{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Instructions","G1 SUMMARY","G2_1 PMP","G2_2 ILS","G3 General","G4 Miscellaneous","G5 Options","G6 Support Contract"],"not_rendered":{"defined_names":9},"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[9,2,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4]]}
[]
[]
[null,null,"TENDERER :","Tenderer  Company name"]
[null,null,"Project Name","Time Synchronisation"]
[null,null,"Foreign Currency:","FC"]
[null,null,"ROE: 1R=",0.1]
[null,null,"Date:","2023-04-19"]
[]
[]
[null,null,"This file contains the following sheets:"]
[null,null,"G1 SUMMARY","Summary of all sheets."]
[null,null,"G2_1 PMP","Project management and associated costs."]
[null,null,"G2_2 ILS","Logistic Support and associated costs."]
[null,null,"G3 General","All items and associated cost on the consoles."]
[null,null,"G4 Miscellaneous","All miscellaneous items costs"]
[null,null,"G5 Options","All optional items and costs"]
[null,null,"G6 Support Contract","Maintenance contract cost. Please provide details."]

{"sheet":"G1 SUMMARY","index":1,"n_rows":34,"n_cols":12,"rows_kept":34,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,7],[4,0,4,1],[4,2,4,7],[5,0,5,1],[5,2,5,7],[6,0,6,1],[6,2,6,7],[7,0,7,1],[7,2,7,7],[9,2,10,7],[9,8,10,10],[9,11,10,11],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",null,{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["DESCRIPTION :",null,{"$f":"Instructions!D4","v":"Time Synchronisation"}]
["Item Nr:",null,"G1"]
["Item Description:",null,"SUMMARY"]
["Foreign Currancy",null,{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",null,{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","SERVICES"]
["G2.1","Project Management",null,null,{"$f":"'G2_1 PMP'!E57","v":0},{"$f":"'G2_1 PMP'!F57","v":0},{"$f":"'G2_1 PMP'!G57","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G2_1 PMP'!H57","v":0},null,{"$f":"'G2_1 PMP'!J57","v":0},{"$f":"'G2_1 PMP'!K57","v":0},{"$f":"'G2_1 PMP'!L57","v":0}]
["G2.2","Integrated Logistic Support",null,null,{"$f":"'G2_2 ILS'!E57","v":0},{"$f":"'G2_2 ILS'!F57","v":0},{"$f":"'G2_2 ILS'!G41","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G2_2 ILS'!H57","v":0},null,{"$f":"'G2_2 ILS'!J57","v":0},{"$f":"'G2_2 ILS'!K57","v":0},{"$f":"'G2_2 ILS'!L57","v":0}]
[]
["G3","MATERIALS"]
["G3.1","General",null,null,{"$f":"'G3 General'!E47","v":0},{"$f":"'G3 General'!F47","v":0},{"$f":"'G3 General'!G47","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3 General'!H47","v":0},null,{"$f":"'G3 General'!J47","v":0},{"$f":"'G3 General'!K47","v":0},{"$f":"'G3 General'!L47","v":0}]
[]
["G4","MISCELLANEOUS",null,null,{"$f":"'G4 Miscellaneous'!E42","v":0},{"$f":"'G4 Miscellaneous'!F42","v":0},{"$f":"'G4 Miscellaneous'!G42","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G4 Miscellaneous'!H42","v":0},null,{"$f":"'G4 Miscellaneous'!J42","v":0},{"$f":"'G4 Miscellaneous'!K42","v":0},{"$f":"'G4 Miscellaneous'!L42","v":0}]
[]
[]
[null,"TOTAL EQUIPMENT EXCLUDING OPTIONS :",null,null,{"$f":"SUM(E15:E25)","v":0},{"$f":"SUM(F15:F25)","v":0},null,{"$f":"SUM(H15:H25)","v":0},null,{"$f":"SUM(J15:J25)","v":0},{"$f":"SUM(K15:K25)","v":0},{"$f":"SUM(L15:L25)","v":0}]
[]
["G5","OPTIONS",null,null,{"$f":"'G5 Options'!E$61","v":0},{"$f":"'G5 Options'!F$61","v":0},{"$f":"'G5 Options'!G$61","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G5 Options'!H$61","v":0},null,{"$f":"'G5 Options'!J$61","v":0},{"$f":"'G5 Options'!K$61","v":0},{"$f":"'G5 Options'!L$61","v":0}]
[]
[]
["G6","SUPPORT CONTRACT",null,null,{"$f":"'G6 Support Contract'!E41","v":0},{"$f":"'G6 Support Contract'!F41","v":0},{"$f":"'G6 Support Contract'!G41","v":{"v":0.1,"d":"0.10"}},{"$f":"'G6 Support Contract'!H41","v":0},{"$f":"'G6 Support Contract'!I41","v":0},{"$f":"'G6 Support Contract'!J41","v":0},{"$f":"'G6 Support Contract'!K41","v":0},{"$f":"'G6 Support Contract'!L41","v":0}]
[]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"E28+E26+E31","v":0},0,null,0,null,0,0,{"$f":"L28+L26+L31","v":0}]

{"sheet":"G2_1 PMP","index":2,"n_rows":57,"n_cols":12,"rows_kept":57,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G2.1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"Time Synchronisation"}]
["Item Nr:","G2.1"]
["Item Description:","Project Management"]
["Foreign Currancy",{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B5","v":"G2.1"},{"$f":"B6","v":"Project Management"}]
[null,"{All project Management items, with at least the following items}"]
[]
["2.1.1","Documents:"]
[null,"Project Management Plan",{"$f":"$B$7","v":"FC"},null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},1,null,{"$f":"I19*J19","v":0},{"$f":"IF(OR(J19>0,H19>0),H19+K19,0)","v":0}]
[null,"Master Project Schedule","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Work Breakdown Structure","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Resource Allocation Plan","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Test and Evaluation Master Plan","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Installation, Transitioning and Commissioning Plan","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Quality Assurance Plan","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Risk Management Plan","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
["2.1.2","Acceptance Tests",{"$nulls":3},0]
[null,"Factory Acceptance Test (Design Acceptance)",{"$f":"$B$7","v":"FC"},null,null,{"$f":"D32*E32","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G32<>0,F32/G32,0)","v":0},null,null,{"$f":"I32*J32","v":0},{"$f":"IF(OR(J32>0,H32>0),H32+K32,0)","v":0}]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G33<>0,F33/G33,0)","v":0},null,null,{"$f":"I33*J33","v":0},{"$f":"IF(OR(J33>0,H33>0),H33+K33,0)","v":0}]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G34<>0,F34/G34,0)","v":0},null,null,{"$f":"I34*J34","v":0},{"$f":"IF(OR(J34>0,H34>0),H34+K34,0)","v":0}]
[null,null,"FC",null,null,{"$f":"D35*E35","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G35<>0,F35/G35,0)","v":0},null,null,{"$f":"I35*J35","v":0},{"$f":"IF(OR(J35>0,H35>0),H35+K35,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
["2.1.3","Project Management Services",{"$nulls":3},0]
[null,"All PM Services",{"$f":"$B$7","v":"FC"},null,null,{"$f":"D42*E42","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},{"$f":"IF(OR(J42>0,H42>0),H42+K42,0)","v":0}]
[null,"Decommissioning and Disposal","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
["2.1.4","Shipping, Insurance & Associated costs"]
[null,"Shipping",{"$f":"$B$7","v":"FC"},null,null,{"$f":"D49*E49","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G49<>0,F49/G49,0)","v":0},null,null,{"$f":"I49*J49","v":0},{"$f":"IF(OR(J49>0,H49>0),H49+K49,0)","v":0}]
[null,"Insurance","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G2.1"},null,null,{"$f":"SUM(E15:E55)","v":0},{"$f":"SUM(F15:F55)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H55)","v":0},null,{"$f":"SUM(J15:J55)","v":0},{"$f":"SUM(K15:K55)","v":0},{"$f":"SUM(L15:L55)","v":0}]

{"sheet":"G2_2 ILS","index":3,"n_rows":57,"n_cols":12,"rows_kept":57,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G2.2"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"Time Synchronisation"}]
["Item Nr:","G2.2"]
["Item Description:","Integrated Logistic Support"]
["Foreign Currancy",{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B5","v":"G2.2"},{"$f":"B6","v":"Integrated Logistic Support"}]
[null,"{ All logistic support items with at least the following items}"]
[]
["2.2.1","Logistic Support Services"]
[null,"Logistic Support",{"$f":"$B$7","v":"FC"},null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"IF(OR(J19>0,H19>0),H19+K19,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
["2.2.2","Documents"]
[null,"Integrated Logistic Support Plan",{"$f":"$B$7","v":"FC"},null,null,{"$f":"D27*E27","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G27<>0,F27/G27,0)","v":0},null,null,{"$f":"I27*J27","v":0},{"$f":"IF(OR(J27>0,H27>0),H27+K27,0)","v":0}]
[null,"As Built Documents","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other documents","FC",null,null,{"$f":"D29*E29","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},0]
[null,null,"FC",null,null,{"$f":"D30*E30","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G30<>0,F30/G30,0)","v":0},null,null,{"$f":"I30*J30","v":0},0]
[null,null,"FC",null,null,{"$f":"D31*E31","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G31<>0,F31/G31,0)","v":0},null,null,{"$f":"I31*J31","v":0},0]
[null,null,"FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G32<>0,F32/G32,0)","v":0},null,null,{"$f":"I32*J32","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G34<>0,F34/G34,0)","v":0},null,null,{"$f":"I34*J34","v":0},{"$f":"IF(OR(J34>0,H34>0),H34+K34,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["2.2.3","Spares"]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
["2.2.4","Warranty"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,{"$f":"IF(OR(J48>0,H48>0),H48+K48,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D52*E52","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G52<>0,F52/G52,0)","v":0},null,null,{"$f":"I52*J52","v":0},0]
[null,null,"FC",null,null,{"$f":"D53*E53","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G53<>0,F53/G53,0)","v":0},null,null,{"$f":"I53*J53","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G2.2"},null,null,{"$f":"SUM(E15:E55)","v":0},{"$f":"SUM(F15:F55)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H55)","v":0},null,{"$f":"SUM(J15:J55)","v":0},{"$f":"SUM(K15:K55)","v":0},{"$f":"SUM(L15:L55)","v":0}]

{"sheet":"G3 General","index":4,"n_rows":47,"n_cols":12,"rows_kept":47,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G3.1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"Time Synchronisation"}]
["Item Nr:","G3"]
["Item Description:","General"]
["Foreign Currancy",{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description\n{Equipment Common to all site}","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B5","v":"G3"},{"$f":"B6","v":"General"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"GPS Antennas",{"$f":"$B$7","v":"FC"},24,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"IF(OR(J18>0,H18>0),H18+K18,0)","v":0}]
[null,"Fibre Optic Converters","FC",48,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Network time Protocol (NTP) Time Servers","FC",24,null,{"$f":"D20*E20","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G20<>0,F20/G20,0)","v":0},null,null,{"$f":"I20*J20","v":0},0]
[null,"Time Management Handler (TMH) Servers","FC",11,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Routers","FC",18,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Network Switches","FC",33,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitor Screens","FC",10,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Keyboards","FC",10,null,{"$f":"D25*E25","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G25<>0,F25/G25,0)","v":0},null,null,{"$f":"I25*J25","v":0},0]
[null,"Mouses","FC",10,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D36*E36","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G36<>0,F36/G36,0)","v":0},null,null,{"$f":"I36*J36","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D43*E43","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G43<>0,F43/G43,0)","v":0},null,null,{"$f":"I43*J43","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},{"$f":"IF(G46<>0,F46/G46,0)","v":0},null,null,{"$f":"I46*J46","v":0},{"$f":"IF(OR(J46>0,H46>0),H46+K46,0)","v":0}]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3"},null,null,{"$f":"SUM(E15:E46)","v":0},{"$f":"SUM(F15:F46)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H15:H46)","v":0},null,null,{"$f":"SUM(K15:K46)","v":0},{"$f":"SUM(L15:L46)","v":0}]

{"sheet":"G4 Miscellaneous","index":5,"n_rows":42,"n_cols":12,"rows_kept":42,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G4"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"Time Synchronisation"}]
["Item Nr:","G4"]
["Item Description:","MISCELLANEOUS"]
["Foreign Currancy",{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B5","v":"G4"},{"$f":"B6","v":"MISCELLANEOUS"}]
[null,"(Items and services necessary for the installation, commissioning, operation and maintenance of the system and not included elsewhere.)"]
[null,"(To be individually itemized and priced.)"]
[]
[4.1]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D20*E20","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G20<>0,F20/G20,0)","v":0},null,null,{"$f":"I20*J20","v":0},{"$f":"IF(OR(J20>0,H20>0),H20+K20,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D39*E39","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G39<>0,F39/G39,0)","v":0},null,null,{"$f":"I39*J39","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G4"},null,null,{"$f":"SUM(E20:E40)","v":0},{"$f":"SUM(F20:F40)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H20:H40)","v":0},null,{"$f":"SUM(J20:J40)","v":0},{"$f":"SUM(K20:K40)","v":0},{"$f":"SUM(L20:L40)","v":0}]

{"sheet":"G5 Options","index":6,"n_rows":61,"n_cols":12,"rows_kept":61,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,3,13,3],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G5"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"Time Synchronisation"}]
["Item Nr:","G5"]
["Item Description:","OPTIONS"]
["Foreign Currancy",{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B5","v":"G5"},{"$f":"B6","v":"OPTIONS"}]
["G5.1"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D17*E17","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G17<>0,F17/G17,0)","v":0},null,null,{"$f":"I17*J17","v":0},{"$f":"IF(OR(J17>0,H17>0),H17+K17,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G24<>0,F24/G24,0)","v":0},null,null,{"$f":"I24*J24","v":0},{"$f":"IF(OR(J24>0,H24>0),H24+K24,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G5"},null,null,{"$f":"SUM(E17:E60)","v":0},{"$f":"SUM(F17:F60)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H17:H60)","v":0},null,{"$f":"SUM(J17:J60)","v":0},0,{"$f":"SUM(L17:L60)","v":0}]

{"sheet":"G6 Support Contract","index":7,"n_rows":41,"n_cols":12,"rows_kept":41,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G6"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"Time Synchronisation"}]
["Item Nr:","G6"]
["Item Description:","Support Contract"]
["Foreign Currancy",{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B5","v":"G6"},{"$f":"B6","v":"Support Contract"}]
[null,"{Details of the proposed maintenance contract must be included on this price schedule}"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D17*E17","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G17<>0,F17/G17,0)","v":0},null,null,{"$f":"I17*J17","v":0},{"$f":"IF(OR(J17>0,H17>0),H17+K17,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G6"},null,null,{"$f":"SUM(E15:E40)","v":0},{"$f":"SUM(F15:F40)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H40)","v":0},null,{"$f":"SUM(J15:J40)","v":0},{"$f":"SUM(K15:K40)","v":0},{"$f":"SUM(L15:L40)","v":0}]