{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":13,"n_cols":23,"rows_kept":13,"merged":[[0,0,0,22],[2,0,2,6],[2,8,2,14],[2,16,2,22]]}
["Annexure A - Cost Benefit and Market Research"]
[]
["GIJIMA",{"$nulls":7},"Colliery Training College (Pty) Ltd",{"$nulls":7},"PowerPro Technologies and Training"]
["Description","Number of delegates",null,"Duration","UOM","Rate","Subtotal",null,"Description","Number of delegates",null,"Duration","UOM","Rate","Subtotal",null,"Description","Number of delegates",null,"Duration","UOM","Rate","Subtotal"]
["Electrical Trade Training (All Phases)",20,null,6,"Mnths",{"v":12120,"d":"R12,120.00"},{"$f":"F5*D5*B5","v":{"v":1454400,"d":"R1,454,400.00"}},null,"Basic Training",20,null,80,"Days",{"v":30790.21,"d":"R30,790.21"},{"$f":"N5*J5","v":{"v":615804.2,"d":"R615,804.20"}},null,"Electrical Trade Year 1",20,null,50,"Days",{"$f":"550000/50/20","v":{"v":550,"d":"R550.00"}},{"$f":"V5*T5*R5","v":{"v":550000,"d":"R550,000.00"}}]
["Electrical Trade Test Prep",20,null,6,"Weeks",{"v":3150,"d":"R3,150.00"},{"$f":"F6*D6*B6","v":{"v":378000,"d":"R378,000.00"}},null,"Advanced Training",20,{"$nulls":3},{"v":32945.52,"d":"R32,945.52"},{"$f":"N6*J6","v":{"v":658910.3999999999,"d":"R658,910.40"}},null,"Electrical Trade Year 2",20,null,45,"Days",{"$f":"540000/45/20","v":{"v":600,"d":"R600.00"}},{"$f":"V6*T6*R6","v":{"v":540000,"d":"R540,000.00"}}]
["Electrical Trade Test Prep",20,null,2,"Days",{"v":1200,"d":"R1,200.00"},{"$f":"F7*D7*B7","v":{"v":48000,"d":"R48,000.00"}},null,"Final Training",20,null,60,"Days",{"$f":"740784/20","v":{"v":37039.2,"d":"R37,039.20"}},{"v":740784,"d":"R740,784.00"},null,"Electrical Trade Year 3",20,null,80,"Days",{"$f":"650000/80/20","v":{"v":406.25,"d":"R406.25"}},{"$f":"V7*T7*R7","v":{"v":650000,"d":"R650,000.00"}}]
[{"$nulls":16},"Electrical Trade Prep",20,null,40,"Days",{"$f":"520000/20/40","v":{"v":650,"d":"R650.00"}},{"$f":"V8*T8*R8","v":{"v":520000,"d":"R520,000.00"}}]
[{"$nulls":16},"Electrical trade test",20,null,2,"Days",{"$f":"50000/2/20","v":{"v":1250,"d":"R1,250.00"}},{"$f":"V9*T9*R9","v":{"v":50000,"d":"R50,000.00"}}]
[]
[{"$nulls":6},{"$f":"SUM(G5:G10)","v":{"v":1880400,"d":"R1,880,400.00"}},{"$nulls":7},{"$f":"SUM(O5:O8)","v":{"v":2015498.5999999999,"d":"R2,015,498.60"}},{"$nulls":7},{"$f":"SUM(W5:W10)","v":{"v":2310000,"d":"R2,310,000.00"}}]
[]
[{"$nulls":6},{"$f":"AVERAGE(G11,O11,W11)","v":{"v":2068632.8666666665,"d":"R2,068,632.87"}}]

{"sheet":"Sheet2","index":1,"n_rows":15,"n_cols":7,"rows_kept":15}
["Description","Number of delegates",null,"Duration","UOM","Rate","Subtotal"]
["Trade Training Year 1",60,null,50,"Days",null,{"$f":"F2*D2*B2","v":0}]
["Trade Training Year 2",60,null,45,"Days",null,0]
["Trade Training Year 3",60,null,80,"Days",null,0]
["Skills Gap Training",20,null,30,"Days",null,{"$f":"F5*D5*B5","v":0}]
["Trade Test Prep",80,null,40,"Days",null,0]
["Trade Test",{"$f":"B6","v":80},null,2,"Days",null,0]
["ARPL Assessment",20,null,2,"Days",null,{"$f":"F8*D8*B8","v":0}]
["ARPL POE",20,null,1,"Days",null,{"$f":"F9*D9*B9","v":0}]
["Supply of Toolboxes",80,null,1,"Set",null,{"$f":"D10*F10*B10","v":0}]
["Accommodation",80,null,{"$f":"SUM(D2:D10)","v":251},"Days",null,0]
["Meals",80,null,217,"Days",null,0]
["Transport",80,null,217,"Days",null,0]
[]
[{"$nulls":6},{"$f":"SUM(G2:G14)","v":0}]