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

{"sheet":"Logical Pricing","index":0,"n_rows":68,"n_cols":13,"rows_kept":68,"merged":[[3,0,3,11],[5,2,5,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[28,0,28,12],[40,0,41,12],[42,2,42,3],[42,4,42,5],[42,6,42,7],[42,8,42,9],[42,10,42,11],[54,0,54,2],[55,0,55,2],[56,0,56,2],[57,0,57,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,0,69,16383]]}
[]
[{"$nulls":3},"BANKSETA"]
[{"$nulls":3},"BS/2025/RFB549"]
["APPOINTMENT OF A SERVICE PROVIDER TO MANAGE INFORMATION SECURITY, SWITCHES, ACCESS POINT(WiFi), WINDOWS FIREWALL, NETWORK MONITORING (SOC), NETWORK REDESIGN"]
[{"$nulls":3},"PRICING SHEET/SBD 1"]
[null,null,"YEAR 1",null,"YEAR 2",null,"YEAR 3",null,"YEAR 4",null,"YEAR 5"]
["Description","Quantity/Units","Cost per Unit ","Amount Excluding VAT","Cost per Unit "," Amount Excluding VAT","Cost per Unit ","Year 3                                 Amount Excluding VAT","Cost per Unit ","  Amount Excluding VAT","Cost per Unit ","Amount Excluding VAT","TOTAL FOR  5 YEARS"]
["48 ports power over ethernet switch for centurion ","6",0,{"$f":"B8*C8","v":0},0,{"$f":"B8*E8","v":0},0,{"$f":"B8*G8","v":0},0,{"$f":"B8*I8","v":0},0,{"$f":"B8*K8","v":0},{"$f":"D8+F8+H8+J8+L8","v":0}]
["1 x 24 ports power over ethernet switch for Bloem ","1",0,0,0,0,0,0,0,0,0,0,0]
["1 x 24 ports power over ethernet switch for East London ","1",0,0,0,0,0,0,0,0,0,0,0]
["1x 24 ports power over ethernet switch for Polokwane","1",0,0,0,0,0,0,0,0,0,0,0]
[" access point (AP) with minimum of 20 meters radius coverages for centurion ","7",0,0,0,0,0,0,0,0,0,0,0]
["1 x access point (AP) with minimum of 20 meters radius coverages Bloemfontein","1",0,0,0,0,0,0,0,0,0,0,0]
["1 x access point (AP) with minimum of 20 meters radius coverages East London","1",0,0,0,0,0,0,0,0,0,0,0]
["1 x access point (AP) with minimum of 20 meters radius coverages  for Polokwane","1",0,0,0,0,0,0,0,0,0,0,0]
["Support and Maintenance  on critical equipment and network monitoring for 5 years",1,0,0,0,0,0,0,0,0,0,0,0]
["Remediation and policy configurations enhancement in hours (160 per year) as and when required",160,0,0,0,0,0,0,0,0,0,0,0]
["Review and design the network diagram (in first within 6 months - produce  low level details)",1,0,0,0,0,0,0,0,0,0,0,0]
["Review and design the network diagram (in first within 6 months - produced High level details)",1,0,0,0,0,0,0,0,0,0,0,0]
["In year 3 of the contract review  low level network diagram, on approval by BANKSETA:",1,0,0,0,0,0,0,0,0,0,0,0]
["In year 3 of the contract review both  high level network diagram, on approval by BANKSETA:",1,0,0,0,0,0,0,0,0,0,0,0]
["in the last year of the contract , six months before the contract ends, review  low level network diagram",1,0,0,0,0,0,0,0,0,0,0,0]
["in the last year of the contract , six months before the contract ends, review high level network diagram",1,0,0,0,0,0,0,0,0,0,0,0]
["Repair and installation of network points for printers, Access Points and end-points (Cost allocation of 20 points per year )",1,0,0,0,0,0,0,0,0,0,0,0]
["User phising campaigns per year for 5 years  ",2,0,0,0,0,0,0,0,0,0,0,0]
["presentation sessions per year for 5 years though microsoft teams to users ",2,0,0,0,0,0,0,0,0,0,0,0]
["Provide monthly and quarterly report for 5 years",4,0,0,0,0,0,0,0,0,0,0,0]
["SUBTOTAL PER ABOVE COSTS",null,null,{"$f":"SUM(D8:D27)","v":0},null,{"$f":"SUM(F8:F27)","v":0},null,{"$f":"SUM(H8:H27)","v":0},null,{"$f":"SUM(J8:J27)","v":0},null,null,{"$f":"SUM(M8:M27)","v":0}]
["OTHER COSTS SERVICE PROVIDER REQUIRES TO DELIVER SERVICES (Please List)"]
["Full Description",null,"Cost per Unit ","Year 1                                 Amount Excluding VAT","Cost per Unit ","Year 2                                 Amount Excluding VAT","Cost per Unit ","Year 3                                 Amount Excluding VAT","Cost per Unit ","Year 4                                Amount Excluding VAT","Cost per Unit ","Year 5                              Amount Excluding VAT","TOTAL FOR  5 YEARS"]
[{"$nulls":3},{"$f":"C31","v":0},null,{"$f":"E31","v":0},null,{"$f":"G31","v":0},null,{"$f":"I31","v":0},null,{"$f":"K31","v":0},{"$f":"D31+F31+H31+J31+L31","v":0}]
[2,null,null,{"$f":"C32","v":0},null,{"$f":"E32","v":0},null,{"$f":"G32","v":0},null,{"$f":"I32","v":0},null,{"$f":"K32","v":0},0]
[3,null,null,0,null,0,null,0,null,0,null,0,0]
[4,null,null,0,null,0,null,0,null,0,null,0,0]
[5,null,null,0,null,0,null,0,null,0,null,0,0]
["SUBTOTAL OTHER COSTS",null,null,{"$f":"SUM(D31:D35)","v":0},null,{"$f":"SUM(F31:F35)","v":0},null,{"$f":"SUM(H31:H35)","v":0},null,{"$f":"SUM(J31:J35)","v":0},null,{"$f":"SUM(L31:L35)","v":0},{"$f":"SUM(M31:M35)","v":0}]
["TOTAL AMOUNT BEFORE VAT",{"$nulls":11},{"$f":"M28+M36","v":0}]
["VAT AMOUNT ON 15%",{"$nulls":11},{"$f":"M37*15/100","v":0}]
["TOTAL BIDDING PRICE",{"$nulls":11},{"$f":"M37+M38","v":0}]
[]
["THE OFFICES BELOW ARE NOT YET ESTABLISHED - THE COSTING WILL ONLY BE ABLICABLE AT THE TIME OF THEIR ESTABLISHEMENT "]
[]
[null,null,"YEAR 1",null,"YEAR 2",null,"YEAR 3",null,"YEAR 4",null,"YEAR 5"]
["Description","Quantity/Units","Cost per Unit ","Amount Excluding VAT","Cost per Unit "," Amount Excluding VAT","Cost per Unit ","Year 3                                 Amount Excluding VAT","Cost per Unit ","  Amount Excluding VAT","Cost per Unit ","Amount Excluding VAT","TOTAL FOR  5 YEARS"]
[" Provision & Configuration  of  24 Power over Ethenet Switch at Cape-Tow, Durban, Mahikeng and Mbombela as a service ",4,0,0,0,0,0,0,0,0,0,0,0]
["Provision & Configuration  of  Access Points  for Wi-Fi with a minimum coverarage of 20 meter radius for  Cape-Town, Durban, Mahikeng and Mbombela as a service ",4,0,0,0,0,0,0,0,0,0,0,0]
["Support  & Maiteinance on Switches and  Access Points  for Cape-Town, Durban, Mahikeng and Mbombela (This depend on Office Establishement) - The provision will be initiated oce the office is estblished - for pricing perpurses  - The BANKSETA will pay pro-rater in the year of implemenation .",4,0,0,0,0,0,0,0,0,0,0,0]
["SUBTOTAL PER ABOVE COSTS ",null,null,{"$f":"SUM(D8:D25)","v":0},null,0,null,0,null,0,null,0,{"$f":"D48+F48+H48+J48+L48","v":0}]
[]
["TOTAL AMOUNT BEFORE VAT",{"$nulls":11},{"$f":"M40+M48+M28","v":0}]
["VAT AMOUNT ON 15%",{"$nulls":11},{"$f":"M50*15/100","v":0}]
["TOTAL BIDDING PRICE",{"$nulls":11},{"$f":"M50+M51","v":0}]
[]
["Notes:"]
["Pricing must cover all items detailed in the appropriate Terms of Reference (Scope)."]
["Pricing must remain firm for the duration of the contract."]
["VAT must be included at the bottom - in a separate row"]
["The totals will be computed automatically. Kindly check the totals for accuracy."]
[]
[]
[]
["Company Name "]
[]
["Representative Name:"]
[]
[]
[]
["Signature"]