{"text_format":"3","workbook":"xlsx","n_sheets":24,"sheets":["Instructions","G1 SUMMARY","G2_1 PMP","G2_2 ILS","G3_1 FAKM","G3_2 FAKN","G3_3 FAMM","G3_4 FAPN","G3_5 FAUP","G3_6 FAWB","G3_7 FARB","G3_8 FAUT","G3_9 FAPM","G3_10 FAGM","G3_11 FAVG","G3_12 FAPP","G3_13 FAGC","G3_14 ATA","G3_15 FABL","G3_16 FAOR","G3_17 FALE","G3_18 FAEL","G4 Options","G5 Support"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":33,"n_cols":4,"rows_kept":33,"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],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4]]}
[]
[]
[null,null,"TENDERER :","Tenderer  Company name"]
[null,null,"Project Name","ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."]
[null,null,"Foreign Currency:","FC"]
[null,null,"ROE: 1R=",0.1]
[null,null,"Date:","2024-05-22"]
[]
[]
[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 FAKM","All items and associated cost for Kimberley Airport"]
[null,null,"G3_2 FAKN","All items and associated cost for Kruger International Airport"]
[null,null,"G3_3 FAMM","All items and associated cost for Mafikeng Airport"]
[null,null,"G3_4 FAPN","All items and associated cost for Pilanesburg International Airport"]
[null,null,"G3_5 FAUP","All items and associated cost for Upington Airport"]
[null,null,"G3_6 FAWB","All items and associated cost for Wonderboom Airport"]
[null,null,"G3_7 FARB","All items and associated cost for Richards Bay Airport"]
[null,null,"G3_8 FAUT","All items and associated cost for Mthatha Airport"]
[null,null,"G3_9 FAPM","All items and associated cost for Pietermaritzburg Airport"]
[null,null,"G3_10 FAGM","All items and associated cost for Rand Airport"]
[null,null,"G3_11 FAVG","All items and associated cost for Virginia Airport"]
[null,null,"G3_12 FAPP","All items and associated cost for Polokwane International Airport"]
[null,null,"G3_13 FAGC","All items and associated cost for Grand Central Airport"]
[null,null,"G3_14 ATA","All items and associated cost for Aviation Training Academy"]
[null,null,"G3_15 FABL","All items and associated cost for Bram Fischer International Airport"]
[null,null,"G3_16 FAOR","All items and associated cost for OR Tambo International Airport"]
[null,null,"G3_17 FALE","All items and associated cost for King Shaka International Airport"]
[null,null,"G3_18 FAEL","All items and associated cost for East London Airport"]
[null,null,"G4 Options","All optional items and costs"]
[null,null,"G5 Support","All support costs"]

{"sheet":"G1 SUMMARY","index":1,"n_rows":47,"n_cols":12,"rows_kept":47,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["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,{"$f":"'G2_2 ILS'!E58","v":0},{"$f":"'G2_2 ILS'!F58","v":0},{"$f":"'G2_2 ILS'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G2_2 ILS'!H58","v":0},null,{"$f":"'G2_2 ILS'!J58","v":0},{"$f":"'G2_2 ILS'!K58","v":0},{"$f":"'G2_2 ILS'!L58","v":0}]
[null,"TOTAL SERVICES EXCLUDING OPTIONS :",null,null,{"$f":"SUM(E17:E18)","v":0},{"$f":"SUM(F17:F18)","v":0},null,0,null,0,0,0]
[]
["G3"," EQUIPMENT"]
["G3.1","FAKM",null,null,{"$f":"'G3_1 FAKM'!E58","v":0},{"$f":"'G3_1 FAKM'!F58","v":0},{"$f":"'G3_1 FAKM'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_1 FAKM'!H58","v":0},{"$f":"'G3_1 FAKM'!I58","v":0},{"$f":"'G3_1 FAKM'!J58","v":0},{"$f":"'G3_1 FAKM'!K58","v":0},{"$f":"'G3_1 FAKM'!L58","v":0}]
["G3.2","FAKN",null,null,{"$f":"'G3_2 FAKN'!E58","v":0},{"$f":"'G3_2 FAKN'!F58","v":0},{"$f":"'G3_2 FAKN'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_2 FAKN'!H58","v":0},{"$f":"'G3_2 FAKN'!I58","v":0},{"$f":"'G3_2 FAKN'!J58","v":0},{"$f":"'G3_2 FAKN'!K58","v":0},{"$f":"'G3_2 FAKN'!L58","v":0}]
["G3.3","FAMM",null,null,{"$f":"'G3_3 FAMM'!E58","v":0},{"$f":"'G3_3 FAMM'!F58","v":0},{"$f":"'G3_3 FAMM'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_3 FAMM'!H58","v":0},{"$f":"'G3_3 FAMM'!I58","v":0},{"$f":"'G3_3 FAMM'!J58","v":0},{"$f":"'G3_3 FAMM'!K58","v":0},{"$f":"'G3_3 FAMM'!L58","v":0}]
["G3.4","FAPN",null,null,{"$f":"'G3_4 FAPN'!E58","v":0},{"$f":"'G3_4 FAPN'!F58","v":0},{"$f":"'G3_4 FAPN'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_4 FAPN'!H58","v":0},{"$f":"'G3_4 FAPN'!I58","v":0},{"$f":"'G3_4 FAPN'!J58","v":0},{"$f":"'G3_4 FAPN'!K58","v":0},{"$f":"'G3_4 FAPN'!L58","v":0}]
["G3.5","FAUP",null,null,{"$f":"'G3_5 FAUP'!E58","v":0},{"$f":"'G3_5 FAUP'!F58","v":0},{"$f":"'G3_5 FAUP'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_5 FAUP'!H58","v":0},{"$f":"'G3_5 FAUP'!I58","v":0},{"$f":"'G3_5 FAUP'!J58","v":0},{"$f":"'G3_5 FAUP'!K58","v":0},{"$f":"'G3_5 FAUP'!L58","v":0}]
["G3.6","FAWB",null,null,{"$f":"'G3_6 FAWB'!E58","v":0},{"$f":"'G3_6 FAWB'!F58","v":0},{"$f":"'G3_6 FAWB'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_6 FAWB'!H58","v":0},{"$f":"'G3_6 FAWB'!I58","v":0},{"$f":"'G3_6 FAWB'!J58","v":0},{"$f":"'G3_6 FAWB'!K58","v":0},{"$f":"'G3_6 FAWB'!L58","v":0}]
["G3.7","FARB",null,null,{"$f":"'G3_7 FARB'!E58","v":0},{"$f":"'G3_7 FARB'!F58","v":0},{"$f":"'G3_7 FARB'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_7 FARB'!H58","v":0},{"$f":"'G3_7 FARB'!I58","v":0},{"$f":"'G3_7 FARB'!J58","v":0},{"$f":"'G3_7 FARB'!K58","v":0},{"$f":"'G3_7 FARB'!L58","v":0}]
["G3.8","FAUT",null,null,{"$f":"'G3_8 FAUT'!E58","v":0},{"$f":"'G3_8 FAUT'!F58","v":0},{"$f":"'G3_8 FAUT'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_8 FAUT'!H58","v":0},{"$f":"'G3_8 FAUT'!I58","v":0},{"$f":"'G3_8 FAUT'!J58","v":0},{"$f":"'G3_8 FAUT'!K58","v":0},{"$f":"'G3_8 FAUT'!L58","v":0}]
["G3.9","FAPM",null,null,{"$f":"'G3_9 FAPM'!E58","v":0},{"$f":"'G3_9 FAPM'!F58","v":0},{"$f":"'G3_9 FAPM'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_9 FAPM'!H58","v":0},{"$f":"'G3_9 FAPM'!I58","v":0},{"$f":"'G3_9 FAPM'!J58","v":0},{"$f":"'G3_9 FAPM'!K58","v":0},{"$f":"'G3_9 FAPM'!L58","v":0}]
["G3.10","FAGM",null,null,{"$f":"'G3_10 FAGM'!E58","v":0},{"$f":"'G3_10 FAGM'!F58","v":0},{"$f":"'G3_10 FAGM'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_10 FAGM'!H58","v":0},{"$f":"'G3_10 FAGM'!I58","v":0},{"$f":"'G3_10 FAGM'!J58","v":0},{"$f":"'G3_10 FAGM'!K58","v":0},{"$f":"'G3_10 FAGM'!L58","v":0}]
["G3.11","FAVG",null,null,{"$f":"'G3_11 FAVG'!E58","v":0},{"$f":"'G3_11 FAVG'!F58","v":0},{"$f":"'G3_11 FAVG'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_11 FAVG'!H58","v":0},{"$f":"'G3_11 FAVG'!I58","v":0},{"$f":"'G3_11 FAVG'!J58","v":0},{"$f":"'G3_11 FAVG'!K58","v":0},{"$f":"'G3_11 FAVG'!L58","v":0}]
["G3.12","FAPP",null,null,{"$f":"'G3_12 FAPP'!E58","v":0},{"$f":"'G3_12 FAPP'!F58","v":0},{"$f":"'G3_12 FAPP'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_12 FAPP'!H58","v":0},{"$f":"'G3_12 FAPP'!I58","v":0},{"$f":"'G3_12 FAPP'!J58","v":0},{"$f":"'G3_12 FAPP'!K58","v":0},{"$f":"'G3_12 FAPP'!L58","v":0}]
["G3.13","FAGC",null,null,{"$f":"'G3_13 FAGC'!E58","v":0},{"$f":"'G3_13 FAGC'!F58","v":0},{"$f":"'G3_13 FAGC'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_13 FAGC'!H58","v":0},{"$f":"'G3_13 FAGC'!I58","v":0},{"$f":"'G3_13 FAGC'!J58","v":0},{"$f":"'G3_13 FAGC'!K58","v":0},{"$f":"'G3_13 FAGC'!L58","v":0}]
["G3.14","ATA",null,null,{"$f":"'G3_14 ATA'!E58","v":0},{"$f":"'G3_14 ATA'!F58","v":0},{"$f":"'G3_14 ATA'!G58","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_14 ATA'!H58","v":0},{"$f":"'G3_14 ATA'!I58","v":0},{"$f":"'G3_14 ATA'!J58","v":0},{"$f":"'G3_14 ATA'!K58","v":0},{"$f":"'G3_14 ATA'!L58","v":0}]
["G3.15","FABL",null,null,{"$f":"'G3_15 FABL'!E42","v":0},{"$f":"'G3_15 FABL'!F42","v":0},{"$f":"'G3_15 FABL'!G42","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_15 FABL'!H42","v":0},{"$f":"'G3_15 FABL'!I42","v":0},{"$f":"'G3_15 FABL'!J42","v":0},{"$f":"'G3_15 FABL'!K42","v":0},{"$f":"'G3_15 FABL'!L42","v":0}]
["G3.16","FAOR",null,null,{"$f":"'G3_16 FAOR'!E42","v":0},{"$f":"'G3_16 FAOR'!F42","v":0},{"$f":"'G3_16 FAOR'!G42","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_16 FAOR'!H42","v":0},{"$f":"'G3_16 FAOR'!I42","v":0},{"$f":"'G3_16 FAOR'!J42","v":0},{"$f":"'G3_16 FAOR'!K42","v":0},{"$f":"'G3_16 FAOR'!L42","v":0}]
["G3.17","FALE",null,null,{"$f":"'G3_17 FALE'!E42","v":0},{"$f":"'G3_17 FALE'!F42","v":0},{"$f":"'G3_17 FALE'!G42","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_17 FALE'!H42","v":0},{"$f":"'G3_17 FALE'!I42","v":0},{"$f":"'G3_17 FALE'!J42","v":0},{"$f":"'G3_17 FALE'!K42","v":0},{"$f":"'G3_17 FALE'!L42","v":0}]
["G3.18","FAEL",null,null,{"$f":"'G3_18 FAEL'!E42","v":0},{"$f":"'G3_18 FAEL'!F42","v":0},{"$f":"'G3_18 FAEL'!G42","v":{"v":0.1,"d":"0.10"}},{"$f":"'G3_18 FAEL'!H42","v":0},{"$f":"'G3_18 FAEL'!I42","v":0},{"$f":"'G3_18 FAEL'!J42","v":0},{"$f":"'G3_18 FAEL'!K42","v":0},{"$f":"'G3_18 FAEL'!L42","v":0}]
[null,"TOTAL EQUIPMENT EXCLUDING OPTIONS :",null,null,{"$f":"SUM(E22:E39)","v":0},{"$f":"SUM(F22:F39)","v":0},null,{"$f":"SUM(H22:H39)","v":0},null,{"$f":"SUM(J22:J39)","v":0},{"$f":"SUM(K22:K39)","v":0},{"$f":"SUM(L22:L39)","v":0}]
[]
["G4","OPTIONS",null,null,{"$f":"E43","v":0},{"$f":"F43","v":0},null,{"$f":"H43","v":0},null,{"$f":"J43","v":0},{"$f":"K43","v":0},{"$f":"L43","v":0}]
[{"$nulls":4},{"$f":"'G4 Options'!E$61","v":0},{"$f":"'G4 Options'!F$61","v":0},{"$f":"'G4 Options'!G$61","v":{"v":0.1,"d":"0.10"}},{"$f":"'G4 Options'!H$61","v":0},{"$f":"'G4 Options'!I$61","v":0},{"$f":"'G4 Options'!J$61","v":0},{"$f":"'G4 Options'!K$61","v":0},{"$f":"'G4 Options'!L$61","v":0}]
["G5","SUPPORT",null,null,{"$f":"E45","v":0},{"$f":"F45","v":0},null,{"$f":"H45","v":0},null,{"$f":"J45","v":0},{"$f":"K45","v":0},{"$f":"L45","v":0}]
[{"$nulls":4},{"$f":"'G5 Support'!E28","v":0},{"$f":"'G5 Support'!F28","v":0},{"$f":"'G5 Support'!G28","v":{"v":0.1,"d":"0.10"}},{"$f":"'G5 Support'!H28","v":0},{"$f":"'G5 Support'!I28","v":0},{"$f":"'G5 Support'!J28","v":0},{"$f":"'G5 Support'!K28","v":0},{"$f":"'G5 Support'!L28","v":0}]
[null,"GRAND TOTAL EXCLUDING OPTIONS",null,null,{"$f":"E19+E40+E44","v":0},{"$f":"F19+F40+F44","v":0},null,0,null,0,0,0]
[null,"GRAND TOTAL INCLUDING OPTIONS",null,null,{"$f":"E19+E40+E44+E42","v":0},{"$f":"F19+F40+F44+F42","v":0},null,0,null,0,0,0]

{"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["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]
[null,"Other…"]
["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,"Site Acceptance Tests (SAT)","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,"Installation and Commissioning","FC",null,null,0,{"v":0.1,"d":"0.10000"},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":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["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"},{"$f":"B6","v":"Integrated Logistic Support"}]
[null,"{ All logistic support items with at least the following items}"]
[]
["2.2.1","Logistic Support Services"]
[null,"Logistics Support",{"$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,"(List all documents)"]
[null,"Integrated Logistic Support Plan",{"$f":"$B$7","v":"FC"},null,null,{"$f":"D28*E28","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G28<>0,F28/G28,0)","v":0},null,null,{"$f":"I28*J28","v":0},{"$f":"IF(OR(J28>0,H28>0),H28+K28,0)","v":0}]
[null,"Spares and Maintenance Plan","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Standard COTS and OEM Documentation","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,{"$f":"I30*J30","v":0},0]
[null,"User Manuals","FC",null,null,{"$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},{"$f":"IF(OR(J31>0,H31>0),H31+K31,0)","v":0}]
[null,"Acceptance Test Plan (ATP)","FC",null,null,{"$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},{"$f":"IF(OR(J32>0,H32>0),H32+K32,0)","v":0}]
[null,"Licenses","FC",null,null,{"$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},{"$f":"IF(OR(J33>0,H33>0),H33+K33,0)","v":0}]
[null,"As Built Documents","FC",null,null,{"$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},{"$f":"IF(OR(J35>0,H35>0),H35+K35,0)","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["2.2.3","Spares"]
[null,"(List all spares that are not site specific)","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
["2.2.4","Warranty"]
[null,"(List all warranties)",{"$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(J49>0,H49>0),H49+K49,0)","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,{"$f":"D53*E53","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G53<>0,F53/G53,0)","v":0},null,null,{"$f":"I53*J53","v":0},0]
[null,null,"FC",null,null,{"$f":"D54*E54","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G54<>0,F54/G54,0)","v":0},null,null,{"$f":"I54*J54","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:E56)","v":0},{"$f":"SUM(F15:F56)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H56)","v":0},null,{"$f":"SUM(J15:J56)","v":0},{"$f":"SUM(K15:K56)","v":0},{"$f":"SUM(L15:L56)","v":0}]

{"sheet":"G3_1 FAKM","index":4,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.1"]
["Item Description:","FAKM"]
["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"},{"$f":"B6","v":"FAKM"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.1.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"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,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.1.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.1.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.1.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.1.5","Spares"]
[null,"(List all site specific recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":{"$error":"#VALUE!"}}]

{"sheet":"G3_2 FAKN","index":5,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.2"]
["Item Description:","FAKN"]
["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"},{"$f":"B6","v":"FAKN"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.2.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.2.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.2.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.2.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.2.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_3 FAMM","index":6,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.3"]
["Item Description:","FAMM"]
["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"},{"$f":"B6","v":"FAMM"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.3.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.3.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.3.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.3.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.3.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_4 FAPN","index":7,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.4"]
["Item Description:","FAPN"]
["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"},{"$f":"B6","v":"FAPN"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.4.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.4.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.4.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.4.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.4.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_5 FAUP","index":8,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.5"]
["Item Description:","FAUP"]
["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"},{"$f":"B6","v":"FAUP"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.5.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.5.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.5.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.5.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.5.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_6 FAWB","index":9,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.6"]
["Item Description:","FAWB"]
["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"},{"$f":"B6","v":"FAWB"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.6.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.6.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.6.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.6.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.6.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_7 FARB","index":10,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.7"]
["Item Description:","FARB"]
["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"},{"$f":"B6","v":"FARB"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.7.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.7.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.7.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.7.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.7.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_8 FAUT","index":11,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.8"]
["Item Description:","FAUT"]
["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"},{"$f":"B6","v":"FAUT"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.8.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.8.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.8.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.8.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.8.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_9 FAPM","index":12,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.9"]
["Item Description:","FAPM"]
["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"},{"$f":"B6","v":"FAPM"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.9.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.9.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.9.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.9.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.9.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_10 FAGM","index":13,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.10"]
["Item Description:","FAGM"]
["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"},{"$f":"B6","v":"FAGM"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.10.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.10.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.10.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.10.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.10.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_11 FAVG","index":14,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.11"]
["Item Description:","FAVG"]
["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":"G3.11"},{"$f":"B6","v":"FAVG"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.11.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.11.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.11.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.11.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.11.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_12 FAPP","index":15,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.12"]
["Item Description:","FAPP"]
["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":"G3.12"},{"$f":"B6","v":"FAPP"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.12.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.12.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.12.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.12.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.12.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_13 FAGC","index":16,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.13"]
["Item Description:","FAGC"]
["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":"G3.13"},{"$f":"B6","v":"FAGC"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.13.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.13.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.13.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.13.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.13.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_14 ATA","index":17,"n_rows":58,"n_cols":12,"rows_kept":58,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.14"]
["Item Description:","ATA"]
["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":"G3.14"},{"$f":"B6","v":"ATA"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.14.1","Equipment"]
[null,"(List all equipment required)"]
[null,"ATC Voice Recorder and Playback System",{"$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,"Servers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Power Supply Units","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"UPS","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Interface cards","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Storage Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.14.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Technical Maintenance Workstation","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,{"$f":"I30*J30","v":0},{"$f":"IF(OR(J30>0,H30>0),H30+K30,0)","v":0}]
[null,"Playback Workstation","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Loudspeakers","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Headphones","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.14.3","Software"]
[null,"(List all software required)"]
[null,"Equipment Software","FC",null,null,{"$f":"D38*E38","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G38<>0,F38/G38,0)","v":0},null,null,{"$f":"I38*J38","v":0},{"$f":"IF(OR(J38>0,H38>0),H38+K38,0)","v":0}]
[null,"Playback Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Monitoring Software","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Licenses","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.14.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","FC",null,null,{"$f":"D47*E47","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G47<>0,F47/G47,0)","v":0},null,null,{"$f":"I47*J47","v":0},{"$f":"IF(OR(J47>0,H47>0),H47+K47,0)","v":0}]
[null,"Equipment Cabinet","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Static Switch","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Lightning Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Surge Protection Devices","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.14.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D56*E56","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G56<>0,F56/G56,0)","v":0},null,null,{"$f":"I56*J56","v":0},{"$f":"IF(OR(J56>0,H56>0),H56+K56,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E57)","v":0},{"$f":"SUM(F20:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H57)","v":0},null,null,{"$f":"SUM(K20:K61)","v":0},{"$f":"SUM(L20:L61)","v":0}]

{"sheet":"G3_15 FABL","index":18,"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 G3.1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.15"]
["Item Description:","FABL"]
["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":"G3.15"},{"$f":"B6","v":"FABL"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.15.1","Equipment"]
[null,"(List all equipment required)"]
[null,null,{"$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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.15.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Remote Monitoring Worskstation","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.15.3","Software"]
[null,"(List all software required)"]
[null,"Monitoring Software","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,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.15.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.15.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D40*E40","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G40<>0,F40/G40,0)","v":0},null,null,{"$f":"I40*J40","v":0},{"$f":"IF(OR(J40>0,H40>0),H40+K40,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E41)","v":0},{"$f":"SUM(F20:F41)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H41)","v":0},null,null,{"$f":"SUM(K20:K45)","v":0},{"$f":"SUM(L20:L45)","v":0}]

{"sheet":"G3_16 FAOR","index":19,"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 G3.1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.16"]
["Item Description:","FAOR"]
["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":"G3.16"},{"$f":"B6","v":"FAOR"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.16.1","Equipment"]
[null,"(List all equipment required)"]
[null,null,{"$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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.16.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Remote Monitoring Worskstation","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.16.3","Software"]
[null,"(List all software required)"]
[null,"Monitoring Software","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,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.16.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.16.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D40*E40","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G40<>0,F40/G40,0)","v":0},null,null,{"$f":"I40*J40","v":0},{"$f":"IF(OR(J40>0,H40>0),H40+K40,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E41)","v":0},{"$f":"SUM(F20:F41)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H41)","v":0},null,null,{"$f":"SUM(K20:K45)","v":0},{"$f":"SUM(L20:L45)","v":0}]

{"sheet":"G3_17 FALE","index":20,"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 G3.1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.17"]
["Item Description:","FALE"]
["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":"G3.17"},{"$f":"B6","v":"FALE"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.17.1","Equipment"]
[null,"(List all equipment required)"]
[null,null,{"$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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.17.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Remote Monitoring Worskstation","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.17.3","Software"]
[null,"(List all software required)"]
[null,"Monitoring Software","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,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.17.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.17.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D40*E40","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G40<>0,F40/G40,0)","v":0},null,null,{"$f":"I40*J40","v":0},{"$f":"IF(OR(J40>0,H40>0),H40+K40,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E41)","v":0},{"$f":"SUM(F20:F41)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H41)","v":0},null,null,{"$f":"SUM(K20:K45)","v":0},{"$f":"SUM(L20:L45)","v":0}]

{"sheet":"G3_18 FAEL","index":21,"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 G3.1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["PROJECT :",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G3.18"]
["Item Description:","FAEL"]
["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":"G3.18"},{"$f":"B6","v":"FAEL"}]
[]
[null,"(All items as required, with at least the following headings.)"]
["3.18.1","Equipment"]
[null,"(List all equipment required)"]
[null,null,{"$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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.18.2","Workstations"]
[null,"(List all workstation requirements)"]
[null,"Remote Monitoring Worskstation","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.18.3","Software"]
[null,"(List all software required)"]
[null,"Monitoring Software","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,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.18.4","Supporting Infrastructure"]
[null,"(List all required supporting infrastructure)"]
[null,"Cables"]
[null,"   (List all cables)","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,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["3.18.5","Spares"]
[null,"(List all recommended spares)"]
[null,null,"FC",null,null,{"$f":"D40*E40","v":0},{"v":0.1,"d":"0.10000"},{"$f":"IF(G40<>0,F40/G40,0)","v":0},null,null,{"$f":"I40*J40","v":0},{"$f":"IF(OR(J40>0,H40>0),H40+K40,0)","v":0}]
[null,"Other…","FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A16","v":"SUB-TOTAL:  "},null,null,{"$f":"SUM(E20:E41)","v":0},{"$f":"SUM(F20:F41)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10"}},{"$f":"SUM(H20:H41)","v":0},null,null,{"$f":"SUM(K20:K45)","v":0},{"$f":"SUM(L20:L45)","v":0}]

{"sheet":"G4 Options","index":22,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G4"]
["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":"G4"},{"$f":"B6","v":"Options"}]
["4.1","(List all optional items)"]
[null,null,{"$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,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G4"},null,null,{"$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":"G5 Support","index":23,"n_rows":28,"n_cols":12,"rows_kept":28,"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":"ATNS/TPQ/RFP005/24.25/ ATC RECORDER AND PLAYBACK SYSTEM."}]
["Item Nr:","G5"]
["Item Description:","Support and Maintenance 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":"G5"},{"$f":"B6","v":"Support and Maintenance Contract"}]
["G5.1",{"$f":"'[1]C4 Maintenance Contract'!$B$16","v":"{Details of the proposed maintenance contract must be included on this price schedule}"}]
[null,"Year 1",{"$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,"Year 2","FC",null,null,{"$f":"D18*E18","v":0},{"v":0.1,"d":"0.10000"},{"$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 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,{"$f":"+\"SUB-TOTAL:  \"&A15","v":"SUB-TOTAL:  G5"},null,null,{"$f":"SUM(E15:E26)","v":0},{"$f":"SUM(F15:F26)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H26)","v":0},null,{"$f":"SUM(J15:J26)","v":0},{"$f":"SUM(K15:K26)","v":0},{"$f":"SUM(L15:L26)","v":0}]