{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Pricing Schedule","AD-HOC"],"read":"whole","date_system":"1900"}

{"sheet":"Pricing Schedule","index":0,"n_rows":84,"n_cols":16,"rows_kept":84,"merged":[[1,2,1,15],[74,2,74,5],[75,2,75,5],[76,2,76,5],[78,2,78,12],[78,13,78,15]]}
[]
[null,null,"VOLUME 1C - APPENDIX D: COSTING"]
[]
[null,"Nr","Site Name","Bandwidth Requirements","ATNS Requested SLA  ","Convert to \n4 Wire E&M","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,null,"OR Tambo"]
[null,1,"OR Tambo Inter. Control Centre (VHF, Radar & TopSky)","16 Mbps   ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,2,"OR Tambo ATNS OPS Centre - SSS (new)","4Mbps ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,3,"Ellisras Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,4,"Mahikeng Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,5,"Groothoek Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,6,"Hartbeesfontein Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,7,"Jericho Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,8,"Kaapsehoop Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,9,"Leeuwkop Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,10,"Louis Trichardt Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,11,"Mauchberg Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,12,"Potgietersrus Radar Services ","2Mbps","99.50%","NO",0,0,0,0,0,0,0,0,0,0]
[null,13,"Potgietersrus Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,14,"Renosterkop (Rustig) Forward Relay VHF Radio Services","2Mbps","99.98%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,15,"Vryburg Forward Relay VHF Radio Services","2Mbps","99.98%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,16,"Nelspruit Kruger Radar Services ","2Mbps","99.50%","NO",0,0,0,0,0,0,0,0,0,0]
[null,17,"Nelspruit Kruger Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,18,"Bapsfontein HF/VHF Radio Services (Receivers Only)","4Mbps    ","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,19,"Isando HF Radio Services (Transmitters Only)","4Mbps    ","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,20,"Delmas HF Radio Services (Transmitters Only)","4Mbps    ","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,null,"Lanseria"]
[null,21,"Lanseria Airport Control Centre  (TopSky)","4Mbps    ","99.50%","NO",0,0,0,0,0,0,0,0,0,0]
[null,null,"Bloemfontein"]
[null,22,"Bloemfontein Airport Control Centre (VHF, Radar & TopSky)","6Mbps    ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,23,"Noupoort Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,24,"Tafelkop Radar Services ","2Mbps","99.50%","NO",0,0,0,0,0,0,0,0,0,0]
[null,25,"Tafelkop Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,26,"Victoria West Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,27,"Northbank (Gariepdam) Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,28,"De Aar Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,29,"De Aar Radar Services ","2Mbps","99.50%","NO",0,0,0,0,0,0,0,0,0,0]
[null,30,"Kimberly Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,31,"Bethlehem Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,32,"Pofadder (Repl Aggeneys) (new) Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,33,"Klein Begin (Repl Upington) Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,34,"Kuruman Hills (Repl Kathu) (new) Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,35,"Prieska Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,null,"Cape Town"]
[null,36,"Cape Town Inter. Airport Control Centre (VHF, Radar & TopSky)","10Mbps    ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,37,"Cape Town International Airport - SSS (new)","4Mbps ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,38,"Leliefontein Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,39,"Calvinia Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,40,"Springbok (Repl Alex Bay) Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,41,"Beaufort West Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,42,"Pieketberg Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,43,"Villiersdorp (Jonaskop) Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,null,"Port Elizabeth"]
[null,44,"Port Elizabeth Control Centre ","4Mbps ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,45,"Humansdorp Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,46,"Port Elizabeth Radar Services ","2Mbps","99.50%","NO",0,0,0,0,0,0,0,0,0,0]
[null,null,"George"]
[null,47,"George Airport Control Centre ","4Mbps      ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,48,"Blesberg Radar Services ","2Mbps","99.90%","NO",0,0,0,0,0,0,0,0,0,0]
[null,49,"Blesberg Forward Relay VHF Radio Services","2Mbps","99.90%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,50,"Potjiesberg Forward Relay VHF Radio Services","2Mbps","99.90%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,null,"La Mercy"]
[null,51,"La Mercy Inter. Airport Control Centre  (VHF, Radar & TopSky)","8Mbps     ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,52,"Virginia Airport Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,53,"Pietermaritzburg Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,54,"Durban Bluff Radar Site Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,55,"Durban Bluff Radar Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,56,"Louwsburg Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,57,"Mount Ayliffe Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,null,"East London"]
[null,58,"East London Inter.  Airport Control Centre ","4Mbps ","99.98%","NO",0,0,0,0,0,0,0,0,0,0]
[null,59,"ATNS East London Local VHF Radio Services","2Mbps ","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[null,60,"ATNS East London Radar Services","2Mbps ","99.50%","NO",0,0,0,0,0,0,0,0,0,0]
[null,61,"Mount Madeira (Queenstown)  Forward Relay VHF Radio Services","2Mbps","99.50%","YES ",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Per Year (VAT Inclusive)",{"$nulls":3},{"$f":"SUM(G5:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Once off cost (VAT Inclusive)"]
[null,null,"Grand Total Per Year (VAT Inclusive)",{"$nulls":3},{"$f":"G75+G76","v":0},{"$f":"H75+H76","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"OVERALL Total Over 10 Years (VAT Inclusive)",{"$nulls":10},{"$f":"SUM(G75:P75)","v":0}]
[]
[]
[null,null,"Bidders Name:"]
[null,null,"Date:"]
[null,null,"Signature:"]

{"sheet":"AD-HOC","index":1,"n_rows":14,"n_cols":12,"rows_kept":14,"merged":[[1,1,1,11]]}
[]
[null,"VOLUME 1C - APPENDIX D: AD-HOC rates per bandwidth "]
[]
[null,"Bandwidth Requirements","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"2 Mbps   ",0,0,0,0,0,0,0,0,0,0]
[null,"4Mbps ",0,0,0,0,0,0,0,0,0,0]
[null,"6Mbps",0,0,0,0,0,0,0,0,0,0]
[null,"8Mbps",0,0,0,0,0,0,0,0,0,0]
[null,"10Mbps",0,0,0,0,0,0,0,0,0,0]
[null,"12Mbps",0,0,0,0,0,0,0,0,0,0]
[null,"14Mbps",0,0,0,0,0,0,0,0,0,0]
[null,"16Mbps",0,0,0,0,0,0,0,0,0,0]
[null,"18Mbps",0,0,0,0,0,0,0,0,0,0]
[null,"20Mbps",0,0,0,0,0,0,0,0,0,0]