{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["★別添1　A説明書","★別添1　B説明書 ","★別添1　全lot説明書","★別添4 ロットA 見積金額内訳","★別添4 ロットB　見積金額内訳","★別紙4　国別集計表(件数)2016","★別紙4-1 単価表","【参考17FY~2022FY(11月末まで）件数実績データ"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":6,"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":"★別添1　A説明書","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"cut":false,"hidden":true,"merged":[[9,11,11,14],[2,0,2,14],[5,0,6,0],[5,1,5,10],[5,11,5,13],[5,14,6,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"別添1"]
[]
["2023年度、2024年度及び2025年度円借款事業に係る調達関連一次チェック外部業務委託\n（ロットA件数、3年分）"]
[]
[]
["対象書類","本体調達",null,null,null,null,null,null,null,null,null,"コンサルタント雇用",null,null,"合計"]
[null,"事前資格審査（Ｐ/Ｑ）書類","Ｐ/Ｑ評価結果","入札書類","資格審査付入札書類","入札評価結果（技術評価）","入札評価結果（価格評価）","入札評価結果（一札）","資格審査付入札評価結果（技術）","資格審査付入札評価結果（一札）","契約","招聘状","コンサルタント評価結果","契約"]
["A",{"$f":"'★別添1　全lot説明書'!B8","v":31},{"$f":"'★別添1　全lot説明書'!C8","v":18},{"$f":"'★別添1　全lot説明書'!D8","v":29},{"$f":"'★別添1　全lot説明書'!E8","v":76},{"$f":"'★別添1　全lot説明書'!F8","v":21},{"$f":"'★別添1　全lot説明書'!G8","v":78},{"$f":"'★別添1　全lot説明書'!H8","v":4},{"$f":"'★別添1　全lot説明書'!I8","v":57},{"$f":"'★別添1　全lot説明書'!J8","v":3},{"$f":"'★別添1　全lot説明書'!K8","v":90},{"$f":"'★別添1　全lot説明書'!L8","v":39},{"$f":"'★別添1　全lot説明書'!M8","v":64},{"$f":"'★別添1　全lot説明書'!N8","v":42},{"$f":"SUM(B8:N8)","v":552}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"上記件数は2022年11月末時点での見込みであり、JICAが委託先に対して最低委託件数として保証するものではない。また、委託契約期間中にJICAが必要と認める場合は、対象国を変更することがあり得る。"]

{"sheet":"★別添1　B説明書 ","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"cut":false,"hidden":true,"merged":[[9,11,11,14],[2,0,2,14],[4,0,5,0],[4,1,4,10],[4,11,4,13],[4,14,5,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"別添1"]
[]
["2023年度、2024年度及び2025年度円借款事業に係る調達関連一次チェック外部業務委託\n（ロットB件数、3年分）"]
[]
["対象書類","本体調達",null,null,null,null,null,null,null,null,null,"コンサルタント雇用",null,null,"合計"]
[null,"事前資格審査（Ｐ/Ｑ）書類","Ｐ/Ｑ評価結果","入札書類","資格審査付入札書類","入札評価結果（技術評価）","入札評価結果（価格評価）","入札評価結果（一札）","資格審査付入札評価結果（技術）","資格審査付入札評価結果（一札）","契約","招聘状","コンサルタント評価結果","契約"]
[{"$f":"'★別紙4　国別集計表(件数)2016'!B11","v":"B"},{"$f":"'★別紙4　国別集計表(件数)2016'!C11","v":18},{"$f":"'★別紙4　国別集計表(件数)2016'!D11","v":29},{"$f":"'★別紙4　国別集計表(件数)2016'!E11","v":31},{"$f":"'★別紙4　国別集計表(件数)2016'!F11","v":87},{"$f":"'★別紙4　国別集計表(件数)2016'!G11","v":40},{"$f":"'★別紙4　国別集計表(件数)2016'!H11","v":107},{"$f":"'★別紙4　国別集計表(件数)2016'!I11","v":8},{"$f":"'★別紙4　国別集計表(件数)2016'!J11","v":84},{"$f":"'★別紙4　国別集計表(件数)2016'!K11","v":3},{"$f":"'★別紙4　国別集計表(件数)2016'!L11","v":39},{"$f":"'★別紙4　国別集計表(件数)2016'!M11","v":36},{"$f":"'★別紙4　国別集計表(件数)2016'!N11","v":64},{"$f":"'★別紙4　国別集計表(件数)2016'!O11","v":17},{"$f":"SUM(B7:N7)","v":563}]
[{"$f":"'★別紙4　国別集計表(件数)2016'!B12","v":"B（西語・仏語）"},{"$f":"'★別紙4　国別集計表(件数)2016'!C12","v":8},{"$f":"'★別紙4　国別集計表(件数)2016'!D12","v":12},{"$f":"'★別紙4　国別集計表(件数)2016'!E12","v":10},{"$f":"'★別紙4　国別集計表(件数)2016'!F12","v":6},{"$f":"'★別紙4　国別集計表(件数)2016'!G12","v":13},{"$f":"'★別紙4　国別集計表(件数)2016'!H12","v":19},{"$f":"'★別紙4　国別集計表(件数)2016'!I12","v":1},{"$f":"'★別紙4　国別集計表(件数)2016'!J12","v":8},{"$f":"'★別紙4　国別集計表(件数)2016'!K12","v":2},{"$f":"'★別紙4　国別集計表(件数)2016'!L12","v":24},{"$f":"'★別紙4　国別集計表(件数)2016'!M12","v":7},{"$f":"'★別紙4　国別集計表(件数)2016'!N12","v":16},{"$f":"'★別紙4　国別集計表(件数)2016'!O12","v":12},{"$f":"SUM(B8:N8)","v":138}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"上記件数は2022年11月末時点での見込みであり、JICAが委託先に対して最低委託件数として保証するものではない。また、委託契約期間中にJICAが必要と認める場合は、対象国を変更することがあり得る。"]

{"sheet":"★別添1　全lot説明書","index":2,"n_rows":12,"n_cols":15,"rows_kept":12,"cut":false,"hidden":true,"merged":[[2,0,2,14],[11,11,13,14],[5,1,5,10],[5,11,5,13],[5,0,6,0],[5,14,6,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"別添1"]
[]
["2023年度、2024年度及び2025年度円借款事業に係る調達関連一次チェック外部業務委託\n（ロット別件数、3年分）"]
[]
[]
["対象書類","本体調達",null,null,null,null,null,null,null,null,null,"コンサルタント雇用",null,null,"合計"]
[null,"事前資格審査（Ｐ/Ｑ）書類","Ｐ/Ｑ評価結果","入札書類","資格審査付入札書類","入札評価結果（技術評価）","入札評価結果（価格評価）","入札評価結果（一札）","資格審査付入札評価結果（技術）","資格審査付入札評価結果（一札）","契約","招聘状","コンサルタント評価結果","契約"]
[{"$f":"'★別紙4　国別集計表(件数)2016'!B10","v":"A"},{"$f":"'★別紙4　国別集計表(件数)2016'!C10","v":31},{"$f":"'★別紙4　国別集計表(件数)2016'!D10","v":18},{"$f":"'★別紙4　国別集計表(件数)2016'!E10","v":29},{"$f":"'★別紙4　国別集計表(件数)2016'!F10","v":76},{"$f":"'★別紙4　国別集計表(件数)2016'!G10","v":21},{"$f":"'★別紙4　国別集計表(件数)2016'!H10","v":78},{"$f":"'★別紙4　国別集計表(件数)2016'!I10","v":4},{"$f":"'★別紙4　国別集計表(件数)2016'!J10","v":57},{"$f":"'★別紙4　国別集計表(件数)2016'!K10","v":3},{"$f":"'★別紙4　国別集計表(件数)2016'!L10","v":90},{"$f":"'★別紙4　国別集計表(件数)2016'!M10","v":39},{"$f":"'★別紙4　国別集計表(件数)2016'!N10","v":64},{"$f":"'★別紙4　国別集計表(件数)2016'!O10","v":42},{"$f":"SUM(B8:N8)","v":552}]
[{"$f":"'★別紙4　国別集計表(件数)2016'!B11","v":"B"},{"$f":"'★別紙4　国別集計表(件数)2016'!C11","v":18},{"$f":"'★別紙4　国別集計表(件数)2016'!D11","v":29},{"$f":"'★別紙4　国別集計表(件数)2016'!E11","v":31},{"$f":"'★別紙4　国別集計表(件数)2016'!F11","v":87},{"$f":"'★別紙4　国別集計表(件数)2016'!G11","v":40},{"$f":"'★別紙4　国別集計表(件数)2016'!H11","v":107},{"$f":"'★別紙4　国別集計表(件数)2016'!I11","v":8},{"$f":"'★別紙4　国別集計表(件数)2016'!J11","v":84},{"$f":"'★別紙4　国別集計表(件数)2016'!K11","v":3},{"$f":"'★別紙4　国別集計表(件数)2016'!L11","v":39},{"$f":"'★別紙4　国別集計表(件数)2016'!M11","v":36},{"$f":"'★別紙4　国別集計表(件数)2016'!N11","v":64},{"$f":"'★別紙4　国別集計表(件数)2016'!O11","v":17},{"$f":"SUM(B9:N9)","v":563}]
[{"$f":"'★別紙4　国別集計表(件数)2016'!B12","v":"B（西語・仏語）"},{"$f":"'★別紙4　国別集計表(件数)2016'!C12","v":8},{"$f":"'★別紙4　国別集計表(件数)2016'!D12","v":12},{"$f":"'★別紙4　国別集計表(件数)2016'!E12","v":10},{"$f":"'★別紙4　国別集計表(件数)2016'!F12","v":6},{"$f":"'★別紙4　国別集計表(件数)2016'!G12","v":13},{"$f":"'★別紙4　国別集計表(件数)2016'!H12","v":19},{"$f":"'★別紙4　国別集計表(件数)2016'!I12","v":1},{"$f":"'★別紙4　国別集計表(件数)2016'!J12","v":8},{"$f":"'★別紙4　国別集計表(件数)2016'!K12","v":2},{"$f":"'★別紙4　国別集計表(件数)2016'!L12","v":24},{"$f":"'★別紙4　国別集計表(件数)2016'!M12","v":7},{"$f":"'★別紙4　国別集計表(件数)2016'!N12","v":16},{"$f":"'★別紙4　国別集計表(件数)2016'!O12","v":12},{"$f":"SUM(B10:N10)","v":138}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"上記件数は2022年12月末時点での見込みであり、JICAが委託先に対して最低委託件数として保証するものではない。また、委託契約期間中にJICAが必要と認める場合は、対象国を変更することがあり得る。"]

{"sheet":"★別添4 ロットA 見積金額内訳","index":3,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":true,"merged":[[1,7,1,12],[2,14,2,15],[4,7,13,7],[14,7,16,7],[1,0,1,5],[4,0,13,0],[14,0,16,0]]}
[null,null,null,null,null,null,null,"【参考情報　前回調達時の情報】"]
["2023年度、2024年度及び2025年度円借款事業に係る調達関連一次チェック外部業務委託\n見積もり金額内訳",null,null,null,null,null,null,"2023年度、2024年度及び2025年度円借款事業に係る調達関連一次チェック外部業務委託\n見積もり金額内訳"]
[null,null,null,null,null,"【ロットＡ】",null,null,null,null,null,null,"【ロットＡ】",null,"実績額"]
[null,null,"調達手続き","件数見込","業務単価","計",null,null,null,"調達手続き","実施件数見込","業務単価","計",null,"2020～2022","2017～2019"]
["本体/資機材・土木工事施工業者船体手続き","①","事前資格審査（Ｐ/Ｑ）書類",{"$f":"'★別紙4　国別集計表(件数)2016'!C$10","v":31},null,null,null,"本体/資機材・土木工事施工業者船体手続き","①","事前資格審査（Ｐ/Ｑ）書類",{"$f":"ROUND(Q5,0)","v":31},null,null,null,null,26,{"$f":"P5*1.2","v":31.2}]
[null,"②","Ｐ/Ｑ評価結果",{"$f":"'★別紙4　国別集計表(件数)2016'!D$10","v":18},null,null,null,null,"②","Ｐ/Ｑ評価結果",18,null,null,null,null,15,{"$f":"P6*1.2","v":18}]
[null,"③","入札書類",{"$f":"'★別紙4　国別集計表(件数)2016'!E$10","v":29},null,null,null,null,"③","入札書類",43,null,null,null,null,36,43.199999999999996]
[null,"④","資格審査付入札書類",{"$f":"'★別紙4　国別集計表(件数)2016'!F$10","v":76},null,null,null,null,"④","資格審査付入札書類",103,null,null,null,null,86,103.2]
[null,"⑤","入札評価結果（技術評価）",{"$f":"'★別紙4　国別集計表(件数)2016'!G$10","v":21},null,null,null,null,"⑤","入札評価結果（技術評価）",34,null,null,null,null,28,33.6]
[null,"⑥","入札評価結果（価格評価）",{"$f":"'★別紙4　国別集計表(件数)2016'!H$10","v":78},null,null,null,null,"⑥","入札評価結果（価格評価）",98,null,null,null,null,82,98.399999999999991]
[null,"⑦","入札評価結果（一札）",{"$f":"'★別紙4　国別集計表(件数)2016'!I$10","v":4},null,null,null,null,"⑦","入札評価結果（一札）",7,null,null,null,null,6,7.1999999999999993]
[null,"⑧","資格審査付入札評価結果（技術）",{"$f":"'★別紙4　国別集計表(件数)2016'!J$10","v":57},null,null,null,null,"⑧","資格審査付入札評価結果（技術）",82,null,null,null,null,68,81.599999999999994]
[null,"⑨","資格審査付入札評価結果（一札）",{"$f":"'★別紙4　国別集計表(件数)2016'!K$10","v":3},null,null,null,null,"⑨","資格審査付入札評価結果（一札）",1,null,null,null,null,1,1.2]
[null,"⑩","契約",{"$f":"'★別紙4　国別集計表(件数)2016'!L$10","v":90},null,null,null,null,"⑩","契約",115,null,null,null,null,96,115.19999999999999]
["コンサルタント選定手続き","⑪","招聘状",{"$f":"'★別紙4　国別集計表(件数)2016'!M$10","v":39},null,null,null,"コンサルタント選定手続き","⑪","招聘状",53,null,null,null,null,44,52.8]
[null,"⑫","コンサルタント評価結果",{"$f":"'★別紙4　国別集計表(件数)2016'!N$10","v":64},null,null,null,null,"⑫","コンサルタント評価結果",78,null,null,null,null,65,78]
[null,"⑬","契約",{"$f":"'★別紙4　国別集計表(件数)2016'!O$10","v":42},null,null,null,null,"⑬","契約",52,null,null,null,null,43,51.6]
[null,null,"小計(税抜）",null,null,null,null,null,null,"小計(税抜）"]
[null,null,"消費税　10　％",null,null,null,null,null,null,"消費税　10　％"]
[null,null,"合計（税込）",null,null,null,null,null,null,"合計（税込）"]
[null,null,null,{"$f":"SUM(D5:D17)","v":552},null,null,null,null,null,null,{"$f":"SUM(K5:K17)","v":715}]

{"sheet":"★別添4 ロットB　見積金額内訳","index":4,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,0,23,0],[24,0,29,0],[1,0,1,5]]}
[]
["2023年度、2024年度及び2025年度円借款事業に係る調達関連一次チェック外部業務委託\n見積もり金額内訳"]
[null,null,null,null,null,"【ロットB】"]
[null,null,"調達手続き","件数見込","業務単価","計"]
["本体/資機材・土木工事施工業者船体手続き","①","事前資格審査（Ｐ/Ｑ）書類",{"$f":"'★別紙4　国別集計表(件数)2016'!C$11","v":18}]
[null,"①","事前資格審査（Ｐ/Ｑ）書類（西・仏語）",8]
[null,"②","Ｐ/Ｑ評価結果",{"$f":"'★別紙4　国別集計表(件数)2016'!D$11","v":29}]
[null,"②","Ｐ/Ｑ評価結果（西・仏語）",12]
[null,"③","入札書類",{"$f":"'★別紙4　国別集計表(件数)2016'!E$11","v":31}]
[null,"③","入札書類（西・仏語）",10]
[null,"④","資格審査付入札書類",{"$f":"'★別紙4　国別集計表(件数)2016'!F$11","v":87}]
[null,"④","資格審査付入札書類（西・仏語）",6]
[null,"⑤","入札評価結果（技術評価）",{"$f":"'★別紙4　国別集計表(件数)2016'!G$11","v":40}]
[null,"⑤","入札評価結果（技術評価）（西・仏語）",13]
[null,"⑥","入札評価結果（価格評価）",{"$f":"'★別紙4　国別集計表(件数)2016'!H$11","v":107}]
[null,"⑥","入札評価結果（価格評価）（西・仏語）",19]
[null,"⑦","入札評価結果（一札）",{"$f":"'★別紙4　国別集計表(件数)2016'!I$11","v":8}]
[null,"⑦","入札評価結果（一札）（西・仏語）",1]
[null,"⑧","資格審査付入札評価結果（技術）",{"$f":"'★別紙4　国別集計表(件数)2016'!J$11","v":84}]
[null,"⑧","資格審査付入札評価結果（技術）（西・仏語）",8]
[null,"⑨","資格審査付入札評価結果（一札）",{"$f":"'★別紙4　国別集計表(件数)2016'!K$11","v":3}]
[null,"⑨","資格審査付入札評価結果（一札）（西・仏語）",2]
[null,"⑩","契約",{"$f":"'★別紙4　国別集計表(件数)2016'!L$11","v":39}]
[null,"⑩","契約（西・仏語）",24]
["コンサルタント選定手続き","⑪","招聘状",{"$f":"'★別紙4　国別集計表(件数)2016'!M$11","v":36}]
[null,"⑪","招聘状（西・仏語）",7]
[null,"⑫","コンサルタント評価結果",{"$f":"'★別紙4　国別集計表(件数)2016'!N$11","v":64}]
[null,"⑫","コンサルタント評価結果（西・仏語）",16]
[null,"⑬","契約",{"$f":"'★別紙4　国別集計表(件数)2016'!O$11","v":17}]
[null,"⑬","契約（西・仏語）",12]
[null,null,"小計(税抜）"]
[null,null,"消費税　10　％"]
[null,null,"合計（税込）"]

{"sheet":"★別紙4　国別集計表(件数)2016","index":5,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":true,"merged":[[17,16,18,16],[17,15,18,15],[26,13,26,16],[2,0,2,15],[7,1,8,1],[7,16,8,16],[7,2,7,11],[7,12,7,14],[7,0,8,0],[7,15,8,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"別紙4"]
[]
["2023年度、2024年度及び2025年度円借款事業に係る調達関連一次チェック外部業務委託\n実施計画額積算内訳"]
[]
["１．件数"]
["算出根拠：各対象書類の直近6年間の1か月あたりの平均件数 * 36か月"]
[]
["件数","対象書類","本体調達",null,null,null,null,null,null,null,null,null,"コンサルタント雇用",null,null,"小計","合計"]
[null,null,"PQ書類","PQ評価","入札書類","資格審査付き\n入札書類","入札評価結果（技術評価）","入札評価結果（価格評価）","入札評価（1札）","資格審査付き\n入札評価\n（技術）","資格審査付き\n入札評価\n（一札）","契約","招請状","評価結果","契約"]
["　バングラデシュ、ベトナム、ミャンマー、印尼等","A",{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O4),0)","v":31},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O5),0)","v":18},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O6),0)","v":29},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O7),0)","v":76},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O8),0)","v":21},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O9),0)","v":78},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O10),0)","v":4},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O11),0)","v":57},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O12),0)","v":3},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O13),0)","v":90},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O14),0)","v":39},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O15),0)","v":64},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O16),0)","v":42},{"$f":"SUM(C10:O10)","v":552},{"$f":"SUM(C10:O10)","v":552}]
["　インド、イラク、英語圏アフリカ等","B",{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O19),0)","v":18},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O20),0)","v":29},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O21),0)","v":31},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O22),0)","v":87},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O23),0)","v":40},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O24),0)","v":107},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O25),0)","v":8},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O26),0)","v":84},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O27),0)","v":3},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O28),0)","v":39},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O29),0)","v":36},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O30),0)","v":64},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!$O31),0)","v":17},{"$f":"SUM(C11:O11)","v":563}]
["　西語・仏語","B（西語・仏語）",{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O34),0)","v":8},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O35),0)","v":12},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O36),0)","v":10},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O37),0)","v":6},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O38),0)","v":13},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O39),0)","v":19},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O40),0)","v":1},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O41),0)","v":8},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O42),0)","v":2},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O43),0)","v":24},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O44),0)","v":7},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O45),0)","v":16},{"$f":"ROUNDUP((36*'【参考17FY~2022FY(11月末まで）件数実績データ'!O46),0)","v":12},{"$f":"SUM(C12:O12)","v":138},{"$f":"P11+P12","v":701}]
[null,"合計",{"$f":"SUM(C10:C12)","v":57},59,70,169,74,204,13,149,8,153,82,144,71,null,{"$f":"SUM(Q10:Q12)","v":1253}]
[null,"割合",{"$f":"C13/$Q$13","v":4.5490822027134878E-2},4.7086991221069435E-2,5.5865921787709494E-2,0.13487629688747008,5.9058260175578609E-2,0.16280925778132482,1.0375099760574621E-2,0.1189146049481245,6.3846767757382286E-3,0.12210694333599362,6.5442936951316838E-2,0.1149241819632881,5.6664006384676772E-2,null,{"$f":"Q13/$Q$13","v":1}]
[]
["２．単価：直近の2契約（2017-2019年度ならびに2014-2016年度の契約）で使用された両契約の単価変動を加味し算出（詳細 別紙4-1参照）"]
[]
["金額（JPY)","単価 A/B",{"$f":"'★別紙4-1 単価表'!B26","v":258000},{"$f":"'★別紙4-1 単価表'!B28","v":318000},{"$f":"'★別紙4-1 単価表'!B31","v":492000},{"$f":"'★別紙4-1 単価表'!B27","v":750000},{"$f":"'★別紙4-1 単価表'!B33","v":240000},{"$f":"'★別紙4-1 単価表'!B34","v":240000},{"$f":"'★別紙4-1 単価表'!B32","v":480000},{"$f":"'★別紙4-1 単価表'!B30","v":558000},{"$f":"'★別紙4-1 単価表'!B29","v":798000},{"$f":"'★別紙4-1 単価表'!B35","v":288000},{"$f":"'★別紙4-1 単価表'!B36","v":258000},{"$f":"'★別紙4-1 単価表'!B37","v":246000},{"$f":"'★別紙4-1 単価表'!B38","v":214800},"小計","合計\n税抜"]
[null,"単価 C",{"$f":"'★別紙4-1 単価表'!C26","v":300000},{"$f":"'★別紙4-1 単価表'!C28","v":360000},{"$f":"'★別紙4-1 単価表'!C31","v":540000},{"$f":"'★別紙4-1 単価表'!C27","v":840000},{"$f":"'★別紙4-1 単価表'!C33","v":288000},{"$f":"'★別紙4-1 単価表'!C34","v":288000},{"$f":"'★別紙4-1 単価表'!C32","v":576000},{"$f":"'★別紙4-1 単価表'!C30","v":648000},{"$f":"'★別紙4-1 単価表'!C29","v":936000},{"$f":"'★別紙4-1 単価表'!C35","v":336000},{"$f":"'★別紙4-1 単価表'!C36","v":300000},{"$f":"'★別紙4-1 単価表'!C37","v":288000},{"$f":"'★別紙4-1 単価表'!C38","v":264000}]
["　バングラデシュ、ベトナム、ミャンマー、印尼等","A",{"$f":"C18*C10","v":7998000},5724000,14268000,57000000,5040000,18720000,1920000,31806000,2394000,25920000,10062000,15744000,9021600,{"$f":"SUM(C20:O20)","v":205617600},{"$f":"SUM(C20:O20)","v":205617600}]
["　インド、イラク、英語圏アフリカ等","B",{"$f":"C18*C11","v":4644000},9222000,15252000,65250000,9600000,25680000,3840000,46872000,2394000,11232000,9288000,15744000,3651600,{"$f":"SUM(C21:O21)","v":222669600}]
["　西語・仏語","B（西語・仏語）",{"$f":"C19*C12","v":2400000},4320000,5400000,5040000,3744000,5472000,576000,5184000,1872000,8064000,2100000,4608000,3168000,{"$f":"SUM(C22:O22)","v":51948000},{"$f":"P21+P22","v":274617600}]
[null,"合計",{"$f":"SUM(C20:C22)","v":15042000},{"$f":"SUM(D20:D22)","v":19266000},34920000,127290000,18384000,49872000,6336000,83862000,6660000,45216000,21450000,36096000,15841200,null,{"$f":"SUM(Q20:Q22)","v":480235200}]
[null,"割合",{"$f":"C23/$Q$23","v":3.1322152145448728E-2},4.0117842257293923E-2,7.2714369958720229E-2,0.26505762176533498,3.8281242191326253E-2,0.10384911393417226,1.3193535167767794E-2,0.17462693280292657,1.3868204579755919E-2,9.4153864606342896E-2,4.4665613849213887E-2,7.5163170046677122E-2,3.2986336695019443E-2,null,{"$f":"Q23/$Q$23","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"年度別概算額"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ロットA","ロットB","合計"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2023年度",{"$f":"ROUND($Q$20*(12/37),0)","v":66686789},{"$f":"ROUNDUP($Q$22*(12/37),0)","v":89065168},{"$f":"O29+P29","v":155751957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024年度",{"$f":"ROUND($Q$20*(12/37),0)","v":66686789},{"$f":"ROUNDUP($Q$22*(12/37),0)","v":89065168},{"$f":"O30+P30","v":155751957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025年度",{"$f":"ROUND($Q$20*(12/37),0)","v":66686789},89065168,{"$f":"O31+P31","v":155751957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026年度",{"$f":"ROUNDUP($Q$20*(1/37),0)","v":5557233},{"$f":"(ROUNDDOWN($Q$22*(1/37),0))-1","v":7422096},{"$f":"O32+P32","v":12979329}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"合計",{"$f":"SUM(O29:O32)","v":205617600},{"$f":"SUM(P29:P32)","v":274617600},{"$f":"SUM(Q29:Q32)","v":480235200}]

{"sheet":"★別紙4-1 単価表","index":6,"n_rows":38,"n_cols":20,"rows_kept":38,"cut":false,"hidden":true,"merged":[[2,13,2,15],[2,16,2,17],[2,18,2,19],[2,1,2,5],[2,7,2,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"別紙4-1"]
["1. FY 2020-2022 契約単価ならびにFY 2017-2019の契約単価は下表のとおり。"]
[null,"FY 2023-2025向け参考見積 前契約とのエスカレ",null,null,null,null,null,"FY 2020-2022 契約単価および前契約とのエスカレ％",null,null,null,null,null,"FY 2017-2019 契約単価",null,null,"FY 2014-2016 契約単価",null,"FY 2013-2015 契約単価"]
["書類名","SGS","ｴｽｶﾚ%","JICS","ｴｽｶﾚ%","特殊言語\n(JICS)","ｴｽｶﾚ%","A(SGS)","ｴｽｶﾚ%","B(JICS)","ｴｽｶﾚ%","特殊言語\n(JICS)","ｴｽｶﾚ%","A(JICS)","B(JICS)","特殊言語\n(JICS)","A(SGS)","B(JICS)","A(SGS)","B(JICS)"]
["事前資格審査(P/Q)書類",205428,{"$f":"B5/H5","v":1.2},258000,{"$f":"D5/J5","v":1.2},300000,{"$f":"F5/L5","v":1.2},171190,null,215000,{"$f":"J5/O5","v":1},250000,{"$f":"L5/P5","v":1},215000,215000,250000,200700,210000,237300,220000]
["資格審査付入札書類",616289,1.2000003894278137,750000,1.2,840000,{"$f":"F6/L6","v":1.2},513574,null,625000,1.0416666666666667,700000,1.044776119402985,600000,600000,670000,535200,590000,{"$f":"S5+S10","v":632800},{"$f":"T5+T10","v":600000}]
["P/Q評価結果",205429,1.199998831714284,318000,1.2,360000,1.2,171191,null,265000,1,300000,1,265000,265000,300000,200700,260000,237300,260000]
["資格審査付入札評価結果（一札）",684764,1.1999992990289798,798000,1.2,936000,1.2,570637,null,665000,1.0310077519379846,780000,1.04,645000,645000,750000,535200,630000,{"$f":"S7+S11","v":553700},{"$f":"T7+T11","v":600000}]
["資格審査付入札評価結果（技術）",479335,1.1999994993065395,558000,1.2,648000,1.2,399446,null,465000,1.0108695652173914,540000,1.0188679245283019,460000,460000,530000,367950,450000,{"$f":"S7+S12","v":395500},{"$f":"T7+T12","v":430000}]
["入札書類",410858,1.199998831714284,492000,1.2,540000,1.2,342382,null,410000,1.0649350649350648,450000,1.0714285714285714,385000,385000,420000,334500,380000,395500,380000]
["入札評価結果（一札）",479335,1.1999994993065395,480000,1.2,576000,1.2,399446,null,400000,1.0526315789473684,480000,1.0666666666666667,380000,380000,450000,334500,370000,316400,340000]
["入札評価結果（技術評価）",273906,1.2,240000,1.2,288000,1.2,228255,null,200000,1.0256410256410255,240000,1.0434782608695652,195000,195000,230000,{"$f":"Q11/2","v":167250},190000,{"$f":"S11/2","v":158200},{"$f":"T11/2","v":170000}]
["入札評価結果（価格評価）",205429,1.199998831714284,240000,1.2,288000,1.2,171191,null,200000,1.0810810810810811,240000,1.0909090909090908,185000,185000,220000,{"$f":"Q11/2","v":167250},180000,{"$f":"S11/2","v":158200},{"$f":"T11/2","v":170000}]
["本体契約",205429,1.199998831714284,288000,1.2,336000,1.2,171191,null,240000,1.0212765957446808,280000,1.037037037037037,235000,235000,270000,200700,230000,237300,200000]
["コンサル招請状",273907,1.1999991237908314,258000,1.2,300000,1.2,228256,null,215000,1,250000,1,215000,215000,250000,267600,210000,316400,220000]
["コンサル評価結果",205429,1.199998831714284,246000,1.2,288000,1.2,171191,null,205000,1,240000,1,205000,205000,240000,200700,200000,237300,230000]
["コンサル契約",205428,1.2,214800,1.2,264000,1.2,171190,null,179000,1.084848484848485,220000,1.1000000000000001,165000,165000,200000,200700,160000,237300,156000]
[null,null,null,null,null,null,null,null,null,"平均ｴｽｶﾚ%",{"$f":"AVERAGE(K5:K17)","v":1.031842908847673},"平均ｴｽｶﾚ%",{"$f":"AVERAGE(M5:M17)","v":1.0394741285263245}]
[]
["2. 今次契約における想定単価"]
["ロットA・ロットB　：JICS社の参考見積の単価を反映。"]
["ロットC         　：JICS社の参考見積の単価を反映。"]
[]
["書類名","A/B","特殊言語"]
[null,"参考見積ﾍﾞｰｽ","参考見積ﾍﾞｰｽ"]
["事前資格審査(P/Q)書類",258000,{"$f":"F5","v":300000}]
["資格審査付入札書類",750000,{"$f":"F6","v":840000}]
["P/Q評価結果",318000,360000]
["資格審査付入札評価結果（一札）",798000,936000]
["資格審査付入札評価結果（技術）",558000,648000]
["入札書類",492000,540000]
["入札評価結果（一札）",480000,576000]
["入札評価結果（技術評価）",240000,288000]
["入札評価結果（価格評価）",240000,288000]
["本体契約",288000,336000]
["コンサル招請状",258000,300000]
["コンサル評価結果",246000,288000]
["コンサル契約",214800,264000]

{"sheet":"【参考17FY~2022FY(11月末まで）件数実績データ","index":7,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,0,1,3],[1,4,1,8],[1,9,1,13],[2,0,15,0],[2,2,2,3],[3,1,6,1],[8,1,12,1],[13,1,14,1],[32,0,45,0],[32,2,32,3],[33,1,36,1],[38,1,42,1],[43,1,44,1],[17,0,30,0],[17,2,17,3],[18,1,21,1],[23,1,27,1],[28,1,29,1]]}
["一次チェック業務　過去の実績件数推移"]
["項目",null,null,null,"2017年度～2019年度契約実績",null,null,null,null,"2020年度～2022年度契約実績"]
["ロットA",null,"調達手続き",null,"2017年度実績","2018年度実績","2019年度実績","合計","実施件数見込","2020年度実績","2021年度実績","2022年度実績\n*11/29現在","合計","実施件数見込","2017FY～2022FY(11月末時点まで）\n1ヶ月あたり平均件数"]
[null,"本体/資機","①","事前資格審査（Ｐ/Ｑ）書類",5,13,10,{"$f":"SUM(E4:G4)","v":28},42,5,9,16,{"$f":"SUM(J4:L4)","v":30},31,{"$f":"(H4+M4)/68","v":0.8529411764705882}]
[null,null,"②","Ｐ/Ｑ評価結果",2,11,5,{"$f":"SUM(E5:G5)","v":18},84,2,9,5,{"$f":"SUM(J5:L5)","v":16},18,{"$f":"(H5+M5)/68","v":0.5}]
[null,null,"③","入札書類",7,19,13,39,90,4,6,4,14,43,{"$f":"(H6+M6)/68","v":0.77941176470588236}]
[null,null,"④","資格審査付入札書類",38,30,28,96,36,21,17,9,47,103,{"$f":"(H7+M7)/68","v":2.1029411764705883}]
[null,"材・土木工","⑤","入札評価結果（技術評価）",8,5,15,28,72,3,2,6,11,34,{"$f":"(H8+M8)/68","v":0.57352941176470584}]
[null,"事施工業者 船体手続き","⑥","入札評価結果（価格評価）",30,36,35,101,30,10,17,18,45,98,2.1470588235294117]
[null,null,"⑦","入札評価結果（一札）",2,2,2,6,30,0,0,0,0,7,8.8235294117647065E-2]
[null,null,"⑧","資格審査付入札評価結果（技術）",22,29,21,72,48,10,23,2,35,82,1.5735294117647058]
[null,null,"⑨","資格審査付入札評価結果（一札）",1,1,0,2,6,1,0,1,2,1,5.8823529411764705E-2]
[null,null,"⑩","契約",41,42,34,117,138,22,15,15,52,115,2.4852941176470589]
[null,"コンサルタン ト選定手続","⑪","招聘状",16,24,13,53,30,10,6,3,19,53,1.0588235294117647]
[null,null,"⑫","コンサルタント評価結果",28,25,24,77,120,20,17,6,43,78,1.7647058823529411]
[null,"き","⑬","契約",18,20,12,50,72,13,10,6,29,52,1.161764705882353]
[null,null,null,null,{"$f":"SUM(E4:E16)","v":218},{"$f":"SUM(F4:F16)","v":257},212,687,{"$f":"SUM(I4:I16)","v":798},{"$f":"SUM(J4:J16)","v":121},{"$f":"SUM(K4:K16)","v":131},91,343,{"$f":"SUM(N4:N16)","v":715}]
["ロットB",null,"調達手続き",null,"2020年度実績","2021年度実績","2022年度実績","合計","実施件数見込","2020年度実績","2021年度実績","2022年度実績*11/29現在","合計","実施件数見込"]
[null,"本体/資機","①","事前資格審査（Ｐ/Ｑ）書類",7,6,13,{"$f":"SUM(E19:G19)","v":26},48,3,3,1,{"$f":"SUM(J19:L19)","v":7},30,{"$f":"(H19+M19)/68","v":0.48529411764705882}]
[null,null,"②","Ｐ/Ｑ評価結果",20,11,7,{"$f":"SUM(E20:G20)","v":38},108,10,2,3,{"$f":"SUM(J20:L20)","v":15},42,{"$f":"(H20+M20)/68","v":0.77941176470588236}]
[null,null,"③","入札書類",12,10,14,36,84,15,6,0,21,44,0.83823529411764708]
[null,null,"④","資格審査付入札書類",33,38,31,102,138,22,18,21,61,106,2.3970588235294117]
[null,"材・土木工","⑤","入札評価結果（技術評価）",20,20,17,57,108,9,5,3,17,79,1.088235294117647]
[null,"事施工業者 船体手続き","⑥","入札評価結果（価格評価）",42,41,42,125,54,34,30,12,76,131,2.9558823529411766]
[null,null,"⑦","入札評価結果（一札）",7,2,2,11,30,3,1,0,4,12,0.22058823529411764]
[null,null,"⑧","資格審査付入札評価結果（技術）",25,25,37,87,36,24,34,13,71,83,2.3235294117647061]
[null,null,"⑨","資格審査付入札評価結果（一札）",1,2,0,3,0,0,2,0,2,4,7.3529411764705885E-2]
[null,null,"⑩","契約",21,11,15,47,138,9,12,4,25,52,1.0588235294117647]
[null,"コンサルタン ト選定手続","⑪","招聘状",18,17,11,46,78,4,13,4,21,52,0.98529411764705888]
[null,null,"⑫","コンサルタント評価結果",20,33,23,76,84,18,15,11,44,84,1.7647058823529411]
[null,"き","⑬","契約",3,9,11,23,36,3,4,1,8,25,0.45588235294117646]
[null,null,null,null,{"$f":"SUM(E19:E31)","v":229},{"$f":"SUM(F19:F31)","v":225},223,677,{"$f":"SUM(I19:I31)","v":942},{"$f":"SUM(J19:J31)","v":154},{"$f":"SUM(K19:K31)","v":145},73,372,{"$f":"SUM(N19:N31)","v":744}]
["ロットC(西語・仏語）",null,"調達手続き",null,"2020年度実績","2021年度実績","2022年度実績","合計","実施件数見込","2020年度実績","2021年度実績","2022年度実績*11/29現在","合計","実施件数見込"]
[null,"本体/資機","①","事前資格審査（Ｐ/Ｑ）書類",3,8,0,{"$f":"SUM(E34:G34)","v":11},18,3,0,0,{"$f":"SUM(J34:L34)","v":3},13,{"$f":"(H34+M34)/68","v":0.20588235294117646}]
[null,null,"②","Ｐ/Ｑ評価結果",5,6,5,{"$f":"SUM(E35:G35)","v":16},18,2,4,0,{"$f":"SUM(J35:L35)","v":6},18,{"$f":"(H35+M35)/68","v":0.3235294117647059}]
[null,null,"③","入札書類",4,6,4,14,6,0,4,0,4,17,0.26470588235294118]
[null,null,"④","資格審査付入札書類",2,2,3,7,12,3,0,1,4,5,0.16176470588235295]
[null,"材・土木工","⑤","入札評価結果（技術評価）",7,2,6,15,0,4,1,3,8,14,0.33823529411764708]
[null,"事施工業者 船体手続き","⑥","入札評価結果（価格評価）",15,3,5,23,0,5,4,3,12,25,0.51470588235294112]
[null,null,"⑦","入札評価結果（一札）",0,1,0,1,24,0,0,0,0,1,1.4705882352941176E-2]
[null,null,"⑧","資格審査付入札評価結果（技術）",10,1,0,11,12,2,2,0,4,13,0.22058823529411764]
[null,null,"⑨","資格審査付入札評価結果（一札）",1,0,1,2,0,0,0,0,0,2,2.9411764705882353E-2]
[null,null,"⑩","契約",15,2,13,30,12,1,10,4,15,29,0.66176470588235292]
[null,"コンサルタン ト選定手続","⑪","招聘状",5,2,2,9,42,3,0,1,4,11,0.19117647058823528]
[null,null,"⑫","コンサルタント評価結果",8,12,3,23,18,2,3,1,6,22,0.4264705882352941]
[null,"き","⑬","契約",6,6,6,18,12,1,1,1,3,16,0.30882352941176472]
[null,null,null,null,{"$f":"SUM(E34:E46)","v":81},{"$f":"SUM(F34:F46)","v":51},{"$f":"SUM(G34:G46)","v":48},{"$f":"SUM(E47:G47)","v":180},{"$f":"SUM(I34:I46)","v":174},{"$f":"SUM(J34:J46)","v":26},{"$f":"SUM(K34:K46)","v":29},14,{"$f":"SUM(J47:L47)","v":69},{"$f":"SUM(N34:N46)","v":186}]
["ロット合計",null,null,null,null,null,null,{"$f":"SUM(H17+H32+H47)","v":1544},{"$f":"SUM(I17+I32+I47)","v":1914},null,null,null,{"$f":"SUM(M17+M32+M47)","v":784},{"$f":"SUM(N17+N32+N47)","v":1645}]