{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["別記様式第２号","事務費","別紙１"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"別記様式第２号","index":0,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[42,4,42,6],[43,4,43,6],[33,4,33,6],[38,4,38,6],[39,4,39,6],[40,4,40,6],[41,4,41,6],[36,4,36,6],[37,4,37,6],[19,4,19,6],[20,4,20,6],[21,4,21,6],[22,4,22,6],[14,4,14,6],[15,4,15,6],[24,4,24,6],[25,4,25,6],[26,4,26,6],[27,4,27,6],[28,4,28,6],[10,11,13,11],[10,12,13,12],[9,9,9,12],[34,4,34,6],[35,4,35,6],[23,4,23,6],[13,4,13,6],[16,4,16,6],[17,4,17,6],[18,4,18,6],[10,9,13,9],[10,10,13,10],[29,4,29,6],[30,4,30,6],[31,4,31,6],[32,4,32,6],[2,0,2,8],[10,2,10,5],[5,2,5,5],[6,2,6,5],[7,2,7,5],[8,2,8,5],[9,2,9,5],[5,0,5,1],[7,0,9,1],[10,0,10,1],[6,0,6,1],[44,4,44,6],[45,4,45,6],[46,4,46,6],[47,4,47,6],[48,4,48,6],[49,4,49,6],[50,4,50,6],[51,4,51,6],[52,4,52,6],[53,4,53,6]]}
["別記様式第２号"]
[]
["園芸設備電気料金緊急補填事業　園芸設備の電気利用状況報告書"]
[]
["１　事業実施主体"]
["事業実施主体"]
["住所"]
["連絡先",null,"TEL：　　　　　　"]
[null,null,"FAX："]
[null,null,"E-mail：",null,null,null,null,null,null,"証拠書類のチェックリスト"]
["担当者の職・氏名",null,null,null,null,null,null,null,null,"電気料金\n証拠書類","家計按分\n割合資料","出荷実績","電気設備の\n写真"]
[]
["２　取組主体"]
[null,"生産者名","住所","栽培面積\n（a）","主要電気設備",null,null,"補助対象経費","補助額"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[null,null,null,null,null,null,"合計",{"$f":"SUM(H15:H54)","v":0},{"$f":"SUM(I15:I54)","v":0}]

{"sheet":"事務費","index":1,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[[8,2,8,6],[2,0,2,7],[5,0,5,1],[5,2,5,6]]}
[]
[]
["園芸設備電気料金緊急補填事業　事務的経費申請様式"]
[]
["１　事業実施主体"]
["事業実施主体",null,{"$f":"別記様式第２号!C6","v":0}]
[]
["２　事務的経費一覧"]
[null,"経費項目","内容",null,null,null,null,"補助対象経費"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,null,null,null,null,null,"事務費申請上限額",{"$f":"別記様式第２号!H55*0.03","v":0}]
[null,"※事務的経費の裏付けとなる根拠書類を添付してください",null,null,null,null,"事務費申請額",{"$f":"ROUNDDOWN(MIN(SUM(H10:H29),H30),-3)","v":0}]

{"sheet":"別紙１","index":2,"n_rows":59,"n_cols":27,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,1,1,2],[15,2,16,2],[15,1,16,1],[12,2,13,2],[30,4,31,4],[6,1,8,1],[6,2,8,2],[27,2,28,2],[27,1,28,1],[29,2,30,2],[29,1,30,1],[2,4,3,4],[30,5,31,5],[30,6,31,6],[30,7,31,7],[30,8,31,8],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]]}
["別記様式第２号　別紙１　電気料金按分計算シート",null,null,null,null,null,null,null,"黄色・ピンク着色セルのみ入力してください。数式が組み込まれているセルは入力不要です。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"家庭用"]
[null,"【取組主体基本情報】",null,null,"【令和３年度電気料金記載欄】",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"園芸用設備"]
[null,"生産者名",null,null,"R3","施設名","メーター\n区分","設備区分","按分割合",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作物等設備"]
[null,"住所",null,null,null,null,null,null,null,"4月","5月","6月","7月","8月","9月","10月","11月","12月","1月","2月","3月","合計",null,"新規園芸用設備（電灯）",1.1299999999999999,{"$f":"Y4-1","v":0.12999999999999989},{"$f":"1/Y4*Z4","v":0.11504424778761053}]
[null,"連絡先",null,null,"①",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J5:U5)","v":0},null,"新規園芸用設備（低圧）",1.05,{"$f":"Y5-1","v":5.0000000000000044E-2},{"$f":"1/Y5*Z5","v":4.7619047619047658E-2}]
[null,"E-MAIL",null,null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J5/1.1,0)","v":0},{"$f":"ROUNDDOWN(K5/1.1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J6:U6)","v":0},null,"新規園芸用設備（高圧）",1.69,0.69,{"$f":"1/Y6*Z6","v":0.40828402366863903}]
[null,"品目",null,null,null,null,null,null,null,{"$f":"IF($H7=\"園芸用設備\",J$6*$I7/($I$7+$I$8+$I$9),0)","v":0},{"$f":"IF($H7=\"園芸用設備\",K$6*$I7/($I$7+$I$8+$I$9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($H8=\"園芸用設備\",J$6*$I8/($I$7+$I$8+$I$9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($H9=\"園芸用設備\",J$6*$I9/($I$7+$I$8+$I$9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"露地面積(a)",null,null,null,"小計",null,null,{"$f":"IF(SUM(I7:I9)=0,\"\",(IF(SUM(I7:I9)=100,100&\"%\",IF(SUM(I7:I9)<100,100-SUM(I7:I9)&\"%不足\",SUM(I7:I9)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J7:J9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"施設面積(a)",null,null,"②",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"面積合計",{"$f":"C10+C11","v":0},null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J11/1.1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"主要電気設備",null,null,null,null,null,null,null,{"$f":"IF($H13=\"園芸用設備\",J$12*$I13/($I$13+$I$14+$I$15),0)","v":0},{"$f":"IF($H13=\"園芸用設備\",K$12*$I13/($I$13+$I$14+$I$15),0)","v":0},{"$f":"IF($H13=\"園芸用設備\",L$12*$I13/($I$13+$I$14+$I$15),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($H14=\"園芸用設備\",J$12*$I14/($I$13+$I$14+$I$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"納税証明","　",null,null,null,null,null,null,{"$f":"IF($H15=\"園芸用設備\",J$12*$I15/($I$13+$I$14+$I$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"暴力団排除","　",null,null,"小計",null,null,{"$f":"IF(SUM(I13:I15)=0,\"\",(IF(SUM(I13:I15)=100,100&\"%\",IF(SUM(I13:I15)<100,100-SUM(I13:I15)&\"%不足\",SUM(I13:I15)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J13:J15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"③",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J17/1.1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"【取組主体要件確認】",null,null,null,null,null,null,null,{"$f":"IF($H19=\"園芸用設備\",J$18*$I19/($I$19+$I$20+$I$21),0)","v":0},{"$f":"IF($H19=\"園芸用設備\",K$18*$I19/($I$19+$I$20+$I$21),0)","v":0},{"$f":"IF($H19=\"園芸用設備\",L$18*$I19/($I$19+$I$20+$I$21),0)","v":0},0,{"$f":"IF($H19=\"園芸用設備\",N$18*$I19/($I$19+$I$20+$I$21),0)","v":0},0,0,0,0,0,0,0,0]
[null,"栽培面積",{"$f":"IF(C12=0,\"\",IF(C12<8,\"対象外\",IF(C12<10,\"事業実施主体に確認\",\"補助対象\")))","v":""},null,null,null,null,null,null,{"$f":"IF($H20=\"園芸用設備\",J$18*$I20/($I$19+$I$20+$I$21),0)","v":0},{"$f":"IF($H20=\"園芸用設備\",K$18*$I20/($I$19+$I$20+$I$21),0)","v":0},{"$f":"IF($H20=\"園芸用設備\",L$18*$I20/($I$19+$I$20+$I$21),0)","v":0},0,{"$f":"IF($H20=\"園芸用設備\",N$18*$I20/($I$19+$I$20+$I$21),0)","v":0},0,0,0,0,{"$f":"IF($H20=\"園芸用設備\",S$18*$I20/($I$19+$I$20+$I$21),0)","v":0},0,0,0]
[null,"品目","　",null,null,null,null,null,null,0,{"$f":"IF($H21=\"園芸用設備\",K$18*$I21/($I$19+$I$20+$I$21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"出荷実績",{"$f":"IF(B32=\"☑\",\"補助対象\",\"要確認\")","v":"要確認"},null,null,"小計",null,null,{"$f":"IF(SUM(I19:I21)=0,\"\",(IF(SUM(I19:I21)=100,100&\"%\",IF(SUM(I19:I21)<100,100-SUM(I19:I21)&\"%不足\",SUM(I19:I21)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J19:J21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"電気代増加額",{"$f":"IF(V59=0,\"\",IF(V59<20000,\"対象外\",\"補助対象\"))","v":""},null,"④",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"納税証明",{"$f":"IF(C15=\"☑　宮城県税に滞納がない\",\"補助対象\",\"要確認\")","v":"要確認"},null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J23/1.1,0)","v":0},{"$f":"ROUNDDOWN(K23/1.1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"暴力団排除",{"$f":"IF(C16=\"☑　暴力団または暴力団員等ではない\",\"補助対象\",\"要確認\")","v":"要確認"},null,null,null,null,null,null,{"$f":"IF($H25=\"園芸用設備\",J$24*$I25/($I$25+$I$26+$I$27),0)","v":0},{"$f":"IF($H25=\"園芸用設備\",K$24*$I25/($I$25+$I$26+$I$27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($H26=\"園芸用設備\",J$24*$I26/($I$25+$I$26+$I$27),0)","v":0},{"$f":"IF($H26=\"園芸用設備\",K$24*$I26/($I$25+$I$26+$I$27),0)","v":0},0,0,0,0,0,0,0,{"$f":"IF($H26=\"園芸用設備\",S$24*$I26/($I$25+$I$26+$I$27),0)","v":0},{"$f":"IF($H26=\"園芸用設備\",T$24*$I26/($I$25+$I$26+$I$27),0)","v":0},0,0]
[null,"【取組主体提出資料チェックリスト】",null,null,null,null,null,null,null,{"$f":"IF($H27=\"園芸用設備\",J$24*$I27/($I$25+$I$26+$I$27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"□","電気使用実績証拠書類（請求書の写し等）",null,null,"小計",null,null,{"$f":"IF(SUM(I25:I27)=0,\"\",(IF(SUM(I25:I27)=100,100&\"%\",IF(SUM(I25:I27)<100,100-SUM(I25:I27)&\"%不足\",SUM(I25:I27)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J25:J27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R3合計",{"$f":"V10+V16+V22+V28","v":0}]
[null,"□","（家計按分がある場合）家計按分割合を示す資料",null,"【令和５年度電気料金記載欄】"]
[null,null,null,null,"R5","施設名","メーター\n区分","設備区分","按分割合"]
[null,"□","出荷実績が分かる書類",null,null,null,null,null,null,"4月","5月","6月","7月","8月","9月","10月","11月","12月","1月","2月","3月","合計"]
[null,"□","主要な電気設備の写真",null,"①",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J33:U33)","v":0}]
[null,null,null,null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J33/1.1,0)","v":0},{"$f":"ROUNDDOWN(K33/1.1,0)","v":0},{"$f":"ROUNDDOWN(L33/1.1,0)","v":0},{"$f":"ROUNDDOWN(M33/1.1,0)","v":0},{"$f":"ROUNDDOWN(N33/1.1,0)","v":0},{"$f":"ROUNDDOWN(O33/1.1,0)","v":0},{"$f":"ROUNDDOWN(P33/1.1,0)","v":0},{"$f":"ROUNDDOWN(Q33/1.1,0)","v":0},{"$f":"ROUNDDOWN(R33/1.1,0)","v":0},{"$f":"ROUNDDOWN(S33/1.1,0)","v":0},{"$f":"ROUNDDOWN(T33/1.1,0)","v":0},{"$f":"ROUNDDOWN(U33/1.1,0)","v":0},{"$f":"SUM(J34:U34)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$34*$I35/($I$35+$I$36+$I$37)*IF($H35=\"園芸用設備\",1,IF($H35=\"新規園芸用設備（電灯）\",$AA$4,IF($H35=\"新規園芸用設備（低圧）\",$AA$5,IF($H35=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"SUM(J35:U35)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$34*$I36/($I$35+$I$36+$I$37)*IF($H36=\"園芸用設備\",1,IF($H36=\"新規園芸用設備（電灯）\",$AA$4,IF($H36=\"新規園芸用設備（低圧）\",$AA$5,IF($H36=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"SUM(J36:U36)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$34*$I37/($I$35+$I$36+$I$37)*IF($H37=\"園芸用設備\",1,IF($H37=\"新規園芸用設備（電灯）\",$AA$4,IF($H37=\"新規園芸用設備（低圧）\",$AA$5,IF($H37=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,"小計",null,null,{"$f":"IF(SUM(I35:I37)=0,\"\",(IF(SUM(I35:I37)=100,100&\"%\",IF(SUM(I35:I37)<100,100-SUM(I35:I37)&\"%不足\",SUM(I35:I37)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J35:J37)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J38:U38)","v":0}]
[null,null,null,null,"②",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J39:U39)","v":0}]
[null,null,null,null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J39/1.1,0)","v":0},{"$f":"ROUNDDOWN(K39/1.1,0)","v":0},{"$f":"ROUNDDOWN(L39/1.1,0)","v":0},{"$f":"ROUNDDOWN(M39/1.1,0)","v":0},{"$f":"ROUNDDOWN(N39/1.1,0)","v":0},{"$f":"ROUNDDOWN(O39/1.1,0)","v":0},{"$f":"ROUNDDOWN(P39/1.1,0)","v":0},{"$f":"ROUNDDOWN(Q39/1.1,0)","v":0},{"$f":"ROUNDDOWN(R39/1.1,0)","v":0},{"$f":"ROUNDDOWN(S39/1.1,0)","v":0},{"$f":"ROUNDDOWN(T39/1.1,0)","v":0},{"$f":"ROUNDDOWN(U39/1.1,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$40*$I41/($I$41+$I$42+$I$43)*IF($H41=\"園芸用設備\",1,IF($H41=\"新規園芸用設備（電灯）\",$AA$4,IF($H41=\"新規園芸用設備（低圧）\",$AA$5,IF($H41=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$40*$I42/($I$41+$I$42+$I$43)*IF($H42=\"園芸用設備\",1,IF($H42=\"新規園芸用設備（電灯）\",$AA$4,IF($H42=\"新規園芸用設備（低圧）\",$AA$5,IF($H42=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$40*$I43/($I$41+$I$42+$I$43)*IF($H43=\"園芸用設備\",1,IF($H43=\"新規園芸用設備（電灯）\",$AA$4,IF($H43=\"新規園芸用設備（低圧）\",$AA$5,IF($H43=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,"小計",null,null,{"$f":"IF(SUM(I41:I43)=0,\"\",(IF(SUM(I41:I43)=100,100&\"%\",IF(SUM(I41:I43)<100,100-SUM(I41:I43)&\"%不足\",SUM(I41:I43)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J41:J43)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U41:U43)","v":0},{"$f":"SUM(J44:U44)","v":0}]
[null,null,null,null,"③",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J45/1.1,0)","v":0},{"$f":"ROUNDDOWN(K45/1.1,0)","v":0},{"$f":"ROUNDDOWN(L45/1.1,0)","v":0},{"$f":"ROUNDDOWN(M45/1.1,0)","v":0},{"$f":"ROUNDDOWN(N45/1.1,0)","v":0},{"$f":"ROUNDDOWN(O45/1.1,0)","v":0},{"$f":"ROUNDDOWN(P45/1.1,0)","v":0},{"$f":"ROUNDDOWN(Q45/1.1,0)","v":0},{"$f":"ROUNDDOWN(R45/1.1,0)","v":0},{"$f":"ROUNDDOWN(S45/1.1,0)","v":0},{"$f":"ROUNDDOWN(T45/1.1,0)","v":0},{"$f":"ROUNDDOWN(U45/1.1,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$46*$I47/($I$47+$I$48+$I$49)*IF($H47=\"園芸用設備\",1,IF($H47=\"新規園芸用設備（電灯）\",$AA$4,IF($H47=\"新規園芸用設備（低圧）\",$AA$5,IF($H47=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$46*$I48/($I$47+$I$48+$I$49)*IF($H48=\"園芸用設備\",1,IF($H48=\"新規園芸用設備（電灯）\",$AA$4,IF($H48=\"新規園芸用設備（低圧）\",$AA$5,IF($H48=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$46*$I49/($I$47+$I$48+$I$49)*IF($H49=\"園芸用設備\",1,IF($H49=\"新規園芸用設備（電灯）\",$AA$4,IF($H49=\"新規園芸用設備（低圧）\",$AA$5,IF($H49=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,"小計",null,null,{"$f":"IF(SUM(I47:I49)=0,\"\",(IF(SUM(I47:I49)=100,100&\"%\",IF(SUM(I47:I49)<100,100-SUM(I47:I49)&\"%不足\",SUM(I47:I49)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J47:J49)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U47:U49)","v":0},0]
[null,null,null,null,"④",null,null,null,"電気料金",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"税抜額",{"$f":"ROUNDDOWN(J51/1.1,0)","v":0},{"$f":"ROUNDDOWN(K51/1.1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$52*$I53/($I$53+$I$54+$I$55)*IF($H53=\"園芸用設備\",1,IF($H53=\"新規園芸用設備（電灯）\",$AA$4,IF($H53=\"新規園芸用設備（低圧）\",$AA$5,IF($H53=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$52*$I54/($I$53+$I$54+$I$55)*IF($H54=\"園芸用設備\",1,IF($H54=\"新規園芸用設備（電灯）\",$AA$4,IF($H54=\"新規園芸用設備（低圧）\",$AA$5,IF($H54=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(K$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(L$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(M$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(N$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(O$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(P$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(Q$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(R$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(S$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(T$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},{"$f":"IFERROR(U$52*$I55/($I$53+$I$54+$I$55)*IF($H55=\"園芸用設備\",1,IF($H55=\"新規園芸用設備（電灯）\",$AA$4,IF($H55=\"新規園芸用設備（低圧）\",$AA$5,IF($H55=\"新規園芸用設備（高圧）\",$AA$6,0)))),0)","v":0},0]
[null,null,null,null,null,"小計",null,null,{"$f":"IF(SUM(I53:I55)=0,\"\",(IF(SUM(I53:I55)=100,100&\"%\",IF(SUM(I53:I55)<100,100-SUM(I53:I55)&\"%不足\",SUM(I53:I55)-100&\"%過剰\"))))","v":""},{"$f":"SUM(J53:J55)","v":0},{"$f":"SUM(K53:K55)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5合計",{"$f":"V44+V50+V38+V56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"増加額",{"$f":"V57-V29","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"補助算定額",{"$f":"ROUNDDOWN(V58/2,-3)","v":0}]