{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["受託業務経費内訳書"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"受託業務経費内訳書","index":0,"n_rows":36,"n_cols":26,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,3],[2,0,2,25],[4,22,4,25],[6,0,6,13],[7,12,7,13],[8,12,8,13],[9,12,9,13],[10,12,10,13],[11,12,11,13],[12,12,12,13],[18,12,18,13],[21,12,21,13],[22,12,22,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[27,12,27,13],[28,0,28,13],[32,12,32,13],[33,0,33,13],[34,0,34,25],[35,0,35,25],[23,0,27,11],[29,0,32,7],[7,0,22,11]]}
["様式３"]
[]
["受託業務経費内訳書"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"入札者名："]
[]
["項　　　　　　目",null,null,null,null,null,null,null,null,null,null,null,null,null,"令和２年度","令和３年度","令和４年度","令和５年度","令和６年度","令和７年度","令和８年度","令和９年度","令和１０年度","令和１１年度","令和１２年度","合計"]
["業務（１）\n箕面市子ども子育て支援システム再構築等業務委託",null,null,null,null,null,null,null,null,null,null,null,"　①パッケージ費用",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O8:Y8)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"　②帳票等カスタマイズ費用",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　③システム設定・調整費用",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　④データ移行に係る調整費用",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　⑤データ連携に係る調整費用",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　⑥ハードウェア調達費用",null,{"$f":"SUM(O14:O18)","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（a）サーバー機器",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（b）クライアント機器",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（c）プリンタ",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（d）ネットワーク機器",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（e）その他周辺機器",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　⑦ソフトウェア調達費用",null,{"$f":"SUM(O20:O21)","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（a）ＯＳ、ミドルウェア費用",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（b）その他",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　⑧その他経費",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"計",null,{"$f":"O8+O9+O10+O11+O12+O13+O19+O22","v":0},null,null,null,null,null,null,null,null,null,null,0]
["業務（２）\n箕面市子ども子育て支援システム運用維持管理等業務委託（仮称）",null,null,null,null,null,null,null,null,null,null,null,"　①ソフトウェア保守料",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　②ハードウェア保守料",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　③システム稼働支援保守料",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"　④その他経費",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"計",null,{"$f":"SUM(O24:O27)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["業務（１）及び業務（２）合計",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O23+O28","v":0},0,0,0,0,0,0,0,0,0,0,0]
["その他経費",null,null,null,null,null,null,null,null,null,null,null,null,"①再更新時に他ベンダーへ移行\n　する場合のデータ抽出費",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O30:Y30)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"②ハードウェア等の更新費",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O31:Y31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"③その他システム環境維持に\n　必要な経費",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O32:Y32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"計",null,{"$f":"SUM(O30:O32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O33:Y33)","v":0}]
["業務（１）、業務（２）及びその他経費　合計",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O29+O33","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["注）消費税及び地方消費税を含まない金額を記入してください。"]