{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["INPUT SHEET","EXCLUSIONS"],"not_rendered":{"images":2,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"INPUT SHEET","index":0,"n_rows":53,"n_cols":16,"rows_kept":53,"merged":[[2,0,2,3],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,4,8],[38,0,38,2],[39,0,39,2],[41,0,41,2]]}
["APPENDIX A - "]
[]
["Bid No.:  BS/2023/RFB517- PRICING - PRODUCTION OF THE ANNUAL REPORT FOR PERIOD OF THREE YEARS (2024 -2026)."]
[null,null,"Year 1",null,"Year 2",null,"Year 3",null,"TOTAL AMOUNTS "]
["Description","Units","Cost per Unit","Total Cost Year 1","Cost per Unit","Total Cost Year 2","Cost per Unit","Total Cost Year 3 ",{"$nulls":5},"Total Cost "]
["Concept Design (Sample of three design)","1",null,{"$f":"B6*C6","v":{"v":0,"d":"R 0.00"}},null,{"$f":"E6*B6","v":{"v":0,"d":"R 0.00"}},null,{"$f":"B6*G6","v":{"v":0,"d":"R 0.00"}},{"$f":"D6+F6+H6","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"$f":"(D6:H6)","v":{"v":0,"d":"R 0.00"}},0,0]
["Design and layout of Report 210 pages content                               ","1",null,{"$f":"B7*C7","v":{"v":0,"d":"R 0.00"}},null,{"$f":"E7*B7","v":{"v":0,"d":"R 0.00"}},null,{"$f":"B7*G7","v":{"v":0,"d":"R 0.00"}},{"$f":"D7+F7+H7","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"$f":"(D7:H7)","v":{"v":0,"d":"R 0.00"}},0,0]
["Printing of draft financial information report","4",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"$f":"D8+F8+H8","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"$f":"(D8:H8)","v":{"v":0,"d":"R 0.00"}},0,0]
["Imagery  for Section starters (10 images)","10",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D9:H9)","v":{"v":0,"d":"R 0.00"}},0,0]
["Design and Layout of the financial information pages ","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D10:H10)","v":{"v":0,"d":"R 0.00"}},0,0]
["Design and layout of Annual Performance Report ","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D11:H11)","v":{"v":0,"d":"R 0.00"}},0,0]
["Content development- 29 interviews (Beneficiaries, Managers and Executive)                                                                                         CEO and Chairperson statement","29",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D12:H12)","v":{"v":0,"d":"R 0.00"}},0,0]
["2 day Photo Shoot (at the BANKSETA Centurion Office) ","2",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D13:H13)","v":{"v":0,"d":"R 0.00"}},0,0]
["1 day Photo Shoot (at the BANKSETA Regional Offices )  Polokwane Office - Limpopo  (Four personel)\n","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D14:H14)","v":{"v":0,"d":"R 0.00"}},0,0]
["1 day Photo Shoot (at the BANKSETA Regional Offices )  Durban Or Pietermaritzburg - KwaZulu Natal, ","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D15:H15)","v":{"v":0,"d":"R 0.00"}},0,0]
["1 day Photo Shoot (at the BANKSETA Regional Offices ) \tBloemfontein - Free State\n","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D16:H16)","v":{"v":0,"d":"R 0.00"}},0,0]
["1 day Photo Shoot (at the BANKSETA Regional Offices ) \tEast London - Eastern Cape, ","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D17:H17)","v":{"v":0,"d":"R 0.00"}},0,0]
["1 day Photo Shoot \n\tCape Town- Western Cape.","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D18:H18)","v":{"v":0,"d":"R 0.00"}},0,0]
["Hyperlinking  of  Six sections of the annual report","6",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D19:H19)","v":{"v":0,"d":"R 0.00"}},0,0]
["Design of e-publication for website publication","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D20:H20)","v":{"v":0,"d":"R 0.00"}},0,0]
["Uploading publication in 100 USBs (For content reference to be hyperlinked)","1",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D21:H21)","v":{"v":0,"d":"R 0.00"}},0,0]
["100 Branded  4 Gig USB ","100",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D22:H22)","v":{"v":0,"d":"R 0.00"}},0,0]
["Printing of annual report - 350GSM outer covers and 180GSM inner pages","200",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D23:H23)","v":{"v":0,"d":"R 0.00"}},0,0]
["Delivery of printed final copies to BANKSETA Head Office ","200",null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R0.00"},{"$nulls":4},{"$f":"(D24:H24)","v":{"v":0,"d":"R 0.00"}},0,0]
["SUB-TOTAL",null,{"$f":"SUM(C7:C24)","v":{"v":0,"d":"R 0.00"}},{"$f":"SUM(D7:D24)","v":{"v":0,"d":"R 0.00"}},null,{"$f":"SUM(F7:F24)","v":{"v":0,"d":"R 0.00"}},null,{"$f":"SUM(H7:H24)","v":{"v":0,"d":"R 0.00"}},{"$f":"SUM(I7:I24)","v":{"v":0,"d":"R 0.00"}},{"$nulls":4},{"$f":"SUM(N7:N24)","v":{"v":0,"d":"R 0.00"}}]
["Other Items not included in above - BIDDER TO SPECIFY"]
[1]
[2]
[3]
[4]
[5]
[6]
["OPTIONAL ADDITION",null,{"$f":"SUM(C27:C32)","v":{"v":0,"d":"R 0.00"}},{"$f":"SUM(D27:D32)","v":{"v":0,"d":"R 0.00"}},null,{"$f":"SUM(F27:F32)","v":{"v":0,"d":"R 0.00"}},null,{"$f":"SUM(H27:H32)","v":{"v":0,"d":"R 0.00"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"R 0.00"}},{"$nulls":4},{"$f":"SUM(N27:N32)","v":{"v":0,"d":"R 0.00"}}]
[]
[null,null,{"$f":"SUM(C25,C33)","v":{"v":0,"d":"R 0.00"}},{"$f":"SUM(D25,D33)","v":{"v":0,"d":"R 0.00"}},null,{"$f":"SUM(F25,F33)","v":{"v":0,"d":"R 0.00"}},null,{"$f":"SUM(H25,H33)","v":{"v":0,"d":"R 0.00"}},{"$f":"SUM(I25,I33)","v":{"v":0,"d":"R 0.00"}},{"$nulls":4},{"$f":"SUM(N25,N33)","v":{"v":0,"d":"R 0.00"}}]
[null,null,{"$f":"C35*15%","v":{"v":0,"d":"R 0.00"}},{"$f":"D35*15%","v":{"v":0,"d":"R 0.00"}},null,{"$f":"F35*15%","v":{"v":0,"d":"R 0.00"}},null,{"$f":"H35*15%","v":{"v":0,"d":"R 0.00"}},{"$f":"I35*15%","v":{"v":0,"d":"R 0.00"}},{"$nulls":4},{"$f":"N35*15%","v":{"v":0,"d":"R 0.00"}}]
[null,null,{"$f":"C35*1.15","v":{"v":0,"d":"R 0.00"}},{"$f":"D35*1.15","v":{"v":0,"d":"R 0.00"}},null,{"$f":"F35*1.15","v":{"v":0,"d":"R 0.00"}},null,{"$f":"H35*1.15","v":{"v":0,"d":"R 0.00"}},{"$f":"I35*1.15","v":{"v":0,"d":"R 0.00"}},{"$nulls":4},{"$f":"N35*1.15","v":{"v":0,"d":"R 0.00"}}]
["Notes:"]
["Pricing must cover all items detailed in the appropriate Terms of Reference (Scope)."]
["Pricing must remain firm for the duration of the Project."]
["Price must include VAT."]
["Values in this spreadsheet are automatically filled in"]
["BIDDER - Only complete cells highlighted in yellow"]
[]
[]
["Company Name "]
[]
["Representative Name:"]
[]
["Date:"]
[]
[]
["Signature"]

{"sheet":"EXCLUSIONS","index":1,"n_rows":44,"n_cols":12,"rows_kept":44,"merged":[[7,1,8,10],[7,11,7,12],[8,11,8,12],[9,1,9,10],[9,11,9,12],[10,1,10,10],[10,11,10,12],[11,1,11,10],[11,11,11,12],[12,1,12,10],[12,11,12,12],[13,1,13,10],[13,11,13,12],[14,1,14,10],[14,11,14,12],[15,1,15,10],[15,11,15,12],[16,1,16,10],[16,11,16,12],[17,1,17,10],[17,11,17,12],[18,1,18,10],[18,11,18,12],[19,1,19,10],[19,11,19,12],[20,1,20,10],[20,11,20,12],[21,1,21,10],[21,11,21,12],[22,1,22,10],[22,11,22,12],[23,1,23,10],[23,11,23,12],[24,1,24,10],[24,11,24,12],[25,1,25,10],[25,11,25,12],[26,1,26,10],[26,11,26,12],[27,1,27,10],[27,11,27,12],[28,1,28,10],[28,11,28,12],[29,1,29,10],[29,11,29,12],[30,1,30,10],[30,11,30,12],[31,1,31,10],[31,11,31,12],[32,1,32,10],[32,11,32,12],[33,1,33,10],[33,11,33,12],[34,1,34,10],[34,11,34,12],[35,1,35,10],[35,11,35,12],[36,1,36,10],[36,11,36,12],[37,1,37,10],[37,11,37,12],[38,1,38,10],[38,11,38,12],[39,1,39,10],[39,11,39,12],[40,8,40,10],[40,11,40,12],[41,8,41,10],[41,11,41,12],[42,8,42,10],[42,11,42,12]]}
[{"$nulls":5},"APPENDIX A - PRICING ",null,null,"Bid No.:  BS/2020/RFB517 -PRODUCTION OF THE ANNUAL REPORT FOR PERIOD OF THREE YEARS (2024 -2026)."]
[]
[{"$nulls":5},"EXCLUSIONS"]
[]
[null,null,"List all elements and items NOT included in Pricing Input"]
[]
[]
[null,"EXCLUDED ITEMS - BIDDER TO COMPLETE",{"$nulls":9},"Estimated Amount"]
[]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":11},{"v":0,"d":"R 0.00"}]
[{"$nulls":8},"TOTAL Estimated Amount Excl VAT",null,null,{"$f":"SUM(L10:M40)","v":{"v":0,"d":"R 0.00"}}]
[{"$nulls":8},"VAT",null,null,{"$f":"L41*15%","v":{"v":0,"d":"R 0.00"}}]
[{"$nulls":8},"TOTAL Estimated Amount Incl VAT",null,null,{"$f":"L14*1.15","v":{"v":0,"d":"R 0.00"}}]
["BIDDER - Only complete cells marked yellow"]