33","v":0},{"$f":"手動入力!F33","v":0},{"$f":"手動入力!G33","v":0},{"$f":"手動入力!H33","v":0},{"$f":"手動入力!I33","v":0},{"$f":"手動入力!J33","v":0},{"$f":"手動入力!K33","v":0},{"$f":"手動入力!L33","v":0},{"$f":"手動入力!M33","v":0},{"$f":"手動入力!N33","v":0},{"$f":"手動入力!O33","v":0},{"$f":"手動入力!P33","v":0}]
[null,null,null,"一般管理費",null,{"$f":"I20+J20+K20+L20+M20+N20+O20+T20","v":{"$error":"#NAME?"}},null,null,{"$f":"ROUNDDOWN(I19*$E$42,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,"契約保証補正に係る額",null,{"$f":"I21+J21+K21+L21+M21+N21+O21+T21","v":{"$error":"#NAME?"}},null,null,{"$f":"ROUNDDOWN(I19*I13,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDDOWN(J19*J13,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"ROUNDDOWN(P19*P13,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,"一般管理費計",null,null,{"$f":"SUM(I22:T22)","v":{"$error":"#NAME?"}},null,null,{"$f":"IFERROR(VALUE(RIGHT(RIGHT(I10,LEN(I10)-SEARCH(\" \",I10,SEARCH(\" \",I10,1)+1)),LEN(RIGHT(I10,LEN(I10)-SEARCH(\" \",I10,SEARCH(\" \",I10,1)+1)))-SEARCH(\" \",RIGHT(I10,LEN(I10)-SEARCH(\" \",I10,SEARCH(\" \",I10,1)+1)),1))), IF(I20>0,SUM(I20:I21),手動入力!E34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(J10,LEN(J10)-SEARCH(\" \",J10,SEARCH(\" \",J10,1)+1)),LEN(RIGHT(J10,LEN(J10)-SEARCH(\" \",J10,SEARCH(\" \",J10,1)+1)))-SEARCH(\" \",RIGHT(J10,LEN(J10)-SEARCH(\" \",J10,SEARCH(\" \",J10,1)+1)),1))),IF(J20>0,SUM(J20:J21),手動入力!F34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(K10,LEN(K10)-SEARCH(\" \",K10,SEARCH(\" \",K10,1)+1)),LEN(RIGHT(K10,LEN(K10)-SEARCH(\" \",K10,SEARCH(\" \",K10,1)+1)))-SEARCH(\" \",RIGHT(K10,LEN(K10)-SEARCH(\" \",K10,SEARCH(\" \",K10,1)+1)),1))),IF(K20>0,SUM(K20:K21),手動入力!G34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(L10,LEN(L10)-SEARCH(\" \",L10,SEARCH(\" \",L10,1)+1)),LEN(RIGHT(L10,LEN(L10)-SEARCH(\" \",L10,SEARCH(\" \",L10,1)+1)))-SEARCH(\" \",RIGHT(L10,LEN(L10)-SEARCH(\" \",L10,SEARCH(\" \",L10,1)+1)),1))), IF(L20>0,SUM(L20:L21),手動入力!H34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(M10,LEN(M10)-SEARCH(\" \",M10,SEARCH(\" \",M10,1)+1)),LEN(RIGHT(M10,LEN(M10)-SEARCH(\" \",M10,SEARCH(\" \",M10,1)+1)))-SEARCH(\" \",RIGHT(M10,LEN(M10)-SEARCH(\" \",M10,SEARCH(\" \",M10,1)+1)),1))), IF(M20>0,SUM(M20:M21),手動入力!I34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(N10,LEN(N10)-SEARCH(\" \",N10,SEARCH(\" \",N10,1)+1)),LEN(RIGHT(N10,LEN(N10)-SEARCH(\" \",N10,SEARCH(\" \",N10,1)+1)))-SEARCH(\" \",RIGHT(N10,LEN(N10)-SEARCH(\" \",N10,SEARCH(\" \",N10,1)+1)),1))), IF(N20>0,SUM(N20:N21),手動入力!J34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(O10,LEN(O10)-SEARCH(\" \",O10,SEARCH(\" \",O10,1)+1)),LEN(RIGHT(O10,LEN(O10)-SEARCH(\" \",O10,SEARCH(\" \",O10,1)+1)))-SEARCH(\" \",RIGHT(O10,LEN(O10)-SEARCH(\" \",O10,SEARCH(\" \",O10,1)+1)),1))), IF(O20>0,SUM(O20:O21),手動入力!K34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(P10,LEN(P10)-SEARCH(\" \",P10,SEARCH(\" \",P10,1)+1)),LEN(RIGHT(P10,LEN(P10)-SEARCH(\" \",P10,SEARCH(\" \",P10,1)+1)))-SEARCH(\" \",RIGHT(P10,LEN(P10)-SEARCH(\" \",P10,SEARCH(\" \",P10,1)+1)),1))), IF(P20>0,SUM(P20:P21),手動入力!L34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(Q10,LEN(Q10)-SEARCH(\" \",Q10,SEARCH(\" \",Q10,1)+1)),LEN(RIGHT(Q10,LEN(Q10)-SEARCH(\" \",Q10,SEARCH(\" \",Q10,1)+1)))-SEARCH(\" \",RIGHT(Q10,LEN(Q10)-SEARCH(\" \",Q10,SEARCH(\" \",Q10,1)+1)),1))), IF(Q20>0,SUM(Q20:Q21),手動入力!M34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(R10,LEN(R10)-SEARCH(\" \",R10,SEARCH(\" \",R10,1)+1)),LEN(RIGHT(R10,LEN(R10)-SEARCH(\" \",R10,SEARCH(\" \",R10,1)+1)))-SEARCH(\" \",RIGHT(R10,LEN(R10)-SEARCH(\" \",R10,SEARCH(\" \",R10,1)+1)),1))), IF(R20>0,SUM(R20:R21),手動入力!N34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(S10,LEN(S10)-SEARCH(\" \",S10,SEARCH(\" \",S10,1)+1)),LEN(RIGHT(S10,LEN(S10)-SEARCH(\" \",S10,SEARCH(\" \",S10,1)+1)))-SEARCH(\" \",RIGHT(S10,LEN(S10)-SEARCH(\" \",S10,SEARCH(\" \",S10,1)+1)),1))), IF(S20>0,SUM(S20:S21),手動入力!O34))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(VALUE(RIGHT(RIGHT(T10,LEN(T10)-SEARCH(\" \",T10,SEARCH(\" \",T10,1)+1)),LEN(RIGHT(T10,LEN(T10)-SEARCH(\" \",T10,SEARCH(\" \",T10,1)+1)))-SEARCH(\" \",RIGHT(T10,LEN(T10)-SEARCH(\" \",T10,SEARCH(\" \",T10,1)+1)),1))), IF(T20>0,SUM(T20:T21),手動入力!P34))","v":{"$error":"#NAME?"}}]
[null,null,"工事価格",null,null,{"$f":"ROUNDDOWN(F18+F22,-3)","v":{"$error":"#NAME?"}},{"$f":"SUM(I23:T23)","v":{"$error":"#NAME?"}},null,{"$f":"ROUNDDOWN(I18+I22,-3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"ROUNDDOWN(P18+P22,-3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(最低制限価格算出結果!G45=\"点在設計\",\"点在経費計算書\",IF(最低制限価格算出結果!G45=\"合冊設計\",\"合冊経費計算書\",IF(最低制限価格算出結果!G45=\"合算点在計算\",\"仮想工事集計\",\"経費計算書\")))","v":"経費計算書"},null,null,null,null,null,"ver14.0001"]
[null,null,null,null,null,"工区名",null,"合計",{"$f":"手動入力!E69&手動入力!E70&手動入力!E71&手動入力!E72&手動入力!E73&手動入力!E74&手動入力!E75&手動入力!E76&手動入力!E77&手動入力!E78&手動入力!E79","v":"①"},{"$f":"手動入力!F70&手動入力!F71&手動入力!F72&手動入力!F73&手動入力!F74&手動入力!F75&手動入力!F76&手動入力!F77&手動入力!F78&手動入力!F79","v":""},{"$f":"手動入力!G71&手動入力!G72&手動入力!G73&手動入力!G74&手動入力!G75&手動入力!G76&手動入力!G77&手動入力!G78&手動入力!G79","v":""},{"$f":"手動入力!H72&手動入力!H73&手動入力!H74&手動入力!H75&手動入力!H76&手動入力!H77&手動入力!H78&手動入力!H79","v":""},{"$f":"手動入力!I73&手動入力!I74&手動入力!I75&手動入力!I76&手動入力!I77&手動入力!I78&手動入力!I79","v":""},{"$f":"手動入力!J74&手動入力!J75&手動入力!J76&手動入力!J77&手動入力!J78&手動入力!J79","v":""},{"$f":"手動入力!K75&手動入力!K76&手動入力!K77&手動入力!K78&手動入力!K79","v":""},{"$f":"手動入力!L76&手動入力!L77&手動入力!L78&手動入力!L79","v":""},{"$f":"手動入力!M77&手動入力!M78&手動入力!M79","v":""},{"$f":"手動入力!N78&手動入力!N79","v":""},{"$f":"IF(手動入力!$D79=11,\"⑪\"&手動入力!$O$5,\"\")","v":""},{"$f":"IF(T29=12,\"⑫\"&手動入力!$P$5,\"\")","v":"⑫"}]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,"直接工事費",null,{"$f":"SUM(I30:T30)","v":0},{"$f":"IF(手動入力!E8=I29,手動入力!E10,0)+IF(手動入力!F8=I29,手動入力!F10,0)+IF(手動入力!G8=I29,手動入力!G10,0)+IF(手動入力!H8=I29,手動入力!H10,0)+IF(手動入力!I8=I29,手動入力!I10,0)+IF(手動入力!J8=$I29,手動入力!J10,0)+IF(手動入力!K8=I29,手動入力!K10,0)+IF(手動入力!L8=$I29,手動入力!L10,0)+IF(手動入力!M8=$I29,手動入力!M10,0)+IF(手動入力!N8=I29,手動入力!N10,0)+IF(手動入力!O8=I29,手動入力!O10,0)+IF(手動入力!P8=I29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!F8=J29,手動入力!F10,0)+IF(手動入力!G8=J29,手動入力!G10,0)+IF(手動入力!H8=J29,手動入力!H10,0)+IF(手動入力!I8=J29,手動入力!I10,0)+IF(手動入力!J8=J29,手動入力!J10,0)+IF(手動入力!K8=J29,手動入力!K10,0)+IF(手動入力!L8=J29,手動入力!L10,0)+IF(手動入力!M8=J29,手動入力!M10,0)+IF(手動入力!N8=J29,手動入力!N10,0)+IF(手動入力!O8=J29,手動入力!O10,0)+IF(手動入力!P8=J29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!G8=K29,手動入力!G10,0)+IF(手動入力!H8=K29,手動入力!H10,0)+IF(手動入力!I8=K29,手動入力!I10,0)+IF(手動入力!J8=K29,手動入力!J10,0)+IF(手動入力!K8=K29,手動入力!K10,0)+IF(手動入力!L8=K29,手動入力!L10,0)+IF(手動入力!M8=K29,手動入力!M10,0)+IF(手動入力!N8=K29,手動入力!N10,0)+IF(手動入力!O8=K29,手動入力!O10,0)+IF(手動入力!P8=K29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!H8=L29,手動入力!H10,0)+IF(手動入力!I8=L29,手動入力!I10,0)+IF(手動入力!J8=L29,手動入力!J10,0)+IF(手動入力!K8=L29,手動入力!K10,0)+IF(手動入力!L8=L29,手動入力!L10,0)+IF(手動入力!M8=L29,手動入力!M10,0)+IF(手動入力!N8=L29,手動入力!N10,0)+IF(手動入力!O8=L29,手動入力!O10,0)+IF(手動入力!P8=L29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!I8=M29,手動入力!I10,0)+IF(手動入力!J8=M29,手動入力!J10,0)+IF(手動入力!K8=M29,手動入力!K10,0)+IF(手動入力!L8=M29,手動入力!L10,0)+IF(手動入力!M8=M29,手動入力!M10,0)+IF(手動入力!N8=M29,手動入力!N10,0)+IF(手動入力!O8=M29,手動入力!O10,0)+IF(手動入力!P8=M29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!J8=N29,手動入力!J10,0)+IF(手動入力!K8=N29,手動入力!K10,0)+IF(手動入力!L8=N29,手動入力!L10,0)+IF(手動入力!M8=N29,手動入力!M10,0)+IF(手動入力!N8=N29,手動入力!N10,0)+IF(手動入力!O8=N29,手動入力!O10,0)+IF(手動入力!P8=N29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!K8=O29,手動入力!K10,0)+IF(手動入力!L8=O29,手動入力!L10,0)+IF(手動入力!M8=O29,手動入力!M10,0)+IF(手動入力!N8=O29,手動入力!N10,0)+IF(手動入力!O8=O29,手動入力!O10,0)+IF(手動入力!P8=O29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!L8=P29,手動入力!L10,0)+IF(手動入力!M8=P29,手動入力!M10,0)+IF(手動入力!N8=P29,手動入力!N10,0)+IF(手動入力!O8=P29,手動入力!O10,0)+IF(手動入力!P8=P29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!M8=Q29,手動入力!M10,0)+IF(手動入力!N8=Q29,手動入力!N10,0)+IF(手動入力!O8=Q29,手動入力!O10,0)+IF(手動入力!P8=Q29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!N8=R29,手動入力!N10,0)+IF(手動入力!O8=R29,手動入力!O10,0)+IF(手動入力!P8=R29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!O8=S29,手動入力!O10,0)+IF(手動入力!P8=S29,手動入力!P10,0)","v":0},{"$f":"IF(手動入力!P8=T29,手動入力!P10,0)","v":0}]
[null,null,null,null,null,"共通仮設費計",null,{"$f":"SUM(I31:T31)","v":0},{"$f":"IF(手動入力!E8=I29,手動入力!E17)+IF(手動入力!F8=I29,手動入力!F17)+IF(手動入力!G8=I29,手動入力!G17)+IF(手動入力!H8=I29,手動入力!H17)+IF(手動入力!I8=I29,手動入力!I17)+IF(手動入力!J8=I29,手動入力!J17)+IF(手動入力!K8=I29,手動入力!K17)+IF(手動入力!L8=I29,手動入力!L17)+IF(手動入力!M8=I29,手動入力!M17)+IF(手動入力!N8=I29,手動入力!N17)+IF(手動入力!O8=I29,手動入力!O17)+IF(手動入力!P8=I29,手動入力!P17)","v":0},{"$f":"IF(手動入力!F8=J29,手動入力!F17)+IF(手動入力!G8=J29,手動入力!G17)+IF(手動入力!H8=J29,手動入力!H17)+IF(手動入力!I8=J29,手動入力!I17)+IF(手動入力!J8=J29,手動入力!J17)+IF(手動入力!K8=J29,手動入力!K17)+IF(手動入力!L8=J29,手動入力!L17)+IF(手動入力!M8=J29,手動入力!M17)+IF(手動入力!N8=J29,手動入力!N17)+IF(手動入力!O8=J29,手動入力!O17)+IF(手動入力!P8=J29,手動入力!P17)+IF(手動入力!Q8=J29,手動入力!Q17)","v":0},{"$f":"IF(手動入力!G8=K29,手動入力!G17)+IF(手動入力!H8=K29,手動入力!H17)+IF(手動入力!I8=K29,手動入力!I17)+IF(手動入力!J8=K29,手動入力!J17)+IF(手動入力!K8=K29,手動入力!K17)+IF(手動入力!L8=K29,手動入力!L17)+IF(手動入力!M8=K29,手動入力!M17)+IF(手動入力!N8=K29,手動入力!N17)+IF(手動入力!O8=K29,手動入力!O17)+IF(手動入力!P8=K29,手動入力!P17)+IF(手動入力!Q8=K29,手動入力!Q17)+IF(手動入力!R8=K29,手動入力!R17)","v":0},{"$f":"IF(手動入力!H8=L29,手動入力!H17)+IF(手動入力!I8=L29,手動入力!I17)+IF(手動入力!J8=L29,手動入力!J17)+IF(手動入力!K8=L29,手動入力!K17)+IF(手動入力!L8=L29,手動入力!L17)+IF(手動入力!M8=L29,手動入力!M17)+IF(手動入力!N8=L29,手動入力!N17)+IF(手動入力!O8=L29,手動入力!O17)+IF(手動入力!P8=L29,手動入力!P17)+IF(手動入力!Q8=L29,手動入力!Q17)+IF(手動入力!R8=L29,手動入力!R17)+IF(手動入力!S8=L29,手動入力!S17)","v":0},{"$f":"IF(手動入力!I8=M29,手動入力!I17)+IF(手動入力!J8=M29,手動入力!J17)+IF(手動入力!K8=M29,手動入力!K17)+IF(手動入力!L8=M29,手動入力!L17)+IF(手動入力!M8=M29,手動入力!M17)+IF(手動入力!N8=M29,手動入力!N17)+IF(手動入力!O8=M29,手動入力!O17)+IF(手動入力!P8=M29,手動入力!P17)+IF(手動入力!Q8=M29,手動入力!Q17)+IF(手動入力!R8=M29,手動入力!R17)+IF(手動入力!S8=M29,手動入力!S17)+IF(手動入力!T8=M29,手動入力!T17)","v":0},{"$f":"IF(手動入力!J8=N29,手動入力!J17)+IF(手動入力!K8=N29,手動入力!K17)+IF(手動入力!L8=N29,手動入力!L17)+IF(手動入力!M8=N29,手動入力!M17)+IF(手動入力!N8=N29,手動入力!N17)+IF(手動入力!O8=N29,手動入力!O17)+IF(手動入力!P8=N29,手動入力!P17)+IF(手動入力!Q8=N29,手動入力!Q17)+IF(手動入力!R8=N29,手動入力!R17)+IF(手動入力!S8=N29,手動入力!S17)+IF(手動入力!T8=N29,手動入力!T17)+IF(手動入力!U8=N29,手動入力!U17)","v":0},{"$f":"IF(手動入力!K8=O29,手動入力!K17)+IF(手動入力!L8=O29,手動入力!L17)+IF(手動入力!M8=O29,手動入力!M17)+IF(手動入力!N8=O29,手動入力!N17)+IF(手動入力!O8=O29,手動入力!O17)+IF(手動入力!P8=O29,手動入力!P17)+IF(手動入力!Q8=O29,手動入力!Q17)+IF(手動入力!R8=O29,手動入力!R17)+IF(手動入力!S8=O29,手動入力!S17)+IF(手動入力!T8=O29,手動入力!T17)+IF(手動入力!U8=O29,手動入力!U17)+IF(手動入力!V8=O29,手動入力!V17)","v":0},{"$f":"IF(手動入力!L8=P29,手動入力!L17)+IF(手動入力!M8=P29,手動入力!M17)+IF(手動入力!N8=P29,手動入力!N17)+IF(手動入力!O8=P29,手動入力!O17)+IF(手動入力!P8=P29,手動入力!P17)+IF(手動入力!Q8=P29,手動入力!Q17)+IF(手動入力!R8=P29,手動入力!R17)+IF(手動入力!S8=P29,手動入力!S17)+IF(手動入力!T8=P29,手動入力!T17)+IF(手動入力!U8=P29,手動入力!U17)+IF(手動入力!V8=P29,手動入力!V17)+IF(手動入力!W8=P29,手動入力!W17)","v":0},{"$f":"IF(手動入力!M8=Q29,手動入力!M17)+IF(手動入力!N8=Q29,手動入力!N17)+IF(手動入力!O8=Q29,手動入力!O17)+IF(手動入力!P8=Q29,手動入力!P17)+IF(手動入力!Q8=Q29,手動入力!Q17)+IF(手動入力!R8=Q29,手動入力!R17)+IF(手動入力!S8=Q29,手動入力!S17)+IF(手動入力!T8=Q29,手動入力!T17)+IF(手動入力!U8=Q29,手動入力!U17)+IF(手動入力!V8=Q29,手動入力!V17)+IF(手動入力!W8=Q29,手動入力!W17)+IF(手動入力!X8=Q29,手動入力!X17)","v":0},{"$f":"IF(手動入力!N8=R29,手動入力!N17)+IF(手動入力!O8=R29,手動入力!O17)+IF(手動入力!P8=R29,手動入力!P17)+IF(手動入力!Q8=R29,手動入力!Q17)+IF(手動入力!R8=R29,手動入力!R17)+IF(手動入力!S8=R29,手動入力!S17)+IF(手動入力!T8=R29,手動入力!T17)+IF(手動入力!U8=R29,手動入力!U17)+IF(手動入力!V8=R29,手動入力!V17)+IF(手動入力!W8=R29,手動入力!W17)+IF(手動入力!X8=R29,手動入力!X17)+IF(手動入力!Y8=R29,手動入力!Y17)","v":0},{"$f":"IF(手動入力!O8=S29,手動入力!O17)+IF(手動入力!P8=S29,手動入力!P17)+IF(手動入力!Q8=S29,手動入力!Q17)+IF(手動入力!R8=S29,手動入力!R17)+IF(手動入力!S8=S29,手動入力!S17)+IF(手動入力!T8=S29,手動入力!T17)+IF(手動入力!U8=S29,手動入力!U17)+IF(手動入力!V8=S29,手動入力!V17)+IF(手動入力!W8=S29,手動入力!W17)+IF(手動入力!X8=S29,手動入力!X17)+IF(手動入力!Y8=S29,手動入力!Y17)+IF(手動入力!Z8=S29,手動入力!Z17)","v":0},{"$f":"IF(手動入力!P8=T29,手動入力!P17)+IF(手動入力!Q8=T29,手動入力!Q17)+IF(手動入力!R8=T29,手動入力!R17)+IF(手動入力!S8=T29,手動入力!S17)+IF(手動入力!T8=T29,手動入力!T17)+IF(手動入力!U8=T29,手動入力!U17)+IF(手動入力!V8=T29,手動入力!V17)+IF(手動入力!W8=T29,手動入力!W17)+IF(手動入力!X8=T29,手動入力!X17)+IF(手動入力!Y8=T29,手動入力!Y17)+IF(手動入力!Z8=T29,手動入力!Z17)+IF(手動入力!AA8=T29,手動入力!AA17)","v":0}]
[null,null,null,null,null,"現場管理費",null,{"$f":"SUM(I32:T32)","v":0},{"$f":"IF(手動入力!E8=I29,手動入力!E18)+IF(手動入力!F8=I29,手動入力!F18)+IF(手動入力!G8=I29,手動入力!G18)+IF(手動入力!H8=I29,手動入力!H18)+IF(手動入力!I8=I29,手動入力!I18)+IF(手動入力!J8=I29,手動入力!J18)+IF(手動入力!K8=I29,手動入力!K18)+IF(手動入力!L8=I29,手動入力!L18)+IF(手動入力!M8=I29,手動入力!M18)+IF(手動入力!N8=I29,手動入力!N18)+IF(手動入力!O8=I29,手動入力!O18)+IF(手動入力!P8=I29,手動入力!P18)","v":0},{"$f":"IF(手動入力!F8=J29,手動入力!F18)+IF(手動入力!G8=J29,手動入力!G18)+IF(手動入力!H8=J29,手動入力!H18)+IF(手動入力!I8=J29,手動入力!I18)+IF(手動入力!J8=J29,手動入力!J18)+IF(手動入力!K8=J29,手動入力!K18)+IF(手動入力!L8=J29,手動入力!L18)+IF(手動入力!M8=J29,手動入力!M18)+IF(手動入力!N8=J29,手動入力!N18)+IF(手動入力!O8=J29,手動入力!O18)+IF(手動入力!P8=J29,手動入力!P18)","v":0},{"$f":"IF(手動入力!G8=K29,手動入力!G18)+IF(手動入力!H8=K29,手動入力!H18)+IF(手動入力!I8=K29,手動入力!I18)+IF(手動入力!J8=K29,手動入力!J18)+IF(手動入力!K8=K29,手動入力!K18)+IF(手動入力!L8=K29,手動入力!L18)+IF(手動入力!M8=K29,手動入力!M18)+IF(手動入力!N8=K29,手動入力!N18)+IF(手動入力!O8=K29,手動入力!O18)+IF(手動入力!P8=K29,手動入力!P18)","v":0},{"$f":"IF(手動入力!H8=L29,手動入力!H18)+IF(手動入力!I8=L29,手動入力!I18)+IF(手動入力!J8=L29,手動入力!J18)+IF(手動入力!K8=L29,手動入力!K18)+IF(手動入力!L8=L29,手動入力!L18)+IF(手動入力!M8=L29,手動入力!M18)+IF(手動入力!N8=L29,手動入力!N18)+IF(手動入力!O8=L29,手動入力!O18)+IF(手動入力!P8=L29,手動入力!P18)","v":0},{"$f":"IF(手動入力!I8=M29,手動入力!I18)+IF(手動入力!J8=M29,手動入力!J18)+IF(手動入力!K8=M29,手動入力!K18)+IF(手動入力!L8=M29,手動入力!L18)+IF(手動入力!M8=M29,手動入力!M18)+IF(手動入力!N8=M29,手動入力!N18)+IF(手動入力!O8=M29,手動入力!O18)+IF(手動入力!P8=M29,手動入力!P18)","v":0},{"$f":"IF(手動入力!J8=N29,手動入力!J18)+IF(手動入力!K8=N29,手動入力!K18)+IF(手動入力!L8=N29,手動入力!L18)+IF(手動入力!M8=N29,手動入力!M18)+IF(手動入力!N8=N29,手動入力!N18)+IF(手動入力!O8=N29,手動入力!O18)+IF(手動入力!P8=N29,手動入力!P18)","v":0},{"$f":"IF(手動入力!K8=O29,手動入力!K18)+IF(手動入力!L8=O29,手動入力!L18)+IF(手動入力!M8=O29,手動入力!M18)+IF(手動入力!N8=O29,手動入力!N18)+IF(手動入力!O8=O29,手動入力!O18)+IF(手動入力!P8=O29,手動入力!P18)","v":0},{"$f":"IF(手動入力!L8=P29,手動入力!L18)+IF(手動入力!M8=P29,手動入力!M18)+IF(手動入力!N8=P29,手動入力!N18)+IF(手動入力!O8=P29,手動入力!O18)+IF(手動入力!P8=P29,手動入力!P18)","v":0},{"$f":"IF(手動入力!M8=Q29,手動入力!M18)+IF(手動入力!N8=Q29,手動入力!N18)+IF(手動入力!O8=Q29,手動入力!O18)+IF(手動入力!P8=Q29,手動入力!P18)","v":0},{"$f":"IF(手動入力!N8=R29,手動入力!N18)+IF(手動入力!O8=R29,手動入力!O18)+IF(手動入力!P8=R29,手動入力!P18)","v":0},{"$f":"IF(手動入力!O8=S29,手動入力!O18)+IF(手動入力!P8=S29,手動入力!P18)","v":0},{"$f":"IF(手動入力!P8=T29,手動入力!P18,0)","v":0}]
[null,null,null,null,null,"工事原価",null,{"$f":"SUM(I33:T33)","v":0},{"$f":"SUM(I30:I32)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"処分費等",null,{"$f":"SUM(手動入力!E11:P11)","v":0},{"$f":"IF(手動入力!E8=I29,手動入力!E11)+IF(手動入力!F8=I29,手動入力!F11)+IF(手動入力!G8=I29,手動入力!G11)+IF(手動入力!H8=I29,手動入力!H11)+IF(手動入力!I8=I29,手動入力!I11)+IF(手動入力!J8=I29,手動入力!J11)+IF(手動入力!K8=I29,手動入力!K11)+IF(手動入力!L8=I29,手動入力!L11)+IF(手動入力!M8=I29,手動入力!M11)+IF(手動入力!N8=I29,手動入力!N11)+IF(手動入力!O8=I29,手動入力!O11)+IF(手動入力!P8=I29,手動入力!P11)","v":0},{"$f":"IF(手動入力!F8=J29,手動入力!F11)+IF(手動入力!G8=J29,手動入力!G11)+IF(手動入力!H8=J29,手動入力!H11)+IF(手動入力!I8=J29,手動入力!I11)+IF(手動入力!J8=J29,手動入力!J11)+IF(手動入力!K8=J29,手動入力!K11)+IF(手動入力!L8=J29,手動入力!L11)+IF(手動入力!M8=J29,手動入力!M11)+IF(手動入力!N8=J29,手動入力!N11)+IF(手動入力!O8=J29,手動入力!O11)+IF(手動入力!P8=J29,手動入力!P11)","v":0},{"$f":"IF(手動入力!G8=K29,手動入力!G11)+IF(手動入力!H8=K29,手動入力!H11)+IF(手動入力!I8=K29,手動入力!I11)+IF(手動入力!J8=K29,手動入力!J11)+IF(手動入力!K8=K29,手動入力!K11)+IF(手動入力!L8=K29,手動入力!L11)+IF(手動入力!M8=K29,手動入力!M11)+IF(手動入力!N8=K29,手動入力!N11)+IF(手動入力!O8=K29,手動入力!O11)+IF(手動入力!P8=K29,手動入力!P11)","v":0},{"$f":"IF(手動入力!H8=L29,手動入力!H11)+IF(手動入力!I8=L29,手動入力!I11)+IF(手動入力!J8=L29,手動入力!J11)+IF(手動入力!K8=L29,手動入力!K11)+IF(手動入力!L8=L29,手動入力!L11)+IF(手動入力!M8=L29,手動入力!M11)+IF(手動入力!N8=L29,手動入力!N11)+IF(手動入力!O8=L29,手動入力!O11)+IF(手動入力!P8=L29,手動入力!P11)","v":0},{"$f":"IF(手動入力!I8=M29,手動入力!I11)+IF(手動入力!J8=M29,手動入力!J11)+IF(手動入力!K8=M29,手動入力!K11)+IF(手動入力!L8=M29,手動入力!L11)+IF(手動入力!M8=M29,手動入力!M11)+IF(手動入力!N8=M29,手動入力!N11)+IF(手動入力!O8=M29,手動入力!O11)+IF(手動入力!P8=M29,手動入力!P11)","v":0},{"$f":"IF(手動入力!J8=N29,手動入力!J11)+IF(手動入力!K8=N29,手動入力!K11)+IF(手動入力!L8=N29,手動入力!L11)+IF(手動入力!M8=N29,手動入力!M11)+IF(手動入力!N8=N29,手動入力!N11)+IF(手動入力!O8=N29,手動入力!O11)+IF(手動入力!P8=N29,手動入力!P11)","v":0},{"$f":"IF(手動入力!K8=O29,手動入力!K11)+IF(手動入力!L8=O29,手動入力!L11)+IF(手動入力!M8=O29,手動入力!M11)+IF(手動入力!N8=O29,手動入力!N11)+IF(手動入力!O8=O29,手動入力!O11)+IF(手動入力!P8=O29,手動入力!P11)+IF(手動入力!Q8=O29,手動入力!Q11)+IF(手動入力!R8=O29,手動入力!R11)+IF(手動入力!S8=O29,手動入力!S11)+IF(手動入力!T8=O29,手動入力!T11)+IF(手動入力!U8=O29,手動入力!U11)+IF(手動入力!V8=O29,手動入力!V11)","v":0},{"$f":"IF(手動入力!L8=P29,手動入力!L11)+IF(手動入力!M8=P29,手動入力!M11)+IF(手動入力!N8=P29,手動入力!N11)+IF(手動入力!O8=P29,手動入力!O11)+IF(手動入力!P8=P29,手動入力!P11)+IF(手動入力!Q8=P29,手動入力!Q11)+IF(手動入力!R8=P29,手動入力!R11)+IF(手動入力!S8=P29,手動入力!S11)+IF(手動入力!T8=P29,手動入力!T11)+IF(手動入力!U8=P29,手動入力!U11)+IF(手動入力!V8=P29,手動入力!V11)+IF(手動入力!W8=P29,手動入力!W11)","v":0},{"$f":"IF(手動入力!M8=Q29,手動入力!M11)+IF(手動入力!N8=Q29,手動入力!N11)+IF(手動入力!O8=Q29,手動入力!O11)+IF(手動入力!P8=Q29,手動入力!P11)+IF(手動入力!Q8=Q29,手動入力!Q11)+IF(手動入力!R8=Q29,手動入力!R11)+IF(手動入力!S8=Q29,手動入力!S11)+IF(手動入力!T8=Q29,手動入力!T11)+IF(手動入力!U8=Q29,手動入力!U11)+IF(手動入力!V8=Q29,手動入力!V11)+IF(手動入力!W8=Q29,手動入力!W11)+IF(手動入力!X8=Q29,手動入力!X11)","v":0},{"$f":"IF(手動入力!N8=R29,手動入力!N11)+IF(手動入力!O8=R29,手動入力!O11)+IF(手動入力!P8=R29,手動入力!P11)+IF(手動入力!Q8=R29,手動入力!Q11)+IF(手動入力!R8=R29,手動入力!R11)+IF(手動入力!S8=R29,手動入力!S11)+IF(手動入力!T8=R29,手動入力!T11)+IF(手動入力!U8=R29,手動入力!U11)+IF(手動入力!V8=R29,手動入力!V11)+IF(手動入力!W8=R29,手動入力!W11)+IF(手動入力!X8=R29,手動入力!X11)+IF(手動入力!Y8=R29,手動入力!Y11)","v":0},{"$f":"IF(手動入力!O8=S29,手動入力!O11)+IF(手動入力!P8=S29,手動入力!P11)+IF(手動入力!Q8=S29,手動入力!Q11)+IF(手動入力!R8=S29,手動入力!R11)+IF(手動入力!S8=S29,手動入力!S11)+IF(手動入力!T8=S29,手動入力!T11)+IF(手動入力!U8=S29,手動入力!U11)+IF(手動入力!V8=S29,手動入力!V11)+IF(手動入力!W8=S29,手動入力!W11)+IF(手動入力!X8=S29,手動入力!X11)+IF(手動入力!Y8=S29,手動入力!Y11)+IF(手動入力!Z8=S29,手動入力!Z11)","v":0},{"$f":"IF(手動入力!P8=T29,手動入力!P11)+IF(手動入力!Q8=T29,手動入力!Q11)+IF(手動入力!R8=T29,手動入力!R11)+IF(手動入力!S8=T29,手動入力!S11)+IF(手動入力!T8=T29,手動入力!T11)+IF(手動入力!U8=T29,手動入力!U11)+IF(手動入力!V8=T29,手動入力!V11)+IF(手動入力!W8=T29,手動入力!W11)+IF(手動入力!X8=T29,手動入力!X11)+IF(手動入力!Y8=T29,手動入力!Y11)+IF(手動入力!Z8=T29,手動入力!Z11)+IF(手動入力!AA8=T29,手動入力!AA11)","v":0}]
[null,null,null,null,null,"一般管理費対象額",null,{"$f":"SUM(I35:T35)","v":99},{"$f":"IF(最低制限価格算出結果!G45<>\"合算点在計算\",99,I33+IF(I34-I30*0.03>0,-(I34-I30*0.03),0))","v":99},{"$f":"J33+IF(J34-J30*0.03>0,-(J34-J30*0.03),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"最低制限価格算出結果!L$16","v":"自動"},{"$f":"VLOOKUP(D39,免除金額,2,0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"最低制限価格算出結果!O11","v":"2016-04-01"}]
[null,null,null,"一般管理費対象額",{"$f":"最低制限価格算出結果!J25","v":0}]
[null,null,null,"決定一般管理費率",{"$f":"IF(E41<5000000,F42,ROUND((G42*LOG(E41)+H42)/100,4))","v":{"$error":"#NAME?"}},{"$f":"VLOOKUP($D$40,諸経費,3,0)","v":{"$error":"#NAME?"}},{"$f":"VLOOKUP($D$40,諸経費,4,0)","v":{"$error":"#NAME?"}},{"$f":"VLOOKUP($D$40,諸経費,5,0)","v":{"$error":"#NAME?"}}]

{"sheet":"最低制限価格","index":5,"n_rows":46,"n_cols":31,"rows_kept":46,"cut":false,"hidden":true,"merged":[[4,3,6,4],[4,5,4,6],[4,8,6,8],[5,5,5,6],[2,6,2,7],[20,24,20,26],[24,5,24,6],[31,5,31,6],[30,5,30,6],[28,5,28,6],[27,5,27,6],[26,5,26,6],[23,5,23,6],[34,24,34,26],[24,3,24,4],[29,3,31,3],[23,3,23,4],[29,5,29,6],[25,3,28,3],[25,5,25,6]]}
[]
[null,null,null,"工事名",{"$f":"IFERROR(VLOOKUP(E3,一覧工事検索,6,0),手動入力!E2)","v":0}]
[null,null,null,"番号",{"$f":"IF(現場検索!C2>0,現場検索!C2,手動入力!E2)","v":{"$error":"#NAME?"}},null,"算出価格最低制限価",null,null,"変換率・丸め設定京都府 - 平成25年5月"]
[]
[null,null,null,"費目名",null,"設計価格",null,null,"変換率","設計書に反映する価格"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(仮想工事!I9=0,\"\",IF(手動入力!E5=\"\",\"1工区\",手動入力!E5))","v":"1工区"},{"$f":"IF(仮想工事!J9=0,\"\",IF(手動入力!F5=\"\",\"2工区\",手動入力!F5))","v":"2工区"},{"$f":"IF(仮想工事!K9=0,\"\",IF(手動入力!G5=\"\",\"3工区\",手動入力!G5))","v":"3工区"},{"$f":"IF(仮想工事!L9=0,\"\",IF(手動入力!H5=\"\",\"4工区\",手動入力!H5))","v":"4工区"},{"$f":"IF(仮想工事!M9=0,\"\",IF(手動入力!I5=\"\",\"5工区\",手動入力!I5))","v":"5工区"},{"$f":"IF(仮想工事!N9=0,\"\",IF(手動入力!J5=\"\",\"6工区\",手動入力!J5))","v":"6工区"},{"$f":"IF(仮想工事!O9=0,\"\",IF(手動入力!K5=\"\",\"7工区\",手動入力!K5))","v":"7工区"},{"$f":"IF(仮想工事!P9=0,\"\",IF(手動入力!L5=\"\",\"8工区\",手動入力!L5))","v":"8工区"},{"$f":"IF(仮想工事!Q9=0,\"\",IF(手動入力!M5=\"\",\"9工区\",手動入力!M5))","v":"9工区"},{"$f":"IF(仮想工事!R9=0,\"\",IF(手動入力!N5=\"\",\"\",手動入力!N5))","v":""},{"$f":"IF(仮想工事!S9=0,\"\",IF(手動入力!O5=\"\",\" \",手動入力!O5))","v":" "},{"$f":"IF(仮想工事!T9=0,\"\",IF(手動入力!P5=\"\",\"\",手動入力!P5))","v":""}]
[null,null,null,null,null,"率","金額",null,null,"設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格","設計書に反映する価格"]
[null,null,null,"直接工事費計",null,null,{"$f":"仮想工事!F15","v":0},{"$f":"SUM(J8:S8)","v":0},0.95,{"$f":"ROUNDDOWN(仮想工事!I15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!J15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!K15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!L15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!M15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!N15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!O15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!P15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!Q15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!R15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!S15*$I$8,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!T15*$I$8,$G$20)","v":0}]
[null,null,null,"共通仮設費計",null,null,{"$f":"仮想工事!F16","v":0},{"$f":"SUM(J9:S9)","v":0},0.9,{"$f":"ROUNDDOWN(仮想工事!I16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!J16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!K16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!L16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!M16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!N16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!O16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!P16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!Q16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!R16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!S16*$I$9,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!T16*$I$9,$G$20)","v":0}]
[null,null,null,"現場管理費等計",null,null,{"$f":"仮想工事!F17","v":0},0,{"$f":"H26&\"*\"&F24","v":"0.9*1.03"},{"$f":"ROUNDDOWN(仮想工事!I17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!J17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!K17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!L17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!M17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!N17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!O17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!P17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!Q17*H26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!R17*$H$26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!S17*$H$26*$F$24,$G$20)","v":0},{"$f":"ROUNDDOWN(仮想工事!T17*$H$26*$F$24,$G$20)","v":0}]
[null,null,null,"純工事費",null,null,{"$f":"SUM(G8:G10)","v":0},0]
[null,null,null,"一般管理費等計",null,{"$f":"仮想工事!E42","v":{"$error":"#NAME?"}},{"$f":"仮想工事!F22","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"最低制限価格算出結果!L17","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!I22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!J22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!K22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!L22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!M22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!N22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!O22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!P22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!Q22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!R22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!S22*$I$12,$G$20)","v":{"$error":"#NAME?"}},{"$f":"ROUND(仮想工事!T22*$I$12,$G$20)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,"工事価格",null,null,{"$f":"仮想工事!F23","v":{"$error":"#NAME?"}},{"$f":"SUM(J16:U16)","v":{"$error":"#NAME?"}},null,{"$f":"ROUNDDOWN( SUM(J8:J12),$G$21)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"ROUNDDOWN( SUM(T8:T12),$G$21)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,null,null,"経費基準",null,null,null,{"$f":"ROUNDDOWN(J17+K17+L17+M17+N17+O17+P17+S17,-3)","v":{"$error":"#NAME?"}},null,{"$f":"J8+J9+J12","v":{"$error":"#NAME?"}},{"$f":"K8+K9+K12","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"T8+T9+T12","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,null,null,null,null,null,"一括最低限計算",{"$f":"ROUNDDOWN(G8*I8+G9*I9+G10*H26*F24+G12*I12,-3)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,"各費目毎千円止め",{"$f":"SUM(J19:S19)","v":{"$error":"#NAME?"}},null,{"$f":"ROUNDDOWN(J8,-3)+ROUNDDOWN(J9,-3)+ROUNDDOWN(J10,-3)+ROUNDDOWN(J12,-3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"ROUNDDOWN(T8,-3)+ROUNDDOWN(T9,-3)+ROUNDDOWN(T10,-3)+ROUNDDOWN(T12,-3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,null,null,"合算点在計算"]
[null,null,null,null,"各費目毎千円止め",{"$f":"最低制限価格算出結果!Q16","v":"自動"},{"$f":"IF(F20=\"千円止め\",-3,0)","v":0},"千円止め"]
[null,null,null,null,"工事価格算出ケース",{"$f":"最低制限価格算出結果!Q17","v":"一括最低限計算"},{"$f":"IF(最低制限価格算出結果!Q17=\"千円止め\",-3,IF(最低制限価格算出結果!Q17=\"端数有\",0,IF(最低制限価格算出結果!Q17=\"自動\",-3,9999)))","v":9999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"この計算結果はシミュレーションであり金額を保証するものではありません。",null,null,null,{"$f":"112+400+664+563+8+496+704","v":2947}]
[null,null,null,null,"工事価格",{"$f":"最低制限価格算出結果!O17","v":"標準"},{"$f":"VLOOKUP(F22,[1]計算条件!B72:C74,2,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y22,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y22,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,null,null,null,"田原川平成２５年発生土木災害復旧工事【査定番号４０９７号】＜南丹２５－２５災第７２９９号の１の６７＞等８工事合冊"]
[null,null,null,null,"点在","点在経費計算",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y23,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y23,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$f":"Z23-Z22","v":{"$error":"#NAME?"}},null,null,"曽我谷川平成２５年発生土木災害復旧工事【査定番号４０１１号】＜南丹２５－２５災第７２９９の１号の１の５＞等８工事合冊"]
[null,null,null,"現場管理費α＝",null,{"$f":"最低制限価格算出結果!O16","v":1.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y24,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y24,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$f":"Z24-Z23","v":{"$error":"#NAME?"}},null,null,"園部川平成２５年発生土木災害復旧工事【査定番号４０４３号】＜南丹２５－２５災第７２９９号の１の４９＞等８工事合冊"]
[null,null,null,"予定価格（手入力）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y25,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y25,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},null,null,"本梅川平成２５年発生土木災害復旧工事【査定番号４０５４号】＜南丹２５－２５災第７２９９の１号の１の３５＞等４工事合冊"]
[null,null,null,"最低制限","摘要年月日",{"$f":"最低制限価格算出結果!O11","v":"2016-04-01"},null,{"$f":"IF(F26=42461,0.9,0.8)","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y26,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y26,0),$G$21),-3)","v":{"$error":"#NAME?"}},"基準値",{"$f":"Z26-Z25","v":{"$error":"#NAME?"}}]
[null,null,null,null,"公表価格",{"$f":"IF(OR(最低制限価格算出結果!L46>0,F25>0),最低制限価格算出結果!L46,\"未公表\")","v":"未公表"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y27,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y27,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,"入札価格",{"$f":"J16+K16+L16+M16+N16+O16+P16+S16","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"α係数",1.02,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y28,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y28,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,"差額",{"$f":"IFERROR(F28-F27,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.03,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y29,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y29,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,"設計価格","公表価格",{"$f":"IF(最低制限価格算出結果!L45=0,\"未公表\",999)","v":"未公表"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.04,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y30,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y30,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,"積算価格",{"$f":"G16","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0409999999999999,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y31,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y31,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,"差額",{"$f":"IFERROR(F31-F30,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.05,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y32,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y32,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.06,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y33,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y33,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"この計算結果はシミュレーションであり金額を保証するものではありません。"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y36,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y36,0),$G$21),-3)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0009999999999999,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y37,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y37,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$f":"Z37-Z36","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.002,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y38,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y38,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$f":"Z38-Z37","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0029999999999999,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y39,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y39,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.004,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y40,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y40,0),$G$21),-3)","v":{"$error":"#NAME?"}},"基準値",{"$f":"Z40-Z39","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0049999999999999,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y41,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y41,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$f":"Z41-Z40","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ランダム係数",1.006,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y42,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y42,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0069999999999999,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y43,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y43,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.008,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y44,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y44,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0089999999999999,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y45,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y45,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,{"$f":"ROUNDDOWN(ROUNDDOWN($J$17+ROUND(仮想工事!$I$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($K$17+ROUND(仮想工事!$J$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($L$17+ROUND(仮想工事!$K$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($M$17+ROUND(仮想工事!$L$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($N$17+ROUND(仮想工事!$M$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($O$17+ROUND(仮想工事!$N$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($P$17+ROUND(仮想工事!$O$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($Q$17+ROUND(仮想工事!$P$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($R$17+ROUND(仮想工事!$Q$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($S$17+ROUND(仮想工事!$R$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($T$17+ROUND(仮想工事!$S$17*$H$26*Y46,0),$G$21)+ROUNDDOWN($U$17+ROUND(仮想工事!$T$17*$H$26*Y46,0),$G$21),-3)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]

{"sheet":"登録情報","index":6,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[null,"登録情報","最低制限価格算出結果"]
[]
["土木事務所"]
["総合評価"]
["開札年月日"]
["種別"]
["工事名"]
["工事場所"]
["工種"]
["施工地域・工事場所による補正"]
["①予定金額",{"$f":"C11","v":24870000},{"$f":"最低制限価格算出結果!L43","v":24870000}]
["②設計金額"]
["②-①"]
["③設計最低制限価格\n直95+共90+現90+一般55"]
["④最低制限価格"]
["④-③"]
["現場管理費*α"]
["α"]
["直接工事費"]
["共通仮設費"]
["現場管理費"]
["一般管理費"]
["最低制限価格/設計価格"]
["最低制限価格/予定価格"]
["施工箇所点在"]
["備考"]

{"sheet":"現場検索","index":7,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["経費管理\\[京都府価格算出参考資料ver2016-01.xlsm]一覧'!$A:$Bc",null,null,null,"工事実績一覧表"]
[null,null,{"$f":"IF(AND(手動入力!H47=\"\",最低制限価格算出結果!N43=\"\"),test,IF(手動入力!H47=\"\",最低制限価格算出結果!N43,手動入力!H47))","v":{"$error":"#NAME?"}},null,{"$f":"最低制限価格算出結果!J50","v":"H2805-142"},null,null,{"$f":"最低制限価格算出結果!L50","v":"281212-001"},{"$f":"最低制限価格算出結果!N50","v":"H2805-138"},{"$f":"最低制限価格算出結果!P50","v":"2803-248"},{"$f":"最低制限価格算出結果!R50","v":"2803-249"},{"$f":"最低制限価格算出結果!T50","v":"271111-59"},{"$f":"最低制限価格算出結果!V50","v":"271109-261"}]
[]
[null,"工事名",{"$f":"VLOOKUP(C2,一覧工事検索,6,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E2,一覧工事検索,6,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H2,一覧工事検索,6,0)","v":"管内一円（長尾八幡線）地域振興道路工事"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"個所名",{"$f":"VLOOKUP(C2,一覧工事検索,8,0)&VLOOKUP(C2,一覧工事検索,9,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E2,一覧工事検索,8,0)&VLOOKUP(E2,一覧工事検索,9,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H2,一覧工事検索,8,0)&VLOOKUP(H2,一覧工事検索,9,0)","v":"舗装工事影響受ける"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"直接工事費計",{"$f":"VLOOKUP(C$2,一覧工事検索,22,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E$2,一覧工事検索,22,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H$2,一覧工事検索,22,0)","v":0.87424425634824665},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"共通仮設費計",{"$f":"VLOOKUP(C$2,一覧工事検索,23,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E$2,一覧工事検索,23,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H$2,一覧工事検索,23,0)","v":0.87459677419354842},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"現場管理費",{"$f":"VLOOKUP(C$2,一覧工事検索,24,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E$2,一覧工事検索,24,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H$2,一覧工事検索,24,0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"一般管理費",{"$f":"VLOOKUP(C$2,一覧工事検索,25,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E$2,一覧工事検索,25,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H$2,一覧工事検索,25,0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C23+#REF!+C25+#REF!+C27","v":{"$error":"#NAME?"}},null,{"$f":"E23+E24+E25+#REF!+E27","v":{"$error":"#N/A"}}]
[null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"C24+#REF!+#REF!+C27+#REF!","v":{"$error":"#NAME?"}},null,{"$f":"#REF!+#REF!+#REF!+E27+#REF!","v":{"$error":"#REF!"}}]
[]
[null,"予定価格（公表）",{"$f":"VLOOKUP(C$2,一覧工事検索,13,0)","v":{"$error":"#NAME?"}}]
[null,"積算価格（公表）",{"$f":"VLOOKUP(C$2,一覧工事検索,14,0)","v":{"$error":"#NAME?"}}]
[null,"最低制限価格1",{"$f":"VLOOKUP(C$2,一覧工事検索,17,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E$2,一覧工事検索,17,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H$2,一覧工事検索,17,0)","v":1.0424964850068437},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"公告"]
[null,"現場管理費α値",{"$f":"IF(VLOOKUP(C$2,一覧工事検索,21,0)>1,VLOOKUP(C$2,一覧工事検索,21,0),VLOOKUP(C$2,一覧工事検索,20,0))","v":{"$error":"#NAME?"}},null,{"$f":"IF(VLOOKUP(E$2,一覧工事検索,21,0)>1,VLOOKUP(E$2,一覧工事検索,21,0),VLOOKUP(E$2,一覧工事検索,20,0))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(VLOOKUP(H$2,一覧工事検索,21,0)>1,VLOOKUP(H$2,一覧工事検索,21,0),VLOOKUP(H$2,一覧工事検索,20,0))","v":1234624},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"落札額",{"$f":"VLOOKUP(C$2,一覧工事検索,32,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP(E$2,一覧工事検索,32,0)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(H$2,一覧工事検索,32,0)","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"開札執行日",{"$f":"VLOOKUP(C$2,一覧工事検索,4,0)","v":{"$error":"#NAME?"}}]
[null,"落札者",{"$f":"VLOOKUP(C$2,一覧工事検索,31,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費1",{"$f":"VLOOKUP($C$2,一覧工事検索,44,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP($E$2,一覧工事検索,41,0)","v":{"$error":"#N/A"}}]
[null,"直接工事費2",{"$f":"VLOOKUP($C$2,一覧工事検索,45,0)","v":{"$error":"#NAME?"}},null,{"$f":"VLOOKUP($E$2,一覧工事検索,45,0)","v":{"$error":"#N/A"}}]
[null,"直接工事費3",{"$f":"VLOOKUP($C$2,一覧工事検索,46,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費4",{"$f":"VLOOKUP($C$2,一覧工事検索,47,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費5",{"$f":"VLOOKUP($C$2,一覧工事検索,48,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費6",{"$f":"VLOOKUP($C$2,一覧工事検索,49,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費7",{"$f":"VLOOKUP($C$2,一覧工事検索,50,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費8",{"$f":"VLOOKUP($C$2,一覧工事検索,51,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費9",{"$f":"VLOOKUP($C$2,一覧工事検索,52,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費10",{"$f":"VLOOKUP($C$2,一覧工事検索,53,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費11",{"$f":"VLOOKUP($C$2,一覧工事検索,54,0)","v":{"$error":"#NAME?"}}]
[null,"直接工事費12",{"$f":"VLOOKUP($C$2,一覧工事検索,55,0)","v":{"$error":"#NAME?"}}]
[]
[]
[null,"貴社応札額",{"$f":"VLOOKUP(C$2,一覧工事検索,33,0)","v":{"$error":"#NAME?"}}]

{"sheet":"基礎DATA","index":8,"n_rows":27,"n_cols":1,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["基礎data"]
[]
["京都府価格算出参考資料"]

{"sheet":"（平成２８年４月１日以降）低入札個別計算表","index":9,"n_rows":109,"n_cols":52,"rows_kept":109,"cut":false,"hidden":true,"merged":[[106,1,107,10],[106,11,107,20],[106,21,107,30],[106,31,107,40],[106,41,109,60],[108,1,109,10],[108,11,109,20],[108,21,109,30],[108,31,109,40],[102,1,103,10],[102,11,103,20],[102,21,103,30],[102,31,103,40],[102,41,103,50],[102,51,103,60],[104,1,105,10],[104,11,105,20],[104,21,105,30],[104,31,105,40],[104,41,105,50],[104,51,105,60],[98,1,99,10],[98,11,99,20],[98,21,99,30],[98,31,99,40],[98,41,99,50],[98,51,99,60],[100,1,101,10],[100,11,101,20],[100,21,101,30],[100,31,101,40],[100,41,101,50],[100,51,101,60],[94,1,95,10],[94,11,95,20],[94,21,95,30],[94,31,95,40],[94,41,95,50],[94,51,95,60],[96,1,97,10],[96,11,97,20],[96,21,97,30],[96,31,97,40],[96,41,97,50],[96,51,97,60],[90,1,91,10],[90,11,91,20],[90,21,91,30],[90,31,91,40],[90,41,91,50],[90,51,91,60],[92,1,93,10],[92,11,93,20],[92,21,93,30],[92,31,93,40],[92,41,93,50],[92,51,93,60],[86,1,87,10],[86,11,87,20],[86,21,87,30],[86,31,87,40],[86,41,87,50],[86,51,87,60],[88,1,89,10],[88,11,89,20],[88,21,89,30],[88,31,89,40],[88,41,89,50],[88,51,89,60],[82,1,83,10],[82,11,83,20],[82,21,83,30],[82,31,83,40],[82,41,83,50],[82,51,83,60],[84,1,85,10],[84,11,85,20],[84,21,85,30],[84,31,85,40],[84,41,85,50],[84,51,85,60],[78,1,79,10],[78,11,79,20],[78,21,79,30],[78,31,79,40],[78,41,79,50],[78,51,79,60],[80,1,81,10],[80,11,81,20],[80,21,81,30],[80,31,81,40],[80,41,81,50],[80,51,81,60],[74,1,75,10],[74,11,75,20],[74,21,75,30],[74,31,75,40],[74,41,75,50],[74,51,75,60],[76,1,77,10],[76,11,77,20],[76,21,77,30],[76,31,77,40],[76,41,77,50],[76,51,77,60],[70,1,71,10],[70,11,71,20],[70,21,71,30],[70,31,71,40],[70,41,71,50],[70,51,71,60],[72,1,73,10],[72,11,73,20],[72,21,73,30],[72,31,73,40],[72,41,73,50],[72,51,73,60],[66,1,67,10],[66,11,67,20],[66,21,67,30],[66,31,67,40],[66,41,67,50],[66,51,67,60],[68,1,69,10],[68,11,69,20],[68,21,69,30],[68,31,69,40],[68,41,69,50],[68,51,69,60],[62,1,63,10],[62,11,63,20],[62,21,63,30],[62,31,63,40],[62,41,63,50],[62,51,63,60],[64,1,65,10],[64,11,65,20],[64,21,65,30],[64,31,65,40],[64,41,65,50],[64,51,65,60],[58,1,59,10],[58,11,59,20],[58,21,59,30],[58,31,59,40],[58,41,59,50],[58,51,59,60],[60,1,61,10],[60,11,61,20],[60,21,61,30],[60,31,61,40],[60,41,61,50],[60,51,61,60],[54,1,55,10],[54,11,55,20],[54,21,55,30],[54,31,55,40],[54,41,55,50],[54,51,55,60],[56,1,57,10],[56,11,57,20],[56,21,57,30],[56,31,57,40],[56,41,57,50],[56,51,57,60],[50,1,51,10],[50,11,51,20],[50,21,51,30],[50,31,51,40],[50,41,51,50],[50,51,51,60],[52,1,53,10],[52,11,53,20],[52,21,53,30],[52,31,53,40],[52,41,53,50],[52,51,53,60],[46,1,47,10],[46,11,47,20],[46,21,47,30],[46,31,47,40],[46,41,47,50],[46,51,47,60],[48,1,49,10],[48,11,49,20],[48,21,49,30],[48,31,49,40],[48,41,49,50],[48,51,49,60],[42,1,43,10],[42,11,43,20],[42,21,43,30],[42,31,43,40],[42,41,43,50],[42,51,43,60],[44,1,45,10],[44,11,45,20],[44,21,45,30],[44,31,45,40],[44,41,45,50],[44,51,45,60],[38,1,39,10],[38,11,39,20],[38,21,39,30],[38,31,39,40],[38,41,39,50],[38,51,39,60],[40,1,41,10],[40,11,41,20],[40,21,41,30],[40,31,41,40],[40,41,41,50],[40,51,41,60],[34,1,35,10],[34,11,35,20],[34,21,35,30],[34,31,35,40],[34,41,35,50],[34,51,35,60],[36,1,37,10],[36,11,37,20],[36,21,37,30],[36,31,37,40],[36,41,37,50],[36,51,37,60],[30,1,31,10],[30,11,31,20],[30,21,31,30],[30,31,31,40],[30,41,31,50],[30,51,31,60],[32,1,33,10],[32,11,33,20],[32,21,33,30],[32,31,33,40],[32,41,33,50],[32,51,33,60],[17,49,18,60],[19,1,20,15],[19,16,20,32],[19,37,20,60],[21,1,22,15],[21,16,22,32],[21,37,22,60],[24,1,25,60],[26,1,27,10],[26,11,27,20],[26,21,27,30],[26,31,27,40],[26,41,27,50],[26,51,27,60],[1,1,2,60],[4,46,5,50],[4,51,5,60],[7,1,8,6],[7,7,8,60],[10,1,11,60],[28,1,29,10],[28,11,29,20],[28,21,29,30],[28,31,29,40],[28,41,29,50],[28,51,29,60],[13,1,14,15],[13,16,14,32],[13,33,22,36],[13,37,14,48],[13,49,14,60],[15,1,16,15],[15,16,16,32],[15,37,16,48],[15,49,16,60],[17,1,18,15],[17,16,18,32],[17,37,18,48]]}
[]
[null,"京都府　最低制限価格一覧（α値）"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"予定価格"]
[]
[]
[null,"工事名"]
[]
[]
[null,"最低制限価格　＝　（直接工事費×０．９５）+（共通仮設費計×０．９）+（現場管理費×０．９×α値　　【０．９４０≦１．０００≦１．０６０】）+（一般管理費×０．５５）"]
[]
[]
[null,"直接工事費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"最低制限価格算出結果!J21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"予定価格の９０％（上限値）",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ5*0.9","v":0}]
[]
[null,"共通仮設費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"最低制限価格算出結果!J22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"予定価格の７０％（下限値）",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ5*0.7","v":0}]
[]
[null,"現場管理費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"最低制限価格算出結果!J23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"判定",null,null,null,null,null,null,null,null,null,null,null,"合計値を採用する(1円未満切り捨て)"]
[]
[null,"一般管理費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"最低制限価格算出結果!J38","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"最低制限価格【基本価格】"]
[]
[null,"上記合計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q14:AG21)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[]
[null,"《参考》最　低　制　限　価　格　（税抜）"]
[]
[null,"α値",null,null,null,null,null,null,null,null,null,"金　額",null,null,null,null,null,null,null,null,null,"α値",null,null,null,null,null,null,null,null,null,"金　額",null,null,null,null,null,null,null,null,null,"α値",null,null,null,null,null,null,null,null,null,"金　額"]
[]
[null,0.94,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B29)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,0.98099999999999998,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V29)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,1.022,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP29)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B29+0.001","v":0.94099999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B31)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V29+0.001","v":0.98199999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V31)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP29+0.001","v":1.0229999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP31)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B31+0.001","v":0.94199999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B33)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V31+0.001","v":0.98299999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V33)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP31+0.001","v":1.0239999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP33)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B33+0.001","v":0.94299999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B35)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V33+0.001","v":0.98399999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V35)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP33+0.001","v":1.0249999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP35)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B35+0.001","v":0.94399999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B37)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V35+0.001","v":0.98499999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V37)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP35+0.001","v":1.0259999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP37)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B37+0.001","v":0.94499999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B39)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V37+0.001","v":0.98599999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V39)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP37+0.001","v":1.0269999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP39)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B39+0.001","v":0.94599999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B41)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V39+0.001","v":0.98699999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V41)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP39+0.001","v":1.0279999999999994},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP41)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B41+0.001","v":0.94699999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B43)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V41+0.001","v":0.98799999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V43)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP41+0.001","v":1.0289999999999992},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP43)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B43+0.001","v":0.94799999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B45)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V43+0.001","v":0.98899999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V45)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP43+0.001","v":1.0299999999999991},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP45)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B45+0.001","v":0.94899999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B47)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V45+0.001","v":0.99},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V47)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP45+0.001","v":1.030999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP47)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B47+0.001","v":0.95},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B49)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V47+0.001","v":0.99099999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V49)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP47+0.001","v":1.0319999999999989},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP49)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B49+0.001","v":0.95099999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B51)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V49+0.001","v":0.99199999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V51)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP49+0.001","v":1.0329999999999988},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP51)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B51+0.001","v":0.95199999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B53)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V51+0.001","v":0.99299999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V53)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP51+0.001","v":1.0339999999999987},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP53)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B53+0.001","v":0.95299999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B55)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V53+0.001","v":0.99399999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V55)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP53+0.001","v":1.0349999999999986},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP55)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B55+0.001","v":0.95399999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B57)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V55+0.001","v":0.995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V57)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP55+0.001","v":1.0359999999999985},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP57)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B57+0.001","v":0.95499999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B59)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V57+0.001","v":0.996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V59)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP57+0.001","v":1.0369999999999984},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP59)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B59+0.001","v":0.95599999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B61)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V59+0.001","v":0.997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V61)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP59+0.001","v":1.0379999999999983},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP61)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B61+0.001","v":0.95699999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B63)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V61+0.001","v":0.998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V63)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP61+0.001","v":1.0389999999999981},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP63)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B63+0.001","v":0.95799999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B65)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V63+0.001","v":0.999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V65)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP63+0.001","v":1.039999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP65)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B65+0.001","v":0.95899999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B67)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V65+0.001","v":1},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V67)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP65+0.001","v":1.0409999999999979},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP67)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B67+0.001","v":0.96},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B69)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V67+0.001","v":1.0009999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V69)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP67+0.001","v":1.0419999999999978},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP69)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B69+0.001","v":0.96099999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B71)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V69+0.001","v":1.0019999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V71)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP69+0.001","v":1.0429999999999977},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP71)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B71+0.001","v":0.96199999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B73)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V71+0.001","v":1.0029999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V73)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP71+0.001","v":1.0439999999999976},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP73)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B73+0.001","v":0.96299999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B75)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V73+0.001","v":1.0039999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V75)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP73+0.001","v":1.0449999999999975},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP75)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B75+0.001","v":0.96399999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B77)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V75+0.001","v":1.0049999999999994},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V77)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP75+0.001","v":1.0459999999999974},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP77)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B77+0.001","v":0.96499999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B79)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V77+0.001","v":1.0059999999999993},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V79)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP77+0.001","v":1.0469999999999973},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP79)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B79+0.001","v":0.96599999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B81)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V79+0.001","v":1.0069999999999992},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V81)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP79+0.001","v":1.0479999999999972},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP81)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B81+0.001","v":0.96699999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B83)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V81+0.001","v":1.0079999999999991},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V83)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP81+0.001","v":1.048999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP83)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B83+0.001","v":0.96799999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B85)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V83+0.001","v":1.008999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V85)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP83+0.001","v":1.0499999999999969},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP85)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B85+0.001","v":0.96899999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B87)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V85+0.001","v":1.0099999999999989},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V87)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP85+0.001","v":1.0509999999999968},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP87)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B87+0.001","v":0.97},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B89)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V87+0.001","v":1.0109999999999988},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V89)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP87+0.001","v":1.0519999999999967},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP89)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B89+0.001","v":0.97099999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B91)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V89+0.001","v":1.0119999999999987},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V91)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP89+0.001","v":1.0529999999999966},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP91)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B91+0.001","v":0.97199999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B93)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V91+0.001","v":1.0129999999999986},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V93)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP91+0.001","v":1.0539999999999965},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP93)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B93+0.001","v":0.97299999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B95)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V93+0.001","v":1.0139999999999985},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V95)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP93+0.001","v":1.0549999999999964},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP95)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B95+0.001","v":0.97399999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B97)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V95+0.001","v":1.0149999999999983},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V97)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP95+0.001","v":1.0559999999999963},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP97)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B97+0.001","v":0.97499999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B99)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V97+0.001","v":1.0159999999999982},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V99)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP97+0.001","v":1.0569999999999962},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP99)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B99+0.001","v":0.97599999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B101)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V99+0.001","v":1.0169999999999981},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V101)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP99+0.001","v":1.0579999999999961},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP101)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B101+0.001","v":0.97699999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B103)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V101+0.001","v":1.017999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V103)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP101+0.001","v":1.0589999999999959},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP103)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B103+0.001","v":0.97799999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B105)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V103+0.001","v":1.0189999999999979},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V105)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"AP103+0.001","v":1.0599999999999958},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*AP105)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B105+0.001","v":0.97899999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B107)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V105+0.001","v":1.0199999999999978},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V107)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"B107+0.001","v":0.98},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*B109)+($Q$20*0.55)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"V107+0.001","v":1.0209999999999977},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.9*V109)+($Q$20*0.55)","v":{"$error":"#NAME?"}}]

{"sheet":"【旧】低入札個別計算表 ","index":10,"n_rows":109,"n_cols":52,"rows_kept":109,"cut":false,"hidden":true,"merged":[[106,1,107,10],[106,11,107,20],[106,21,107,30],[106,31,107,40],[106,41,109,60],[108,1,109,10],[108,11,109,20],[108,21,109,30],[108,31,109,40],[104,1,105,10],[104,11,105,20],[104,21,105,30],[104,31,105,40],[104,41,105,50],[104,51,105,60],[102,1,103,10],[102,11,103,20],[102,21,103,30],[102,31,103,40],[102,41,103,50],[102,51,103,60],[100,1,101,10],[100,11,101,20],[100,21,101,30],[100,31,101,40],[100,41,101,50],[100,51,101,60],[98,1,99,10],[98,11,99,20],[98,21,99,30],[98,31,99,40],[98,41,99,50],[98,51,99,60],[96,1,97,10],[96,11,97,20],[96,21,97,30],[96,31,97,40],[96,41,97,50],[96,51,97,60],[94,1,95,10],[94,11,95,20],[94,21,95,30],[94,31,95,40],[94,41,95,50],[94,51,95,60],[92,1,93,10],[92,11,93,20],[92,21,93,30],[92,31,93,40],[92,41,93,50],[92,51,93,60],[90,1,91,10],[90,11,91,20],[90,21,91,30],[90,31,91,40],[90,41,91,50],[90,51,91,60],[88,1,89,10],[88,11,89,20],[88,21,89,30],[88,31,89,40],[88,41,89,50],[88,51,89,60],[86,1,87,10],[86,11,87,20],[86,21,87,30],[86,31,87,40],[86,41,87,50],[86,51,87,60],[84,1,85,10],[84,11,85,20],[84,21,85,30],[84,31,85,40],[84,41,85,50],[84,51,85,60],[82,1,83,10],[82,11,83,20],[82,21,83,30],[82,31,83,40],[82,41,83,50],[82,51,83,60],[80,1,81,10],[80,11,81,20],[80,21,81,30],[80,31,81,40],[80,41,81,50],[80,51,81,60],[78,1,79,10],[78,11,79,20],[78,21,79,30],[78,31,79,40],[78,41,79,50],[78,51,79,60],[76,1,77,10],[76,11,77,20],[76,21,77,30],[76,31,77,40],[76,41,77,50],[76,51,77,60],[74,1,75,10],[74,11,75,20],[74,21,75,30],[74,31,75,40],[74,41,75,50],[74,51,75,60],[72,1,73,10],[72,11,73,20],[72,21,73,30],[72,31,73,40],[72,41,73,50],[72,51,73,60],[70,1,71,10],[70,11,71,20],[70,21,71,30],[70,31,71,40],[70,41,71,50],[70,51,71,60],[68,1,69,10],[68,11,69,20],[68,21,69,30],[68,31,69,40],[68,41,69,50],[68,51,69,60],[66,1,67,10],[66,11,67,20],[66,21,67,30],[66,31,67,40],[66,41,67,50],[66,51,67,60],[64,1,65,10],[64,11,65,20],[64,21,65,30],[64,31,65,40],[64,41,65,50],[64,51,65,60],[62,1,63,10],[62,11,63,20],[62,21,63,30],[62,31,63,40],[62,41,63,50],[62,51,63,60],[60,1,61,10],[60,11,61,20],[60,21,61,30],[60,31,61,40],[60,41,61,50],[60,51,61,60],[58,1,59,10],[58,11,59,20],[58,21,59,30],[58,31,59,40],[58,41,59,50],[58,51,59,60],[56,1,57,10],[56,11,57,20],[56,21,57,30],[56,31,57,40],[56,41,57,50],[56,51,57,60],[54,1,55,10],[54,11,55,20],[54,21,55,30],[54,31,55,40],[54,41,55,50],[54,51,55,60],[52,1,53,10],[52,11,53,20],[52,21,53,30],[52,31,53,40],[52,41,53,50],[52,51,53,60],[50,1,51,10],[50,11,51,20],[50,21,51,30],[50,31,51,40],[50,41,51,50],[50,51,51,60],[48,1,49,10],[48,11,49,20],[48,21,49,30],[48,31,49,40],[48,41,49,50],[48,51,49,60],[46,1,47,10],[46,11,47,20],[46,21,47,30],[46,31,47,40],[46,41,47,50],[46,51,47,60],[44,1,45,10],[44,11,45,20],[44,21,45,30],[44,31,45,40],[44,41,45,50],[44,51,45,60],[42,1,43,10],[42,11,43,20],[42,21,43,30],[42,31,43,40],[42,41,43,50],[42,51,43,60],[40,1,41,10],[40,11,41,20],[40,21,41,30],[40,31,41,40],[40,41,41,50],[40,51,41,60],[38,1,39,10],[38,11,39,20],[38,21,39,30],[38,31,39,40],[38,41,39,50],[38,51,39,60],[36,1,37,10],[36,11,37,20],[36,21,37,30],[36,31,37,40],[36,41,37,50],[36,51,37,60],[34,1,35,10],[34,11,35,20],[34,21,35,30],[34,31,35,40],[34,41,35,50],[34,51,35,60],[32,1,33,10],[32,11,33,20],[32,21,33,30],[32,31,33,40],[32,41,33,50],[32,51,33,60],[30,1,31,10],[30,11,31,20],[30,21,31,30],[30,31,31,40],[30,41,31,50],[30,51,31,60],[28,1,29,10],[28,11,29,20],[28,21,29,30],[28,31,29,40],[28,41,29,50],[28,51,29,60],[21,1,22,15],[21,16,22,32],[21,37,22,60],[24,1,25,60],[26,1,27,10],[26,11,27,20],[26,21,27,30],[26,31,27,40],[26,41,27,50],[26,51,27,60],[19,1,20,15],[19,16,20,32],[19,37,20,60],[13,1,14,15],[13,16,14,32],[13,33,22,36],[13,37,14,48],[13,49,14,60],[15,1,16,15],[15,16,16,32],[15,37,16,48],[15,49,16,60],[17,1,18,15],[1,1,2,60],[4,46,5,50],[4,51,5,60],[7,1,8,6],[7,7,8,60],[10,1,11,60],[17,16,18,32],[17,37,18,48],[17,49,18,60]]}
[]
[null,"京都府　最低制限価格一覧（α値）"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"予定価格",null,null,null,null,15000000]
[]
[]
[null,"工事名"]
[]
[]
[null,"最低制限価格　＝　（直接工事費×０．９５）+（共通仮設費計×０．９）+（現場管理費×０．８×α値　　【０．９４０≦１．０００≦１．０６０】）+（一般管理費×０．５５）"]
[]
[]
[null,"直接工事費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"予定価格の９０％（上限値）",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ5*0.9","v":13500000}]
[]
[null,"共通仮設費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,123456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"予定価格の７０％（下限値）",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ5*0.7","v":10500000}]
[]
[null,"現場管理費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7096000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"判定",null,null,null,null,null,null,null,null,null,null,null,"合計値を採用する(1円未満切り捨て)"]
[]
[null,"一般管理費計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2620956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"最低制限価格【基本価格】"]
[]
[null,"上記合計",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q14:AG21)","v":11074981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8)+($Q$20*0.55)","v":8402276.75}]
[]
[]
[null,"《参考》最　低　制　限　価　格　（税抜）"]
[]
[null,"α値",null,null,null,null,null,null,null,null,null,"金　額",null,null,null,null,null,null,null,null,null,"α値",null,null,null,null,null,null,null,null,null,"金　額",null,null,null,null,null,null,null,null,null,"α値",null,null,null,null,null,null,null,null,null,"金　額"]
[]
[null,0.94,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B29)+($Q$20*0.55)","v":8061668.75},null,null,null,null,null,null,null,null,null,0.98099999999999998,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V29)+($Q$20*0.55)","v":8294417.5499999998},null,null,null,null,null,null,null,null,null,1.022,null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP29)+($Q$20*0.55)","v":8527166.3500000015}]
[]
[null,{"$f":"B29+0.001","v":0.94099999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B31)+($Q$20*0.55)","v":8067345.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V29+0.001","v":0.98199999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V31)+($Q$20*0.55)","v":8300094.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"AP29+0.001","v":1.0229999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP31)+($Q$20*0.55)","v":8532843.1500000004}]
[]
[null,{"$f":"B31+0.001","v":0.94199999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B33)+($Q$20*0.55)","v":8073022.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V31+0.001","v":0.98299999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V33)+($Q$20*0.55)","v":8305771.1500000004},null,null,null,null,null,null,null,null,null,{"$f":"AP31+0.001","v":1.0239999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP33)+($Q$20*0.55)","v":8538519.9499999993}]
[]
[null,{"$f":"B33+0.001","v":0.94299999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B35)+($Q$20*0.55)","v":8078699.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V33+0.001","v":0.98399999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V35)+($Q$20*0.55)","v":8311447.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"AP33+0.001","v":1.0249999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP35)+($Q$20*0.55)","v":8544196.7499999981}]
[]
[null,{"$f":"B35+0.001","v":0.94399999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B37)+($Q$20*0.55)","v":8084375.9499999993},null,null,null,null,null,null,null,null,null,{"$f":"V35+0.001","v":0.98499999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V37)+($Q$20*0.55)","v":8317124.75},null,null,null,null,null,null,null,null,null,{"$f":"AP35+0.001","v":1.0259999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP37)+($Q$20*0.55)","v":8549873.5499999989}]
[]
[null,{"$f":"B37+0.001","v":0.94499999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B39)+($Q$20*0.55)","v":8090052.75},null,null,null,null,null,null,null,null,null,{"$f":"V37+0.001","v":0.98599999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V39)+($Q$20*0.55)","v":8322801.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"AP37+0.001","v":1.0269999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP39)+($Q$20*0.55)","v":8555550.3499999978}]
[]
[null,{"$f":"B39+0.001","v":0.94599999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B41)+($Q$20*0.55)","v":8095729.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V39+0.001","v":0.98699999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V41)+($Q$20*0.55)","v":8328478.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"AP39+0.001","v":1.0279999999999994},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP41)+($Q$20*0.55)","v":8561227.1499999966}]
[]
[null,{"$f":"B41+0.001","v":0.94699999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B43)+($Q$20*0.55)","v":8101406.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V41+0.001","v":0.98799999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V43)+($Q$20*0.55)","v":8334155.1500000004},null,null,null,null,null,null,null,null,null,{"$f":"AP41+0.001","v":1.0289999999999992},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP43)+($Q$20*0.55)","v":8566903.9499999955}]
[]
[null,{"$f":"B43+0.001","v":0.94799999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B45)+($Q$20*0.55)","v":8107083.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V43+0.001","v":0.98899999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V45)+($Q$20*0.55)","v":8339831.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"AP43+0.001","v":1.0299999999999991},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP45)+($Q$20*0.55)","v":8572580.7499999963}]
[]
[null,{"$f":"B45+0.001","v":0.94899999999999995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B47)+($Q$20*0.55)","v":8112759.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"V45+0.001","v":0.99},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V47)+($Q$20*0.55)","v":8345508.75},null,null,null,null,null,null,null,null,null,{"$f":"AP45+0.001","v":1.030999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP47)+($Q$20*0.55)","v":8578257.5499999952}]
[]
[null,{"$f":"B47+0.001","v":0.95},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B49)+($Q$20*0.55)","v":8118436.75},null,null,null,null,null,null,null,null,null,{"$f":"V47+0.001","v":0.99099999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V49)+($Q$20*0.55)","v":8351185.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"AP47+0.001","v":1.0319999999999989},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP49)+($Q$20*0.55)","v":8583934.349999994}]
[]
[null,{"$f":"B49+0.001","v":0.95099999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B51)+($Q$20*0.55)","v":8124113.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V49+0.001","v":0.99199999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V51)+($Q$20*0.55)","v":8356862.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"AP49+0.001","v":1.0329999999999988},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP51)+($Q$20*0.55)","v":8589611.1499999929}]
[]
[null,{"$f":"B51+0.001","v":0.95199999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B53)+($Q$20*0.55)","v":8129790.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V51+0.001","v":0.99299999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V53)+($Q$20*0.55)","v":8362539.1500000004},null,null,null,null,null,null,null,null,null,{"$f":"AP51+0.001","v":1.0339999999999987},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP53)+($Q$20*0.55)","v":8595287.9499999937}]
[]
[null,{"$f":"B53+0.001","v":0.95299999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B55)+($Q$20*0.55)","v":8135467.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V53+0.001","v":0.99399999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V55)+($Q$20*0.55)","v":8368215.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"AP53+0.001","v":1.0349999999999986},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP55)+($Q$20*0.55)","v":8600964.7499999925}]
[]
[null,{"$f":"B55+0.001","v":0.95399999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B57)+($Q$20*0.55)","v":8141143.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"V55+0.001","v":0.995},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V57)+($Q$20*0.55)","v":8373892.75},null,null,null,null,null,null,null,null,null,{"$f":"AP55+0.001","v":1.0359999999999985},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP57)+($Q$20*0.55)","v":8606641.5499999914}]
[]
[null,{"$f":"B57+0.001","v":0.95499999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B59)+($Q$20*0.55)","v":8146820.75},null,null,null,null,null,null,null,null,null,{"$f":"V57+0.001","v":0.996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V59)+($Q$20*0.55)","v":8379569.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"AP57+0.001","v":1.0369999999999984},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP59)+($Q$20*0.55)","v":8612318.3499999903}]
[]
[null,{"$f":"B59+0.001","v":0.95599999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B61)+($Q$20*0.55)","v":8152497.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V59+0.001","v":0.997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V61)+($Q$20*0.55)","v":8385246.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"AP59+0.001","v":1.0379999999999983},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP61)+($Q$20*0.55)","v":8617995.1499999911}]
[]
[null,{"$f":"B61+0.001","v":0.95699999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B63)+($Q$20*0.55)","v":8158174.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V61+0.001","v":0.998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V63)+($Q$20*0.55)","v":8390923.1500000004},null,null,null,null,null,null,null,null,null,{"$f":"AP61+0.001","v":1.0389999999999981},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP63)+($Q$20*0.55)","v":8623671.9499999899}]
[]
[null,{"$f":"B63+0.001","v":0.95799999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B65)+($Q$20*0.55)","v":8163851.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V63+0.001","v":0.999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V65)+($Q$20*0.55)","v":8396599.9500000011},null,null,null,null,null,null,null,null,null,{"$f":"AP63+0.001","v":1.039999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP65)+($Q$20*0.55)","v":8629348.7499999888}]
[]
[null,{"$f":"B65+0.001","v":0.95899999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B67)+($Q$20*0.55)","v":8169527.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"V65+0.001","v":1},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V67)+($Q$20*0.55)","v":8402276.75},null,null,null,null,null,null,null,null,null,{"$f":"AP65+0.001","v":1.0409999999999979},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP67)+($Q$20*0.55)","v":8635025.5499999896}]
[]
[null,{"$f":"B67+0.001","v":0.96},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B69)+($Q$20*0.55)","v":8175204.75},null,null,null,null,null,null,null,null,null,{"$f":"V67+0.001","v":1.0009999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V69)+($Q$20*0.55)","v":8407953.5500000007},null,null,null,null,null,null,null,null,null,{"$f":"AP67+0.001","v":1.0419999999999978},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP69)+($Q$20*0.55)","v":8640702.3499999885}]
[]
[null,{"$f":"B69+0.001","v":0.96099999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B71)+($Q$20*0.55)","v":8180881.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V69+0.001","v":1.0019999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V71)+($Q$20*0.55)","v":8413630.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"AP69+0.001","v":1.0429999999999977},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP71)+($Q$20*0.55)","v":8646379.1499999873}]
[]
[null,{"$f":"B71+0.001","v":0.96199999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B73)+($Q$20*0.55)","v":8186558.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V71+0.001","v":1.0029999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V73)+($Q$20*0.55)","v":8419307.1499999985},null,null,null,null,null,null,null,null,null,{"$f":"AP71+0.001","v":1.0439999999999976},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP73)+($Q$20*0.55)","v":8652055.9499999862}]
[]
[null,{"$f":"B73+0.001","v":0.96299999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B75)+($Q$20*0.55)","v":8192235.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V73+0.001","v":1.0039999999999996},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V75)+($Q$20*0.55)","v":8424983.9499999974},null,null,null,null,null,null,null,null,null,{"$f":"AP73+0.001","v":1.0449999999999975},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP75)+($Q$20*0.55)","v":8657732.749999987}]
[]
[null,{"$f":"B75+0.001","v":0.96399999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B77)+($Q$20*0.55)","v":8197911.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"V75+0.001","v":1.0049999999999994},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V77)+($Q$20*0.55)","v":8430660.7499999981},null,null,null,null,null,null,null,null,null,{"$f":"AP75+0.001","v":1.0459999999999974},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP77)+($Q$20*0.55)","v":8663409.5499999858}]
[]
[null,{"$f":"B77+0.001","v":0.96499999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B79)+($Q$20*0.55)","v":8203588.75},null,null,null,null,null,null,null,null,null,{"$f":"V77+0.001","v":1.0059999999999993},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V79)+($Q$20*0.55)","v":8436337.549999997},null,null,null,null,null,null,null,null,null,{"$f":"AP77+0.001","v":1.0469999999999973},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP79)+($Q$20*0.55)","v":8669086.3499999847}]
[]
[null,{"$f":"B79+0.001","v":0.96599999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B81)+($Q$20*0.55)","v":8209265.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V79+0.001","v":1.0069999999999992},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V81)+($Q$20*0.55)","v":8442014.3499999959},null,null,null,null,null,null,null,null,null,{"$f":"AP79+0.001","v":1.0479999999999972},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP81)+($Q$20*0.55)","v":8674763.1499999836}]
[]
[null,{"$f":"B81+0.001","v":0.96699999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B83)+($Q$20*0.55)","v":8214942.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V81+0.001","v":1.0079999999999991},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V83)+($Q$20*0.55)","v":8447691.1499999948},null,null,null,null,null,null,null,null,null,{"$f":"AP81+0.001","v":1.048999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP83)+($Q$20*0.55)","v":8680439.9499999844}]
[]
[null,{"$f":"B83+0.001","v":0.96799999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B85)+($Q$20*0.55)","v":8220619.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V83+0.001","v":1.008999999999999},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V85)+($Q$20*0.55)","v":8453367.9499999955},null,null,null,null,null,null,null,null,null,{"$f":"AP83+0.001","v":1.0499999999999969},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP85)+($Q$20*0.55)","v":8686116.7499999832}]
[]
[null,{"$f":"B85+0.001","v":0.96899999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B87)+($Q$20*0.55)","v":8226295.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"V85+0.001","v":1.0099999999999989},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V87)+($Q$20*0.55)","v":8459044.7499999944},null,null,null,null,null,null,null,null,null,{"$f":"AP85+0.001","v":1.0509999999999968},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP87)+($Q$20*0.55)","v":8691793.5499999821}]
[]
[null,{"$f":"B87+0.001","v":0.97},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B89)+($Q$20*0.55)","v":8231972.75},null,null,null,null,null,null,null,null,null,{"$f":"V87+0.001","v":1.0109999999999988},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V89)+($Q$20*0.55)","v":8464721.5499999933},null,null,null,null,null,null,null,null,null,{"$f":"AP87+0.001","v":1.0519999999999967},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP89)+($Q$20*0.55)","v":8697470.349999981}]
[]
[null,{"$f":"B89+0.001","v":0.97099999999999997},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B91)+($Q$20*0.55)","v":8237649.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V89+0.001","v":1.0119999999999987},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V91)+($Q$20*0.55)","v":8470398.3499999922},null,null,null,null,null,null,null,null,null,{"$f":"AP89+0.001","v":1.0529999999999966},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP91)+($Q$20*0.55)","v":8703147.1499999817}]
[]
[null,{"$f":"B91+0.001","v":0.97199999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B93)+($Q$20*0.55)","v":8243326.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V91+0.001","v":1.0129999999999986},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V93)+($Q$20*0.55)","v":8476075.1499999929},null,null,null,null,null,null,null,null,null,{"$f":"AP91+0.001","v":1.0539999999999965},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP93)+($Q$20*0.55)","v":8708823.9499999806}]
[]
[null,{"$f":"B93+0.001","v":0.97299999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B95)+($Q$20*0.55)","v":8249003.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V93+0.001","v":1.0139999999999985},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V95)+($Q$20*0.55)","v":8481751.9499999918},null,null,null,null,null,null,null,null,null,{"$f":"AP93+0.001","v":1.0549999999999964},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP95)+($Q$20*0.55)","v":8714500.7499999795}]
[]
[null,{"$f":"B95+0.001","v":0.97399999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B97)+($Q$20*0.55)","v":8254679.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"V95+0.001","v":1.0149999999999983},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V97)+($Q$20*0.55)","v":8487428.7499999907},null,null,null,null,null,null,null,null,null,{"$f":"AP95+0.001","v":1.0559999999999963},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP97)+($Q$20*0.55)","v":8720177.5499999784}]
[]
[null,{"$f":"B97+0.001","v":0.97499999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B99)+($Q$20*0.55)","v":8260356.75},null,null,null,null,null,null,null,null,null,{"$f":"V97+0.001","v":1.0159999999999982},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V99)+($Q$20*0.55)","v":8493105.5499999896},null,null,null,null,null,null,null,null,null,{"$f":"AP97+0.001","v":1.0569999999999962},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP99)+($Q$20*0.55)","v":8725854.3499999791}]
[]
[null,{"$f":"B99+0.001","v":0.97599999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B101)+($Q$20*0.55)","v":8266033.5499999998},null,null,null,null,null,null,null,null,null,{"$f":"V99+0.001","v":1.0169999999999981},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V101)+($Q$20*0.55)","v":8498782.3499999903},null,null,null,null,null,null,null,null,null,{"$f":"AP99+0.001","v":1.0579999999999961},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP101)+($Q$20*0.55)","v":8731531.149999978}]
[]
[null,{"$f":"B101+0.001","v":0.97699999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B103)+($Q$20*0.55)","v":8271710.3499999996},null,null,null,null,null,null,null,null,null,{"$f":"V101+0.001","v":1.017999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V103)+($Q$20*0.55)","v":8504459.1499999892},null,null,null,null,null,null,null,null,null,{"$f":"AP101+0.001","v":1.0589999999999959},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP103)+($Q$20*0.55)","v":8737207.9499999769}]
[]
[null,{"$f":"B103+0.001","v":0.97799999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B105)+($Q$20*0.55)","v":8277387.1499999994},null,null,null,null,null,null,null,null,null,{"$f":"V103+0.001","v":1.0189999999999979},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V105)+($Q$20*0.55)","v":8510135.9499999881},null,null,null,null,null,null,null,null,null,{"$f":"AP103+0.001","v":1.0599999999999958},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*AP105)+($Q$20*0.55)","v":8742884.7499999776}]
[]
[null,{"$f":"B105+0.001","v":0.97899999999999998},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B107)+($Q$20*0.55)","v":8283063.9500000002},null,null,null,null,null,null,null,null,null,{"$f":"V105+0.001","v":1.0199999999999978},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V107)+($Q$20*0.55)","v":8515812.7499999888}]
[]
[null,{"$f":"B107+0.001","v":0.98},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*B109)+($Q$20*0.55)","v":8288740.75},null,null,null,null,null,null,null,null,null,{"$f":"V107+0.001","v":1.0209999999999977},null,null,null,null,null,null,null,null,null,{"$f":"($Q$14*0.95)+($Q$16*0.9)+($Q$18*0.8*V109)+($Q$20*0.55)","v":8521489.5499999877}]

{"sheet":"Sheet1","index":11,"n_rows":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[null,"管内一円（鴨川他）府民公募型整備工事"]
[null,"本工事費１（九条跨線橋上流）","本工事費２（四条大橋上流）","本工事費３（出町橋上流）","施設整備"]
[null,"合冊","合冊","合冊","標準","　　　","　　　","　　　","　　　","　　　","　　　","　　　","　　　"]
[null,1,1,1,2,"","","","","","","",""]
[null,6538807,2479867,1118904,2838200]
[null,972185,384185,154000,363000]
[null,3222000,1214000,530000,1382000,0]
[null,10732992,4078052,1802904,4583200,0,0,0,0,0,0,0,0]
[]
[null,140354,147141,86411]
[]
[]
[null,"管内一円（田井大垣自転車道線他）府民公募型整備工事"]
[null,"本工事費1","本工事費2","本工事費3","本工事費4","本工事費5","本工事費6","本工事費7","本工事費8","本工事費9"]
[null,"合冊","合冊","合冊","合冊","合冊","合冊","合冊","合冊","合冊","　　　","　　　","　　　"]
[null,1,1,1,1,1,1,1,1,1,"","",""]
[null,11220689,51715,86400,489000,475200,62700,62700,41545,61700]
[null,1737000,52600,62600,183600,179600,55600,60000,54000,55600]
[null,5397000,54000,77000,350000,341000,61000,63000,49000,61000]
[null,18354689,158315,226000,1022600,995800,179300,185700,144545,178300,0,0,0]
[]
[]
[]
[]
[null,13036989,104315,149000,672000,64800,118300,122700,95545,117300]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,18433989,158315,226000,1022000,405800,179300,185700,144545,768900,0,0,0]

{"sheet":"手動入力 (2)","index":12,"n_rows":97,"n_cols":22,"rows_kept":97,"cut":false,"hidden":true,"merged":[[49,5,49,6],[50,5,50,6],[51,5,51,6],[53,5,53,6],[19,5,19,6],[20,5,20,6],[37,5,38,6],[41,5,41,6],[42,5,42,6],[45,5,45,6],[18,5,18,6],[3,9,3,17],[4,5,4,6],[4,8,4,19],[6,5,6,6],[11,5,11,6]]}
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J10=1,\"\",\"②\"&J7&IF(K10=3,\"\",\"③\"&K7&IF(L10=3,\"\",\"④\"&L7&IF(M10=3,\"\",\"⑤\"&M7&IF(N10=3,\"\",\"⑥\"&N7&IF(O10=3,\"\",\"⑦\"&O7&IF(P10=3,\"\",\"⑧\"&P7&IF(Q10=3,\"\",\"⑨\"&Q7&IF(R10=3,\"\",\"⑩\"&R7&IF(S10=3,\"\",\"⑪\"&S7&IF(T10=3,\"\",\"⑫\"&T7)))))))))))","v":"②本工事費２（四条大橋上流）"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($H72=2,$J8,IF($H73=2,$K8,IF($H74=2,$L8,IF($H75=2,$M8,IF($H76=2,$N8,IF($H77=2,$O8,IF($H78=2,$P8,\"\")))))))","v":"T②本工事費２（四条大橋上流）"}]
[]
[null,null,null,null,null,"手動入力用",null,null,null,{"$f":"最低制限価格算出結果!G45&\"手動入力\"","v":"点在設計H284処分費入力手動入力"},null,null,null,null,null,null,null,null,null,{"$f":"最低制限価格算出結果!R3","v":"verH291001"}]
[null,null,null,null,null,"工事個所名",null,{"$f":"IF(OR(最低制限価格算出結果!L4=I5,最低制限価格算出結果!L4=\"\",I5=\"\"),\"\",\"工事個所　　を確認\")","v":"工事個所　　を確認"},"管内一円（鴨川他）府民公募型整備工事",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR( VLOOKUP(L49,一覧工事検索,6,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,"工区名",null,"合算対象　　　　　　　　　　工事費","本工事費１（九条跨線橋上流）","本工事費２（四条大橋上流）","本工事費３（出町橋上流）","施設整備",55,66,77,88,99,100,110,120]
[null,null,null,null,null,null,null,null,{"$f":"\"T①\"&I7","v":"T①本工事費１（九条跨線橋上流）"},{"$f":"\"T②\"&J7","v":"T②本工事費２（四条大橋上流）"},{"$f":"\"T③\"&K7","v":"T③本工事費３（出町橋上流）"},{"$f":"\"T④\"&'手動入力 (2)'!$L$7","v":"T④施設整備"},{"$f":"\"T⑤\"&'手動入力 (2)'!$M$7","v":"T⑤55"},{"$f":"\"T⑥\"&'手動入力 (2)'!$N$7","v":"T⑥66"},{"$f":"\"T⑦\"&O7","v":"T⑦77"},{"$f":"\"T⑧\"&P7","v":"T⑧88"},{"$f":"\"T⑨\"&Q7","v":"T⑨99"},{"$f":"\"T⑩\"&R7","v":"T⑩100"},{"$f":"\"T⑪\"&S7","v":"T⑪110"},{"$f":"\"T⑫\"&T7","v":"T⑫120"}]
[null,null,null,null,null,"積算対象区分",{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",\"点在合冊区分等を　選択して下さい。\",\"\")","v":""},null,"標準","標準","標準","標準","標準","標準","標準","標準","標準","標準","標準","合冊"]
[null,null,null,null,null,"積算対象区分",null,null,1,{"$f":"IF(J9=\"合冊\",I10,IF(J7=\"\",\"\",I10+1))","v":2},{"$f":"IF(K9=\"合冊\",J10,IF(K7=\"\",\"\",J10+1))","v":3},4,{"$f":"IF(M9=\"合冊\",L10,IF(M9=\"-\",\"\",L10+1))","v":5},{"$f":"IF(N9=\"合冊\",M10,IF(N9=\"-\",\"\",M10+1))","v":6},{"$f":"IF(O9=\"合冊\",N10,IF(O9=\"-\",\"\",N10+1))","v":7},{"$f":"IF(P9=\"合冊\",O10,IF(P9=\"-\",\"\",O10+1))","v":8},{"$f":"IF(Q9=\"合冊\",P10,IF(Q9=\"-\",\"\",P10+1))","v":9},{"$f":"IF(R9=\"合冊\",Q10,IF(R9=\"-\",\"\",Q10+1))","v":10},11,11]
[null,null,null,null,null,null,null,null,{"$f":"I71&I72&I73&I74&I75&I76&I77&I78&I79&I80&I81&I82","v":"T①本工事費１（九条跨線橋上流）"},{"$f":"J72&J73&J74&J75&J76&J77&J78&J79&J80&J81&J82","v":"T②本工事費２（四条大橋上流）"},{"$f":"K73&K74&K75&K76&K77&K78&K79&K80&K81&K82","v":"T③本工事費３（出町橋上流）"},{"$f":"L74&L75&L76&L77&L78&L79&L80&L81&L82","v":"T④施設整備"},{"$f":"M75&M76&M77&M78&M79&M80&M81&M82","v":"T⑤55"},{"$f":"N76&N77&N78&N79&N80&N81&N82","v":"T⑥66"},{"$f":"O77&O78&O79&O80&O81&O82","v":"T⑦77"},{"$f":"P78&P79&P80&P81&P82","v":"T⑧88"},{"$f":"Q79&Q80&Q81&Q82","v":"T⑨99"},{"$f":"R76&R77&R78&R79&R80&R81&R82","v":"T⑩100"},{"$f":"IF(S10=11,\"⑪\"&'手動入力 (2)'!$S$7,\"\")&IF(T10=11,$T8,\"\")","v":"⑪110T⑫120"},{"$f":"IF(T10=12,$T8,\"\")","v":""}]
[null,null,null,null,null,"直接工事費",null,{"$f":"SUM(I12:T12)","v":13347996},6538807,2479867,1118904,2838200,5555,6666,7777,8888,9999,101010,111111,121212,{"$f":"VLOOKUP(L49,一覧工事検索,22,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR( IF(H12-U12=0,\"O.K\",\"NG\"),\"\")","v":""}]
[null,null,null,null,null,"処分費等　直接工事費計上分",null,{"$f":"SUM(I13:T13)","v":373906},140354,147141,86411]
[null,null,null,null,null,"処分費等　準備費計上分",null,{"$f":"SUM(I14:T14)","v":0}]
[null,null,null,null,null,"桁等購入費",null,{"$f":"SUM(I15:T15)","v":0}]
[null,null,null,null,null,"スクラップ",null,{"$f":"SUM(I16:T16)","v":0}]
[]
[]
[null,null,null,null,null,"共通仮設費計",null,{"$f":"SUM(I19:T19)","v":1873370},972185,384185,154000,363000,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(L49,一覧工事検索,23,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR( IF(H19-U19=0,\"O.K\",\"NG\"),\"\")","v":""}]
[null,null,null,null,null,"現場管理費",null,{"$f":"SUM(I20:T20)","v":6348000},3222000,1214000,530000,1382000,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(L49,一覧工事検索,24,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR( IF(H20-U20=0,\"O.K\",\"NG\"),\"\")","v":""}]
[null,null,null,null,null,"工事原価",null,{"$f":"SUM(I21:T21)","v":21569366},{"$f":"I12+I19+I20","v":10732992},4078052,1802904,4583200,5555,6666,7777,8888,9999,101010,111111,121212]
[null,null,null,null,null,"現場管理費対象額",{"$f":"IF(#REF!=\"合算点在計算\",\"処分費等入力方式です。入力しないで下さい。\",\"\")","v":{"$error":"#REF!"}},{"$f":"SUM(I22:T22)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(I35:Q35)","v":0},"一般管理費対象額",{"$f":"IF(#REF!=\"合算点在計算\",\"処分費等入力方式です。入力しないで下さい。\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",仮想工事!H35,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"一般管理費",{"$f":"IF(#REF!=\"合算点在計算\",\"処分費等入力方式です。入力しないで下さい。\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",H42,IF(OR(最低制限価格算出結果!G45=\"点在設計\",最低制限価格算出結果!G45=\"点在設計H284\"),\"          　　　　　        点在経費計算です。入力しないでください。　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　                                                                                                        \",SUM(I36:P36)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(L49,一覧工事検索,25,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(H36-U36=0,\"O.K\",\"NG\"),\"\")","v":""}]
[null,null,null,null,null,"契約保証","ケース1","500万円",{"$f":"I28+I35+I36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($I$10:$T$10,T10,$I$35:$T$35)","v":0}]
[null,null,null,null,null,{"$f":"IF(AND(I36>0,I35>0),\"一般管理費対象額が入力されています\",\"契約保証金                    注)500万円が基準\")","v":"契約保証金                    注)500万円が基準"},null,"ケース","ケース1","ケース1","ケース1","ケース1"]
[null,null,null,null,null,null,null,"免除金額","500万円","500万円","500万円","500万円"]
[null,null,null,null," ","一般管理費率 ",{"$f":"IF(H35=0,\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"ROUNDDOWN(H21+$H$35*G40+H41,-3)-ROUNDUP(H21+$H$35*G40+H41,0)+ROUND(H35*G40,0)","v":{"$error":"#REF!"}},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!L29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!M29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!N29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!O29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!P29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!Q29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!R29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!S29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!T29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!U29)","v":0},{"$f":"IF(最低制限価格算出結果!$G$45=\"合算点在計算\",0,最低制限価格算出結果!V29)","v":0}]
[null,null,null,null,null,"契約保証補正",{"$f":"IF(AND(G37=\"ケース1\",H37=\"500万円\"),0.0004,IF(I41>0,0.0004,\"\"))","v":4.0000000000000002E-4},{"$f":"$H$35*G41","v":{"$error":"#REF!"}},{"$f":"最低制限価格算出結果!K30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!L30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!M30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!N30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!O30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!P30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!Q30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!R30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!S30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!T30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!U30","v":{"$error":"#NAME?"}},{"$f":"最低制限価格算出結果!V30","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"一般管理費計 ",null,{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",最低制限価格算出結果!J38,IF(最低制限価格算出結果!G45=\"点在設計H284\",H40+H41,IF(SUM(I42:P42)=0,0,(SUM(I42:P42)))))","v":{"$error":"#REF!"}},{"$f":"I36+I40+I41","v":{"$error":"#REF!"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,"合算点在計算","①積算工事価格",null,{"$f":"IF(最低制限価格算出結果!G45=\"合算点在計算\",最低制限価格算出結果!J39,IF(最低制限価格算出結果!G45=\"点在設計H284\",H21+H42,SUM(I43:T43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0, 最低制限価格算出結果!K39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!L39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!M39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!N39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!O39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!P39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!Q39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!R39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!S39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!T39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!U39)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"合算点在計算\",0,最低制限価格算出結果!V39)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,"②予定価格（公表）",null,{"$f":"IF(最低制限価格算出結果!L43=0,最低制限価格算出結果!Q44,最低制限価格算出結果!L43)","v":24870000}]
[null,null,null,null,null,"②-①",null,{"$f":"IFERROR(H43-H45,\"\")","v":""}]
[null,null,null,null,null,"入札工事価格",{"$f":"\"α=\"&最低制限価格算出結果!O16","v":"α=1.03"},{"$f":"最低制限価格算出結果!J40","v":1188}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"仮想工事","積算対象工事","合算対象工事"]
[null,null,null,null,null,"②予定価格（公表）",null,{"$f":"最低制限価格算出結果!L43","v":24870000},null,null,"管理番号"]
[null,null,null,null,null,{"$f":"IF(AND(O50=\"\",H46=0),\"\",\"①-②\")","v":"①-②"},null,null,null,{"$f":"IFERROR((IF(OR(O50=\"\",H46=0),H46-O50,H46-O50)),0)","v":0},{"$f":"IF(AND(O50=\"\",H46=0),\"\",\"③-公表\")","v":"③-公表"},{"$f":"IFERROR(O51-H47,0)","v":-1188}]
[null,null,null,null,null,"最低制限価格（公表）"]
[null,null,null,null,null,"落札金額"]
[null,null,null,null,null,"100ｍ超える超える"]
[null,null,null,null,null,"5ｋｍ以内"]
[null,null,null,null,null,"処分費等を考慮"]
[]
[]
[]
[null,null,null,null,null,"登録工事要素",null,null,null,{"$f":"I12&\" \"&I19&\" \"&I20&\" \"&I42","v":{"$error":"#REF!"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[null,null,null,null,null,"登録済み工事要素",null,null,null,"α"]
[null,null,null,null,null,{"$f":"IF(L49=\"\",\"管理番号が入力されていません\",\"\")","v":"管理番号が入力されていません"},null,null,null,{"$f":"VLOOKUP(L49,一覧工事検索,20,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(L49,一覧工事検索,21,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"登録済み工事要素",null,null,null,{"$f":"VLOOKUP($L$49,一覧工事検索,44,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,45,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,46,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,47,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,48,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,49,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,50,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,51,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,52,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,53,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,53,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($L$49,一覧工事検索,53,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=0,\"\",IF(J59=J63,\"O.K\",\"NG\"))","v":{"$error":"#N/A"}},{"$f":"IF(K63=0,\"\",IF(K59=K63,\"O.K\",\"NG\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[null,null,null,null,null,"工事名"]
[]
[null,null,null,null,null,null,null,{"$f":"'手動入力 (2)'!$I$10","v":1},{"$f":"IF($H71=1,$I8,\"\")","v":"T①本工事費１（九条跨線橋上流）"}]
[null,null,null,null,null,null,null,{"$f":"'手動入力 (2)'!$J$10","v":2},{"$f":"IF($H72=1,$J8,\"\")","v":""},{"$f":"IF($H72=2,$J8,\"\")","v":"T②本工事費２（四条大橋上流）"}]
[null,null,null,null,null,null,null,{"$f":"'手動入力 (2)'!$K$10","v":3},{"$f":"IF($H73=1,$K8,\"\")","v":""},{"$f":"IF($H73=2,$K8,\"\")","v":""},{"$f":"IF($H73=3,$K8,\"\")","v":"T③本工事費３（出町橋上流）"}]
[null,null,null,null,null,null,null,{"$f":"'手動入力 (2)'!$L$10","v":4},{"$f":"IF($H74=1,$L8,\"\")","v":""},{"$f":"IF($H74=2,$L8,\"\")","v":""},{"$f":"IF($H74=3,$L8,\"\")","v":""},{"$f":"IF($H74=4,$L8,\"\")","v":"T④施設整備"}]
[null,null,null,null,null,null,null,{"$f":"'手動入力 (2)'!$M$10","v":5},{"$f":"IF($H75=1,$M8,\"\")","v":""},{"$f":"IF($H75=2,$M8,\"\")","v":""},{"$f":"IF($H75=3,$M8,\"\")","v":""},{"$f":"IF($H75=4,$M8,\"\")","v":""},{"$f":"IF($H75=5,$M8,\"\")","v":"T⑤55"}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!N12","v":6666},null,{"$f":"'手動入力 (2)'!$N$10","v":6},{"$f":"IF($H76=1,$N8,\"\")","v":""},{"$f":"IF($H76=2,$N8,\"\")","v":""},{"$f":"IF($H76=3,$N8,\"\")","v":""},{"$f":"IF($H76=4,$N8,\"\")","v":""},{"$f":"IF($H76=5,$N8,\"\")","v":""},{"$f":"IF($H76=6,$N8,\"\")","v":"T⑥66"}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!O12","v":7777},null,{"$f":"'手動入力 (2)'!$O$10","v":7},{"$f":"IF($H77=1,$O8,\"\")","v":""},{"$f":"IF($H77=2,$O8,\"\")","v":""},{"$f":"IF($H77=3,$O8,\"\")","v":""},{"$f":"IF($H77=4,$O8,\"\")","v":""},{"$f":"IF($H77=5,$O8,\"\")","v":""},{"$f":"IF($H77=6,$O8,\"\")","v":""},{"$f":"IF($H77=7,$O8,\"\")","v":"T⑦77"}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!P12","v":8888},null,{"$f":"'手動入力 (2)'!$P$10","v":8},{"$f":"IF($H78=1,$P8,\"\")","v":""},{"$f":"IF($H78=2,$P8,\"\")","v":""},{"$f":"IF($H78=3,$P8,\"\")","v":""},{"$f":"IF($H78=4,$P8,\"\")","v":""},{"$f":"IF($H78=5,$P8,\"\")","v":""},{"$f":"IF($H78=6,$P8,\"\")","v":""},{"$f":"IF($H78=7,$P8,\"\")","v":""},{"$f":"IF($H78=8,$P8,\"\")","v":"T⑧88"}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!Q12","v":9999},null,{"$f":"'手動入力 (2)'!$Q$10","v":9},{"$f":"IF($H79=1,$Q8,\"\")","v":""},{"$f":"IF($H79=2,$Q8,\"\")","v":""},{"$f":"IF($H79=3,$Q8,\"\")","v":""},{"$f":"IF($H79=4,$Q8,\"\")","v":""},{"$f":"IF($H79=5,$Q8,\"\")","v":""},{"$f":"IF($H79=6,$Q8,\"\")","v":""},{"$f":"IF($H79=7,$Q8,\"\")","v":""},{"$f":"IF($H79=8,$Q8,\"\")","v":""},{"$f":"IF($H79=9,$Q8,\"\")","v":"T⑨99"}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!R12","v":101010},null,{"$f":"'手動入力 (2)'!$R$10","v":10},{"$f":"IF($H80=1,$R8,\"\")","v":""},{"$f":"IF($H80=2,$R8,\"\")","v":""},{"$f":"IF($H80=3,$R8,\"\")","v":""},{"$f":"IF($H80=4,$R8,\"\")","v":""},{"$f":"IF($H80=5,$R8,\"\")","v":""},{"$f":"IF($H80=6,$R8,\"\")","v":""},{"$f":"IF($H80=7,$R8,\"\")","v":""},{"$f":"IF($H80=8,$R8,\"\")","v":""},{"$f":"IF($H80=9,$R8,\"\")","v":""},{"$f":"IF($H80=10,$R8,\"\")","v":"T⑩100"}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!S12","v":111111},null,{"$f":"'手動入力 (2)'!$S$10","v":11},{"$f":"IF($H81=1,$S8,\"\")","v":""},{"$f":"IF($H81=2,$S8,\"\")","v":""},{"$f":"IF($H81=3,$S8,\"\")","v":""},{"$f":"IF($H81=4,$S8,\"\")","v":""},{"$f":"IF($H81=5,$S8,\"\")","v":""},{"$f":"IF($H81=6,$S8,\"\")","v":""},{"$f":"IF($H81=7,$S8,\"\")","v":""},{"$f":"IF($H81=8,$S8,\"\")","v":""},{"$f":"IF($H81=9,$S8,\"\")","v":""},{"$f":"IF($H81=10,$S8,\"\")","v":""},{"$f":"IF($H81=11,\"⑪\"&'手動入力 (2)'!$S$7,\"\")","v":"⑪110"}]
[null,null,null,null,null,null,null,{"$f":"'手動入力 (2)'!$T$10","v":11},{"$f":"IF($H82=1,$T8,\"\")","v":""},{"$f":"IF($H82=2,$T8,\"\")","v":""},{"$f":"IF($H82=3,$T8,\"\")","v":""},{"$f":"IF($H82=4,$T8,\"\")","v":""},{"$f":"IF($H82=5,$T8,\"\")","v":""},{"$f":"IF($H82=6,$T8,\"\")","v":""},{"$f":"IF($H82=7,$T8,\"\")","v":""},{"$f":"IF($H82=8,$T8,\"\")","v":""},{"$f":"IF($H82=9,$T8,\"\")","v":""},{"$f":"IF($H82=10,$T8,\"\")","v":""},{"$f":"IF($H82=11,$T8,\"\")","v":"T⑫120"},{"$f":"IF($H82=12,$T8,\"\")","v":""}]
[]
[null,null,null,null,null,null,{"$f":"I12","v":6538807}]
[null,null,null,null,null,"直接工事費"]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!I27","v":0},{"$f":"'手動入力 (2)'!$I$12","v":6538807},{"$f":"'手動入力 (2)'!$I$10","v":1},{"$f":"IF($H86=1,$G86,\"\")","v":6538807}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!J27","v":0},{"$f":"'手動入力 (2)'!$J$12","v":2479867},{"$f":"'手動入力 (2)'!$J$10","v":2},"",{"$f":"IF($H87=2,$G87,\"\")","v":2479867}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!K27","v":0},{"$f":"'手動入力 (2)'!$K$12","v":1118904},{"$f":"'手動入力 (2)'!$K$10","v":3},"","",{"$f":"IF($H88=3,$G88,\"\")","v":1118904}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!L27","v":0},{"$f":"'手動入力 (2)'!$L$12","v":2838200},{"$f":"'手動入力 (2)'!$L$10","v":4},"","",{"$f":"IF($H89=3,$G89,\"\")","v":""},{"$f":"IF($H89=4,$G89,\"\")","v":2838200}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!M27","v":0},{"$f":"'手動入力 (2)'!$M$12","v":5555},{"$f":"'手動入力 (2)'!$M$10","v":5},"","",{"$f":"IF($H90=3,$G90,\"\")","v":""},{"$f":"IF($H90=4,$G90,\"\")","v":""},{"$f":"IF($H90=5,$G90,\"\")","v":5555}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!N27","v":0},{"$f":"'手動入力 (2)'!$N$12","v":6666},{"$f":"'手動入力 (2)'!$N$10","v":6},"","","","","",{"$f":"IF($H91=6,$G91,\"\")","v":6666}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!O27","v":0},{"$f":"'手動入力 (2)'!$O$12","v":7777},{"$f":"'手動入力 (2)'!$O$10","v":7},"","","","","","",{"$f":"IF($H92=7,$G92,\"\")","v":7777}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!P27","v":0},{"$f":"'手動入力 (2)'!$P$12","v":8888},{"$f":"'手動入力 (2)'!$P$10","v":8},"","","",{"$f":"IF($H93=4,$G93,\"\")","v":""},"","","",{"$f":"IF($H93=8,$G93,\"\")","v":8888}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!Q27","v":0},{"$f":"'手動入力 (2)'!$Q$12","v":9999},{"$f":"'手動入力 (2)'!$Q$10","v":9},"","","",{"$f":"IF($H94=4,$G94,\"\")","v":""},"","","",{"$f":"IF($H94=8,$G94,\"\")","v":""},{"$f":"IF($H94=9,$G94,\"\")","v":9999}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!R27","v":0},{"$f":"'手動入力 (2)'!$R$12","v":101010},{"$f":"'手動入力 (2)'!$R$10","v":10},"","",{"$f":"IF($H95=3,$G95,\"\")","v":""},{"$f":"IF($H95=4,$G95,\"\")","v":""},"","","",{"$f":"IF($H95=8,$G95,\"\")","v":""},{"$f":"IF($H95=9,$G95,\"\")","v":""},{"$f":"IF($H95=10,$G95,\"\")","v":101010}]
[null,null,null,null,null,{"$f":"'手動入力 (2)'!S27","v":0},{"$f":"'手動入力 (2)'!$S$12","v":111111},{"$f":"'手動入力 (2)'!$S$10","v":11},"","",{"$f":"IF($H96=3,$G96,\"\")","v":""},{"$f":"IF($H96=4,$G96,\"\")","v":""},"","","",{"$f":"IF($H96=8,$G96,\"\")","v":""},{"$f":"IF($H96=9,$G96,\"\")","v":""},"",{"$f":"IF($H96=11,\"⑪\"&'手動入力 (2)'!$S$7,\"\")","v":"⑪110"}]
[null,null,null,null,null,null,{"$f":"'手動入力 (2)'!$T$12","v":121212},{"$f":"'手動入力 (2)'!$T$10","v":11},"","","",{"$f":"IF($H97=4,$G97,\"\")","v":""},"","","",{"$f":"IF($H97=8,$G97,\"\")","v":""},{"$f":"IF($H97=9,$G97,\"\")","v":""},{"$f":"IF($H97=10,$G97,\"\")","v":""},{"$f":"IF($H97=11,$G97,\"\")","v":121212},{"$f":"IF($H97=12,$G97,\"\")","v":""}]

{"sheet":"工事入札情報","index":13,"n_rows":50,"n_cols":25,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[null,"土木事務所","総合評価","開札年月日","種別","工事名","工事場所","工種","施工地域・工事場所による補正","①予定金額","②設計金額","②-①","③設計最低制限価格\n直95+共90+現90+一般55","④最低制限価格","④-③","現場管理費*α","α","直接工事費","共通仮設費","現場管理費","一般管理費","最低制限価格/設計価格","最低制限価格/予定価格","施工箇所点在","備考"]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J1,一覧工事検索,2,0)","v":{"$error":"#N/A"}}]
["281212-001","山城北",null,"2016-04-15","舗装　指名","管内一円（長尾八幡線）地域振興道路工事","八幡市八幡一の坪地内","舗装工事","影響受ける",7440000,{"$f":"SUM(R3:U3)","v":7443000},{"$f":"K3-J3","v":3000},{"$f":"R3*0.95+S3*0.9+T3*0.9+U3*0.55","v":6438691.1499999994},6507000,{"$f":"N3-M3","v":68308.850000000559},{"$f":"O3/T3+0.9","v":0.93824683650615937},{"$f":"P3/0.9","v":1.0424964850068437},3442191,980185,1786000,1234624,{"$f":"N3/K3","v":0.87424425634824665},{"$f":"N3/J3","v":0.87459677419354842}]
["281212-002","道路公社　建設事務所",null,"2016-04-25","土木　Ⅰ","鳥取豊岡宮津自動車道（野田川大宮道路）道路新設工事（補助）簡易中央分離帯他（その３）工事","京丹後市大宮町三重～森本地内","道路改良工事","影響受けない",73330000,73336000,6000,64833493.699999996,64799000,-34493.69999999553,0.89760875563258269,0.99734306181398069,44353370,4881702,14425000,9675928,0.88359059670557438,0.88366289376789853]
["281212-003","丹後",null,"2016-04-28","土木　指名","箱石湊宮葛野海岸　なぎさ緊急保全工事","京丹後市久美浜町葛野他地内","海岸工事","影響受けない",3290000,3299000,9000,2868042,2878000,9958,0.9171394148020654,1.0190437942245172,1870980,291000,581000,556020,0.87238557138526829,0.87477203647416413]
["281212-004","丹後",null,"2016-04-28","土木　指名","浅茂川海岸　なぎさ緊急保全工事","京丹後市網野町浅茂川地内","海岸工事","影響受けない",2220000,2225000,5000,1935959.2,1943000,7040.8000000000466,0.91796122448979611,1.0199569160997735,1290523,168000,392000,374477,0.87325842696629219,0.87522522522522528]
["281212-005","丹後",null,"2016-04-28","土木　指名","久僧海岸　なぎさ緊急保全工事","京丹後市丹後町久僧他地内","海岸工事","影響受けない",2850000,2851000,1000,2476220,2485000,8780,0.91749003984063748,1.0194333776007083,1569550,299000,502000,480450,0.87162399158190107,0.87192982456140355]
["281212-006","乙訓",null,"2016-05-11","法面処理","管内一円（伏見柳谷高槻線）臨時生活関連施設整備工事他","長岡京市浄土谷地内","道路改良工事","影響受ける",30845000,30847000,2000,26868597.450000003,26868000,-597.45000000298023,0.89990617933417039,0.99989575481574489,{"$f":"9030440+4432143","v":13462583},{"$f":"5333270+1206485","v":6539755},{"$f":"4573000+1795000","v":6368000},{"$f":"3215290+1261372","v":4476662},0.8710085259506597,0.87106500243151241]
["281212-007","中丹東",null,"2016-05-19","土木　Ⅲ以上","神崎海岸　なぎさ緊急保全工事他","舞鶴市西神崎地内","海岸工事","影響受けない",11750000,11755000,5000,10261929.75,10300000,38070.25,0.91831180856180861,1.0203464539575651,6762717,1039837,2079000,1873446,0.87622288387920033,0.87659574468085111]
["281212-008","山城北",null,"2016-05-20","電気　Ⅰ","八幡インタ－線地方道路交付金工事","八幡市内里地内","道路維持工事","影響受ける",12280000,12289000,9000,10683542.399999999,10770000,86457.60000000149,0.92712820834640775,1.0301424537182309,6115306,1037200,3187000,1949494,0.87639352266254378,0.87703583061889245]
["281212-009","南丹",null,"2016-05-23","交通安全施設　指名","国道４７７号他道路維持修繕工事","南丹市園部町横田他地内","道路維持工事","(市街地+影響受ける)/2",8677000,8677000,0,7472386,7565000,92614,0.93653412228796851,1.0405934692088539,3504715,1174000,2535000,1463285,0.87184510775613688,0.87184510775613688]
["281212-010","乙訓",null,"2016-05-23","電気　指名","管内一円小修繕（電気）工事","管内一円地内","道路維持工事","影響受けない",4165000,4168000,3000,3586292.8,3632000,45707.200000000186,0.93665372894947896,1.040726365499421,1619482,599000,1247000,702518,0.87140115163147791,0.87202881152460987]
["281212-011","乙訓",null,"2016-05-23","交通安全施設　指名","管内一円小修繕（安全施設）工事","管内一円地内","道路維持工事","影響受けない",9263000,9264000,1000,7970684.3999999994,8072000,101315.60000000056,0.93654963924963952,1.0406107102773772,3597711,1332000,2772000,1562289,0.87132987910189985,0.87142394472633056]
["281212-012","道路公社　管理事務所",null,"2016-05-24","塗装(土木)　指名","京都縦貫自動車道京丹波ＰＡ駐車ます線工事","京丹波町曽根（京丹波ＰＡ）地内","道路維持工事","影響受ける",7150000,7155000,5000,6170248.3999999994,6095000,-75248.399999999441,0.8609909797822709,0.95665664420252317,2951506,1083560,1929000,1190934,0.85185185185185186,0.85244755244755244]
["281212-013","中丹東","●","2016-05-25","土木　Ⅰ","舞鶴和知線　防災・安全交付金（緊防）（補正）工事","舞鶴市字行永地内","道路改良工事","影響受ける",54490000,54497000,7000,47948945.299999997,48190000,241054.70000000298,0.92173818198214474,1.0241535355357163,30106746,5862134,11089000,7439120,0.88426885883626627,0.88438245549642136]
["281212-014","南丹",null,"2016-05-25","土木　指名","管内一円（亀岡園部線保津橋他）橋りょう維持修繕工事","亀岡市保津町、河原林町～宇津根町地内","道路維持工事","影響受ける",32370000,32370000,0,28418228.799999997,28418000,-228.79999999701977,0.89996452713178343,0.99996058570198154,{"$f":"9645455+2087592","v":11733047},{"$f":"9630000+838600","v":10468600},{"$f":"4995000+1455000","v":6450000},3718353,0.87791164658634535,0.87791164658634535,"○"]
["281212-015","山城南",null,"2016-05-25","土木　指名","山田川他　河川環境整備業務委託","木津川市吐師他　地内","河川維持工事","影響受けない",7770000,7773000,3000,6771409.1999999993,6819000,47590.800000000745,0.92716369863013748,1.0301818873668194,4314773,449000,1752000,1257227,0.87726746429949831,0.87760617760617765]
["281212-016","山城南",null,"2016-05-25","土木　指名","和束川他　河川環境整備業務委託、和束川他　集中豪雨対策（河川緊急補強）業務委託","相楽郡和束町釜塚他　地内","河川維持工事","影響受けない",5650000,5655000,5000,4907420.3999999994,4944000,36579.600000000559,0.9276072452830193,1.0306747169811326,3035001,341200,1325000,953799,0.87427055702917766,0.87504424778761059]
["281212-017","山城南",null,"2016-05-25","土木　指名","煤谷川他　河川環境整備業務委託","相楽郡精華町菱田他　地内","河川維持工事","影響受けない",8190000,8194000,4000,7199886,7245000,45114,0.92747503045066992,1.0305278116118555,4771215,600000,1642000,1180785,0.88418354893824747,0.88461538461538458]
["281212-018","山城南",null,"2016-05-25","土木　指名","井関川他　河川環境整備業務委託、管内一円（井関川）　臨時生活関連施設整備業務委託","木津川市木津他　地内","河川維持工事","影響受けない",6970000,6979000,9000,6068018.8000000007,6112000,43981.199999999255,0.92723294117647015,1.0302588235294112,3869422,333000,1615000,1161578,0.87577016764579452,0.87690100430416074]
["281212-019","丹後",null,"2016-05-26","土木　指名","国道１７８号　防災・安全交付金（緊防）（補正）工事","宮津市大島地内","道路改良工事","影響受ける",6100000,6103000,3000,5285623.1999999993,5308000,22376.800000000745,0.91749554339327655,1.0194394926591961,3063683,731000,1279000,1029317,0.8697361953137801,0.87016393442622952]
["281212-020","丹後",null,"2016-05-26","土木　指名","管内一円　都市公園維持管理（公園分）業務委託","宮津市文珠他地内","公園工事","影響受けない",9220000,9227000,7000,8025721.5999999996,8066000,40278.400000000373,0.9177203695556535,1.0196892995062816,4923679,531000,2273000,1499321,0.8741736208951989,0.87483731019522781]
["281212-021","道路公社　管理事務所",null,"2016-05-27","土木　指名","京都縦貫自動車道ＣＣＴＶ点検架台設置工事","京丹波町才原他地内","道路維持工事","影響受けない",1420000,1423000,3000,1268804.7999999998,1210000,-58804.799999999814,0.67640760456273841,0.75156400506970933,862062,140800,263000,157138,0.85031623330990869,0.852112676056338]
["281212-022","道路公社　管理事務所",null,"2016-05-27","土木　指名","京都縦貫自動車道第7電気室法面階段設置工事","舞鶴市字大俣地内","道路維持工事","影響受けない",3260000,3260000,0,2811486.4000000004,2770000,-41486.400000000373,0.85475856052344568,0.94973173391493959,1396466,397000,917000,549534,0.84969325153374231,0.84969325153374231]
["281212-023","京都",null,"2016-05-27","土木　Ⅲ","桂川（上）　臨時生活関連施設整備業務委託、桂川（上）　臨時生活関連施設整備業務委託","京都市右京区京北栃本町～下町地内","河川維持工事","影響受けない",7600000,7602000,2000,6627630,6658000,30370,0.91776023391812867,1.0197335932423652,4311200,353000,1710000,1227800,0.87582215206524594,0.87605263157894742]
["281212-024","京都",null,"2016-05-27","土木　Ⅲ","桂川（上）　広域河川改修（防災・安全）工事、桂川（上）　広域河川改修（防災・安全）工事","京都市右京区京北大野町地内","河川工事","影響受けない",18510000,18512000,2000,16209822,16324000,114178,0.92697330498464448,1.0299703388718271,10373555,1135000,4233000,2770445,0.88180639585133969,0.88190167477039438]
["281212-025","京都",null,"2016-05-27","土木　Ⅲ","天神川　京の川づくり業務委託、天神川　京の川づくり業務委託、天神川　京の川づくり業務委託","京都市南区吉祥院新田下ノ向町他地内","河川維持工事","市街地",16560000,16564000,4000,14502034.399999999,14601000,98965.60000000149,0.92675469045688064,1.0297274338409785,9438836,919000,3699000,2507164,0.8814899782661193,0.88170289855072459]
["281212-026","京都",null,"2016-05-27","土木　Ⅲ","管内一円（有栖川）　府民公募型整備工事、管内一円（有栖川）　府民公募型整備工事","京都市右京区梅津開キ町地内","河川工事","市街地",14320000,14328000,8000,12463553.199999999,12559000,95446.800000000745,0.92678832444569204,1.0297648049396577,7055758,1468000,3563000,2241242,0.87653545505304298,0.87702513966480444]
["281212-027","山城南",null,"2016-05-30","土木　指名","赤田川他　河川環境整備業務委託、管内一円　臨時生活関連施設整備業務委託","木津川市加茂町　地内","河川維持工事","影響受けない",9230000,9238000,8000,8041025.5999999996,8099000,57974.400000000373,0.9270150978564774,1.030016775396086,5043064,548000,2146000,1500936,0.87670491448365451,0.87746478873239442]
["281212-028","山城南",null,"2016-05-30","土木　指名","横川他　河川環境整備工事、管内一円　河川災害防除工事","相楽郡笠置町有市他　地内","河川維持工事","影響受けない",5090000,5098000,8000,4475903.95,4505000,29096.049999999814,0.92768415794481429,1.0307601754942382,2968848,333185,1051000,744967,0.88367987446057272,0.88506876227897835]
["281212-029","道路公社　建設事務所",null,"2016-06-02","交通安全施設","鳥取豊岡宮津自動車道（野田川大宮道路）道路新設工事（補助）安全施設（その２）工事","宮津市字須津～与謝郡与謝野町字弓木地内","道路改良工事","影響受けない",49100000,49104000,4000,43275624.400000006,43070000,-205624.40000000596,0.87894486995699306,0.97660541106332555,29125261,3429200,9766000,6783539,0.87711795373085699,0.87718940936863543]
["281212-030","中丹東","●","2016-06-03","土木　Ⅰ","宮ノ谷川　通常砂防（防災安全）工事","舞鶴市字丸田地内","砂防・地すべり等工事","影響受けない",66880000,66881000,1000,59119746.099999994,59500000,380253.90000000596,0.92856903831705528,1.0317433759078392,40608134,4095550,13310000,8867316,0.88963980801722464,0.88965311004784686]
["281212-031","山城北","●","2016-06-06","土木　Ⅰ","八幡インタ－線地方道路交付金工事","八幡市内里～美濃山地内","道路改良工事","影響受ける",67650000,67653000,3000,59716859,60088000,371141,0.92710839237455267,1.0301204359717251,{"$f":"39426417+241393","v":39667810},{"$f":"5234300+47800","v":5282100},{"$f":"13603000+88000","v":13691000},{"$f":"8954283+57807","v":9012090},0.88817938598436141,0.88821877309682185]
["281212-032","丹後",null,"2016-06-09","舗装　Ⅰ","国道１７８号　地域振興道路工事","宮津市字由良地内","舗装工事","影響受ける",10580000,10588000,8000,9164382.5999999996,9210000,45617.400000000373,0.9178471830985917,1.0198302034428797,4624344,1704700,2556000,1702956,0.86985266339251988,0.87051039697542532]
["281212-033","中丹東",null,"2016-06-09","法面処理","綾部美山線　防災・安全交付金（緊防）（補正）工事他","綾部市睦寄町大岩地内","道路改良工事","影響受ける",73940000,73945000,5000,65319529.799999997,65515000,195470.20000000298,0.91309507603671225,1.0145500844852358,43636112,5631100,14927000,9750788,0.88599634863750087,0.88605626183391939]
["281212-034","中丹東","●","2016-06-13","土木　Ⅰ","池辺京田線　防災・安全交付金（緊防）（補正）工事","舞鶴市寺田地内","道路改良工事","影響受ける",74060000,74061000,1000,65346070,65680000,333930,0.9223334670947031,1.024814963438559,42147915,7200440,14952000,9760645,0.88683652664695323,0.88684850121523084]
["281212-035","山城南","●","2016-06-14","土木　Ⅰ","東中央線　地方道路交付金（街路）工事、東中央線　地方道路交付金（街路）工事","木津川市鹿背山　地内","道路改良工事","影響受ける",55000000,55003000,3000,48299546.400000006,48712000,412453.59999999404,0.93686571326421109,1.0409619036269011,{"$f":"21169765+7265931","v":28435696},{"$f":"6784480+1095000","v":7879480},{"$f":"8612000+2576000","v":11188000},{"$f":"5773755+1726069","v":7499824},0.88562442048615531,0.88567272727272728]
["281212-036","山城北","○","2016-06-16","土木　Ⅲ","八幡木津線防災・安全交付金（交安）工事","京田辺市大住地内","道路改良工事","影響受ける",9600000,9608000,8000,8346757.1499999994,8410000,63242.850000000559,0.93116946771808806,1.0346327419089867,{"$f":"4383402+512523","v":4895925},{"$f":"1052249+73000","v":1125249},{"$f":"1832000+197000","v":2029000},{"$f":"1406349+151477","v":1557826},0.87531223980016648,0.87604166666666672]
["281212-037","南丹",null,"2016-06-22","土木　Ⅲ","丹波自然運動公園単費都市公園施設整備１工事、丹波自然運動公園単費都市公園施設整備１工事、管内一円臨時生活関連施設整備工事","船井郡京丹波町曽根地内","道路維持工事","影響受ける",17300000,17300000,0,15085763.449999999,15246000,160236.55000000075,0.93671781622364825,1.0407975735818313,8882244,1401331,4364000,2652425,0.88127167630057801,0.88127167630057801]
["281212-038","南丹",null,"2016-06-28","土木　JV","一級河川桂川平成２７年発生土木災害復旧工事【査定番号５０１号】","亀岡市馬路町三軒屋先地内","河川工事","影響受けない",91460000,91462000,2000,81137117.899999991,81746000,608882.10000000894,0.93684611800302631,1.0409401311144737,58005751,5277050,16525000,11654199,0.89377009031073018,0.89378963481303297,null,"府知事発注"]
["281212-039","南丹",null,"2016-06-29","舗装　Ⅰ","管内一円（園部平屋線）府民公募型整備工事他","南丹市園部町～日吉町地内","舗装工事","影響受ける",53920000,53928000,8000,47485775.199999996,47887000,401224.80000000447,0.93678261826182663,1.0408695758464741,{"$f":"24683187+5922391","v":30605578},{"$f":"3902400+1141440","v":5043840},{"$f":"8747000+2161000","v":10908000},{"$f":"5910413+1460169","v":7370582},0.88798026998961577,0.88811201780415427]
["281212-040","南丹",null,"2016-07-06","舗装　Ⅰ","国道４７７号府民公募型整備工事","亀岡市旭町三俣地内","舗装工事","影響受ける",22954000,22954000,0,20051638.399999999,20241000,189361.60000000149,0.93684077821011702,1.0409341980112412,11892671,2488200,5140000,3433129,0.88180709244576105,0.88180709244576105]
["281212-041","南丹",null,"2016-07-11","造園　指名","亀岡園部線他道路維持修繕業務委託","亀岡市古世町他地内","道路維持工事","影響受ける",3219000,3219000,0,2771217.5999999996,2805000,33782.400000000373,0.9368401308615053,1.040933478735006,1281294,478000,917000,542706,0.87138863000931965,0.87138863000931965]
["281212-042","南丹",null,"2016-07-11","造園　指名","宮前千歳線他道路維持修繕業務委託","亀岡市宮前町他地内","道路維持工事","影響受ける",4409000,4409000,0,3794068,3839000,44932,0.93635275080906155,1.0403919453434016,1724420,705000,1236000,743580,0.8707189838965752,0.8707189838965752]
["281212-043","南丹",null,"2016-07-11","造園　指名","国道３７２号他道路維持修繕業務委託","亀岡市余部町他地内","道路維持工事","影響受ける",5787000,5787000,0,4976237.5999999996,5034000,57762.400000000373,0.93644315457413274,1.0404923939712585,2199019,1025800,1585000,977181,0.86988076723691032,0.86988076723691032]
["281212-044","南丹",null,"2016-07-11","造園　指名","園部平屋線他道路維持修繕業務委託","南丹市園部町木崎町他地内","道路維持工事","影響受ける",2738000,2738000,0,2353844,2382000,28156,0.93609743589743588,1.040108262108262,1021560,475200,780000,461240,0.86997808619430239,0.86997808619430239]
["281212-045","南丹",null,"2016-07-11","造園　指名","国道３７２号他道路維持修繕業務委託","南丹市園部町埴生他地内","道路維持工事","影響受ける",2710000,2710000,0,2331166,2359000,27834,0.93605440414507779,1.0400604490500864,1038890,442600,772000,456510,0.87047970479704795,0.87047970479704795]
["281212-046","南丹",null,"2016-07-11","造園　指名","郷ノ口室河原線他道路維持修繕業務委託","南丹市八木町山室他地内","道路維持工事","影響受ける",1030000,1030000,0,885900,896000,10100,0.93447098976109222,1.038301099734547,390400,173400,293000,173200,0.86990291262135921,0.86990291262135921]
["281212-047","南丹",null,"2016-07-11","造園　指名","園部平屋線道路維持修繕業務委託","南丹市日吉町殿田他地内","道路維持工事","影響受ける",2199000,2199000,0,1890581.5999999999,1913000,22418.40000000014,0.93581214057508011,1.0397912673056446,823804,378600,626000,370596,0.86994088221919053,0.86994088221919053]
["281212-048","南丹",null,"2016-07-11","造園　指名","国道１７３号他道路維持修繕業務委託","船井郡京丹波町和田他地内","道路維持工事","影響受ける",825000,825000,0,707868,716000,8132,0.93460425531914892,1.0384491725768321,275670,176000,235000,138330,0.86787878787878792,0.86787878787878792]