{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Price Estimate"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Price Estimate","index":0,"n_rows":135,"n_cols":18,"rows_kept":135,"merged":[[2,1,2,2],[3,1,3,2],[4,1,4,2],[12,2,12,3],[13,2,13,3],[13,5,15,5],[14,2,14,3],[15,2,15,3],[18,0,18,4],[18,5,18,7],[18,8,18,10],[18,11,18,13],[19,0,19,2],[131,1,134,1],[131,2,131,3],[131,4,131,5],[132,2,132,3],[133,2,133,3],[133,4,133,5],[134,2,134,3],[134,4,134,5]]}
[null,"SUPPLY CHAIN MANAGEMENT"]
[null,"Pricing schedule"]
["RFB No","RFB 3271-2026 "]
["RFB Title","REQUEST FOR BID FOR THE SUPPLY, INSTALLATION, CONFIGURATION OF CISCO EQUIPMENT WITH MAINTENANCE AND SUPPORT FOR THE PERIOD OF THREE YEARS FOR THE PRESIDENCY"]
["Bidder Name "]
[]
["1. INSTRUCTION FOR COMPLETING THE PRICING SCHEDULE"]
["(a)  Bidder must complete/enter YELLOW cells only"]
["(b)  Unit and Line prices must be VAT EXCLUSIVE and in South African Rand (ZAR) currency."]
["(c) The price must include all cost to deliver the goods or render the service, including all applicable taxes, duty fees, logistics/delivery, storage, labour, overtime and subsistance and travel"]
["(d) All services, accessories, upgrades and options required by the solution or specified must be included in the quoted price under line 15.0. "]
["(e)  Prices that are dependent on Rate of Exchange (ROE) must use ROE indicated below, then enter in Column \"Forex %\" the percentage of the price that is ROE dependent (0% means the price is not ROE dependent)"]
[null,"Foreign currency","South African Rand (ZAR) exchange rate "]
[null,"1 US Dollar",{"v":16.42,"d":"R16.42"},null,null,"Mark with an X, which ROE is applicable"]
[null,"1 Euro",{"v":18.71,"d":"R18.71"}]
[null,"1 Pound (UK)",{"v":21.75,"d":"R21.75"}]
[]
[]
[{"$nulls":5},"YEAR 1",null,null,"YEAR 2",null,null,"YEAR 3",null,null,"TOTAL"]
["Descriptions",null,null,"Unit of measure","Forex %","Qty ","Unit Price \n(Excl VAT)","Line Price Y1","Qty","Unit Price \n(Excl VAT)","Line Price Y2","Qty","Unit Price \n(Excl VAT)","Line Price Y3","Line Price Term \n(Excl VAT)","Forex Price portion","BRAND / MODEL","Price clarification comment"]
["Line Number","Part Number","Description"]
["1.0","C8200-1N-4T","Cisco Catalyst C8200-1N-4T Router ","Each",null,9,0,{"$f":"G22*F22","v":0},{"$nulls":6},{"$f":"N22+K22+H22","v":0},{"$f":"O22*E22","v":0}]
["1.0.1","CON-L1NBD-C82001N4","CX LEVEL 1 8X5XNBD Cisco Catalyst C8200 ","Each",null,9,0,{"$f":"G23*F23","v":0},{"$nulls":6},{"$f":"N23+K23+H23","v":0},{"$f":"O23*E23","v":0}]
["1.1","MEM-C8200-8GB","Cisco Catalyst 8200 Edge 8GB memory","Each",null,9,0,0,{"$nulls":6},{"$f":"N24+K24+H24","v":0},{"$f":"O24*E24","v":0}]
["1.2","M2USB-16G","Cisco Catalyst 8000 Edge M.2 USB 16GB","Each",null,9,0,0,{"$nulls":6},0,0]
["1.3","C-RFID-1R","RFID - 1RU for Cisco 8200/8300/8400/8500L Series","Each",null,9,0,0,{"$nulls":6},0,0]
["1.4","C8200-RM-19-1R","Cisco Catalyst 8200 Rack mount kit - 19\" 1R","Each",null,9,0,0,{"$nulls":6},0,0]
["1.5","NETWORK-PNP-LIC","Network Plug-n-Play Connect for zero-touch device deployment","Each",null,9,0,0,{"$nulls":6},0,0]
["1.6","TE-R-SW","TE agent for IOSXE on Enterprise Routing","Each",null,9,0,0,{"$nulls":6},0,0]
["1.7","SC8KBENEK9-1712","UNIVERSAL - NO PAYLOAD ENCRYPTION","Each",null,9,0,0,{"$nulls":6},0,0]
["1.8","IOSXE-AUTO-MODE","IOS XE Autonomous or SD-Routing mode for Unified image","Each",null,9,0,0,{"$nulls":6},0,0]
["1.9","C8200-NIM-BLANK","Cisco Catalyst 8200 Edge NIM Blank","Each",null,9,0,0,{"$nulls":6},0,0]
["1.10","C8200-PIM-BLANK","PIM Blank for Cisco 8200 Series","Each",null,9,0,0,{"$nulls":6},0,0]
["1.11","CAB-IND","AC Power Cord (India)","Each",null,9,0,0,{"$nulls":6},0,0]
[1.12,"DNA-C8200-SW","Cisco DNA subscription for C8200 series","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.1","DSTACK-T0-A","Cisco DNA Advantage Stack - upto 25M (Aggr, 50M)","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.2","NWSTACK-T0-A","Cisco Network Advantage Stack - upto 25M (Aggr, 50M)","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.3","TE-EMBED-WANI","Cisco ThousandEyes WAN Insights Embedded","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.4","SDWAN-UMB-ADV","Cisco Umbrella for DNA Advantage","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.5","DNAC-ONPREM-PF","Cisco DNA Center On Prem Deployment Option for WAN","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.6","C82-1N-4T-PF","C8200-1N-4T Platform Selection for DNA Subscription","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.7","IOSXE-AUTO-MODE-PF","IOS XE Autonomous for Unified image","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.8","DNA-P-T0-A-5Y","Cisco DNA Advantage On-Prem Lic 5Y - upto 25M (Aggr, 50M)","Each",null,9,0,0,{"$nulls":6},0,0]
["1.12.9","SVS-PSTL1-T0-A5Y","Cisco Support Enhanced  - DNA Advantage OnPrem Lic, T0, 5Y","Each",null,9,0,0,{"$nulls":6},0,0]
["2.0","C8200-1N-4T","Cisco Catalyst C8200-1N-4T Router","Each",null,3,0,0,{"$nulls":6},0,0]
["2.0.1","CON-L1NBD-C82001N4","CX LEVEL 1 8X5XNBD Cisco Catalyst C8200","Each",null,3,0,0,{"$nulls":6},0,0]
["2.1","MEM-C8200-8GB","Cisco Catalyst 8200 Edge 8GB memory","Each",null,3,0,0,{"$nulls":6},0,0]
["2.2","M2USB-16G","Cisco Catalyst 8000 Edge M.2 USB 16GB","Each",null,3,0,0,{"$nulls":6},0,0]
["2.3","C-RFID-1R","RFID - 1RU for Cisco 8200/8300/8400/8500L Series","Each",null,3,0,0,{"$nulls":6},0,0]
["2.4","C8200-RM-19-1R","Cisco Catalyst 8200 Rack mount kit - 19\" 1R","Each",null,3,0,0,{"$nulls":6},0,0]
["2.5","NETWORK-PNP-LIC","Network Plug-n-Play Connect for zero-touch device deployment","Each",null,3,0,0,{"$nulls":6},0,0]
["2.6","TE-R-SW","TE agent for IOSXE on Enterprise Routing","Each",null,3,0,0,{"$nulls":6},0,0]
["2.7","SC8KBENEK9-1712","UNIVERSAL - NO PAYLOAD ENCRYPTION","Each",null,3,0,0,{"$nulls":6},0,0]
["2.8","IOSXE-AUTO-MODE","IOS XE Autonomous or SD-Routing mode for Unified image","Each",null,3,0,0,{"$nulls":6},0,0]
["2.9","C8200-PIM-BLANK","PIM Blank for Cisco 8200 Series","Each",null,3,0,0,{"$nulls":6},0,0]
["2.10","CAB-IND","AC Power Cord (India)","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11","DNA-C8200-SW","Cisco DNA subscription for C8200 series","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.1","DSTACK-T0-A","Cisco DNA Advantage Stack - upto 25M (Aggr, 50M)","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.2","NWSTACK-T0-A","Cisco Network Advantage Stack - upto 25M (Aggr, 50M)","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.3","TE-EMBED-WANI","Cisco ThousandEyes WAN Insights Embedded","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.4","SDWAN-UMB-ADV","Cisco Umbrella for DNA Advantage","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.5","DNAC-ONPREM-PF","Cisco DNA Center On Prem Deployment Option for WAN","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.6","C82-1N-4T-PF","C8200-1N-4T Platform Selection for DNA Subscription","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.7","IOSXE-AUTO-MODE-PF","IOS XE Autonomous for Unified image","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.8","DNA-P-T0-A-5Y","Cisco DNA Advantage On-Prem Lic 5Y - upto 25M (Aggr, 50M)","Each",null,3,0,0,{"$nulls":6},0,0]
["2.11.9","SVS-PSTL1-T0-A5Y","Cisco Support Enhanced  - DNA Advantage OnPrem Lic, T0, 5Y","Each",null,3,0,0,{"$nulls":6},0,0]
["2.12","NIM-1CE1T1-PRI","1 port Multiflex Trunk Voice/Channelized Data T1/E1 Module","Each",null,3,0,0,{"$nulls":6},0,0]
["2.13","PVDM4-32","32-channel DSP module","Each",null,3,0,0,{"$nulls":6},0,0]
["3.0","C9200L-24P-4X-A","Catalyst 9200L 24-port PoE+, 4 x 10G, Network Advantage","Each",null,1,0,0,{"$nulls":6},0,0]
["3.0.1","CON-L1NBD-C920L24P","CX LEVEL 1 8X5XNBD Catalyst 9200L 24-port PoE+, 4 x 10G, Net","Each",null,1,0,0,{"$nulls":6},0,0]
["3.1","C9200L-DNA-A-24","C9200L Cisco DNA Advantage, 24-port Term license","Each",null,1,0,0,{"$nulls":6},0,0]
["3.1.0.1","CON-L1SWT-C92LA24","CX LEVEL 1 SW SUB C9200L Cisco DNA Adv","Each",null,1,0,0,{"$nulls":6},0,0]
["3.1.1","C9200L-DNA-A-24-3Y","C9200L Cisco DNA Advantage, 24-port, 5 Year Term license","Each",null,1,0,0,{"$nulls":6},0,0]
["3.2","C9200L-NW-A-24","C9200L Network Advantage, 24-port license","Each",null,1,0,0,{"$nulls":6},0,0]
["3.3","CAB-C15-CBN-IN","AC Power Cord, Type C15 Cable, India","Each",null,1,0,0,{"$nulls":6},0,0]
["3.4","PWR-C5-BLANK","Config 5 Power Supply Blank","Each",null,1,0,0,{"$nulls":6},0,0]
["3.5","C9200-STACK-BLANK","Catalyst 9200 Blank Stack Module","Each",null,2,0,0,{"$nulls":6},0,0]
["3.6","C9K-ACC-RBFT","RUBBER FEET FOR TABLE TOP SETUP 9200 and 9300","Each",null,1,0,0,{"$nulls":6},0,0]
["3.7","C9K-ACC-SCR-4","12-24 and 10-32 SCREWS FOR RACK INSTALLATION, QTY 4","Each",null,1,0,0,{"$nulls":6},0,0]
["3.8","CAB-GUIDE-1RU","1RU CABLE MANAGEMENT GUIDES 9200 and 9300","Each",null,1,0,0,{"$nulls":6},0,0]
["3.9","NETWORK-PNP-LIC","Network Plug-n-Play Connect for zero-touch device deployment","Each",null,1,0,0,{"$nulls":6},0,0]
["4.0","C9200L-48P-4X-A","Catalyst 9200L 48-port PoE+, 4 x 10G, Network Advantage","Each",null,22,0,0,{"$nulls":6},0,0]
["4.0.1","CON-L1NBD-C920L48P","CX LEVEL 1 8X5XNBD Catalyst 9200L 48-port PoE+, 4 x 10G, Net","Each",null,22,0,0,{"$nulls":6},0,0]
["4.1","C9200L-DNA-A-48","C9200L Cisco DNA Advantage, 48-port Term license","Each",null,22,0,0,{"$nulls":6},0,0]
["4.1.0.1","CON-L1SWT-C92LA48","CX LEVEL 1 SW SUB C9200L Cisco DNA Adv","Each",null,22,0,0,{"$nulls":6},0,0]
["4.1.1","C9200L-DNA-A-48-3Y","C9200L Cisco DNA Advantage, 48-port, 5 Year Term license","Each",null,22,0,0,{"$nulls":6},0,0]
["4.2","C9200L-NW-A-48","C9200L Network Advantage, 48-port license","Each",null,22,0,{"$f":"G87*F87","v":0},{"$nulls":6},{"$f":"N87+K87+H87","v":0},{"$f":"O87*E87","v":0}]
["4.3","CAB-TA-IN","India AC Type A Power Cable","Each",null,22,0,0,{"$nulls":6},0,0]
["4.4","PWR-C5-BLANK","Config 5 Power Supply Blank","Each",null,22,0,0,{"$nulls":6},0,0]
["4.5","C9200-STACK-BLANK","Catalyst 9200 Blank Stack Module","Each",null,44,0,0,{"$nulls":6},0,0]
["4.6","C9K-ACC-RBFT","RUBBER FEET FOR TABLE TOP SETUP 9200 and 9300","Each",null,22,0,0,{"$nulls":6},0,0]
["4.7","C9K-ACC-SCR-4","12-24 and 10-32 SCREWS FOR RACK INSTALLATION, QTY 4","Each",null,22,0,0,{"$nulls":6},0,0]
["4.8","CAB-GUIDE-1RU","1RU CABLE MANAGEMENT GUIDES 9200 and 9300","Each",null,22,0,0,{"$nulls":6},0,0]
["4.9","NETWORK-PNP-LIC","Network Plug-n-Play Connect for zero-touch device deployment","Each",null,22,0,0,{"$nulls":6},0,0]
["5.0",null,"RENEWAL OF EXISTING EQUIPMENT"]
["5.1.1","CON-SNT-1","SMARTnet Maintenance","Each",null,1,0,0,1,0,{"$f":"J96*I96","v":0},1,0,{"$f":"M96*L96","v":0},0,0]
["5.1.2","CON-L1NBD-1","CX LEVEL 1 8X5XNBD Maintenance","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["5.1.3","CON-L1SWT-1","CX LEVEL 1 SW SUB Maintenance","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["6.0","C9300-DNA-A-48","C9300 DNA Advantage, 48-Port Term Licenses","Each",null,20,0,0,20,0,0,20,0,0,0,0]
["6.1","C9300-DNA-A-48-3Y","C9300 DNA Advantage, 48-Port, 3 Year Term License\n","Each",null,20,0,0,20,0,0,20,0,0,0,0]
["7.0","C9300L-DNA-A-24","C9300L Cisco DNA Advantage, 24-port Term Licenses","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["7.1","C9300L-DNA-A-24-1R","C9300L DNA Advantage, 24 Port 3Y Renewal","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["8.0","C9300L-DNA-A-24","C9300L Cisco DNA Advantage, 24-port Term Licenses","Each",null,5,0,0,5,0,0,5,0,0,0,0]
["8.1","C9300L-DNA-A-24-3Y","C9300L Cisco DNA Advantage, 24-port, 3 Year Term license\n","Each",null,5,0,0,5,0,0,5,0,0,0,0]
["9.0","C9300L-DNA-A-24","C9300L Cisco DNA Advantage, 24-port Term Licenses","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["9.1","C9300L-DNA-A-24-3Y","C9300L Cisco DNA Advantage, 24-port, 3 Year Term license\n","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["10.0","C9300L-DNA-A-48","C9300L Cisco DNA Advantage, 48-port license","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["10.1","C9300L-DNA-A-48-3Y","C9300L Cisco DNA Advantage, 48-port, 3 Year Term license\n","Each",null,1,0,0,1,0,0,1,0,0,0,0]
["11.0","C9400-DNA-A","Cisco Catalyst 9400 DNA Advantage Term License","Each",null,3,0,0,3,0,0,3,0,0,0,0]
["11.1","C9400-DNA-A-3Y","Cisco Catalyst 9400 DNA Advantage 3 Year License\n","Each",null,3,0,0,3,0,0,3,0,0,0,0]
["12.0",null,"RENEWAL OF CUCM LICENSE FOR 36 MONTHS"]
["12.1","A-FLEX-3","Collaboration Flex Plan 3.0","Each",null,1,0,0,{"$nulls":6},0,0]
["12.2","A-FLEX-MSG-NU-ENT","Messaging Named User Entitlement (1)","Each",null,650,0,0,{"$nulls":6},0,0]
["12.3","A-FLEX-NUPL-E","NU On-Premises Calling Enhanced","Each",null,650,0,0,{"$nulls":6},0,0]
["12.4","SVS-FLEX-SUPT-BAS","Basic Support for Flex Plan","Each",null,650,0,0,{"$nulls":6},0,0]
["12.5","A-FLEX-PROPACK-ENT","Pro Pack for Cisco Control Hub Entitlement","Each",null,650,0,0,{"$nulls":6},0,0]
["12.6","A-FLEX-P-ER","Emergency Responder Smart License (1)","Each",null,650,0,0,{"$nulls":6},0,0]
["12.7","A-FLEX-FILESTG-ENT","File Storage Entitlement","Each",null,13000,0,0,{"$nulls":6},0,0]
["12.8","A-FLEX-SRST-E","SRST Endpoints (1)","Each",null,650,0,0,{"$nulls":6},0,0]
["12.9","A-FLEX-P-ENH","Enhanced Smart License (1)","Each",null,650,0,0,{"$nulls":6},0,0]
["12.10","A-FLEX-SW-15-K9","On-Premises SW Bundle v15","Each",null,1,0,0,{"$nulls":6},0,0]
["13.0",null,"Maintenance and Support for 36 Months"]
["13.1","N/A","Maintenance and support for new and existing equipment for 36 months for 9 sites.","Annually",null,1,0,0,1,0,{"$f":"J123*I123","v":0},1,0,0,{"$f":"N123+K123+H123","v":0},0]
["14.0",null,"Ad-hoc support for new network requirements for 36 Months"]
["14.1","N/A","AD-hoc support  (Payment will be done based on the hours utilised. Job card must signed and approved by The Presidency  prior invoicing for the Ad hoc support hours to be claimed.) (As and when required, measured in hours for 36 months)","Per Hour",null,300,0,{"$f":"G125*F125","v":0},{"$nulls":6},{"$f":"N125+K125+H125","v":0},{"$f":"O125*E125","v":0}]
["15.0","N/A","Any cost related to accessories and upgrades ","Once-off",null,1,0,{"$f":"G126*F126","v":0},{"$nulls":6},{"$f":"N126+K126+H126","v":0},{"$f":"O126*E126","v":0}]
[null,null,"TOTAL BID PRICE  (EXCL VAT)",{"$nulls":4},{"$f":"SUM(H22:H126)","v":0},null,null,{"$f":"SUM(K22:K126)","v":0},null,null,{"$f":"SUM(N22:N126)","v":0},{"$f":"SUM(O22:O126)","v":0},{"$f":"SUM(P22:P126)","v":0}]
[null,null,"VAT (@15%)",{"$nulls":4},{"$f":"H127*0.15","v":0},null,null,{"$f":"K127*0.15","v":0},null,null,{"$f":"N127*0.15","v":0},{"$f":"O127*0.15","v":0}]
[null,null,"TOTAL  BID PRICE (INCL VAT)",{"$nulls":4},{"$f":"H127+H128","v":0},null,null,{"$f":"K127+K128","v":0},null,null,{"$f":"N127+N128","v":0},{"$f":"O127+O128","v":0}]
[]
[]
[null,"I, the bidder, confirm that the price(s) and rate(s) quoted cover all the goods and/or works specified in the bidding documents; that the price(s) or rate(s) cover all my obligations and I accept that any mistakes regarding price(s), rate(s) or calculations will be at my own risk.\n[Note: First convert to PDF, then add signature]"]
[null,null,"Name",null,"Capacity"]
[]
[null,null,"Signature (above)",null,"Date"]