{"text_format":"3","workbook":"xlsx","n_sheets":18,"sheets":["Instructions","G1 SUMMARY","G2_1 PMP","G2_2 ILS","G3_1 FABL","G3_2 FAGG","G3_3 FAPE","G3_4 FAEL","G3_5 FACT","G3_6 FACT SSS","G3_7 FAOR","G3_8 FAOR SSS","G3_9 FALE","G3_10 ATA","G4 Miscellaneous","G5 Options","G6_1 Support Contract (Base)","G6_2 Support Contract (Inflated"],"not_rendered":{"defined_names":19},"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":22,"n_cols":4,"rows_kept":22,"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],[20,2,20,4],[21,2,21,4]]}
[]
[]
[null,null,"Bidder :","Bidder  Company name"]
[null,null,"Project Name","ATNS/RFP04/03/2025/26/ATIS"]
[null,null,"Foreign Currency:","FC"]
[null,null,"ROE: 1R=",0.1]
[null,null,"Date:"]
[]
[]
[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_1 to G3_10","All items and associated cost on the equipment per site."]
[null,null,"G4 Miscellaneous","All miscellaneous items costs"]
[null,null,"G5 Options","All optional items and costs"]
[null,null,"G6_1 Support Contract (Base)","10 Year maintenance contract at base cost. Please provide details."]
[null,null,"G6_2 Support Contract (Inflated)","10 Year maintenance contract including inflation. Please provide details."]
[]
[]
[null,null,"Total quoted price on the Summary page shall include Value Added Tax (VAT)"]
[null,null,"The Bidder shall be responsible for verifying that there are no errors in quantities, pricing, calculations and totals as indicated on their submitted pricing schedule"]

{"sheet":"G1 SUMMARY","index":1,"n_rows":43,"n_cols":12,"rows_kept":43,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G1"]
["(INCLUDING VALUE ADDED TAX)"]
["BIDDER :",null,{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["DESCRIPTION :",null,{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["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,{"$f":"'G2_2 ILS'!E62","v":0},{"$f":"'G2_2 ILS'!F62","v":0},{"$f":"'G2_2 ILS'!G41","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G2_2 ILS'!H62","v":0},null,{"$f":"'G2_2 ILS'!J62","v":0},{"$f":"'G2_2 ILS'!K62","v":0},{"$f":"'G2_2 ILS'!L62","v":0}]
[]
["G3","INSTALLATION and MATERIALS"]
["G3.1","FABL",null,null,{"$f":"'G3_1 FABL'!E46","v":0},{"$f":"'G3_1 FABL'!F46","v":0},{"$f":"'G3_1 FABL'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_1 FABL'!H46","v":0},{"$f":"'G3_1 FABL'!I46","v":0},{"$f":"'G3_1 FABL'!J46","v":0},{"$f":"'G3_1 FABL'!K46","v":0},{"$f":"'G3_1 FABL'!L46","v":0}]
["G3.2","FAGG",null,null,{"$f":"'G3_2 FAGG'!E46","v":0},{"$f":"'G3_2 FAGG'!F46","v":0},{"$f":"'G3_2 FAGG'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_2 FAGG'!H46","v":0},{"$f":"'G3_2 FAGG'!I46","v":0},{"$f":"'G3_2 FAGG'!J46","v":0},{"$f":"'G3_2 FAGG'!K46","v":0},{"$f":"'G3_2 FAGG'!L46","v":0}]
["G3.3","FAPE",null,null,{"$f":"'G3_3 FAPE'!E46","v":0},{"$f":"'G3_3 FAPE'!F46","v":0},{"$f":"'G3_3 FAPE'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_3 FAPE'!H46","v":0},{"$f":"'G3_3 FAPE'!I46","v":0},{"$f":"'G3_3 FAPE'!J46","v":0},{"$f":"'G3_3 FAPE'!K46","v":0},{"$f":"'G3_3 FAPE'!L46","v":0}]
["G3.4","FAEL",null,null,{"$f":"'G3_4 FAEL'!E46","v":0},{"$f":"'G3_4 FAEL'!F46","v":0},{"$f":"'G3_4 FAEL'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_4 FAEL'!H46","v":0},{"$f":"'G3_4 FAEL'!I46","v":0},{"$f":"'G3_4 FAEL'!J46","v":0},{"$f":"'G3_4 FAEL'!K46","v":0},{"$f":"'G3_4 FAEL'!L46","v":0}]
["G3.5","FACT",null,null,{"$f":"'G3_5 FACT'!E46","v":0},{"$f":"'G3_5 FACT'!F46","v":0},{"$f":"'G3_5 FACT'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_5 FACT'!H46","v":0},{"$f":"'G3_5 FACT'!I46","v":0},{"$f":"'G3_5 FACT'!J46","v":0},{"$f":"'G3_5 FACT'!K46","v":0},{"$f":"'G3_5 FACT'!L46","v":0}]
["G3.6","FACT SSS",null,null,{"$f":"'G3_6 FACT SSS'!E46","v":0},{"$f":"'G3_6 FACT SSS'!F46","v":0},{"$f":"'G3_6 FACT SSS'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_6 FACT SSS'!H46","v":0},{"$f":"'G3_6 FACT SSS'!I46","v":0},{"$f":"'G3_6 FACT SSS'!J46","v":0},{"$f":"'G3_6 FACT SSS'!K46","v":0},{"$f":"'G3_6 FACT SSS'!L46","v":0}]
["G3.7","FAOR",null,null,{"$f":"'G3_7 FAOR'!E46","v":0},{"$f":"'G3_7 FAOR'!F46","v":0},{"$f":"'G3_7 FAOR'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_7 FAOR'!H46","v":0},{"$f":"'G3_7 FAOR'!I46","v":0},{"$f":"'G3_7 FAOR'!J46","v":0},{"$f":"'G3_7 FAOR'!K46","v":0},{"$f":"'G3_7 FAOR'!L46","v":0}]
["G3.8","FAOR SSS",null,null,{"$f":"'G3_8 FAOR SSS'!E46","v":0},{"$f":"'G3_8 FAOR SSS'!F46","v":0},{"$f":"'G3_6 FACT SSS'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_8 FAOR SSS'!H46","v":0},{"$f":"'G3_8 FAOR SSS'!I46","v":0},{"$f":"'G3_8 FAOR SSS'!J46","v":0},{"$f":"'G3_8 FAOR SSS'!K46","v":0},{"$f":"'G3_6 FACT SSS'!L46","v":0}]
["G3.9","FALE",null,null,{"$f":"'G3_9 FALE'!E46","v":0},{"$f":"'G3_9 FALE'!F46","v":0},{"$f":"'G3_9 FALE'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_9 FALE'!H46","v":0},{"$f":"'G3_9 FALE'!I46","v":0},{"$f":"'G3_9 FALE'!J46","v":0},{"$f":"'G3_9 FALE'!K46","v":0},{"$f":"'G3_9 FALE'!L46","v":0}]
["G3.10","ATA",null,null,{"$f":"'G3_10 ATA'!E46","v":0},{"$f":"'G3_10 ATA'!F46","v":0},{"$f":"'G3_10 ATA'!G46","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G3_10 ATA'!H46","v":0},{"$f":"'G3_10 ATA'!I46","v":0},{"$f":"'G3_10 ATA'!J46","v":0},{"$f":"'G3_10 ATA'!K46","v":0},{"$f":"'G3_10 ATA'!L46","v":0}]
[]
["G4","MISCELLANEOUS",null,null,{"$f":"'G4 Miscellaneous'!E42","v":0},{"$f":"'G4 Miscellaneous'!F42","v":0},{"$f":"'G4 Miscellaneous'!G42","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G4 Miscellaneous'!H42","v":0},{"$f":"'G4 Miscellaneous'!I42","v":0},{"$f":"'G4 Miscellaneous'!J42","v":0},{"$f":"'G4 Miscellaneous'!K42","v":0},{"$f":"'G4 Miscellaneous'!L42","v":0}]
[]
[]
[null,"TOTAL EQUIPMENT EXCLUDING OPTIONS :",null,null,{"$f":"SUM(E15:E34)","v":0},{"$f":"SUM(F15:F34)","v":0},null,{"$f":"SUM(H15:H34)","v":0},null,{"$f":"SUM(J15:J34)","v":0},{"$f":"SUM(K15:K34)","v":0},{"$f":"SUM(L15:L34)","v":0}]
[]
["G5","OPTIONS",null,null,{"$f":"'G5 Options'!E61","v":0},{"$f":"'G5 Options'!F61","v":0},{"$f":"'G5 Options'!G61","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G5 Options'!H61","v":0},{"$f":"'G5 Options'!I61","v":0},{"$f":"'G5 Options'!J61","v":0},{"$f":"'G5 Options'!K61","v":0},{"$f":"'G5 Options'!L61","v":0}]
[]
["G6.1","SUPPORT CONTRACT WITH INFLATION",null,null,{"$f":"'G6_2 Support Contract (Inflated'!E41","v":0},{"$f":"'G6_2 Support Contract (Inflated'!F41","v":0},{"$f":"'G6_2 Support Contract (Inflated'!G41","v":{"v":0.1,"d":"0.1000"}},{"$f":"'G6_2 Support Contract (Inflated'!H41","v":0},{"$f":"'G6_2 Support Contract (Inflated'!I41","v":0},{"$f":"'G6_2 Support Contract (Inflated'!J41","v":0},{"$f":"'G6_2 Support Contract (Inflated'!K41","v":0},{"$f":"'G6_2 Support Contract (Inflated'!L41","v":0}]
[]
[null,"TOTAL (EXCLUDING VAT)",null,null,{"$f":"E35+E37+E39","v":0},{"$f":"F35+F37+F39","v":0},null,{"$f":"H35+H37+H39","v":0},null,{"$f":"J35+J37+J39","v":0},{"$f":"K35+K37+K39","v":0},{"$f":"L35+L37+L39","v":0}]
[null,"VAT (15%)",null,null,{"$f":"0.15*E41","v":0},{"$f":"0.15*F41","v":0},null,{"$f":"0.15*H41","v":0},null,{"$f":"0.15*J41","v":0},{"$f":"0.15*K41","v":0},{"$f":"0.15*L41","v":0}]
[null,"TOTAL BID PRICE (INCLUDING VAT)",null,null,{"$f":"E41+E42","v":0},{"$f":"F41+F42","v":0},null,{"$f":"H41+H42","v":0},null,{"$f":"J41+J42","v":0},{"$f":"K41+K42","v":0},{"$f":"L41+L42","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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G2.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["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},null,null,{"$f":"I19*J19","v":0},{"$f":"IF(OR(J19>0,H19>0),H19+K19,0)","v":0}]
[null,"As-Built Document","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Master Project Schedule","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Safety File","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Site Survey Report","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,"Design and Specification ","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]
[]
["2.1.2","Acceptance Tests",{"$nulls":3},0]
[null,"Factory Acceptance Test",{"$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,"Installation and commisioning tests","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,"Site Acceptance Test","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,"Permits","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":62,"n_cols":12,"rows_kept":62,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G2.2"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["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,"Packaging ,Shipping, Handling and Transportation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Training","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Site preparations","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,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"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","PBU"]
[null,"FABL",{"$f":"$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,"FAGG","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"FAPE","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"FAEL","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"FACT","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,{"$f":"I52*J52","v":0},0]
[null,"FACT SSS","FC",null,null,{"$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},{"$f":"IF(OR(J53>0,H53>0),H53+K53,0)","v":0}]
[null,"FAOR","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"FAOR SSS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"FALE","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATA","FC",null,null,{"$f":"D57*E57","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G57<>0,F57/G57,0)","v":0},null,null,{"$f":"I57*J57","v":0},0]
[null,null,"FC",null,null,{"$f":"D58*E58","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G58<>0,F58/G58,0)","v":0},null,null,{"$f":"I58*J58","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G2.2"},null,null,{"$f":"SUM(E15:E60)","v":0},{"$f":"SUM(F15:F60)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H60)","v":0},null,{"$f":"SUM(J15:J60)","v":0},{"$f":"SUM(K15:K60)","v":0},{"$f":"SUM(L15:L60)","v":0}]

{"sheet":"G3_1 FABL","index":4,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.1"]
["Item Description:","Bloemfontein ATSU"]
["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":"G3.1"},{"$f":"B6","v":"Bloemfontein ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,{"$f":"D20*E20","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G20<>0,F20/G20,0)","v":0},null,null,{"$f":"I20*J20","v":0},0]
[null,"System servers","FC",null,null,{"$f":"D21*E21","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G21<>0,F21/G21,0)","v":0},null,null,{"$f":"I21*J21","v":0},{"$f":"IF(OR(J21>0,H21>0),H21+K21,0)","v":0}]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,{"$f":"D23*E23","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G23<>0,F23/G23,0)","v":0},null,null,{"$f":"I23*J23","v":0},{"$f":"IF(OR(J23>0,H23>0),H23+K23,0)","v":0}]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,{"$f":"D26*E26","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G26<>0,F26/G26,0)","v":0},null,null,{"$f":"I26*J26","v":0},{"$f":"IF(OR(J26>0,H26>0),H26+K26,0)","v":0}]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,{"$f":"D27*E27","v":0},{"v":0.1,"d":"0.10000"},{"$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,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"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,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","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,{"$f":"I31*J31","v":0},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$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},{"$f":"IF(OR(J36>0,H36>0),H36+K36,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","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"},{"$f":"IF(G45<>0,F45/G45,0)","v":0},null,null,{"$f":"I45*J45","v":0},{"$f":"IF(OR(J45>0,H45>0),H45+K45,0)","v":0}]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.1"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_2 FAGG","index":5,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.2"]
["Item Description:","George ATSU"]
["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":"G3.2"},{"$f":"B6","v":"George ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.2"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_3 FAPE","index":6,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.3"]
["Item Description:","Port Elizabeth ATSU"]
["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":"G3.3"},{"$f":"B6","v":"Port Elizabeth ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.3"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_4 FAEL","index":7,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.4"]
["Item Description:","East London ATSU"]
["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":"G3.4"},{"$f":"B6","v":"East London ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.4"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_5 FACT","index":8,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.5"]
["Item Description:","Cape Town ATSU"]
["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":"G3.5"},{"$f":"B6","v":"Cape Town ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application Module","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Data Link (D-ATIS) Module","FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.5"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_6 FACT SSS","index":9,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.6"]
["Item Description:","Cape Town SSS ATSU"]
["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":"G3.6"},{"$f":"B6","v":"Cape Town SSS ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.6"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_7 FAOR","index":10,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.7"]
["Item Description:","OR Tambo ATSU"]
["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":"G3.7"},{"$f":"B6","v":"OR Tambo ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application Module","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Data Link (D-ATIS) Module","FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.7"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_8 FAOR SSS","index":11,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.8"]
["Item Description:","OR Tambo SSS ATSU"]
["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":"G3.8"},{"$f":"B6","v":"OR Tambo SSS ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.8"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_9 FALE","index":12,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.9"]
["Item Description:","King Shaka ATSU"]
["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":"G3.9"},{"$f":"B6","v":"King Shaka ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Data Link (D-ATIS) Module","FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.9"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G3_10 ATA","index":13,"n_rows":46,"n_cols":12,"rows_kept":46,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G3.1"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G3.10"]
["Item Description:","Aviation Training Academy ATSU"]
["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":"G3.10"},{"$f":"B6","v":"Aviation Training Academy ATSU"}]
[null,"(All equipment as required, with at least the following headings.)"]
[]
[null,"Material "]
[null,"Cabinet with Power Distribution Units",{"$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,"Cabinet maintenance console","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"System servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Maintenance workstation & Monitor","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Firewall","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Patch Panel","FC",null,null,{"$f":"D24*E24","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"KVM Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"VoIP gateway","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"ATC Workstation & Monitor (Client)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"IP Switches","FC",null,null,0,{"v":0.1,"d":"0.10000"},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I29*J29","v":0},{"$f":"IF(OR(J29>0,H29>0),H29+K29,0)","v":0}]
[null,"Software"]
[null,"Software licences","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"ATIS Application software","FC",null,null,{"$f":"D32*E32","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D33*E33","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D34*E34","v":0},{"v":0.1,"d":"0.10000"},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,"Installation and Integration ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Total installation time ","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D42*E42","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G42<>0,F42/G42,0)","v":0},null,null,{"$f":"I42*J42","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G3.10"},null,null,{"$f":"SUM(E15:E45)","v":0},{"$f":"SUM(F15:F45)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H45)","v":0},null,null,{"$f":"SUM(K15:K45)","v":0},{"$f":"SUM(L15:L45)","v":0}]

{"sheet":"G4 Miscellaneous","index":14,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G4"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["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"},{"$f":"B6","v":"MISCELLANEOUS"}]
[null,"(Items and services necessary for the installation, commissioning, operation and maintenance of the system and not included elsewhere.)"]
[null,"(To be individually itemized and priced.)"]
[]
[4.1]
[null,"ACSA permits",{"$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":15,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G5"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["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"},{"$f":"B6","v":"OPTIONS"}]
["G5.1","Material"]
[null,"Virtual Servers for all 10 stations (instead of physical servers)",{"$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,{"$f":"D41*E41","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G41<>0,F41/G41,0)","v":0},null,null,{"$f":"I41*J41","v":0},0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,{"$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_1 Support Contract (Base)","index":16,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G6"]
["(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G6.1"]
["Item Description:","Support Contract in base cost"]
["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":"G6.1"},{"$f":"B6","v":"Support Contract in base cost"}]
[null,"{Details of the proposed maintenance contract must be included on this price schedule}"]
[]
[null,"Year 1",{"$f":"$B$7","v":"FC"},null,null,{"$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,"Year 2","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 3","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 4","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 5","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 6","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 7","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 8","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 9","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 10","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,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G6.1"},null,null,{"$f":"SUM(E18:E40)","v":0},{"$f":"SUM(F18:F40)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H18:H40)","v":0},null,{"$f":"SUM(J18:J40)","v":0},{"$f":"SUM(K18:K40)","v":0},0]

{"sheet":"G6_2 Support Contract (Inflated","index":17,"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]]}
["BIDDER PRICE SCHEDULE: APPENDIX G6"]
["(EXCLUDING VALUE ADDED TAX)"]
["BIDDER :",{"$f":"Instructions!D3","v":"Bidder  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/RFP04/03/2025/26/ATIS"}]
["Item Nr:","G6.2"]
["Item Description:","Support Contract with Inflation"]
["Foreign Currancy",{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"(INCLUDE VALUE ADDED TAX ON SHEET \"G1 SUMMARY\")",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B5","v":"G6.2"},{"$f":"B6","v":"Support Contract with Inflation"}]
[null,"{Details of the proposed maintenance contract must be included on this price schedule}"]
[]
[null,"Year 1",{"$f":"$B$7","v":"FC"},null,null,{"$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,"Year 2","FC",null,null,{"$f":"D19*E19","v":0},{"v":0.1,"d":"0.10000"},{"$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,"Year 3","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 4","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 5","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 6","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 7","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 8","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 9","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Year 10","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,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G6.2"},null,null,{"$f":"SUM(E18:E40)","v":0},{"$f":"SUM(F18:F40)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H18:H40)","v":0},null,{"$f":"SUM(J18:J40)","v":0},{"$f":"SUM(K18:K40)","v":0},0]