{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":57,"n_cols":9,"rows_kept":57,"merged":[[1,4,1,8],[2,4,2,8]]}
[]
[{"$nulls":4},"WAGE BUREAU ESTIMATE "]
[{"$nulls":4},"60 MONTHS"]
[null,"UoM",null,null,"QTY /MONTH","MONTH","QTY 60 Months","RATE","Contract Amount"]
["DE-ESCALATION"]
["1.1 License fees"]
[]
["1.1.1 License Fees","Rands",null,null,1,60,{"$f":"E8*F8","v":60}]
[]
[]
["1.2 Hardware and hosting"]
[]
["Hardware","No",null,null,1,60,{"$f":"E13*F13","v":60}]
["Hosting servers","No",null,null,1,60,{"$f":"E14*F14","v":60}]
["Infrastructure support","No",null,null,1,60,{"$f":"E15*F15","v":60}]
[{"$f":"'[1]1.2 Hardware and Hosting'!M32","v":"Secure offline backups"},"No",null,null,1,60,{"$f":"E16*F16","v":60}]
[]
["1.3 Support cost"]
[]
["1.3.1 Data issues","Hours",null,null,{"$f":"[1]Symplexity!$L$3","v":145.14},60,{"$f":"E20*F20","v":{"v":8708.4,"d":"8708.40"}}]
[]
["1.3.3 Base support (SLA)"]
["   - Service Provider","Hours",null,null,{"$f":"[1]Symplexity!$F$4","v":{"v":381.0399999999999,"d":"381.04"}},60,{"$f":"E23*F23","v":{"v":22862.399999999994,"d":"22862.40"}}]
["   - Time & Attendance Service","Hours",null,null,{"$f":"[1]TDS!$F$3","v":138.56},60,{"$f":"E24*F24","v":{"v":8313.6,"d":"8313.60"}}]
[]
["1.3.3a Additional support (SLA) for SSPs and SSA enhancements","Hours",null,null,{"$f":"[1]Symplexity!$L$9","v":{"v":74.04000000000002,"d":"74.04"}},60,{"$f":"E26*F26","v":{"v":4442.4000000000015,"d":"4442.40"}}]
[]
["1.3.4 Improve ability to verify claims","Hours",null,null,{"$f":"[1]Symplexity!$F$5","v":138.56},60,{"$f":"E28*F28","v":{"v":8313.6,"d":"8313.60"}}]
[]
["1.3.6 Time and attendance data collection"]
["   - Service Provider","Hours",null,null,{"$f":"[1]Symplexity!$L$7","v":98.23},60,{"$f":"E31*F31","v":{"v":5893.8,"d":"5893.80"}}]
["   - Time & Attendance Service","Hours",null,null,{"$f":"[1]TDS!$K$4","v":{"v":1204.7583999999995,"d":"1204.76"}},60,{"$f":"E32*F32","v":{"v":72285.50399999997,"d":"72285.50"}}]
[]
["1.3.7 Project management"]
["   - Service Provider","Hours",null,null,{"$f":"[1]Symplexity!$L$6","v":{"v":88.36251428571427,"d":"88.36"}},60,{"$f":"E35*F35","v":{"v":5301.750857142856,"d":"5301.75"}}]
["   - Time & Attendance Service","Hours",null,null,{"$f":"[1]TDS!$K$5","v":{"v":51.62005714285715,"d":"51.62"}},60,{"$f":"E36*F36","v":{"v":3097.203428571429,"d":"3097.20"}}]
[]
["1.3.8 Business analysts for data collection and data analysis"]
["   - BA's","Hours",null,null,{"$f":"'[1]BA''s'!$E$8","v":536.92},60,{"$f":"E39*F39","v":{"v":32215.199999999997,"d":"32215.20"}}]
["   - Senior Business Analyst 1","Hours",null,null,{"$f":"'[1]BA''s'!$E$16","v":{"v":415.67999999999995,"d":"415.68"}},60,{"$f":"E40*F40","v":{"v":24940.799999999996,"d":"24940.80"}}]
["   - Senior Business Analyst 2","Hours",null,null,{"$f":"'[1]BA''s'!$K$21","v":{"v":277.8461538461537,"d":"277.85"}},60,{"$f":"E41*F41","v":{"v":16670.769230769223,"d":"16670.77"}}]
[]
["1.3.11 Interface developer / programmers"]
["   - Service Provider","Hours",null,null,{"$f":"[1]Symplexity!$L$8","v":{"v":69.32245714285713,"d":"69.32"}},60,{"$f":"E44*F44","v":{"v":4159.347428571428,"d":"4159.35"}}]
["   - Time & Attendance Service","Hours",null,null,{"$f":"[1]TDS!$K$6","v":{"v":55.08497142857141,"d":"55.08"}},60,{"$f":"E45*F45","v":{"v":3305.0982857142844,"d":"3305.10"}}]
[]
["1.3.15 Fix biometric devices","Rands",null,null,1,60,{"$f":"E47*F47","v":{"v":60,"d":"60.00"}}]
[]
["1.4 Travel and subsistence"]
[]
["1.4.1 Travel & Subsistence","Rands",null,null,1,60,{"$f":"E51*F51","v":{"v":60,"d":"60.00"}}]
[]
["1.5 Improve network quality"]
[]
["1.5.1 Improve network quality","Rands",null,null,1,60,{"$f":"E55*F55","v":{"v":60,"d":"60.00"}}]
[]
["Total Cost"]