{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Title Page","ETOC to Model","N17 Totals","Gosforth","Dalpark","Leandra","Trichardt","Ermelo"],"not_rendered":{"external_links":7,"defined_names":64},"read":"whole","date_system":"1900"}

{"sheet":"Title Page","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[4,2,5,2]]}
[]
[]
[null,null,"CONTRACT SANRAL N.017-024-2019/1: FOR THE OPERATIONS AND MAINTENANCE OF TOLL PLAZAS ON THE N17 TOLL ROAD"]
[]
[null,null,"Schedule of Payments / Cost Matrices for the Design-Build and Operation Service Periods"]
[]
[]
[null,null,"Base Date:"]
[null,null,{"$f":"DATE(2024,4,5)-28","v":"2024-03-08"}]
[null,null,"First Month of Contract:"]
[null,null,{"$f":"C9+164","v":"2024-08-19"}]
[null,null,"First Month of Operation Service:"]
[null,null,{"$f":"C11+42","v":"2024-09-30"}]

{"sheet":"ETOC to Model","index":1,"n_rows":97,"n_cols":78,"rows_kept":97,"merged":[[1,1,2,2],[1,3,2,3],[1,4,1,5],[1,6,1,17],[1,18,1,29],[1,30,1,41],[1,42,1,53],[1,54,1,65],[1,66,1,77],[3,1,6,2],[7,1,10,2],[11,1,14,2],[15,1,18,2],[19,1,22,2],[23,1,27,1],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,1,28,3],[30,1,31,3],[30,4,30,5],[30,6,30,17],[30,18,30,29],[30,30,30,41],[30,42,30,53],[30,54,30,65],[30,66,30,77],[32,1,36,1],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,1,37,3],[39,1,40,3],[39,4,39,5],[39,6,39,17],[39,18,39,29],[39,30,39,41],[39,42,39,53],[39,54,39,65],[39,66,39,77],[41,1,45,1],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,1,46,3],[48,1,49,3],[48,4,48,5],[48,6,48,17],[48,18,48,29],[48,30,48,41],[48,42,48,53],[48,54,48,65],[48,66,48,77],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,1,55,3],[57,1,58,3],[57,4,57,5],[57,6,57,17],[57,18,57,29],[57,30,57,41],[57,42,57,53],[57,54,57,65],[57,66,57,77],[59,1,63,1],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,1,64,3],[66,1,67,3],[66,4,66,5],[66,6,66,17],[66,18,66,29],[66,30,66,41],[66,42,66,53],[66,54,66,65],[66,66,66,77],[68,1,72,1],[68,2,68,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[72,2,72,3],[73,1,73,3],[77,4,77,7]]}
[]
[null,"Control Centre",null,"Vehicle Class","Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G2+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S2+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE2+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ2+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC2+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(E3),MONTH(E3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(F3),MONTH(F3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(G3),MONTH(G3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BS3),MONTH(BS3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,"Gosforth",null,"Class 1",{"$f":"Gosforth!H16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"Gosforth!H17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"Gosforth!H18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"Gosforth!H19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC19","v":{"v":0,"d":"0.00"}}]
[null,"Dalpark",null,"Class 1",{"$f":"Dalpark!H16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!I16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!J16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!K16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!L16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!M16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!N16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!O16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!P16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Q16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!R16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!S16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!T16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!U16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!V16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!W16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!X16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Y16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Z16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AA16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AB16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AC16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AD16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AE16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AF16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AG16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AH16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AI16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AK16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AL16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AM16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AN16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AO16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AP16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AR16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AS16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AT16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AU16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AV16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AW16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AX16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AY16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BA16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BB16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BC16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BD16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BE16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BF16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BG16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BH16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BI16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BK16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BL16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BM16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BN16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BO16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BP16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BR16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BS16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BT16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BU16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BV16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BW16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BX16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BY16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CA16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CB16","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"Dalpark!H17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!I17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!J17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!K17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!L17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!M17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!N17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!O17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!P17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Q17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!R17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!S17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!T17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!U17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!V17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!W17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!X17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Y17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Z17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AA17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AB17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AC17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AD17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AE17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AF17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AG17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AH17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AI17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AK17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AL17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AM17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AN17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AO17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AP17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AR17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AS17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AT17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AU17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AV17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AW17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AX17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AY17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BA17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BB17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BC17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BD17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BE17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BF17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BG17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BH17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BI17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BK17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BL17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BM17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BN17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BO17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BP17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BR17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BS17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BT17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BU17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BV17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BW17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BX17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BY17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CA17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CB17","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"Dalpark!H18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!I18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!J18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!K18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!L18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!M18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!N18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!O18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!P18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Q18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!R18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!S18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!T18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!U18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!V18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!W18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!X18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Y18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Z18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AA18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AB18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AC18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AD18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AE18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AF18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AG18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AH18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AI18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AK18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AL18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AM18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AN18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AO18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AP18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AR18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AS18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AT18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AU18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AV18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AW18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AX18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AY18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BA18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BB18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BC18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BD18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BE18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BF18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BG18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BH18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BI18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BK18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BL18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BM18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BN18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BO18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BP18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BR18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BS18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BT18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BU18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BV18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BW18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BX18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BY18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CA18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CB18","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"Dalpark!H19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!I19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!J19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!K19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!L19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!M19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!N19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!O19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!P19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Q19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!R19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!S19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!T19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!U19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!V19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!W19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!X19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Y19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Z19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AA19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AB19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AC19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AD19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AE19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AF19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AG19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AH19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AI19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AK19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AL19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AM19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AN19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AO19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AP19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AR19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AS19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AT19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AU19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AV19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AW19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AX19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AY19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BA19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BB19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BC19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BD19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BE19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BF19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BG19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BH19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BI19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BK19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BL19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BM19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BN19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BO19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BP19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BR19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BS19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BT19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BU19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BV19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BW19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BX19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BY19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CA19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CB19","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CC19","v":{"v":0,"d":"0.00"}}]
[null,"Leandra",null,"Class 1",{"$f":"Leandra!H16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!I16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!J16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!K16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!L16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!M16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!N16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!O16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!P16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Q16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!R16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!S16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!T16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!U16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!V16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!W16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!X16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Y16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Z16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AA16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AB16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AC16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AD16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AE16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AF16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AG16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AH16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AI16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AK16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AL16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AM16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AN16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AO16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AP16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AR16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AS16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AT16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AU16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AV16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AW16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AX16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AY16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BA16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BB16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BC16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BD16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BE16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BF16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BG16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BH16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BI16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BK16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BL16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BM16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BN16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BO16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BP16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BR16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BS16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BT16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BU16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BV16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BW16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BX16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BY16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CA16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CB16","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"Leandra!H17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!I17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!J17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!K17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!L17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!M17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!N17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!O17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!P17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Q17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!R17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!S17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!T17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!U17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!V17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!W17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!X17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Y17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Z17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AA17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AB17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AC17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AD17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AE17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AF17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AG17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AH17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AI17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AK17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AL17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AM17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AN17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AO17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AP17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AR17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AS17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AT17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AU17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AV17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AW17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AX17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AY17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BA17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BB17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BC17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BD17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BE17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BF17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BG17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BH17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BI17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BK17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BL17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BM17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BN17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BO17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BP17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BR17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BS17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BT17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BU17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BV17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BW17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BX17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BY17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CA17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CB17","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"Leandra!H18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!I18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!J18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!K18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!L18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!M18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!N18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!O18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!P18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Q18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!R18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!S18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!T18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!U18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!V18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!W18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!X18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Y18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Z18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AA18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AB18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AC18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AD18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AE18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AF18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AG18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AH18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AI18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AK18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AL18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AM18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AN18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AO18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AP18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AR18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AS18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AT18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AU18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AV18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AW18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AX18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AY18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BA18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BB18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BC18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BD18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BE18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BF18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BG18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BH18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BI18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BK18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BL18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BM18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BN18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BO18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BP18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BR18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BS18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BT18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BU18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BV18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BW18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BX18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BY18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CA18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CB18","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"Leandra!H19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!I19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!J19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!K19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!L19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!M19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!N19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!O19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!P19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Q19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!R19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!S19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!T19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!U19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!V19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!W19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!X19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Y19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Z19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AA19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AB19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AC19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AD19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AE19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AF19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AG19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AH19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AI19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AK19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AL19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AM19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AN19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AO19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AP19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AR19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AS19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AT19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AU19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AV19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AW19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AX19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AY19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BA19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BB19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BC19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BD19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BE19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BF19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BG19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BH19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BI19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BK19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BL19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BM19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BN19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BO19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BP19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BR19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BS19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BT19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BU19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BV19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BW19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BX19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BY19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CA19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CB19","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CC19","v":{"v":0,"d":"0.00"}}]
[null,"Trichardt",null,"Class 1",{"$f":"+Trichardt!H16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"+Trichardt!H17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"+Trichardt!H18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"+Trichardt!H19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC19","v":{"v":0,"d":"0.00"}}]
[null,"Ermelo",null,"Class 1",{"$f":"+Ermelo!H16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"+Ermelo!H17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"+Ermelo!H18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"+Ermelo!H19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC19","v":{"v":0,"d":"0.00"}}]
[null,"Total",{"$f":"+B4","v":"Gosforth"},null,{"$f":"+SUM(E4:E7)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(O4:O7)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AK4:AK7)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ4:BQ7)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"$B$8","v":"Dalpark"},null,{"$f":"+SUM(E8:E11)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(F8:F11)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(O8:O11)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BR8:BR11)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"$B$12","v":"Leandra"},null,{"$f":"+SUM(E12:E15)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(F12:F15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(O12:O15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BR12:BR15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+SUM(E16:E19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ16:BQ19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+SUM(E20:E23)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ20:BQ23)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Total Variable OM Fees to Model ",null,null,{"$f":"+SUM(E24:E28)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ24:BQ28)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G31+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S31+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE31+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ31+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC31+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"$B$8","v":"Dalpark"},null,{"$f":"+Dalpark!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"$B$12","v":"Leandra"},null,{"$f":"+Leandra!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC13","v":{"v":0,"d":"0.00"}}]
[null,"Fixed OM Fees to Model (Subject to CPI)",null,null,{"$f":"+SUM(E33:E37)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ33:BQ37)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G40+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S40+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE40+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ40+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC40+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U14","v":{"v":11946666.68,"d":"11,946,666.68"}},{"$f":"+Gosforth!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG14","v":{"v":11946666.68,"d":"11,946,666.68"}},{"$f":"+Gosforth!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS14","v":{"v":11946666.68,"d":"11,946,666.68"}},{"$f":"+Gosforth!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE14","v":{"v":11946666.68,"d":"11,946,666.68"}},{"$f":"+Gosforth!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ14","v":{"v":11946666.68,"d":"11,946,666.68"}},{"$f":"+Gosforth!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC14","v":{"v":11946666.6,"d":"11,946,666.60"}}]
[null,null,{"$f":"$B$8","v":"Dalpark"},null,{"$f":"+Dalpark!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U14","v":{"v":10219416.67,"d":"10,219,416.67"}},{"$f":"+Dalpark!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG14","v":{"v":10219416.67,"d":"10,219,416.67"}},{"$f":"+Dalpark!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS14","v":{"v":10219416.67,"d":"10,219,416.67"}},{"$f":"+Dalpark!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE14","v":{"v":10219416.67,"d":"10,219,416.67"}},{"$f":"+Dalpark!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ14","v":{"v":10219416.67,"d":"10,219,416.67"}},{"$f":"+Dalpark!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC14","v":{"v":10219416.65,"d":"10,219,416.65"}}]
[null,null,{"$f":"$B$12","v":"Leandra"},null,{"$f":"+Leandra!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U14","v":{"v":9114000,"d":"9,114,000.00"}},{"$f":"+Leandra!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG14","v":{"v":9114000,"d":"9,114,000.00"}},{"$f":"+Leandra!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS14","v":{"v":9114000,"d":"9,114,000.00"}},{"$f":"+Leandra!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE14","v":{"v":9114000,"d":"9,114,000.00"}},{"$f":"+Leandra!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ14","v":{"v":9114000,"d":"9,114,000.00"}},{"$f":"+Leandra!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC14","v":{"v":9114000,"d":"9,114,000.00"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U14","v":{"v":5699303.32,"d":"5,699,303.32"}},{"$f":"+Trichardt!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG14","v":{"v":5699303.32,"d":"5,699,303.32"}},{"$f":"+Trichardt!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS14","v":{"v":5699303.32,"d":"5,699,303.32"}},{"$f":"+Trichardt!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE14","v":{"v":5699303.32,"d":"5,699,303.32"}},{"$f":"+Trichardt!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ14","v":{"v":5699303.32,"d":"5,699,303.32"}},{"$f":"+Trichardt!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC14","v":{"v":5699303.4,"d":"5,699,303.40"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U14","v":{"v":6550966.67,"d":"6,550,966.67"}},{"$f":"+Ermelo!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG14","v":{"v":6550966.67,"d":"6,550,966.67"}},{"$f":"+Ermelo!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS14","v":{"v":6550966.67,"d":"6,550,966.67"}},{"$f":"+Ermelo!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE14","v":{"v":6550966.67,"d":"6,550,966.67"}},{"$f":"+Ermelo!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ14","v":{"v":6550966.67,"d":"6,550,966.67"}},{"$f":"+Ermelo!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC14","v":{"v":6550966.65,"d":"6,550,966.65"}}]
[null,"OM Provisional Sums to Model  (Not Subject to CPI)",null,null,{"$f":"+SUM(E42:E46)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ42:BQ46)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.3,"d":"43,530,353.30"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G49+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S49+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE49+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ49+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC49+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"Gosforth!H22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"$B$8","v":"Dalpark"},null,{"$f":"Dalpark!H22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!I22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!J22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!K22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!L22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!M22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!N22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!O22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!P22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!R22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!S22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!T22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!U22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!V22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!W22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!X22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"$B$12","v":"Leandra"},null,{"$f":"Leandra!H22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!I22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!J22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!K22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!L22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!M22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!N22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!O22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!P22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!R22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!S22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!T22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!U22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!V22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!W22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!X22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"Trichardt!H22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!I22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!J22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!K22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!L22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!M22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!N22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!O22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!P22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!R22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!S22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!T22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!U22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!V22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!W22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!X22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"Ermelo!H22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!I22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!J22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!K22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!L22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!M22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!N22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!O22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!P22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!R22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!S22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!T22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!U22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!V22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!W22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!X22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!CC22","v":{"v":0,"d":"0.00"}}]
[null,"Fixed CAPEX to Model (Subject to CPI)",null,null,{"$f":"+SUM(E51:E55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ51:BQ55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G58+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S58+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE58+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ58+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC58+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U23","v":{"v":8190683.33,"d":"8,190,683.33"}},{"$f":"+Gosforth!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG23","v":{"v":8190683.33,"d":"8,190,683.33"}},{"$f":"+Gosforth!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS23","v":{"v":8190683.33,"d":"8,190,683.33"}},{"$f":"+Gosforth!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE23","v":{"v":8190683.33,"d":"8,190,683.33"}},{"$f":"+Gosforth!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ23","v":{"v":8190683.33,"d":"8,190,683.33"}},{"$f":"+Gosforth!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC23","v":{"v":8190683.35,"d":"8,190,683.35"}}]
[null,null,{"$f":"$B$8","v":"Dalpark"},null,{"$f":"+Dalpark!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U23","v":{"v":7937266.67,"d":"7,937,266.67"}},{"$f":"+Dalpark!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG23","v":{"v":7937266.67,"d":"7,937,266.67"}},{"$f":"+Dalpark!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS23","v":{"v":7937266.67,"d":"7,937,266.67"}},{"$f":"+Dalpark!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE23","v":{"v":7937266.67,"d":"7,937,266.67"}},{"$f":"+Dalpark!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ23","v":{"v":7937266.67,"d":"7,937,266.67"}},{"$f":"+Dalpark!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC23","v":{"v":7937266.65,"d":"7,937,266.65"}}]
[null,null,{"$f":"$B$12","v":"Leandra"},null,{"$f":"+Leandra!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U23","v":{"v":4779113.33,"d":"4,779,113.33"}},{"$f":"+Leandra!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG23","v":{"v":4779113.33,"d":"4,779,113.33"}},{"$f":"+Leandra!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS23","v":{"v":4779113.33,"d":"4,779,113.33"}},{"$f":"+Leandra!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE23","v":{"v":4779113.33,"d":"4,779,113.33"}},{"$f":"+Leandra!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ23","v":{"v":4779113.33,"d":"4,779,113.33"}},{"$f":"+Leandra!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC23","v":{"v":4779113.35,"d":"4,779,113.35"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U23","v":{"v":3962266.67,"d":"3,962,266.67"}},{"$f":"+Trichardt!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG23","v":{"v":3962266.67,"d":"3,962,266.67"}},{"$f":"+Trichardt!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS23","v":{"v":3962266.67,"d":"3,962,266.67"}},{"$f":"+Trichardt!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE23","v":{"v":3962266.67,"d":"3,962,266.67"}},{"$f":"+Trichardt!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ23","v":{"v":3962266.67,"d":"3,962,266.67"}},{"$f":"+Trichardt!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC23","v":{"v":3962266.65,"d":"3,962,266.65"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U23","v":{"v":3662266.67,"d":"3,662,266.67"}},{"$f":"+Ermelo!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG23","v":{"v":3662266.67,"d":"3,662,266.67"}},{"$f":"+Ermelo!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS23","v":{"v":3662266.67,"d":"3,662,266.67"}},{"$f":"+Ermelo!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE23","v":{"v":3662266.67,"d":"3,662,266.67"}},{"$f":"+Ermelo!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ23","v":{"v":3662266.67,"d":"3,662,266.67"}},{"$f":"+Ermelo!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC23","v":{"v":3662266.65,"d":"3,662,266.65"}}]
[null,"CAPEX Provisional Sums to Model  (Not Subject to CPI)",null,null,{"$f":"+SUM(E60:E64)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ60:BQ64)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.65,"d":"28,531,596.65"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G67+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S67+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE67+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ67+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC67+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U24","v":{"v":1199999.99,"d":"1,199,999.99"}},{"$f":"+Gosforth!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG24","v":{"v":1199999.99,"d":"1,199,999.99"}},{"$f":"+Gosforth!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS24","v":{"v":1199999.99,"d":"1,199,999.99"}},{"$f":"+Gosforth!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE24","v":{"v":1199999.99,"d":"1,199,999.99"}},{"$f":"+Gosforth!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ24","v":{"v":1199999.99,"d":"1,199,999.99"}},{"$f":"+Gosforth!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC24","v":{"v":1200000.05,"d":"1,200,000.05"}}]
[null,null,{"$f":"$B$8","v":"Dalpark"},null,{"$f":"+Dalpark!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U24","v":{"v":1085583.33,"d":"1,085,583.33"}},{"$f":"+Dalpark!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG24","v":{"v":1085583.33,"d":"1,085,583.33"}},{"$f":"+Dalpark!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS24","v":{"v":1085583.33,"d":"1,085,583.33"}},{"$f":"+Dalpark!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE24","v":{"v":1085583.33,"d":"1,085,583.33"}},{"$f":"+Dalpark!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ24","v":{"v":1085583.33,"d":"1,085,583.33"}},{"$f":"+Dalpark!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC24","v":{"v":1085583.35,"d":"1,085,583.35"}}]
[null,null,{"$f":"$B$12","v":"Leandra"},null,{"$f":"+Leandra!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U24","v":{"v":1002249.99,"d":"1,002,249.99"}},{"$f":"+Leandra!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG24","v":{"v":1002249.99,"d":"1,002,249.99"}},{"$f":"+Leandra!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS24","v":{"v":1002249.99,"d":"1,002,249.99"}},{"$f":"+Leandra!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE24","v":{"v":1002249.99,"d":"1,002,249.99"}},{"$f":"+Leandra!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ24","v":{"v":1002249.99,"d":"1,002,249.99"}},{"$f":"+Leandra!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC24","v":{"v":1002250.05,"d":"1,002,250.05"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U24","v":{"v":968916.66,"d":"968,916.66"}},{"$f":"+Trichardt!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG24","v":{"v":968916.66,"d":"968,916.66"}},{"$f":"+Trichardt!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS24","v":{"v":968916.66,"d":"968,916.66"}},{"$f":"+Trichardt!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE24","v":{"v":968916.66,"d":"968,916.66"}},{"$f":"+Trichardt!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ24","v":{"v":968916.66,"d":"968,916.66"}},{"$f":"+Trichardt!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC24","v":{"v":968916.7,"d":"968,916.70"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U24","v":{"v":885583.32,"d":"885,583.32"}},{"$f":"+Ermelo!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG24","v":{"v":885583.32,"d":"885,583.32"}},{"$f":"+Ermelo!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS24","v":{"v":885583.32,"d":"885,583.32"}},{"$f":"+Ermelo!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE24","v":{"v":885583.32,"d":"885,583.32"}},{"$f":"+Ermelo!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ24","v":{"v":885583.32,"d":"885,583.32"}},{"$f":"+Ermelo!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC24","v":{"v":885583.4,"d":"885,583.40"}}]
[null,"Part D Contract Participation etc (Not Subject to CPI)",null,null,{"$f":"+SUM(E69:E73)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ69:BQ73)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.55,"d":"5,142,333.55"}]
[]
[null,null,"CHECK:",{"$f":"IF((SUM(E60:BZ64)+SUM(E51:BZ55)+SUM(E42:BZ46)+SUM(E33:BZ37)+SUM(E4:BZ23)+SUM(E69:BZ73))='N17 Totals'!G8,\"OK\",\"CHECK\")","v":"OK"}]
{"$rows_empty":20}
[{"$nulls":4},{"$f":"(851709205.26+116778058.35)/72","v":{"v":13451211.99,"d":"13,451,211.99"}}]

{"sheet":"N17 Totals","index":2,"n_rows":503,"n_cols":82,"rows_kept":503,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5],[25,2,25,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to C1.1.1 FORM OF OFFER",{"$nulls":3},{"$f":"+G7+G8","v":{"v":532709555,"d":"R 532,709,555.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":69483855,"d":"R 69,483,855.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":463225700,"d":"R 463,225,700.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC53,H55:CC91,H93:CC101,H103:CC112,H115:CC125,H127:CC135,H137:CC145,H147:CC149,H151:CC167,H169:CC170,H172:CC172,H174:CC211,H215:CC228,H230:CC261,H263:CC277,H280:CC427,H429:CC431,H433:CC466,H469:CC503)","v":{"v":463225700,"d":"R 463,225,700.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G213+G468","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":463225700,"d":"463,225,700.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77204283.3,"d":"77,204,283.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77204283.3,"d":"77,204,283.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77204283.3,"d":"77,204,283.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77204283.3,"d":"77,204,283.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77204283.3,"d":"77,204,283.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77204283.5,"d":"77,204,283.50"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":261182120,"d":"261,182,120.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.3,"d":"43,530,353.30"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":261182120,"d":"261,182,120.00"},{"$f":"+H173","v":{"v":0,"d":"0.00"}},{"$f":"+I173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.3,"d":"43,530,353.30"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT16:BT19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","month",72,{"$f":"+SUM(Gosforth!F16)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(Gosforth!H16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!I16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!J16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!K16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!L16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!M16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!N16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!O16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!P16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Q16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!R16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!S16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!T16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!U16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!V16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!W16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!X16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Y16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Z16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AA16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AB16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AC16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AD16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AE16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AF16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AG16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AH16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AI16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AJ16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AK16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AL16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AM16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AN16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AO16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AP16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AQ16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AR16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AS16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AT16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AU16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AV16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AW16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AX16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AY16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AZ16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BA16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BB16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BC16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BD16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BE16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BF16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BG16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BH16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BI16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BJ16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BK16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BL16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BM16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BN16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BO16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BP16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BQ16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BR16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BS16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BT16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BU16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BV16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BW16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BX16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BY16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BZ16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CA16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CB16)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CC16)","v":{"v":0,"d":"0.00"}}]
[null,null,"Class 2","month",72,{"$f":"+SUM(Gosforth!F17)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(Gosforth!H17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!I17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!J17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!K17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!L17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!M17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!N17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!O17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!P17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Q17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!R17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!S17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!T17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!U17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!V17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!W17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!X17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Y17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Z17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AA17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AB17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AC17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AD17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AE17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AF17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AG17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AH17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AI17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AJ17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AK17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AL17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AM17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AN17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AO17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AP17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AQ17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AR17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AS17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AT17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AU17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AV17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AW17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AX17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AY17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AZ17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BA17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BB17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BC17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BD17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BE17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BF17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BG17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BH17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BI17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BJ17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BK17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BL17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BM17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BN17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BO17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BP17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BQ17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BR17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BS17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BT17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BU17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BV17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BW17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BX17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BY17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BZ17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CA17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CB17)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CC17)","v":{"v":0,"d":"0.00"}}]
[null,null,"Class 3","month",72,{"$f":"+SUM(Gosforth!F18)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(Gosforth!H18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!I18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!J18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!K18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!L18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!M18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!N18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!O18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!P18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Q18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!R18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!S18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!T18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!U18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!V18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!W18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!X18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Y18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Z18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AA18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AB18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AC18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AD18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AE18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AF18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AG18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AH18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AI18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AJ18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AK18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AL18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AM18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AN18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AO18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AP18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AQ18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AR18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AS18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AT18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AU18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AV18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AW18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AX18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AY18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AZ18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BA18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BB18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BC18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BD18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BE18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BF18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BG18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BH18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BI18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BJ18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BK18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BL18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BM18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BN18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BO18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BP18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BQ18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BR18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BS18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BT18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BU18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BV18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BW18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BX18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BY18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BZ18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CA18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CB18)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CC18)","v":{"v":0,"d":"0.00"}}]
[null,null,"Class 4","month",72,{"$f":"+SUM(Gosforth!F19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(Gosforth!H19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!I19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!J19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!K19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!L19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!M19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!N19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!O19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!P19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Q19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!R19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!S19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!T19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!U19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!V19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!W19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!X19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Y19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!Z19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AA19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AB19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AC19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AD19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AE19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AF19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AG19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AH19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AI19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AJ19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AK19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AL19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AM19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AN19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AO19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AP19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AQ19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AR19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AS19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AT19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AU19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AV19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AW19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AX19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AY19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!AZ19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BA19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BB19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BC19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BD19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BE19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BF19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BG19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BH19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BI19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BJ19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BK19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BL19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BM19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BN19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BO19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BP19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BQ19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BR19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BS19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BT19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BU19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BV19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BW19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BX19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BY19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!BZ19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CA19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CB19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Gosforth!CC19)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G173=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(AM16:AM19)=0,0,IF(AND((SUM(AM16:AM19)/AM12)>0.4,AM173=0),0.4,(SUM(AM16:AM19)/AM12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BS16:BS19)=0,0,IF(AND((SUM(BS16:BS19)/BS12)>0.4,BS173=0),0.4,(SUM(BS16:BS19)/BS12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":171189580,"d":"171,189,580.00"}},{"$f":"+H213","v":{"v":0,"d":"0.00"}},{"$f":"+I213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BA213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.65,"d":"28,531,596.65"},{"$f":"G21=G213","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H21-H23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT21-BT23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":171189580,"d":"171,189,580.00"},{"$f":"+H432","v":{"v":0,"d":"0.00"}},{"$f":"+I432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.65,"d":"28,531,596.65"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":30854000,"d":"30,854,000.00"},{"$f":"+H468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT468","v":{"v":0,"d":"0.00"}},{"$f":"+BU468","v":{"v":0,"d":"0.00"}},{"$f":"+BV468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.55,"d":"5,142,333.55"},{"$f":"G24=G468","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":30854000,"d":"30,854,000.00"},{"$f":"SUM(H469,H471,H472,H485:H486,H492:H495,H497,H499,H501:H502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AN469,AN471,AN472,AN485:AN486,AN492:AN495,AN497,AN499,AN501:AN502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT469,BT471,BT472,BT485:BT486,BT492:BT495,BT497,BT499,BT501:BT502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.55,"d":"5,142,333.55"}]
[]
[null,"A Series","Operation Service",null,null,{"$f":"(Gosforth!G28+Dalpark!G28+Leandra!G28+Trichardt!G28+Ermelo!G28)=G28","v":true},{"$f":"+SUM(G29,G54,G92,G102,G113,G146,G150,G168,G171,G173)","v":{"v":261182120,"d":"261,182,120.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM29,AM54,AM92,AM102,AM113,AM146,AM150,AM168,AM171,AM173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS54,BS92,BS102,BS113,BS146,BS150,BS168,BS171,BS173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.3,"d":"43,530,353.30"},"."]
[null,"A-1000","General Contractors Obligations",null,null,{"$f":"(Gosforth!G29+Dalpark!G29+Leandra!G29+Trichardt!G29+Ermelo!G29)=G29","v":true},{"$f":"SUM(G30:G53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM30:AM53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS30:BS53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period",null,null,{"$f":"(Gosforth!G30+Dalpark!G30+Leandra!G30+Trichardt!G30+Ermelo!G30)=G30","v":true},{"$f":"+SUM(H30:CC30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC30)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1001a","Contractors General Obligations for the duration of the Operations Service Period – Establishment Period","Week",{"$f":"SUM(Gosforth:Ermelo!E31)","v":30},{"$f":"(Gosforth!G31+Dalpark!G31+Leandra!G31+Trichardt!G31+Ermelo!G31)=G31","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC31)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1001b","Contractor’s General Obligations during Operations Period - Section 1 (Using the Toll System handed over)","Month",{"$f":"SUM(Gosforth:Ermelo!E32)","v":180},{"$f":"(Gosforth!G32+Dalpark!G32+Leandra!G32+Trichardt!G32+Ermelo!G32)=G32","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC32)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1001c","Contractor’s General Obligations during Operations Period - Section 2 & 3 (Using the upgraded Toll System)","Month",{"$f":"SUM(Gosforth:Ermelo!E33)","v":70},{"$f":"(Gosforth!G33+Dalpark!G33+Leandra!G33+Trichardt!G33+Ermelo!G33)=G33","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC33)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1001d","Contractor’s General Obligations during Operations Period - Section 4 (Using the SANRAL MIS)","Month",{"$f":"SUM(Gosforth:Ermelo!E34)","v":55},{"$f":"(Gosforth!G34+Dalpark!G34+Leandra!G34+Trichardt!G34+Ermelo!G34)=G34","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC34)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1001e","Contractor’s General Obligations during Operations Period - Section 5 (Using the national SANRAL Toll System)","Month",{"$f":"SUM(Gosforth:Ermelo!E35)","v":55},{"$f":"(Gosforth!G35+Dalpark!G35+Leandra!G35+Trichardt!G35+Ermelo!G35)=G35","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC35)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1002","Provision of Performance Security","Year",{"$f":"SUM(Gosforth:Ermelo!E36)","v":30},{"$f":"(Gosforth!G36+Dalpark!G36+Leandra!G36+Trichardt!G36+Ermelo!G36)=G36","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC36)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1003","Compliance with Laws","Month",{"$f":"SUM(Gosforth:Ermelo!E37)","v":360},{"$f":"(Gosforth!G37+Dalpark!G37+Leandra!G37+Trichardt!G37+Ermelo!G37)=G37","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC37)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",{"$f":"SUM(Gosforth:Ermelo!E38)","v":360},{"$f":"(Gosforth!G38+Dalpark!G38+Leandra!G38+Trichardt!G38+Ermelo!G38)=G38","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC38)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1005","Compliance with Environmental Requirements","Month",{"$f":"SUM(Gosforth:Ermelo!E39)","v":360},{"$f":"(Gosforth!G39+Dalpark!G39+Leandra!G39+Trichardt!G39+Ermelo!G39)=G39","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC39)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",{"$f":"SUM(Gosforth:Ermelo!E40)","v":360},{"$f":"(Gosforth!G40+Dalpark!G40+Leandra!G40+Trichardt!G40+Ermelo!G40)=G40","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC40)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1007","Provision and Maintenance of Adequate Insurance","Month",{"$f":"SUM(Gosforth:Ermelo!E41)","v":360},{"$f":"(Gosforth!G41+Dalpark!G41+Leandra!G41+Trichardt!G41+Ermelo!G41)=G41","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC41)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",{"$f":"SUM(Gosforth:Ermelo!E42)","v":360},{"$f":"(Gosforth!G42+Dalpark!G42+Leandra!G42+Trichardt!G42+Ermelo!G42)=G42","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC42)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1009","Supply and Maintenance of Documents and Drawings","Month",{"$f":"SUM(Gosforth:Ermelo!E43)","v":360},{"$f":"(Gosforth!G43+Dalpark!G43+Leandra!G43+Trichardt!G43+Ermelo!G43)=G43","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC43)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1010","Training of Personnel and other training obligations","Month",{"$f":"SUM(Gosforth:Ermelo!E44)","v":360},{"$f":"(Gosforth!G44+Dalpark!G44+Leandra!G44+Trichardt!G44+Ermelo!G44)=G44","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC44)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1011","Completion of Operation Service Period","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E45)","v":5},{"$f":"(Gosforth!G45+Dalpark!G45+Leandra!G45+Trichardt!G45+Ermelo!G45)=G45","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC45)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1012","Extra Over Cost for Taking over of upgraded & new assets during contract period (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E46)","v":5},{"$f":"(Gosforth!G46+Dalpark!G46+Leandra!G46+Trichardt!G46+Ermelo!G46)=G46","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC46)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1013","ESCROW for commissioning System application software (not toll system related)","Month",{"$f":"SUM(Gosforth:Ermelo!E47)","v":360},{"$f":"(Gosforth!G47+Dalpark!G47+Leandra!G47+Trichardt!G47+Ermelo!G47)=G47","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC47)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules ","Month",{"$f":"SUM(Gosforth:Ermelo!E48)","v":360},{"$f":"(Gosforth!G48+Dalpark!G48+Leandra!G48+Trichardt!G48+Ermelo!G48)=G48","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC48)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1015","Liaison with Service Providers","Month",{"$f":"SUM(Gosforth:Ermelo!E49)","v":360},{"$f":"(Gosforth!G49+Dalpark!G49+Leandra!G49+Trichardt!G49+Ermelo!G49)=G49","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB49)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC49)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant-Developing Operator)",null,null,{"$f":"(Gosforth!G50+Dalpark!G50+Leandra!G50+Trichardt!G50+Ermelo!G50)=G50","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC50)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant-Developing Operator)","Month",{"$f":"SUM(Gosforth:Ermelo!E51)","v":60},{"$f":"(Gosforth!G51+Dalpark!G51+Leandra!G51+Trichardt!G51+Ermelo!G51)=G51","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC51)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant-Developing Operator) management of Toll Plaza","Month",{"$f":"SUM(Gosforth:Ermelo!E52)","v":300},{"$f":"(Gosforth!G52+Dalpark!G52+Leandra!G52+Trichardt!G52+Ermelo!G52)=G52","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC52)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1017","Extra over costs for the supervision of the Nominated Subcontractor","Month",{"$f":"SUM(Gosforth:Ermelo!E53)","v":360},{"$f":"(Gosforth!G53+Dalpark!G53+Leandra!G53+Trichardt!G53+Ermelo!G53)=G53","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC53)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2000","Provisioning of Staff and Labour",null,null,{"$f":"(Gosforth!G54+Dalpark!G54+Leandra!G54+Trichardt!G54+Ermelo!G54)=G54","v":true},{"$f":"SUM(G55:G91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H55:H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I55:I91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU55:BU91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-2001","Toll Collectors","Month",{"$f":"SUM(Gosforth:Ermelo!E55)","v":360},{"$f":"(Gosforth!G55+Dalpark!G55+Leandra!G55+Trichardt!G55+Ermelo!G55)=G55","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC55)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2002","Senior Toll Collectors","Month",{"$f":"SUM(Gosforth:Ermelo!E56)","v":360},{"$f":"(Gosforth!G56+Dalpark!G56+Leandra!G56+Trichardt!G56+Ermelo!G56)=G56","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC56)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2003","Seasonal Toll Collectors","Month",{"$f":"SUM(Gosforth:Ermelo!E57)","v":360},{"$f":"(Gosforth!G57+Dalpark!G57+Leandra!G57+Trichardt!G57+Ermelo!G57)=G57","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC57)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2004","Shift Supervisors","Month",{"$f":"SUM(Gosforth:Ermelo!E58)","v":360},{"$f":"(Gosforth!G58+Dalpark!G58+Leandra!G58+Trichardt!G58+Ermelo!G58)=G58","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB58)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC58)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2005","Plaza Managers","Month",{"$f":"SUM(Gosforth:Ermelo!E59)","v":360},{"$f":"(Gosforth!G59+Dalpark!G59+Leandra!G59+Trichardt!G59+Ermelo!G59)=G59","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC59)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2006","Administrative Personnel","Month",{"$f":"SUM(Gosforth:Ermelo!E60)","v":360},{"$f":"(Gosforth!G60+Dalpark!G60+Leandra!G60+Trichardt!G60+Ermelo!G60)=G60","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC60)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2007","Lane, Garden and Plaza Attendants","Month",{"$f":"SUM(Gosforth:Ermelo!E61)","v":360},{"$f":"(Gosforth!G61+Dalpark!G61+Leandra!G61+Trichardt!G61+Ermelo!G61)=G61","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC61)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2008","Technical Staff","Month",{"$f":"SUM(Gosforth:Ermelo!E62)","v":360},{"$f":"(Gosforth!G62+Dalpark!G62+Leandra!G62+Trichardt!G62+Ermelo!G62)=G62","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC62)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2009","Transport of Personnel","Month",{"$f":"SUM(Gosforth:Ermelo!E63)","v":360},{"$f":"(Gosforth!G63+Dalpark!G63+Leandra!G63+Trichardt!G63+Ermelo!G63)=G63","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC63)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2010","Additional Toll Collectors due to Lane Expansion/ Reversible Lane Creation (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E64)","v":360},{"$f":"(Gosforth!G64+Dalpark!G64+Leandra!G64+Trichardt!G64+Ermelo!G64)=G64","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC64)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2011","Extra Over or Saving of Operation Cost if Dedicated ETC / Card lanes are implemented ",{"$nulls":78},"."]
[null,"A-2011a","Extra over on Saving of Operational Costs if Dedicated ETC lanes are implemented (1 lane/direction)","Month",{"$f":"SUM(Gosforth:Ermelo!E66)","v":360},{"$f":"(Gosforth!G66+Dalpark!G66+Leandra!G66+Trichardt!G66+Ermelo!G66)=G66","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC66)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2011b","Extra over on Saving of Operational Costs if Dedicated ETC lanes are implemented (2 lanes/direction) (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E67)","v":360},{"$f":"(Gosforth!G67+Dalpark!G67+Leandra!G67+Trichardt!G67+Ermelo!G67)=G67","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC67)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2011c","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (3 lanes/direction) (If triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E68)","v":360},{"$f":"(Gosforth!G68+Dalpark!G68+Leandra!G68+Trichardt!G68+Ermelo!G68)=G68","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC68)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2011d","Extra over on Saving of Operational Costs if Dedicated Card  lanes are implemented (1 lane/direction)","Month",{"$f":"SUM(Gosforth:Ermelo!E69)","v":144},{"$f":"(Gosforth!G69+Dalpark!G69+Leandra!G69+Trichardt!G69+Ermelo!G69)=G69","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC69)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2012","Management of functional Customer Service, Including Account Registration, Tag Distribution, Account Top-Up as well as Revenue Management","Month",{"$f":"SUM(Gosforth:Ermelo!E70)","v":360},{"$f":"(Gosforth!G70+Dalpark!G70+Leandra!G70+Trichardt!G70+Ermelo!G70)=G70","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC70)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2013","Customer Service Operations, including Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services at Control Centres (if triggered)",{"$nulls":78},"."]
[null,"A-2013a"," Operations of 1 Customer Service Counter","Month",{"$f":"SUM(Gosforth:Ermelo!E72)","v":360},{"$f":"(Gosforth!G72+Dalpark!G72+Leandra!G72+Trichardt!G72+Ermelo!G72)=G72","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC72)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2013b","Extra Over for the Operation of an additional Customer Service Counter","Month",{"$f":"SUM(Gosforth:Ermelo!E73)","v":360},{"$f":"(Gosforth!G73+Dalpark!G73+Leandra!G73+Trichardt!G73+Ermelo!G73)=G73","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC73)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2014","Operation of different work-station configurations at Customer Service (CS) Kiosks at locations remote from Control Centres, including for Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services (if triggered)",{"$nulls":78},"."]
[null,"A-2014a","Operation of 1 work station configuration (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E75)","v":360},{"$f":"(Gosforth!G75+Dalpark!G75+Leandra!G75+Trichardt!G75+Ermelo!G75)=G75","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC75)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2014b","Extra Over for operation of an additional work station (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E76)","v":360},{"$f":"(Gosforth!G76+Dalpark!G76+Leandra!G76+Trichardt!G76+Ermelo!G76)=G76","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB76)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC76)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2014c","Extra Over for operation 2 additional work stations (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E77)","v":360},{"$f":"(Gosforth!G77+Dalpark!G77+Leandra!G77+Trichardt!G77+Ermelo!G77)=G77","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC77)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2014d","Extra Over for operation 3 additional work stations (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E78)","v":360},{"$f":"(Gosforth!G78+Dalpark!G78+Leandra!G78+Trichardt!G78+Ermelo!G78)=G78","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC78)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2014e","Extra Over for operation 4 additional work stations (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E79)","v":360},{"$f":"(Gosforth!G79+Dalpark!G79+Leandra!G79+Trichardt!G79+Ermelo!G79)=G79","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB79)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC79)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2015","Call handling function:  In-house handling of calls from the public during Operation Period (if triggered)"]
[null,"A-2015a","One Call handler","Month",{"$f":"SUM(Gosforth:Ermelo!E81)","v":360},{"$f":"(Gosforth!G81+Dalpark!G81+Leandra!G81+Trichardt!G81+Ermelo!G81)=G81","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC81)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2015b","Two Call handlers","Month",{"$f":"SUM(Gosforth:Ermelo!E82)","v":360},{"$f":"(Gosforth!G82+Dalpark!G82+Leandra!G82+Trichardt!G82+Ermelo!G82)=G82","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC82)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2015c","Three Call handlers","Month",{"$f":"SUM(Gosforth:Ermelo!E83)","v":360},{"$f":"(Gosforth!G83+Dalpark!G83+Leandra!G83+Trichardt!G83+Ermelo!G83)=G83","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC83)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2016","Contracts Engineer [Contractor’s Representative]","Month",{"$f":"SUM(Gosforth:Ermelo!E84)","v":0},{"$f":"(Gosforth!G84+Dalpark!G84+Leandra!G84+Trichardt!G84+Ermelo!G84)=G84","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB84)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC84)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2017","Quality Control Officer","Month",{"$f":"SUM(Gosforth:Ermelo!E85)","v":360},{"$f":"(Gosforth!G85+Dalpark!G85+Leandra!G85+Trichardt!G85+Ermelo!G85)=G85","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB85)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC85)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2018","Maintenance Manager","Month",{"$f":"SUM(Gosforth:Ermelo!E86)","v":0},{"$f":"(Gosforth!G86+Dalpark!G86+Leandra!G86+Trichardt!G86+Ermelo!G86)=G86","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB86)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC86)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2019","System/ software support specialist","Month",{"$f":"SUM(Gosforth:Ermelo!E87)","v":0},{"$f":"(Gosforth!G87+Dalpark!G87+Leandra!G87+Trichardt!G87+Ermelo!G87)=G87","v":true},{"$f":"+SUM(H87:CC87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB87)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC87)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2020","Network and Security Specialist","Month",{"$f":"SUM(Gosforth:Ermelo!E88)","v":0},{"$f":"(Gosforth!G88+Dalpark!G88+Leandra!G88+Trichardt!G88+Ermelo!G88)=G88","v":true},{"$f":"+SUM(H88:CC88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC88)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2021","Plaza technician(s) - over and above the technician to maintain the Toll System (if needed)","Month",{"$f":"SUM(Gosforth:Ermelo!E89)","v":0},{"$f":"(Gosforth!G89+Dalpark!G89+Leandra!G89+Trichardt!G89+Ermelo!G89)=G89","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC89)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2022","SHEQ Officer","Month",{"$f":"SUM(Gosforth:Ermelo!E90)","v":360},{"$f":"(Gosforth!G90+Dalpark!G90+Leandra!G90+Trichardt!G90+Ermelo!G90)=G90","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC90)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-2023","VGS Clerk","Month",{"$f":"SUM(Gosforth:Ermelo!E91)","v":360},{"$f":"(Gosforth!G91+Dalpark!G91+Leandra!G91+Trichardt!G91+Ermelo!G91)=G91","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC91)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3000","Financial Costs (Discounts, Exemption and bank fees)",null,null,{"$f":"(Gosforth!G92+Dalpark!G92+Leandra!G92+Trichardt!G92+Ermelo!G92)=G92","v":true},{"$f":"SUM(G93:G101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H93:H101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT93:BT101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-3001","Cash Deposit fees","Month",{"$f":"SUM(Gosforth:Ermelo!E93)","v":360},{"$f":"(Gosforth!G93+Dalpark!G93+Leandra!G93+Trichardt!G93+Ermelo!G93)=G93","v":true},{"$f":"+SUM(H93:CC93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB93)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC93)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3002","Provision for Cash Collection Service","Month",{"$f":"SUM(Gosforth:Ermelo!E94)","v":360},{"$f":"(Gosforth!G94+Dalpark!G94+Leandra!G94+Trichardt!G94+Ermelo!G94)=G94","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC94)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3003","Risk of Income loss in respect of Exempt User Passages","Month",{"$f":"SUM(Gosforth:Ermelo!E95)","v":360},{"$f":"(Gosforth!G95+Dalpark!G95+Leandra!G95+Trichardt!G95+Ermelo!G95)=G95","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC95)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3004","Risk of Income loss in respect of Local and Regional Discounts","Month",{"$f":"SUM(Gosforth:Ermelo!E96)","v":360},{"$f":"(Gosforth!G96+Dalpark!G96+Leandra!G96+Trichardt!G96+Ermelo!G96)=G96","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC96)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3005","Risk of Income loss in respect of Frequent User Discounts","Month",{"$f":"SUM(Gosforth:Ermelo!E97)","v":360},{"$f":"(Gosforth!G97+Dalpark!G97+Leandra!G97+Trichardt!G97+Ermelo!G97)=G97","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC97)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3006","Risk of Income loss in respect of Run through Violations","Month",{"$f":"SUM(Gosforth:Ermelo!E98)","v":360},{"$f":"(Gosforth!G98+Dalpark!G98+Leandra!G98+Trichardt!G98+Ermelo!G98)=G98","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC98)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3007","Risk of Income loss in respect of No Payment Passages","Month",{"$f":"SUM(Gosforth:Ermelo!E99)","v":360},{"$f":"(Gosforth!G99+Dalpark!G99+Leandra!G99+Trichardt!G99+Ermelo!G99)=G99","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC99)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3008","Contractor Discounts Income Loss","Month",{"$f":"SUM(Gosforth:Ermelo!E100)","v":360},{"$f":"(Gosforth!G100+Dalpark!G100+Leandra!G100+Trichardt!G100+Ermelo!G100)=G100","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC100)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-3009","Risk of Loss or Damage of Tags (per 100 Tags per month)","Month",{"$f":"SUM(Gosforth:Ermelo!E101)","v":360},{"$f":"(Gosforth!G101+Dalpark!G101+Leandra!G101+Trichardt!G101+Ermelo!G101)=G101","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC101)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4000","Utilities, Services and Levies",null,null,{"$f":"(Gosforth!G102+Dalpark!G102+Leandra!G102+Trichardt!G102+Ermelo!G102)=G102","v":true},{"$f":"SUM(G103:G112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H103:H112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM103:AM112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS103:BS112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-4001","Cost for the Supply of Electricity (Provisional Amounts)","Month",{"$f":"SUM(Gosforth:Ermelo!E103)","v":360},{"$f":"(Gosforth!G103+Dalpark!G103+Leandra!G103+Trichardt!G103+Ermelo!G103)=G103","v":true},{"$f":"+SUM(H103:CC103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC103)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4002","Cost for the Supply of Fuel (Provisional Amounts)","Month",{"$f":"SUM(Gosforth:Ermelo!E104)","v":360},{"$f":"(Gosforth!G104+Dalpark!G104+Leandra!G104+Trichardt!G104+Ermelo!G104)=G104","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC104)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4003","Cost for the Supply of Potable Water","Month",{"$f":"SUM(Gosforth:Ermelo!E105)","v":360},{"$f":"(Gosforth!G105+Dalpark!G105+Leandra!G105+Trichardt!G105+Ermelo!G105)=G105","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC105)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4004","Cost for the Sewerage and Waste Water Disposal","Month",{"$f":"SUM(Gosforth:Ermelo!E106)","v":360},{"$f":"(Gosforth!G106+Dalpark!G106+Leandra!G106+Trichardt!G106+Ermelo!G106)=G106","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC106)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4005","Cost for the Refuse Removal","Month",{"$f":"SUM(Gosforth:Ermelo!E107)","v":360},{"$f":"(Gosforth!G107+Dalpark!G107+Leandra!G107+Trichardt!G107+Ermelo!G107)=G107","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC107)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4006","Data Communication Solutions between the various Control Centres","Month",{"$f":"SUM(Gosforth:Ermelo!E108)","v":360},{"$f":"(Gosforth!G108+Dalpark!G108+Leandra!G108+Trichardt!G108+Ermelo!G108)=G108","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC108)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4007","Data backup Communication Solutions between various Control Centres","Month",{"$f":"SUM(Gosforth:Ermelo!E109)","v":360},{"$f":"(Gosforth!G109+Dalpark!G109+Leandra!G109+Trichardt!G109+Ermelo!G109)=G109","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC109)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4008","Data Communication Solution between Control Centre and the TCH","Month",{"$f":"SUM(Gosforth:Ermelo!E110)","v":360},{"$f":"(Gosforth!G110+Dalpark!G110+Leandra!G110+Trichardt!G110+Ermelo!G110)=G110","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC110)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4009","Data backup Communication Solution between Control Centre and the TCH","Month",{"$f":"SUM(Gosforth:Ermelo!E111)","v":360},{"$f":"(Gosforth!G111+Dalpark!G111+Leandra!G111+Trichardt!G111+Ermelo!G111)=G111","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC111)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-4010","Provision and maintenance of Telecommunication System – Other, including Telephone and Internet","Month",{"$f":"SUM(Gosforth:Ermelo!E112)","v":360},{"$f":"(Gosforth!G112+Dalpark!G112+Leandra!G112+Trichardt!G112+Ermelo!G112)=G112","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC112)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5000","Maintenance of Project Assets",null,null,{"$f":"(Gosforth!G113+Dalpark!G113+Leandra!G113+Trichardt!G113+Ermelo!G113)=G113","v":true},{"$f":"+G114+G126+G136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+AM114+AM126+AM136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BS114+BS126+BS136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5100","Facility Maintenance",null,null,{"$f":"(Gosforth!G114+Dalpark!G114+Leandra!G114+Trichardt!G114+Ermelo!G114)=G114","v":true},{"$f":"SUM(G115:G125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM115:AM125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS115:BS125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5101","Control Building and all Remote Plaza Buildings and Structures","Month",{"$f":"SUM(Gosforth:Ermelo!E115)","v":360},{"$f":"(Gosforth!G115+Dalpark!G115+Leandra!G115+Trichardt!G115+Ermelo!G115)=G115","v":true},{"$f":"+SUM(H115:CC115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC115)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5102","Toll lanes and Toll lane Areas","Month",{"$f":"SUM(Gosforth:Ermelo!E116)","v":360},{"$f":"(Gosforth!G116+Dalpark!G116+Leandra!G116+Trichardt!G116+Ermelo!G116)=G116","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB116)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC116)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5103","Provision for Painting Buildings and Structures","Month",{"$f":"SUM(Gosforth:Ermelo!E117)","v":360},{"$f":"(Gosforth!G117+Dalpark!G117+Leandra!G117+Trichardt!G117+Ermelo!G117)=G117","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC117)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5104","Corrosion Protection of Steel Structures","Month",{"$f":"SUM(Gosforth:Ermelo!E118)","v":360},{"$f":"(Gosforth!G118+Dalpark!G118+Leandra!G118+Trichardt!G118+Ermelo!G118)=G118","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC118)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5105a","Maintenance of Dedicated ETC lane signs","Month",{"$f":"SUM(Gosforth:Ermelo!E119)","v":360},{"$f":"(Gosforth!G119+Dalpark!G119+Leandra!G119+Trichardt!G119+Ermelo!G119)=G119","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC119)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5105b","Replacement of Dedicated ETC lane signs ","No.",{"$f":"SUM(Gosforth:Ermelo!E120)","v":240},{"$f":"(Gosforth!G120+Dalpark!G120+Leandra!G120+Trichardt!G120+Ermelo!G120)=G120","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC120)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5106a","Maintenance of Median Barriers","Month",{"$f":"SUM(Gosforth:Ermelo!E121)","v":360},{"$f":"(Gosforth!G121+Dalpark!G121+Leandra!G121+Trichardt!G121+Ermelo!G121)=G121","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC121)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5106b","New Installation of Median Barriers","Metre",{"$f":"SUM(Gosforth:Ermelo!E122)","v":300},{"$f":"(Gosforth!G122+Dalpark!G122+Leandra!G122+Trichardt!G122+Ermelo!G122)=G122","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC122)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5107","Impact Attenuators","Month",{"$f":"SUM(Gosforth:Ermelo!E123)","v":360},{"$f":"(Gosforth!G123+Dalpark!G123+Leandra!G123+Trichardt!G123+Ermelo!G123)=G123","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC123)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5108","Provision for New Impact Attenuator System (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E124)","v":5},{"$f":"(Gosforth!G124+Dalpark!G124+Leandra!G124+Trichardt!G124+Ermelo!G124)=G124","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC124)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5109","Rental of Containers as temporary storage space for Toll System spares, other equipment, and documents.","Month",{"$f":"SUM(Gosforth:Ermelo!E125)","v":144},{"$f":"(Gosforth!G125+Dalpark!G125+Leandra!G125+Trichardt!G125+Ermelo!G125)=G125","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC125)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5200","Electrical and Mechanical and Handyman Maintenance",null,null,{"$f":"(Gosforth!G126+Dalpark!G126+Leandra!G126+Trichardt!G126+Ermelo!G126)=G126","v":true},{"$f":"SUM(G127:G135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM127:AM135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS127:BS135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5201","Electrical Maintenance: Control Building including Virtual Plazas and Toll lanes Areas","Month",{"$f":"SUM(Gosforth:Ermelo!E127)","v":360},{"$f":"(Gosforth!G127+Dalpark!G127+Leandra!G127+Trichardt!G127+Ermelo!G127)=G127","v":true},{"$f":"+SUM(H127:CC127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC127)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5202","Mechanical Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",{"$f":"SUM(Gosforth:Ermelo!E128)","v":360},{"$f":"(Gosforth!G128+Dalpark!G128+Leandra!G128+Trichardt!G128+Ermelo!G128)=G128","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC128)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5203","Handyman Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",{"$f":"SUM(Gosforth:Ermelo!E129)","v":360},{"$f":"(Gosforth!G129+Dalpark!G129+Leandra!G129+Trichardt!G129+Ermelo!G129)=G129","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC129)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5204","Provision for E+M Specialist for Generator Maintenance ","Month",{"$f":"SUM(Gosforth:Ermelo!E130)","v":360},{"$f":"(Gosforth!G130+Dalpark!G130+Leandra!G130+Trichardt!G130+Ermelo!G130)=G130","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC130)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5205","Provision for E+M Specialist for UPS Maintenance ","Month",{"$f":"SUM(Gosforth:Ermelo!E131)","v":360},{"$f":"(Gosforth!G131+Dalpark!G131+Leandra!G131+Trichardt!G131+Ermelo!G131)=G131","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC131)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5206","Provision for E+M Specialist for Earthing Tests","Month",{"$f":"SUM(Gosforth:Ermelo!E132)","v":360},{"$f":"(Gosforth!G132+Dalpark!G132+Leandra!G132+Trichardt!G132+Ermelo!G132)=G132","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC132)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5207","Provision for E+M Specialist for Road Lighting Maintenance (incl group lamp replacement) ","Month",{"$f":"SUM(Gosforth:Ermelo!E133)","v":360},{"$f":"(Gosforth!G133+Dalpark!G133+Leandra!G133+Trichardt!G133+Ermelo!G133)=G133","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC133)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5208","Provision for E+M Specialist for maintenance of the SCADA system","Month",{"$f":"SUM(Gosforth:Ermelo!E134)","v":360},{"$f":"(Gosforth!G134+Dalpark!G134+Leandra!G134+Trichardt!G134+Ermelo!G134)=G134","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC134)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5209","Provision for E+M Specialist for maintenance of EPMS 1st, 2nd and 3rd line support and maintenance by a certified installer.","Month",{"$f":"SUM(Gosforth:Ermelo!E135)","v":360},{"$f":"(Gosforth!G135+Dalpark!G135+Leandra!G135+Trichardt!G135+Ermelo!G135)=G135","v":true},{"$f":"+SUM(H135:CC135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC135)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5300","Toll System Maintenance",null,null,{"$f":"(Gosforth!G136+Dalpark!G136+Leandra!G136+Trichardt!G136+Ermelo!G136)=G136","v":true},{"$f":"SUM(G137:G145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM137:AM145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS137:BS145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5301","Toll System Software Support \"If triggered\"","Month",{"$f":"SUM(Gosforth:Ermelo!E137)","v":0},{"$f":"(Gosforth!G137+Dalpark!G137+Leandra!G137+Trichardt!G137+Ermelo!G137)=G137","v":true},{"$f":"+SUM(H137:CC137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC137)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5302","Toll System Equipment and Hardware Maintenance \"If triggered\"","Month",{"$f":"SUM(Gosforth:Ermelo!E138)","v":0},{"$f":"(Gosforth!G138+Dalpark!G138+Leandra!G138+Trichardt!G138+Ermelo!G138)=G138","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC138)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5303","Toll System Maintenance and Support: QLS \"If triggered\"","Month",{"$f":"SUM(Gosforth:Ermelo!E139)","v":0},{"$f":"(Gosforth!G139+Dalpark!G139+Leandra!G139+Trichardt!G139+Ermelo!G139)=G139","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC139)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5304","Toll System Maintenance and Support:  VGS \"If triggered\"","Month",{"$f":"SUM(Gosforth:Ermelo!E140)","v":0},{"$f":"(Gosforth!G140+Dalpark!G140+Leandra!G140+Trichardt!G140+Ermelo!G140)=G140","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC140)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",{"$f":"SUM(Gosforth:Ermelo!E141)","v":0},{"$f":"(Gosforth!G141+Dalpark!G141+Leandra!G141+Trichardt!G141+Ermelo!G141)=G141","v":true},{"$f":"+SUM(H141:CC141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC141)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk System","Month",{"$f":"SUM(Gosforth:Ermelo!E142)","v":360},{"$f":"(Gosforth!G142+Dalpark!G142+Leandra!G142+Trichardt!G142+Ermelo!G142)=G142","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC142)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",{"$f":"SUM(Gosforth:Ermelo!E143)","v":360},{"$f":"(Gosforth!G143+Dalpark!G143+Leandra!G143+Trichardt!G143+Ermelo!G143)=G143","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC143)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5308a","Hand-Back of Toll System to Employer","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E144)","v":0},{"$f":"(Gosforth!G144+Dalpark!G144+Leandra!G144+Trichardt!G144+Ermelo!G144)=G144","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC144)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E145)","v":5},{"$f":"(Gosforth!G145+Dalpark!G145+Leandra!G145+Trichardt!G145+Ermelo!G145)=G145","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC145)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6000","Toll Road Services",null,null,{"$f":"(Gosforth!G146+Dalpark!G146+Leandra!G146+Trichardt!G146+Ermelo!G146)=G146","v":true},{"$f":"SUM(G147:G149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H147:H149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT147:BT149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-6001","Participation in Road Incident Management System Procedures and Structures","Month",{"$f":"SUM(Gosforth:Ermelo!E147)","v":360},{"$f":"(Gosforth!G147+Dalpark!G147+Leandra!G147+Trichardt!G147+Ermelo!G147)=G147","v":true},{"$f":"+SUM(H147:CC147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC147)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6002","Provision for Supply, Implementation, Operation and Maintenance of Route Patrol Services","Month",{"$f":"SUM(Gosforth:Ermelo!E148)","v":360},{"$f":"(Gosforth!G148+Dalpark!G148+Leandra!G148+Trichardt!G148+Ermelo!G148)=G148","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC148)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6003","Provision for Supply, Implementation, Operation and Maintenance of Route Customer Service Call Centre","Month",{"$f":"SUM(Gosforth:Ermelo!E149)","v":360},{"$f":"(Gosforth!G149+Dalpark!G149+Leandra!G149+Trichardt!G149+Ermelo!G149)=G149","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC149)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7000","Safety and Security",null,null,{"$f":"(Gosforth!G150+Dalpark!G150+Leandra!G150+Trichardt!G150+Ermelo!G150)=G150","v":true},{"$f":"SUM(G151:G167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM151:AM167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS151:BS167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-7001","Procurement, Upgrade and Maintenance of Security Systems at plaza buildings, lane area incl remote Plazas  (sensors, cameras etc.)","Month",{"$f":"SUM(Gosforth:Ermelo!E151)","v":360},{"$f":"(Gosforth!G151+Dalpark!G151+Leandra!G151+Trichardt!G151+Ermelo!G151)=G151","v":true},{"$f":"+SUM(H151:CC151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC151)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7002","Procurement, Upgrade and Maintenance of Security Systems in toll booths, including toll booths at remote plazas  (sensors, cameras etc.)","Month",{"$f":"SUM(Gosforth:Ermelo!E152)","v":360},{"$f":"(Gosforth!G152+Dalpark!G152+Leandra!G152+Trichardt!G152+Ermelo!G152)=G152","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC152)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7003","Support, installation and maintenance of fire suppression system in the sever-, generator-  and UPS rooms","Month",{"$f":"SUM(Gosforth:Ermelo!E153)","v":360},{"$f":"(Gosforth!G153+Dalpark!G153+Leandra!G153+Trichardt!G153+Ermelo!G153)=G153","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC153)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004","Provision of Security Services"]
[null,"A-7004a","Provision of Security Services","Month",{"$f":"SUM(Gosforth:Ermelo!E155)","v":360},{"$f":"(Gosforth!G155+Dalpark!G155+Leandra!G155+Trichardt!G155+Ermelo!G155)=G155","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC155)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004b","One (1) extra armed guard (if triggered)","Shift",{"$f":"SUM(Gosforth:Ermelo!E156)","v":{"v":2352,"d":"2,352"}},{"$f":"(Gosforth!G156+Dalpark!G156+Leandra!G156+Trichardt!G156+Ermelo!G156)=G156","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC156)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004c","Two (2) extra armed guards (if triggered)","Shift",{"$f":"SUM(Gosforth:Ermelo!E157)","v":{"v":1281,"d":"1,281"}},{"$f":"(Gosforth!G157+Dalpark!G157+Leandra!G157+Trichardt!G157+Ermelo!G157)=G157","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC157)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004d","Three (3) extra armed guards (if triggered) ","Shift",{"$f":"SUM(Gosforth:Ermelo!E158)","v":642},{"$f":"(Gosforth!G158+Dalpark!G158+Leandra!G158+Trichardt!G158+Ermelo!G158)=G158","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC158)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004e","Four (4) extra armed guards (if triggered) ","Shift",{"$f":"SUM(Gosforth:Ermelo!E159)","v":322},{"$f":"(Gosforth!G159+Dalpark!G159+Leandra!G159+Trichardt!G159+Ermelo!G159)=G159","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC159)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004f","Tactical Response Security (if triggered) ","Shift",{"$f":"SUM(Gosforth:Ermelo!E160)","v":322},{"$f":"(Gosforth!G160+Dalpark!G160+Leandra!G160+Trichardt!G160+Ermelo!G160)=G160","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC160)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004g","Provision of temporary ablution facilities for Enforcement Agencies (if triggered)","Shift",{"$f":"SUM(Gosforth:Ermelo!E161)","v":460},{"$f":"(Gosforth!G161+Dalpark!G161+Leandra!G161+Trichardt!G161+Ermelo!G161)=G161","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC161)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7005","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics.",{"$nulls":78},"."]
[null,"A-7005a","Monitoring security cameras in B-4016 internally or externally. Sim Cards, Data fees, remote monitoring fees included, comprehensive insurance, etc. Minimum of 6 cameras on the basic system","Month",{"$f":"SUM(Gosforth:Ermelo!E163)","v":360},{"$f":"(Gosforth!G163+Dalpark!G163+Leandra!G163+Trichardt!G163+Ermelo!G163)=G163","v":true},{"$f":"+SUM(H163:CC163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC163)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7005b","Monitoring security cameras in B-4016 internally or externally. Additional monthly cost per single camera added to the monitoring system / control room. (6 cameras X 60 months)","Cameras-Month",{"$f":"SUM(Gosforth:Ermelo!E164)","v":{"v":2112,"d":"2,112"}},{"$f":"(Gosforth!G164+Dalpark!G164+Leandra!G164+Trichardt!G164+Ermelo!G164)=G164","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC164)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7006","Replace razor wire at Ermelo Toll Plaza","Metre",{"$f":"SUM(Gosforth:Ermelo!E165)","v":500},{"$f":"(Gosforth!G165+Dalpark!G165+Leandra!G165+Trichardt!G165+Ermelo!G165)=G165","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC165)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7007","High-security, vandal-proof and anti-tamper security fence to Secure front of buildings with palisade or Clearview fencing at Leandra, Trichardt, Ermelo and Dalpark Toll Plazas","Metre",{"$f":"SUM(Gosforth:Ermelo!E166)","v":{"v":2000,"d":"2,000"}},{"$f":"(Gosforth!G166+Dalpark!G166+Leandra!G166+Trichardt!G166+Ermelo!G166)=G166","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB166)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC166)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7008","Heavy duty automatic locks to be installed in the toll booth doors at all N17 Toll Plazas","No.",{"$f":"SUM(Gosforth:Ermelo!E167)","v":73},{"$f":"(Gosforth!G167+Dalpark!G167+Leandra!G167+Trichardt!G167+Ermelo!G167)=G167","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC167)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-8000","Quality Assurance",null,null,{"$f":"(Gosforth!G168+Dalpark!G168+Leandra!G168+Trichardt!G168+Ermelo!G168)=G168","v":true},{"$f":"SUM(G169:G170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H169:H170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM169:AM170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS169:BS170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E169)","v":5},{"$f":"(Gosforth!G169+Dalpark!G169+Leandra!G169+Trichardt!G169+Ermelo!G169)=G169","v":true},{"$f":"+SUM(H169:CC169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC169)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-8002","Maintenance of Quality Assurance System","Month",{"$f":"SUM(Gosforth:Ermelo!E170)","v":360},{"$f":"(Gosforth!G170+Dalpark!G170+Leandra!G170+Trichardt!G170+Ermelo!G170)=G170","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC170)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-9000","Reporting",null,null,{"$f":"(Gosforth!G171+Dalpark!G171+Leandra!G171+Trichardt!G171+Ermelo!G171)=G171","v":true},{"$f":"G172","v":{"v":0,"d":"0.00"}},{"$f":"H172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BT172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-9001","Reporting","Month",{"$f":"SUM(Gosforth:Ermelo!E172)","v":360},{"$f":"(Gosforth!G172+Dalpark!G172+Leandra!G172+Trichardt!G172+Ermelo!G172)=G172","v":true},{"$f":"+SUM(H172:CC172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC172)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10000","Provisional Sums",null,null,{"$f":"(Gosforth!G173+Dalpark!G173+Leandra!G173+Trichardt!G173+Ermelo!G173)=G173","v":true},{"$f":"SUM(G174:G211)","v":{"v":261182120,"d":"261,182,120.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM174:AM211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.34,"d":"43,530,353.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43530353.3,"d":"43,530,353.30"},"."]
[null,"A-10001a",{"$f":"\"Provisional Sum for the repair of Employer's Assets\"","v":"Provisional Sum for the repair of Employer's Assets"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E174)","v":5},{"$f":"(Gosforth!G174+Dalpark!G174+Leandra!G174+Trichardt!G174+Ermelo!G174)=G174","v":true},{"$f":"+SUM(H174:CC174)","v":{"v":28685800,"d":"28,685,800.00"}},{"$f":"SUM(Gosforth:Ermelo!H174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U174)","v":{"v":4780966.67,"d":"4,780,966.67"}},{"$f":"SUM(Gosforth:Ermelo!V174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG174)","v":{"v":4780966.67,"d":"4,780,966.67"}},{"$f":"SUM(Gosforth:Ermelo!AH174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS174)","v":{"v":4780966.67,"d":"4,780,966.67"}},{"$f":"SUM(Gosforth:Ermelo!AT174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE174)","v":{"v":4780966.67,"d":"4,780,966.67"}},{"$f":"SUM(Gosforth:Ermelo!BF174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ174)","v":{"v":4780966.67,"d":"4,780,966.67"}},{"$f":"SUM(Gosforth:Ermelo!BR174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC174)","v":{"v":4780966.65,"d":"4,780,966.65"}},"."]
[null,"A-10001b",{"$f":"\"Provision for overhead charges + profit in respect to A-10001a\"","v":"Provision for overhead charges + profit in respect to A-10001a"},"%",{"$f":"SUM(Gosforth:Ermelo!E175)","v":{"v":28685800,"d":"28,685,800"}},{"$f":"(Gosforth!G175+Dalpark!G175+Leandra!G175+Trichardt!G175+Ermelo!G175)=G175","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC175)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10002a",{"$f":"\"Provisional Sum for the repair of Electrical and Mechanical Assets\"","v":"Provisional Sum for the repair of Electrical and Mechanical Assets"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E176)","v":5},{"$f":"(Gosforth!G176+Dalpark!G176+Leandra!G176+Trichardt!G176+Ermelo!G176)=G176","v":true},{"v":6599820,"d":"6,599,820.00"},{"$f":"SUM(Gosforth:Ermelo!H176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U176)","v":{"v":1099970,"d":"1,099,970.00"}},{"$f":"SUM(Gosforth:Ermelo!V176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG176)","v":{"v":1099970,"d":"1,099,970.00"}},{"$f":"SUM(Gosforth:Ermelo!AH176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS176)","v":{"v":1099970,"d":"1,099,970.00"}},{"$f":"SUM(Gosforth:Ermelo!AT176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE176)","v":{"v":1099970,"d":"1,099,970.00"}},{"$f":"SUM(Gosforth:Ermelo!BF176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ176)","v":{"v":1099970,"d":"1,099,970.00"}},{"$f":"SUM(Gosforth:Ermelo!BR176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC176)","v":{"v":1099970,"d":"1,099,970.00"}},"."]
[null,"A-10002b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10002a\"","v":"Provision for the overhead charges + profit in respect to A-10002a"},"%",{"$f":"SUM(Gosforth:Ermelo!E177)","v":{"v":6599820,"d":"6,599,820"}},{"$f":"(Gosforth!G177+Dalpark!G177+Leandra!G177+Trichardt!G177+Ermelo!G177)=G177","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC177)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10003a",{"$f":"\"Provisional Sum for the repair of Toll System Assets\"","v":"Provisional Sum for the repair of Toll System Assets"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E178)","v":5},{"$f":"(Gosforth!G178+Dalpark!G178+Leandra!G178+Trichardt!G178+Ermelo!G178)=G178","v":true},{"v":2250000,"d":"2,250,000.00"},{"$f":"SUM(Gosforth:Ermelo!H178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U178)","v":{"v":375000,"d":"375,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG178)","v":{"v":375000,"d":"375,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS178)","v":{"v":375000,"d":"375,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE178)","v":{"v":375000,"d":"375,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ178)","v":{"v":375000,"d":"375,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC178)","v":{"v":375000,"d":"375,000.00"}},"."]
[null,"A-10003b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10003a\"","v":"Provision for the overhead charges + profit in respect to A-10003a"},"%",{"$f":"SUM(Gosforth:Ermelo!E179)","v":{"v":2250000,"d":"2,250,000"}},{"$f":"(Gosforth!G179+Dalpark!G179+Leandra!G179+Trichardt!G179+Ermelo!G179)=G179","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC179)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10004a",{"$f":"\"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1) (if triggered)\"","v":"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1) (if triggered)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E180)","v":5},{"$f":"(Gosforth!G180+Dalpark!G180+Leandra!G180+Trichardt!G180+Ermelo!G180)=G180","v":true},{"v":450000,"d":"450,000.00"},{"$f":"SUM(Gosforth:Ermelo!H180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U180)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG180)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS180)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE180)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ180)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC180)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10004b",{"$f":"\"Provision for overhead charges + profit in respect to A-10004a (if triggered) \"","v":"Provision for overhead charges + profit in respect to A-10004a (if triggered) "},"%",{"$f":"SUM(Gosforth:Ermelo!E181)","v":{"v":450000,"d":"450,000"}},{"$f":"(Gosforth!G181+Dalpark!G181+Leandra!G181+Trichardt!G181+Ermelo!G181)=G181","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC181)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10005a",{"$f":"\"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS\"","v":"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E182)","v":5},{"$f":"(Gosforth!G182+Dalpark!G182+Leandra!G182+Trichardt!G182+Ermelo!G182)=G182","v":true},{"v":450000,"d":"450,000.00"},{"$f":"SUM(Gosforth:Ermelo!H182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U182)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG182)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS182)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE182)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ182)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC182)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10005b",{"$f":"\"Provision for overhead charges + profit in respect to A-10005a  (if triggered)\"","v":"Provision for overhead charges + profit in respect to A-10005a  (if triggered)"},"%",{"$f":"SUM(Gosforth:Ermelo!E183)","v":{"v":450000,"d":"450,000"}},{"$f":"(Gosforth!G183+Dalpark!G183+Leandra!G183+Trichardt!G183+Ermelo!G183)=G183","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC183)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10006a",{"$f":"\"Provisional Sum for ETC related Marketing\"","v":"Provisional Sum for ETC related Marketing"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E184)","v":5},{"$f":"(Gosforth!G184+Dalpark!G184+Leandra!G184+Trichardt!G184+Ermelo!G184)=G184","v":true},{"v":450000,"d":"450,000.00"},{"$f":"SUM(Gosforth:Ermelo!H184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U184)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG184)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS184)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE184)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ184)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC184)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10006b",{"$f":"\"Provision for overhead charges + profit in respect to A-10006a\"","v":"Provision for overhead charges + profit in respect to A-10006a"},"%",{"$f":"SUM(Gosforth:Ermelo!E185)","v":{"v":450000,"d":"450,000"}},{"$f":"(Gosforth!G185+Dalpark!G185+Leandra!G185+Trichardt!G185+Ermelo!G185)=G185","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC185)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10007a",{"$f":"\"Provision of transportation and depositing of cash from Customer Service Kiosks\"","v":"Provision of transportation and depositing of cash from Customer Service Kiosks"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E186)","v":5},{"$f":"(Gosforth!G186+Dalpark!G186+Leandra!G186+Trichardt!G186+Ermelo!G186)=G186","v":true},{"v":450000,"d":"450,000.00"},{"$f":"SUM(Gosforth:Ermelo!H186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U186)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG186)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS186)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE186)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ186)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC186)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10007b",{"$f":"\"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007a\"","v":"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007a"},"%",{"$f":"SUM(Gosforth:Ermelo!E187)","v":{"v":450000,"d":"450,000"}},{"$f":"(Gosforth!G187+Dalpark!G187+Leandra!G187+Trichardt!G187+Ermelo!G187)=G187","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC187)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10008a",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E188)","v":5},{"$f":"(Gosforth!G188+Dalpark!G188+Leandra!G188+Trichardt!G188+Ermelo!G188)=G188","v":true},{"v":450000,"d":"450,000.00"},{"$f":"SUM(Gosforth:Ermelo!H188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U188)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG188)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS188)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE188)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ188)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC188)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10008b",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008a\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008a"},"%",{"$f":"SUM(Gosforth:Ermelo!E189)","v":{"v":450000,"d":"450,000"}},{"$f":"(Gosforth!G189+Dalpark!G189+Leandra!G189+Trichardt!G189+Ermelo!G189)=G189","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC189)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10009a",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E190)","v":5},{"$f":"(Gosforth!G190+Dalpark!G190+Leandra!G190+Trichardt!G190+Ermelo!G190)=G190","v":true},{"v":59970000,"d":"59,970,000.00"},{"$f":"SUM(Gosforth:Ermelo!H190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U190)","v":{"v":9995000,"d":"9,995,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG190)","v":{"v":9995000,"d":"9,995,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS190)","v":{"v":9995000,"d":"9,995,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE190)","v":{"v":9995000,"d":"9,995,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ190)","v":{"v":9995000,"d":"9,995,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC190)","v":{"v":9995000,"d":"9,995,000.00"}},"."]
[null,"A-10009-b",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009a\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009a"},"%",{"$f":"SUM(Gosforth:Ermelo!E191)","v":{"v":59970000,"d":"59,970,000"}},{"$f":"(Gosforth!G191+Dalpark!G191+Leandra!G191+Trichardt!G191+Ermelo!G191)=G191","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC191)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10010a",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E192)","v":5},{"$f":"(Gosforth!G192+Dalpark!G192+Leandra!G192+Trichardt!G192+Ermelo!G192)=G192","v":true},{"v":31770000,"d":"31,770,000.00"},{"$f":"SUM(Gosforth:Ermelo!H192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U192)","v":{"v":5295000,"d":"5,295,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG192)","v":{"v":5295000,"d":"5,295,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS192)","v":{"v":5295000,"d":"5,295,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE192)","v":{"v":5295000,"d":"5,295,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ192)","v":{"v":5295000,"d":"5,295,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC192)","v":{"v":5295000,"d":"5,295,000.00"}},"."]
[null,"A-10010b",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010a\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010a"},"%",{"$f":"SUM(Gosforth:Ermelo!E193)","v":{"v":31770000,"d":"31,770,000"}},{"$f":"(Gosforth!G193+Dalpark!G193+Leandra!G193+Trichardt!G193+Ermelo!G193)=G193","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC193)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10011a",{"$f":"\"Fees related to TCH Service - Fees\"","v":"Fees related to TCH Service - Fees"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E194)","v":5},{"$f":"(Gosforth!G194+Dalpark!G194+Leandra!G194+Trichardt!G194+Ermelo!G194)=G194","v":true},{"v":450000,"d":"450,000.00"},{"$f":"SUM(Gosforth:Ermelo!H194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U194)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG194)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS194)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE194)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ194)","v":{"v":75000,"d":"75,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC194)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10011b",{"$f":"\"Fees related to TCH Service - Overhead charge and profit in respect to A-10011a\"","v":"Fees related to TCH Service - Overhead charge and profit in respect to A-10011a"},"%",{"$f":"SUM(Gosforth:Ermelo!E195)","v":{"v":450000,"d":"450,000"}},{"$f":"(Gosforth!G195+Dalpark!G195+Leandra!G195+Trichardt!G195+Ermelo!G195)=G195","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC195)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10012a",{"$f":"\"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract\"","v":"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E196)","v":5},{"$f":"(Gosforth!G196+Dalpark!G196+Leandra!G196+Trichardt!G196+Ermelo!G196)=G196","v":true},{"v":93800000,"d":"93,800,000.00"},{"$f":"SUM(Gosforth:Ermelo!H196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U196)","v":{"v":15633333.34,"d":"15,633,333.34"}},{"$f":"SUM(Gosforth:Ermelo!V196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG196)","v":{"v":15633333.34,"d":"15,633,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AH196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS196)","v":{"v":15633333.34,"d":"15,633,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AT196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE196)","v":{"v":15633333.34,"d":"15,633,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BF196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ196)","v":{"v":15633333.34,"d":"15,633,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BR196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC196)","v":{"v":15633333.3,"d":"15,633,333.30"}},"."]
[null,"A-10012b",{"$f":"\"Nominated Subcontract Works and Services - Overhead charges and profit in respect of A-10012a\"","v":"Nominated Subcontract Works and Services - Overhead charges and profit in respect of A-10012a"},"%",{"$f":"SUM(Gosforth:Ermelo!E197)","v":{"v":93800000,"d":"93,800,000"}},{"$f":"(Gosforth!G197+Dalpark!G197+Leandra!G197+Trichardt!G197+Ermelo!G197)=G197","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC197)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013","Resolution of Flooding of the manholes at Denne Road"]
[null,"A-10013a",{"$f":"\"Resolving the continuous flooding of the manholes at Denne Road Plaza\"","v":"Resolving the continuous flooding of the manholes at Denne Road Plaza"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E199)","v":1},{"$f":"(Gosforth!G199+Dalpark!G199+Leandra!G199+Trichardt!G199+Ermelo!G199)=G199","v":true},{"$f":"+SUM(H199:CC199)","v":{"v":76500,"d":"76,500.00"}},{"$f":"SUM(Gosforth:Ermelo!H199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U199)","v":{"v":12750,"d":"12,750.00"}},{"$f":"SUM(Gosforth:Ermelo!V199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG199)","v":{"v":12750,"d":"12,750.00"}},{"$f":"SUM(Gosforth:Ermelo!AH199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS199)","v":{"v":12750,"d":"12,750.00"}},{"$f":"SUM(Gosforth:Ermelo!AT199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE199)","v":{"v":12750,"d":"12,750.00"}},{"$f":"SUM(Gosforth:Ermelo!BF199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ199)","v":{"v":12750,"d":"12,750.00"}},{"$f":"SUM(Gosforth:Ermelo!BR199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC199)","v":{"v":12750,"d":"12,750.00"}},"."]
[null,"A-10013b",{"$f":"\"Resolution of flooding  - Overhead charge and profit in respect to A-10013a\"","v":"Resolution of flooding  - Overhead charge and profit in respect to A-10013a"},"%",{"$f":"SUM(Gosforth:Ermelo!E200)","v":{"v":76500,"d":"76,500"}},{"$f":"(Gosforth!G200+Dalpark!G200+Leandra!G200+Trichardt!G200+Ermelo!G200)=G200","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC200)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014","Water Proofing"]
[null,"A-10014a",{"$f":"\"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas\"","v":"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E202)","v":3},{"$f":"(Gosforth!G202+Dalpark!G202+Leandra!G202+Trichardt!G202+Ermelo!G202)=G202","v":true},{"$f":"+SUM(H202:CC202)","v":{"v":270000,"d":"270,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U202)","v":{"v":45000,"d":"45,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG202)","v":{"v":45000,"d":"45,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS202)","v":{"v":45000,"d":"45,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE202)","v":{"v":45000,"d":"45,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ202)","v":{"v":45000,"d":"45,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC202)","v":{"v":45000,"d":"45,000.00"}},"."]
[null,"A-10014b",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014a\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014a"},"%",{"$f":"SUM(Gosforth:Ermelo!E203)","v":{"v":270000,"d":"270,000"}},{"$f":"(Gosforth!G203+Dalpark!G203+Leandra!G203+Trichardt!G203+Ermelo!G203)=G203","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC203)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014c",{"$f":"\"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles\"","v":"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E204)","v":3},{"$f":"(Gosforth!G204+Dalpark!G204+Leandra!G204+Trichardt!G204+Ermelo!G204)=G204","v":true},{"$f":"+SUM(H204:CC204)","v":{"v":6000000,"d":"6,000,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U204)","v":{"v":999999.99,"d":"999,999.99"}},{"$f":"SUM(Gosforth:Ermelo!V204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG204)","v":{"v":999999.99,"d":"999,999.99"}},{"$f":"SUM(Gosforth:Ermelo!AH204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS204)","v":{"v":999999.99,"d":"999,999.99"}},{"$f":"SUM(Gosforth:Ermelo!AT204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE204)","v":{"v":999999.99,"d":"999,999.99"}},{"$f":"SUM(Gosforth:Ermelo!BF204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ204)","v":{"v":999999.99,"d":"999,999.99"}},{"$f":"SUM(Gosforth:Ermelo!BR204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC204)","v":{"v":1000000.05,"d":"1,000,000.05"}},"."]
[null,"A-10014d",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014c\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014c"},"%",{"$f":"SUM(Gosforth:Ermelo!E205)","v":{"v":6000000,"d":"6,000,000"}},{"$f":"(Gosforth!G205+Dalpark!G205+Leandra!G205+Trichardt!G205+Ermelo!G205)=G205","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC205)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015","Provision for the Refurbishing of Toll Plaza Control Buildings"]
[null,"A-10015a",{"$f":"\"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings\"","v":"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E207)","v":2},{"$f":"(Gosforth!G207+Dalpark!G207+Leandra!G207+Trichardt!G207+Ermelo!G207)=G207","v":true},{"$f":"+SUM(H207:CC207)","v":{"v":8000000,"d":"8,000,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U207)","v":{"v":1333333.34,"d":"1,333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!V207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG207)","v":{"v":1333333.34,"d":"1,333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AH207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS207)","v":{"v":1333333.34,"d":"1,333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AT207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE207)","v":{"v":1333333.34,"d":"1,333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BF207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ207)","v":{"v":1333333.34,"d":"1,333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BR207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC207)","v":{"v":1333333.3,"d":"1,333,333.30"}},"."]
[null,"A-10015b",{"$f":"\"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015a\"","v":"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015a"},"%",{"$f":"SUM(Gosforth:Ermelo!E208)","v":{"v":8000000,"d":"8,000,000"}},{"$f":"(Gosforth!G208+Dalpark!G208+Leandra!G208+Trichardt!G208+Ermelo!G208)=G208","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB208)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC208)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10016","Provision for concrete works: Replacement of Toll Booths and concrete slabs at Gosforth and Dalpark and replacement of concrete joint sealant at all the toll plazas",{"$nulls":78},"."]
[null,"A-10016a","Replacement of current aluminium toll booths with security type concrete toll booths, replacement of cracked and failed concrete slabs and replacement of concrete joint sealant in the toll lanes and approaches (aprons) as and when instructed by the Employer","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E210)","v":5},{"$f":"(Gosforth!G210+Dalpark!G210+Leandra!G210+Trichardt!G210+Ermelo!G210)=G210","v":true},{"$f":"+SUM(H210:CC210)","v":{"v":21060000,"d":"21,060,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U210)","v":{"v":3510000,"d":"3,510,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG210)","v":{"v":3510000,"d":"3,510,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS210)","v":{"v":3510000,"d":"3,510,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE210)","v":{"v":3510000,"d":"3,510,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ210)","v":{"v":3510000,"d":"3,510,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB210)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC210)","v":{"v":3510000,"d":"3,510,000.00"}},"."]
[null,"A-10016b",{"$f":"\"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016a\"","v":"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016a"},"%",{"$f":"SUM(Gosforth:Ermelo!E211)","v":{"v":21060000,"d":"21,060,000"}},{"$f":"(Gosforth!G211+Dalpark!G211+Leandra!G211+Trichardt!G211+Ermelo!G211)=G211","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB211)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC211)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":5},{"$f":"(Gosforth!G212+Dalpark!G212+Leandra!G212+Trichardt!G212+Ermelo!G212)=G212","v":true},{"$nulls":75},"."]
[null,"B Series","Schedule B series",null,null,{"$f":"(Gosforth!G213+Dalpark!G213+Leandra!G213+Trichardt!G213+Ermelo!G213)=G213","v":true},{"$f":"G214+G229+G262+G278+G428+G432","v":{"v":171189580,"d":"171,189,580.00"}},{"$f":"H214+H229+H262+H278+H428+H432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AM214+AM229+AM262+AM278+AM428+AM432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"$f":"BS214+BS229+BS262+BS278+BS428+BS432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.65,"d":"28,531,596.65"},"."]
[null,"B-1000","Contractors Establishment",null,null,{"$f":"(Gosforth!G214+Dalpark!G214+Leandra!G214+Trichardt!G214+Ermelo!G214)=G214","v":true},{"$f":"SUM(G215:G228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H215:H228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT215:BT228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design Build period - fixed obligations for Design Build and Operations","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E215)","v":0},{"$f":"(Gosforth!G215+Dalpark!G215+Leandra!G215+Trichardt!G215+Ermelo!G215)=G215","v":true},{"$f":"+SUM(H215:CC215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB215)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC215)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design Build period - Time Related obligations for Design Build and Operations","Month",{"$f":"SUM(Gosforth:Ermelo!E216)","v":0},{"$f":"(Gosforth!G216+Dalpark!G216+Leandra!G216+Trichardt!G216+Ermelo!G216)=G216","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB216)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC216)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002a","Allowance for person- hours for variations -Project Manager (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E217)","v":500},{"$f":"(Gosforth!G217+Dalpark!G217+Leandra!G217+Trichardt!G217+Ermelo!G217)=G217","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB217)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC217)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002b","Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E218)","v":0},{"$f":"(Gosforth!G218+Dalpark!G218+Leandra!G218+Trichardt!G218+Ermelo!G218)=G218","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB218)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC218)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002c","Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E219)","v":0},{"$f":"(Gosforth!G219+Dalpark!G219+Leandra!G219+Trichardt!G219+Ermelo!G219)=G219","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB219)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC219)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002d","Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E220)","v":0},{"$f":"(Gosforth!G220+Dalpark!G220+Leandra!G220+Trichardt!G220+Ermelo!G220)=G220","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB220)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC220)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002e","Allowance for person- hours for variations -Installer (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E221)","v":0},{"$f":"(Gosforth!G221+Dalpark!G221+Leandra!G221+Trichardt!G221+Ermelo!G221)=G221","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB221)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC221)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002f","Allowance for person- hours for variations -Labourer (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E222)","v":500},{"$f":"(Gosforth!G222+Dalpark!G222+Leandra!G222+Trichardt!G222+Ermelo!G222)=G222","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB222)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC222)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002g","Allowance for person- hours for variations -Maintenance Technician (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E223)","v":500},{"$f":"(Gosforth!G223+Dalpark!G223+Leandra!G223+Trichardt!G223+Ermelo!G223)=G223","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB223)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC223)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002h","Allowance for person- hours for variations -Trainer (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E224)","v":500},{"$f":"(Gosforth!G224+Dalpark!G224+Leandra!G224+Trichardt!G224+Ermelo!G224)=G224","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB224)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC224)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002i","Allowance for person- hours for variations -QA Manager (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E225)","v":500},{"$f":"(Gosforth!G225+Dalpark!G225+Leandra!G225+Trichardt!G225+Ermelo!G225)=G225","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB225)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC225)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002j","Allowance for person- hours for variations -Testers (100 hours)","person-hours",{"$f":"SUM(Gosforth:Ermelo!E226)","v":500},{"$f":"(Gosforth!G226+Dalpark!G226+Leandra!G226+Trichardt!G226+Ermelo!G226)=G226","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC226)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1003","Establishment upgrades",null,{"$f":"SUM(Gosforth:Ermelo!E227)","v":0},{"$f":"(Gosforth!G227+Dalpark!G227+Leandra!G227+Trichardt!G227+Ermelo!G227)=G227","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB227)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC227)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements "," ",{"$f":"SUM(Gosforth:Ermelo!E228)","v":0},{"$f":"(Gosforth!G228+Dalpark!G228+Leandra!G228+Trichardt!G228+Ermelo!G228)=G228","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC228)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",null,null,{"$f":"(Gosforth!G229+Dalpark!G229+Leandra!G229+Trichardt!G229+Ermelo!G229)=G229","v":true},{"$f":"SUM(G230:G261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H230:H261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM230:AM261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS230:BS261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E230)","v":0},{"$f":"(Gosforth!G230+Dalpark!G230+Leandra!G230+Trichardt!G230+Ermelo!G230)=G230","v":true},{"$f":"+SUM(H230:CC230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB230)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC230)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2002","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E231)","v":0},{"$f":"(Gosforth!G231+Dalpark!G231+Leandra!G231+Trichardt!G231+Ermelo!G231)=G231","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB231)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC231)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2003","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E232)","v":0},{"$f":"(Gosforth!G232+Dalpark!G232+Leandra!G232+Trichardt!G232+Ermelo!G232)=G232","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB232)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC232)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2004","Provision of Toll System Software and Hardware: DCS (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E233)","v":0},{"$f":"(Gosforth!G233+Dalpark!G233+Leandra!G233+Trichardt!G233+Ermelo!G233)=G233","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB233)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC233)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2005","Provision of Toll System Software and Hardware: Archive System (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E234)","v":0},{"$f":"(Gosforth!G234+Dalpark!G234+Leandra!G234+Trichardt!G234+Ermelo!G234)=G234","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB234)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC234)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2006a","Additional Software and licences complete not listed in item B-2006-b (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E235)","v":0},{"$f":"(Gosforth!G235+Dalpark!G235+Leandra!G235+Trichardt!G235+Ermelo!G235)=G235","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB235)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC235)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2006b","Additional Software and licences for Microsoft Products/ Oracle RDBMS and SAP (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E236)","v":0},{"$f":"(Gosforth!G236+Dalpark!G236+Leandra!G236+Trichardt!G236+Ermelo!G236)=G236","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB236)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC236)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E237)","v":5},{"$f":"(Gosforth!G237+Dalpark!G237+Leandra!G237+Trichardt!G237+Ermelo!G237)=G237","v":true},{"$f":"+SUM(H237:CC237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB237)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC237)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2007","Provision of Toll System Software and Hardware: Work stations for Customer Service operations at the Control Centre and/or remote Plazas. (If triggered)","No.",{"$f":"SUM(Gosforth:Ermelo!E238)","v":0},{"$f":"(Gosforth!G238+Dalpark!G238+Leandra!G238+Trichardt!G238+Ermelo!G238)=G238","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB238)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC238)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2008","LAN and Network Connections- Provision and Installation of GB/s network for all work stations,  printers,  network  equipment  and  fail  over  or standby devices complete (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E239)","v":0},{"$f":"(Gosforth!G239+Dalpark!G239+Leandra!G239+Trichardt!G239+Ermelo!G239)=G239","v":true},{"$f":"+SUM(H239:CC239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB239)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC239)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E240)","v":0},{"$f":"(Gosforth!G240+Dalpark!G240+Leandra!G240+Trichardt!G240+Ermelo!G240)=G240","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB240)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC240)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E241)","v":0},{"$f":"(Gosforth!G241+Dalpark!G241+Leandra!G241+Trichardt!G241+Ermelo!G241)=G241","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB241)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC241)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E242)","v":0},{"$f":"(Gosforth!G242+Dalpark!G242+Leandra!G242+Trichardt!G242+Ermelo!G242)=G242","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB242)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC242)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2012","Provision for a full set of spares","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E243)","v":0},{"$f":"(Gosforth!G243+Dalpark!G243+Leandra!G243+Trichardt!G243+Ermelo!G243)=G243","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB243)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC243)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2013","VGS, QLS and ANPR pilot parallel operations (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E244)","v":5},{"$f":"(Gosforth!G244+Dalpark!G244+Leandra!G244+Trichardt!G244+Ermelo!G244)=G244","v":true},{"$f":"+SUM(H244:CC244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB244)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC244)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014a","Full access to Toll system source code, and perpetual licence to use at all SANRAL current and future plazas  (if triggered) ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E245)","v":0},{"$f":"(Gosforth!G245+Dalpark!G245+Leandra!G245+Trichardt!G245+Ermelo!G245)=G245","v":true},{"$f":"+SUM(H245:CC245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB245)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC245)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E246)","v":0},{"$f":"(Gosforth!G246+Dalpark!G246+Leandra!G246+Trichardt!G246+Ermelo!G246)=G246","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB246)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC246)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E247)","v":0},{"$f":"(Gosforth!G247+Dalpark!G247+Leandra!G247+Trichardt!G247+Ermelo!G247)=G247","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB247)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC247)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014d","Toll system source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E248)","v":0},{"$f":"(Gosforth!G248+Dalpark!G248+Leandra!G248+Trichardt!G248+Ermelo!G248)=G248","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB248)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC248)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014e","Toll system site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E249)","v":0},{"$f":"(Gosforth!G249+Dalpark!G249+Leandra!G249+Trichardt!G249+Ermelo!G249)=G249","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB249)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC249)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014f","SANRAL Toll system pilot deployment and  testing  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E250)","v":0},{"$f":"(Gosforth!G250+Dalpark!G250+Leandra!G250+Trichardt!G250+Ermelo!G250)=G250","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB250)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC250)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014g","SANRAL Toll system deployment, replacing another Toll System  (if triggered)","Lump Sum ",{"$f":"SUM(Gosforth:Ermelo!E251)","v":0},{"$f":"(Gosforth!G251+Dalpark!G251+Leandra!G251+Trichardt!G251+Ermelo!G251)=G251","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB251)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC251)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014h","Full Toll system Intellectual Property and ownership","Rate Only",{"$f":"SUM(Gosforth:Ermelo!E252)","v":0},{"$f":"(Gosforth!G252+Dalpark!G252+Leandra!G252+Trichardt!G252+Ermelo!G252)=G252","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB252)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC252)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E253)","v":5},{"$f":"(Gosforth!G253+Dalpark!G253+Leandra!G253+Trichardt!G253+Ermelo!G253)=G253","v":true},{"$f":"+SUM(H253:CC253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB253)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC253)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E254)","v":5},{"$f":"(Gosforth!G254+Dalpark!G254+Leandra!G254+Trichardt!G254+Ermelo!G254)=G254","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB254)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC254)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E255)","v":0},{"$f":"(Gosforth!G255+Dalpark!G255+Leandra!G255+Trichardt!G255+Ermelo!G255)=G255","v":true},{"$f":"+SUM(H255:CC255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB255)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC255)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E256)","v":0},{"$f":"(Gosforth!G256+Dalpark!G256+Leandra!G256+Trichardt!G256+Ermelo!G256)=G256","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB256)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC256)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E257)","v":0},{"$f":"(Gosforth!G257+Dalpark!G257+Leandra!G257+Trichardt!G257+Ermelo!G257)=G257","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB257)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC257)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E258)","v":0},{"$f":"(Gosforth!G258+Dalpark!G258+Leandra!G258+Trichardt!G258+Ermelo!G258)=G258","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB258)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC258)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E259)","v":0},{"$f":"(Gosforth!G259+Dalpark!G259+Leandra!G259+Trichardt!G259+Ermelo!G259)=G259","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB259)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC259)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E260)","v":5},{"$f":"(Gosforth!G260+Dalpark!G260+Leandra!G260+Trichardt!G260+Ermelo!G260)=G260","v":true},{"$f":"+SUM(H260:CC260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB260)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC260)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E261)","v":5},{"$f":"(Gosforth!G261+Dalpark!G261+Leandra!G261+Trichardt!G261+Ermelo!G261)=G261","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC261)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3000","Toll System - Lane Area Related",null,null,{"$f":"(Gosforth!G262+Dalpark!G262+Leandra!G262+Trichardt!G262+Ermelo!G262)=G262","v":true},{"$f":"SUM(G263:G277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H263:H277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT263:BT277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E263)","v":0},{"$f":"(Gosforth!G263+Dalpark!G263+Leandra!G263+Trichardt!G263+Ermelo!G263)=G263","v":true},{"$f":"+SUM(H263:CC263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB263)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC263)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E264)","v":0},{"$f":"(Gosforth!G264+Dalpark!G264+Leandra!G264+Trichardt!G264+Ermelo!G264)=G264","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB264)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC264)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E265)","v":0},{"$f":"(Gosforth!G265+Dalpark!G265+Leandra!G265+Trichardt!G265+Ermelo!G265)=G265","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB265)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC265)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E266)","v":0},{"$f":"(Gosforth!G266+Dalpark!G266+Leandra!G266+Trichardt!G266+Ermelo!G266)=G266","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB266)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC266)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Dedicated ETC Toll Lanes (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E267)","v":0},{"$f":"(Gosforth!G267+Dalpark!G267+Leandra!G267+Trichardt!G267+Ermelo!G267)=G267","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB267)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC267)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E268)","v":0},{"$f":"(Gosforth!G268+Dalpark!G268+Leandra!G268+Trichardt!G268+Ermelo!G268)=G268","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB268)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC268)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3007","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E269)","v":0},{"$f":"(Gosforth!G269+Dalpark!G269+Leandra!G269+Trichardt!G269+Ermelo!G269)=G269","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB269)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC269)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3008","Provision of Documentation (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E270)","v":0},{"$f":"(Gosforth!G270+Dalpark!G270+Leandra!G270+Trichardt!G270+Ermelo!G270)=G270","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB270)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC270)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3009","Provision of Toll System Software and Hardware : AVC Systems for Mixed/ Manual/ ETC Lanes and/ or Dedicated ETC lanes (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E271)","v":0},{"$f":"(Gosforth!G271+Dalpark!G271+Leandra!G271+Trichardt!G271+Ermelo!G271)=G271","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB271)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC271)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E272)","v":0},{"$f":"(Gosforth!G272+Dalpark!G272+Leandra!G272+Trichardt!G272+Ermelo!G272)=G272","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB272)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC272)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3011","Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E273)","v":0},{"$f":"(Gosforth!G273+Dalpark!G273+Leandra!G273+Trichardt!G273+Ermelo!G273)=G273","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB273)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC273)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3012a","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode","No",{"$f":"SUM(Gosforth:Ermelo!E274)","v":0},{"$f":"(Gosforth!G274+Dalpark!G274+Leandra!G274+Trichardt!G274+Ermelo!G274)=G274","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB274)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC274)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3012b","Provision of Toll System Software and Hardware for replacement of the Legacy Toll System: For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E275)","v":0},{"$f":"(Gosforth!G275+Dalpark!G275+Leandra!G275+Trichardt!G275+Ermelo!G275)=G275","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB275)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC275)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E276)","v":0},{"$f":"(Gosforth!G276+Dalpark!G276+Leandra!G276+Trichardt!G276+Ermelo!G276)=G276","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB276)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC276)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E277)","v":0},{"$f":"(Gosforth!G277+Dalpark!G277+Leandra!G277+Trichardt!G277+Ermelo!G277)=G277","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC277)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4000","Electrical and Mechanical",null,null,{"$f":"(Gosforth!G278+Dalpark!G278+Leandra!G278+Trichardt!G278+Ermelo!G278)=G278","v":true},{"$f":"SUM(G280:G427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H280:H427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I280:I427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU280:BU427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-4001","Uninterrupted Power Supply (UPS) (If triggered Items)",null,null,{"$f":"(Gosforth!G279+Dalpark!G279+Leandra!G279+Trichardt!G279+Ermelo!G279)=G279","v":true}]
[null,"B-4001a","Static 6kVA UPS  (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E280)","v":6},{"$f":"(Gosforth!G280+Dalpark!G280+Leandra!G280+Trichardt!G280+Ermelo!G280)=G280","v":true},{"$f":"+SUM(H280:CC280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB280)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC280)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001b","UPS - Modular - 20kVA (Frame Capacity 60 kVA, N+1, 2 x modules) (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E281)","v":2},{"$f":"(Gosforth!G281+Dalpark!G281+Leandra!G281+Trichardt!G281+Ermelo!G281)=G281","v":true},{"$f":"+SUM(H281:CC281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB281)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC281)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001c","UPS - Modular - 40kVA (Frame Capacity 60 kVA, N+1, 3 x modules) (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E282)","v":7},{"$f":"(Gosforth!G282+Dalpark!G282+Leandra!G282+Trichardt!G282+Ermelo!G282)=G282","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB282)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC282)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001d","UPS - Modular - 60kVA (Frame Capacity 60 kVA, N+1, 4 x modules) (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E283)","v":2},{"$f":"(Gosforth!G283+Dalpark!G283+Leandra!G283+Trichardt!G283+Ermelo!G283)=G283","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB283)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC283)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001e","New 12V VRLA maintenance-free lead acid batteries (if triggered)","kWh",{"$f":"SUM(Gosforth:Ermelo!E284)","v":498},{"$f":"(Gosforth!G284+Dalpark!G284+Leandra!G284+Trichardt!G284+Ermelo!G284)=G284","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB284)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC284)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001f","UPS delivery to site","Km",{"$f":"SUM(Gosforth:Ermelo!E285)","v":{"v":1300,"d":"1,300"}},{"$f":"(Gosforth!G285+Dalpark!G285+Leandra!G285+Trichardt!G285+Ermelo!G285)=G285","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB285)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC285)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4002","Electrical : Supply and Installation","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E286)","v":0},{"$f":"(Gosforth!G286+Dalpark!G286+Leandra!G286+Trichardt!G286+Ermelo!G286)=G286","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB286)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC286)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003","Booth Air-conditioner and fresh air ventilation upgrade (if triggered items)",null,null,{"$f":"(Gosforth!G287+Dalpark!G287+Leandra!G287+Trichardt!G287+Ermelo!G287)=G287","v":true}]
[null,"B-4003a","New Inverter 9000BTU mid-wall split or cassette type air-conditioner","No",{"$f":"SUM(Gosforth:Ermelo!E288)","v":4},{"$f":"(Gosforth!G288+Dalpark!G288+Leandra!G288+Trichardt!G288+Ermelo!G288)=G288","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB288)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC288)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003b","New Inverter 12000BTU mid-wall split or cassette type air-conditioner","No",{"$f":"SUM(Gosforth:Ermelo!E289)","v":80},{"$f":"(Gosforth!G289+Dalpark!G289+Leandra!G289+Trichardt!G289+Ermelo!G289)=G289","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB289)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC289)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003c","New Inverter 18000BTU mid-wall split or cassette type air-conditioner","No",{"$f":"SUM(Gosforth:Ermelo!E290)","v":16},{"$f":"(Gosforth!G290+Dalpark!G290+Leandra!G290+Trichardt!G290+Ermelo!G290)=G290","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB290)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC290)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003d","New Inverter 24000BTU mid-wall split or cassette type air-conditioner","No",{"$f":"SUM(Gosforth:Ermelo!E291)","v":2},{"$f":"(Gosforth!G291+Dalpark!G291+Leandra!G291+Trichardt!G291+Ermelo!G291)=G291","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB291)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC291)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003e","New inverter VRV 18HP/48000BTU Heat recovery system (Leandra, Trichardt & Ermelo Toll Plazas)","No.",{"$f":"SUM(Gosforth:Ermelo!E292)","v":3},{"$f":"(Gosforth!G292+Dalpark!G292+Leandra!G292+Trichardt!G292+Ermelo!G292)=G292","v":true},{"$f":"+SUM(H292:CC292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB292)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC292)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003f","Preliminary Design (Gosforth & Dalpark Toll Plazas)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E293)","v":2},{"$f":"(Gosforth!G293+Dalpark!G293+Leandra!G293+Trichardt!G293+Ermelo!G293)=G293","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB293)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC293)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003g","Detail Design (Gosforth and Dalpark Toll Plazas)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E294)","v":2},{"$f":"(Gosforth!G294+Dalpark!G294+Leandra!G294+Trichardt!G294+Ermelo!G294)=G294","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB294)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC294)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003h","Tender process as per Employer SCM approved process (Gosforth and Dalpark Toll Plazas)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E295)","v":2},{"$f":"(Gosforth!G295+Dalpark!G295+Leandra!G295+Trichardt!G295+Ermelo!G295)=G295","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB295)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC295)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004","Energy and Power Management",null,null,{"$f":"(Gosforth!G296+Dalpark!G296+Leandra!G296+Trichardt!G296+Ermelo!G296)=G296","v":true}]
[null,"B-4004a","Power meter (Normal, Generator, Grid Tie inverter and battery storage)","No",{"$f":"SUM(Gosforth:Ermelo!E297)","v":28},{"$f":"(Gosforth!G297+Dalpark!G297+Leandra!G297+Trichardt!G297+Ermelo!G297)=G297","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB297)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC297)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004b","Energy and Power Management Software (EPMS) & license","No",{"$f":"SUM(Gosforth:Ermelo!E298)","v":1},{"$f":"(Gosforth!G298+Dalpark!G298+Leandra!G298+Trichardt!G298+Ermelo!G298)=G298","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB298)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC298)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004c","Device license (devices that will interface with the EPMS software)","No",{"$f":"SUM(Gosforth:Ermelo!E299)","v":35},{"$f":"(Gosforth!G299+Dalpark!G299+Leandra!G299+Trichardt!G299+Ermelo!G299)=G299","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB299)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC299)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004d","Preliminary Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E300)","v":5},{"$f":"(Gosforth!G300+Dalpark!G300+Leandra!G300+Trichardt!G300+Ermelo!G300)=G300","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB300)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC300)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004e","Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E301)","v":5},{"$f":"(Gosforth!G301+Dalpark!G301+Leandra!G301+Trichardt!G301+Ermelo!G301)=G301","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB301)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC301)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005","New generator and additional generator services due to extended power interruption (if triggered items)",null,null,{"$f":"(Gosforth!G302+Dalpark!G302+Leandra!G302+Trichardt!G302+Ermelo!G302)=G302","v":true}]
[null,"B-4005a","Generator 60kVA prime power for installation in generator room (Denne Road Ramp Toll Plazas)","No",{"$f":"SUM(Gosforth:Ermelo!E303)","v":1},{"$f":"(Gosforth!G303+Dalpark!G303+Leandra!G303+Trichardt!G303+Ermelo!G303)=G303","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB303)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC303)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005b","Generator 60kVA prime power with soundproof and weatherproof enclosure (Leandra Ramp Toll Plazas)","No",{"$f":"SUM(Gosforth:Ermelo!E304)","v":1},{"$f":"(Gosforth!G304+Dalpark!G304+Leandra!G304+Trichardt!G304+Ermelo!G304)=G304","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB304)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC304)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005c","Generator 100kVA prime power with soundproof and weatherproof enclosure (Gosforth West Ramp Toll Plaza)","No",{"$f":"SUM(Gosforth:Ermelo!E305)","v":1},{"$f":"(Gosforth!G305+Dalpark!G305+Leandra!G305+Trichardt!G305+Ermelo!G305)=G305","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB305)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC305)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005d","Generator 150kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Gosforth Toll Plaza)","No",{"$f":"SUM(Gosforth:Ermelo!E306)","v":1},{"$f":"(Gosforth!G306+Dalpark!G306+Leandra!G306+Trichardt!G306+Ermelo!G306)=G306","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB306)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC306)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005e","Generator 200kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Dalpark  Toll Plaza)","No",{"$f":"SUM(Gosforth:Ermelo!E307)","v":1},{"$f":"(Gosforth!G307+Dalpark!G307+Leandra!G307+Trichardt!G307+Ermelo!G307)=G307","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB307)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC307)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005f","Generator 250kVA prime power with soundproof and weatherproof enclosure (Leandra, Trichardt & Ermelo Toll Plazas)","No",{"$f":"SUM(Gosforth:Ermelo!E308)","v":3},{"$f":"(Gosforth!G308+Dalpark!G308+Leandra!G308+Trichardt!G308+Ermelo!G308)=G308","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB308)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC308)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005g","Generator Routine Service @ 250hrs","No",{"$f":"SUM(Gosforth:Ermelo!E309)","v":180},{"$f":"(Gosforth!G309+Dalpark!G309+Leandra!G309+Trichardt!G309+Ermelo!G309)=G309","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB309)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC309)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006","Generator AMF Controller & diesel bulk tank (if triggered items)",null,null,{"$f":"(Gosforth!G310+Dalpark!G310+Leandra!G310+Trichardt!G310+Ermelo!G310)=G310","v":true},{"$nulls":75},"."]
[null,"B-4006a","New Generator Automatic Main Failure (AMF) Controller (Leandra Toll Plaza))","No",{"$f":"SUM(Gosforth:Ermelo!E311)","v":2},{"$f":"(Gosforth!G311+Dalpark!G311+Leandra!G311+Trichardt!G311+Ermelo!G311)=G311","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB311)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC311)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006b","Add DSE 892 communication device (Dalpark, Denne Road & Ermelo Toll Plazas)","No",{"$f":"SUM(Gosforth:Ermelo!E312)","v":3},{"$f":"(Gosforth!G312+Dalpark!G312+Leandra!G312+Trichardt!G312+Ermelo!G312)=G312","v":true},{"$f":"+SUM(H312:CC312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB312)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC312)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006c","Add SG485 communication device (Gosforth West Ramp Toll Plazas)","No",{"$f":"SUM(Gosforth:Ermelo!E313)","v":1},{"$f":"(Gosforth!G313+Dalpark!G313+Leandra!G313+Trichardt!G313+Ermelo!G313)=G313","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB313)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC313)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006d","Diesel Bulk Storage Tank 2000lts, above ground – Detail design (Leandra Ramp Toll Plazas) (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E314)","v":1},{"$f":"(Gosforth!G314+Dalpark!G314+Leandra!G314+Trichardt!G314+Ermelo!G314)=G314","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB314)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC314)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006e","Diesel Bulk Storage Tank 2000lts, above ground – Tender or quotation process as per Employer SCM approved process (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E315)","v":1},{"$f":"(Gosforth!G315+Dalpark!G315+Leandra!G315+Trichardt!G315+Ermelo!G315)=G315","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB315)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC315)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007","Corrotion Protection and Painting at Toll Plazas",null,null,{"$f":"(Gosforth!G316+Dalpark!G316+Leandra!G316+Trichardt!G316+Ermelo!G316)=G316","v":true},{"$nulls":75},"."]
[null,"B-4007a","Preliminary Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E317)","v":0},{"$f":"(Gosforth!G317+Dalpark!G317+Leandra!G317+Trichardt!G317+Ermelo!G317)=G317","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB317)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC317)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007b","Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E318)","v":0},{"$f":"(Gosforth!G318+Dalpark!G318+Leandra!G318+Trichardt!G318+Ermelo!G318)=G318","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB318)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC318)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007c","Tender process as per Employer SCM approved process","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E319)","v":0},{"$f":"(Gosforth!G319+Dalpark!G319+Leandra!G319+Trichardt!G319+Ermelo!G319)=G319","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB319)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC319)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4008","Energy avoidance upgrades at Gosforth and Dalpark Toll Plazas (if triggered items)",null,null,{"$f":"(Gosforth!G320+Dalpark!G320+Leandra!G320+Trichardt!G320+Ermelo!G320)=G320","v":true},{"$nulls":75},"."]
[null,"B-4008a","Supply and install eco-friendly and SABS approved building ceiling insulation.","m²",{"$f":"SUM(Gosforth:Ermelo!E321)","v":{"v":1080,"d":"1,080"}},{"$f":"(Gosforth!G321+Dalpark!G321+Leandra!G321+Trichardt!G321+Ermelo!G321)=G321","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB321)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC321)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009","New Power Skirting (Gosforth and Dalpark Toll Plazas)",null,null,{"$f":"(Gosforth!G322+Dalpark!G322+Leandra!G322+Trichardt!G322+Ermelo!G322)=G322","v":true},{"$nulls":75},"."]
[null,"B-4009a","New electrical 3 x compartment power skirting","Metre",{"$f":"SUM(Gosforth:Ermelo!E323)","v":108},{"$f":"(Gosforth!G323+Dalpark!G323+Leandra!G323+Trichardt!G323+Ermelo!G323)=G323","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB323)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC323)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009b","16A socket outlets for power skirting","No",{"$f":"SUM(Gosforth:Ermelo!E324)","v":68},{"$f":"(Gosforth!G324+Dalpark!G324+Leandra!G324+Trichardt!G324+Ermelo!G324)=G324","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB324)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC324)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4010","Fire Dection System (Gosforth & Dalpark Toll Plazas)",null,null,{"$f":"(Gosforth!G325+Dalpark!G325+Leandra!G325+Trichardt!G325+Ermelo!G325)=G325","v":true},{"$nulls":75},"."]
[null,"B-4010a","Fire detection system complete","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E326)","v":2},{"$f":"(Gosforth!G326+Dalpark!G326+Leandra!G326+Trichardt!G326+Ermelo!G326)=G326","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB326)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC326)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011","SCADA system (Minimum 72 scan points per Control Centre)",null,null,{"$f":"(Gosforth!G327+Dalpark!G327+Leandra!G327+Trichardt!G327+Ermelo!G327)=G327","v":true},{"$nulls":75},"."]
[null,"B-4011a","Mylar/Belden shielded or similar cabling including cable support system","m",{"$f":"SUM(Gosforth:Ermelo!E328)","v":{"v":1500,"d":"1,500"}},{"$f":"(Gosforth!G328+Dalpark!G328+Leandra!G328+Trichardt!G328+Ermelo!G328)=G328","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB328)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC328)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011b","SCADA Computer complete including storage (minimum one 1,5-year data) per Toll Plaza","No",{"$f":"SUM(Gosforth:Ermelo!E329)","v":5},{"$f":"(Gosforth!G329+Dalpark!G329+Leandra!G329+Trichardt!G329+Ermelo!G329)=G329","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB329)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC329)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011c","SCADA software setup and configuration per integrated system as listed below (1 - Generator)","No",{"$f":"SUM(Gosforth:Ermelo!E330)","v":8},{"$f":"(Gosforth!G330+Dalpark!G330+Leandra!G330+Trichardt!G330+Ermelo!G330)=G330","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB330)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC330)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011d","SCADA software setup and configuration per integrated system as listed below (2 – Bulk Fuel)","No",{"$f":"SUM(Gosforth:Ermelo!E331)","v":8},{"$f":"(Gosforth!G331+Dalpark!G331+Leandra!G331+Trichardt!G331+Ermelo!G331)=G331","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB331)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC331)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011e","SCADA software setup and configuration per integrated system as listed below (3 - UPS)","No",{"$f":"SUM(Gosforth:Ermelo!E332)","v":17},{"$f":"(Gosforth!G332+Dalpark!G332+Leandra!G332+Trichardt!G332+Ermelo!G332)=G332","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB332)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC332)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011f","SCADA software setup and configuration per integrated system as listed below (4 – Electrical Fence).","No",{"$f":"SUM(Gosforth:Ermelo!E333)","v":2},{"$f":"(Gosforth!G333+Dalpark!G333+Leandra!G333+Trichardt!G333+Ermelo!G333)=G333","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB333)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC333)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011g","SCADA software setup and configuration per integrated system as listed below (5 – Fresh air system)","No",{"$f":"SUM(Gosforth:Ermelo!E334)","v":5},{"$f":"(Gosforth!G334+Dalpark!G334+Leandra!G334+Trichardt!G334+Ermelo!G334)=G334","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB334)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC334)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011h","SCADA software setup and configuration per integrated system as listed below (6 – Power meter)","No",{"$f":"SUM(Gosforth:Ermelo!E335)","v":32},{"$f":"(Gosforth!G335+Dalpark!G335+Leandra!G335+Trichardt!G335+Ermelo!G335)=G335","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB335)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC335)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011i","SCADA software setup and configuration per integrated system as listed below (7 – PV System)","No",{"$f":"SUM(Gosforth:Ermelo!E336)","v":9},{"$f":"(Gosforth!G336+Dalpark!G336+Leandra!G336+Trichardt!G336+Ermelo!G336)=G336","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB336)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC336)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011j","SCADA software setup and configuration per integrated system as listed below (8 – Temperature sensor)","No",{"$f":"SUM(Gosforth:Ermelo!E337)","v":15},{"$f":"(Gosforth!G337+Dalpark!G337+Leandra!G337+Trichardt!G337+Ermelo!G337)=G337","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB337)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC337)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011k","SCADA software setup and configuration per integrated system as listed below (9 – Fire control panel)","No",{"$f":"SUM(Gosforth:Ermelo!E338)","v":9},{"$f":"(Gosforth!G338+Dalpark!G338+Leandra!G338+Trichardt!G338+Ermelo!G338)=G338","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB338)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC338)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011l","PLC interface between devices and SCADA computer","No",{"$f":"SUM(Gosforth:Ermelo!E339)","v":11},{"$f":"(Gosforth!G339+Dalpark!G339+Leandra!G339+Trichardt!G339+Ermelo!G339)=G339","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB339)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC339)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011m","GMS Module to send SMS's to the Contractor and ER and to access the system as secondary communication","No",{"$f":"SUM(Gosforth:Ermelo!E340)","v":11},{"$f":"(Gosforth!G340+Dalpark!G340+Leandra!G340+Trichardt!G340+Ermelo!G340)=G340","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB340)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC340)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011n","Preliminary Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E341)","v":5},{"$f":"(Gosforth!G341+Dalpark!G341+Leandra!G341+Trichardt!G341+Ermelo!G341)=G341","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB341)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC341)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011o","Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E342)","v":5},{"$f":"(Gosforth!G342+Dalpark!G342+Leandra!G342+Trichardt!G342+Ermelo!G342)=G342","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB342)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC342)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4012","Photovoltaic with Battery Energy Storage Solution (All Control Centres)",null,null,{"$f":"(Gosforth!G343+Dalpark!G343+Leandra!G343+Trichardt!G343+Ermelo!G343)=G343","v":true},{"$nulls":75},"."]
[null,"B-4012a","Preliminary Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E344)","v":5},{"$f":"(Gosforth!G344+Dalpark!G344+Leandra!G344+Trichardt!G344+Ermelo!G344)=G344","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB344)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC344)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4012b","Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E345)","v":5},{"$f":"(Gosforth!G345+Dalpark!G345+Leandra!G345+Trichardt!G345+Ermelo!G345)=G345","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB345)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC345)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4012c","Tender process as per Employer CRM approved process","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E346)","v":5},{"$f":"(Gosforth!G346+Dalpark!G346+Leandra!G346+Trichardt!G346+Ermelo!G346)=G346","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB346)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC346)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4013","Energy avoidance upgrades at Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)",{"$nulls":78},"."]
[null,"B-4013a","Domestic Integrated Heat Pump","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E348)","v":3},{"$f":"(Gosforth!G348+Dalpark!G348+Leandra!G348+Trichardt!G348+Ermelo!G348)=G348","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB348)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC348)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4014","Solar Photovoltaic carport at Gosforth, Dalpark, Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)",null,null,{"$f":"(Gosforth!G349+Dalpark!G349+Leandra!G349+Trichardt!G349+Ermelo!G349)=G349","v":true},{"$nulls":75},"."]
[null,"B-4014a","Preliminary Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E350)","v":5},{"$f":"(Gosforth!G350+Dalpark!G350+Leandra!G350+Trichardt!G350+Ermelo!G350)=G350","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB350)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC350)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4014b","Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E351)","v":5},{"$f":"(Gosforth!G351+Dalpark!G351+Leandra!G351+Trichardt!G351+Ermelo!G351)=G351","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB351)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC351)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4014c","Tender process as per Employer SCM approved process","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E352)","v":5},{"$f":"(Gosforth!G352+Dalpark!G352+Leandra!G352+Trichardt!G352+Ermelo!G352)=G352","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB352)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC352)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015","Supply and installation of masts for Road and Area Lighting",null,null,{"$f":"(Gosforth!G353+Dalpark!G353+Leandra!G353+Trichardt!G353+Ermelo!G353)=G353","v":true},{"$nulls":75},"."]
[null,"B-4015a","P1, 10m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No",{"$f":"SUM(Gosforth:Ermelo!E354)","v":1},{"$f":"(Gosforth!G354+Dalpark!G354+Leandra!G354+Trichardt!G354+Ermelo!G354)=G354","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB354)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC354)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015b","P1B, Mast base for 10m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No",{"$f":"SUM(Gosforth:Ermelo!E355)","v":1},{"$f":"(Gosforth!G355+Dalpark!G355+Leandra!G355+Trichardt!G355+Ermelo!G355)=G355","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB355)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC355)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015c","P2, 15m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No",{"$f":"SUM(Gosforth:Ermelo!E356)","v":1},{"$f":"(Gosforth!G356+Dalpark!G356+Leandra!G356+Trichardt!G356+Ermelo!G356)=G356","v":true},{"$f":"+SUM(H356:CC356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB356)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC356)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015d","P2B, Mast base for 15m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No",{"$f":"SUM(Gosforth:Ermelo!E357)","v":1},{"$f":"(Gosforth!G357+Dalpark!G357+Leandra!G357+Trichardt!G357+Ermelo!G357)=G357","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB357)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC357)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015e","P3, 18m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No",{"$f":"SUM(Gosforth:Ermelo!E358)","v":1},{"$f":"(Gosforth!G358+Dalpark!G358+Leandra!G358+Trichardt!G358+Ermelo!G358)=G358","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB358)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC358)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015f","P3B, Mast base for 18m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No",{"$f":"SUM(Gosforth:Ermelo!E359)","v":1},{"$f":"(Gosforth!G359+Dalpark!G359+Leandra!G359+Trichardt!G359+Ermelo!G359)=G359","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB359)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC359)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015g","P4, 8m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No",{"$f":"SUM(Gosforth:Ermelo!E360)","v":1},{"$f":"(Gosforth!G360+Dalpark!G360+Leandra!G360+Trichardt!G360+Ermelo!G360)=G360","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB360)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC360)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015h","P5, 10m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No",{"$f":"SUM(Gosforth:Ermelo!E361)","v":1},{"$f":"(Gosforth!G361+Dalpark!G361+Leandra!G361+Trichardt!G361+Ermelo!G361)=G361","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB361)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC361)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015i","P6, 12m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No",{"$f":"SUM(Gosforth:Ermelo!E362)","v":1},{"$f":"(Gosforth!G362+Dalpark!G362+Leandra!G362+Trichardt!G362+Ermelo!G362)=G362","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB362)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC362)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015j","Allow for transport cost (truck with crane) (rate per km) from the pole/mast manufacturer to the Toll Plaza","km",{"$f":"SUM(Gosforth:Ermelo!E363)","v":600},{"$f":"(Gosforth!G363+Dalpark!G363+Leandra!G363+Trichardt!G363+Ermelo!G363)=G363","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB363)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC363)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015k","Mast and pole structure maintenance.","m²",{"$f":"SUM(Gosforth:Ermelo!E364)","v":780},{"$f":"(Gosforth!G364+Dalpark!G364+Leandra!G364+Trichardt!G364+Ermelo!G364)=G364","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB364)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC364)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015l","Preliminary Design - (road and area lighting upgrade to LED luminaires)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E365)","v":4},{"$f":"(Gosforth!G365+Dalpark!G365+Leandra!G365+Trichardt!G365+Ermelo!G365)=G365","v":true},{"$f":"+SUM(H365:CC365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB365)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC365)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015m","Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E366)","v":4},{"$f":"(Gosforth!G366+Dalpark!G366+Leandra!G366+Trichardt!G366+Ermelo!G366)=G366","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB366)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC366)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015n","Tender process as per Employer SCM approved process","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E367)","v":4},{"$f":"(Gosforth!G367+Dalpark!G367+Leandra!G367+Trichardt!G367+Ermelo!G367)=G367","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB367)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC367)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016","Security Cameras",null,null,{"$f":"(Gosforth!G368+Dalpark!G368+Leandra!G368+Trichardt!G368+Ermelo!G368)=G368","v":true}]
[null,"B-4016-a","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics.","No",{"$f":"SUM(Gosforth:Ermelo!E369)","v":48},{"$f":"(Gosforth!G369+Dalpark!G369+Leandra!G369+Trichardt!G369+Ermelo!G369)=G369","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB369)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC369)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016-b","GPRS control panel, weatherproof, wireless and battery operated for commercial outdoor application.","No",{"$f":"SUM(Gosforth:Ermelo!E370)","v":16},{"$f":"(Gosforth!G370+Dalpark!G370+Leandra!G370+Trichardt!G370+Ermelo!G370)=G370","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB370)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC370)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017","Trenching and Backfilling",null,null,{"$f":"(Gosforth!G371+Dalpark!G371+Leandra!G371+Trichardt!G371+Ermelo!G371)=G371","v":true},{"$nulls":75},"."]
[null,"B-4017a","Trenching - Type A (hand trenched) (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E372)","v":50},{"$f":"(Gosforth!G372+Dalpark!G372+Leandra!G372+Trichardt!G372+Ermelo!G372)=G372","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB372)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC372)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017b","Trenching - Type D/E (hand trenched) (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E373)","v":50},{"$f":"(Gosforth!G373+Dalpark!G373+Leandra!G373+Trichardt!G373+Ermelo!G373)=G373","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB373)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC373)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017c","Bedding and backfill - Type A (backfill in minimum layers of 150mm) (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E374)","v":50},{"$f":"(Gosforth!G374+Dalpark!G374+Leandra!G374+Trichardt!G374+Ermelo!G374)=G374","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB374)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC374)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017d","Bedding and backfill - Type D/E (backfill in minimum layers of 150mm) (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E375)","v":50},{"$f":"(Gosforth!G375+Dalpark!G375+Leandra!G375+Trichardt!G375+Ermelo!G375)=G375","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB375)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC375)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018","Cabling",null,null,{"$f":"(Gosforth!G376+Dalpark!G376+Leandra!G376+Trichardt!G376+Ermelo!G376)=G376","v":true},{"$nulls":75},"."]
[null,"B-4018a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable -4mm2 Cu ECC (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E377)","v":125},{"$f":"(Gosforth!G377+Dalpark!G377+Leandra!G377+Trichardt!G377+Ermelo!G377)=G377","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB377)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC377)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E378)","v":125},{"$f":"(Gosforth!G378+Dalpark!G378+Leandra!G378+Trichardt!G378+Ermelo!G378)=G378","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB378)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC378)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E379)","v":125},{"$f":"(Gosforth!G379+Dalpark!G379+Leandra!G379+Trichardt!G379+Ermelo!G379)=G379","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB379)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC379)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E380)","v":125},{"$f":"(Gosforth!G380+Dalpark!G380+Leandra!G380+Trichardt!G380+Ermelo!G380)=G380","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB380)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC380)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E381)","v":125},{"$f":"(Gosforth!G381+Dalpark!G381+Leandra!G381+Trichardt!G381+Ermelo!G381)=G381","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB381)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC381)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018f","BCEW - 4mm2 Cu - core cable (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E382)","v":125},{"$f":"(Gosforth!G382+Dalpark!G382+Leandra!G382+Trichardt!G382+Ermelo!G382)=G382","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB382)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC382)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018g","BCEW - 6mm2 Cu - core cable (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E383)","v":125},{"$f":"(Gosforth!G383+Dalpark!G383+Leandra!G383+Trichardt!G383+Ermelo!G383)=G383","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB383)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC383)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4018h","BCEW - 10mm2 Cu - core cable (If triggered)","m",{"$f":"SUM(Gosforth:Ermelo!E384)","v":125},{"$f":"(Gosforth!G384+Dalpark!G384+Leandra!G384+Trichardt!G384+Ermelo!G384)=G384","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB384)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC384)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019","Cable Terminations",null,null,{"$f":"(Gosforth!G385+Dalpark!G385+Leandra!G385+Trichardt!G385+Ermelo!G385)=G385","v":true},{"$nulls":75},"."]
[null,"B-4019a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 4mm2 Cu ECC (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E386)","v":10},{"$f":"(Gosforth!G386+Dalpark!G386+Leandra!G386+Trichardt!G386+Ermelo!G386)=G386","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB386)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC386)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E387)","v":10},{"$f":"(Gosforth!G387+Dalpark!G387+Leandra!G387+Trichardt!G387+Ermelo!G387)=G387","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB387)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC387)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E388)","v":10},{"$f":"(Gosforth!G388+Dalpark!G388+Leandra!G388+Trichardt!G388+Ermelo!G388)=G388","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB388)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC388)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E389)","v":10},{"$f":"(Gosforth!G389+Dalpark!G389+Leandra!G389+Trichardt!G389+Ermelo!G389)=G389","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB389)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC389)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E390)","v":10},{"$f":"(Gosforth!G390+Dalpark!G390+Leandra!G390+Trichardt!G390+Ermelo!G390)=G390","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB390)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC390)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019f","BCEW - 4mm2 Cu - core cable termination (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E391)","v":10},{"$f":"(Gosforth!G391+Dalpark!G391+Leandra!G391+Trichardt!G391+Ermelo!G391)=G391","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB391)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC391)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019g","BCEW - 6mm2 Cu - core cable termination (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E392)","v":10},{"$f":"(Gosforth!G392+Dalpark!G392+Leandra!G392+Trichardt!G392+Ermelo!G392)=G392","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB392)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC392)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4019h","BCEW - 10mm2 Cu - core cable termination (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E393)","v":10},{"$f":"(Gosforth!G393+Dalpark!G393+Leandra!G393+Trichardt!G393+Ermelo!G393)=G393","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB393)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC393)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4020","Cable Joints",null,null,{"$f":"(Gosforth!G394+Dalpark!G394+Leandra!G394+Trichardt!G394+Ermelo!G394)=G394","v":true},{"$nulls":75},"."]
[null,"B-4020a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 4mm2 Cu (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E395)","v":5},{"$f":"(Gosforth!G395+Dalpark!G395+Leandra!G395+Trichardt!G395+Ermelo!G395)=G395","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB395)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC395)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4020b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 6mm2 Cu (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E396)","v":5},{"$f":"(Gosforth!G396+Dalpark!G396+Leandra!G396+Trichardt!G396+Ermelo!G396)=G396","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB396)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC396)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4020c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 10mm2 Cu (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E397)","v":5},{"$f":"(Gosforth!G397+Dalpark!G397+Leandra!G397+Trichardt!G397+Ermelo!G397)=G397","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB397)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC397)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4020d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 16mm2 Cu (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E398)","v":5},{"$f":"(Gosforth!G398+Dalpark!G398+Leandra!G398+Trichardt!G398+Ermelo!G398)=G398","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB398)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC398)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4020e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 35mm2 Al ECC (If triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E399)","v":5},{"$f":"(Gosforth!G399+Dalpark!G399+Leandra!G399+Trichardt!G399+Ermelo!G399)=G399","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB399)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC399)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4021","Fibre optic cable upgrade",null,null,{"$f":"(Gosforth!G400+Dalpark!G400+Leandra!G400+Trichardt!G400+Ermelo!G400)=G400","v":true},{"$nulls":75},"."]
[null,"B-4021a","Preliminary Design (Fibre optic cable upgrade)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E401)","v":3},{"$f":"(Gosforth!G401+Dalpark!G401+Leandra!G401+Trichardt!G401+Ermelo!G401)=G401","v":true},{"$f":"+SUM(H401:CC401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB401)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC401)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4021b","Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E402)","v":3},{"$f":"(Gosforth!G402+Dalpark!G402+Leandra!G402+Trichardt!G402+Ermelo!G402)=G402","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB402)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC402)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4021c","Tender process as per Employer SCM approved process","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E403)","v":3},{"$f":"(Gosforth!G403+Dalpark!G403+Leandra!G403+Trichardt!G403+Ermelo!G403)=G403","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB403)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC403)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4022","New LED luminaires for Gosforth and Dalpark Mainline Toll Plazas",null,null,{"$f":"(Gosforth!G404+Dalpark!G404+Leandra!G404+Trichardt!G404+Ermelo!G404)=G404","v":true},{"$nulls":75},"."]
[null,"B-4022a","LR 1 - Supply and install new recessed LED luminaires for the control building rooms to replace the existing ","No",{"$f":"SUM(Gosforth:Ermelo!E405)","v":176},{"$f":"(Gosforth!G405+Dalpark!G405+Leandra!G405+Trichardt!G405+Ermelo!G405)=G405","v":true},{"$f":"+SUM(H405:CC405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB405)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC405)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4022b","LR 2 - Supply and install new surface mounted LED luminaires for the control building to replace the existing ","No",{"$f":"SUM(Gosforth:Ermelo!E406)","v":140},{"$f":"(Gosforth!G406+Dalpark!G406+Leandra!G406+Trichardt!G406+Ermelo!G406)=G406","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB406)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC406)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4022c","LMS 1 - Supply and install new occupancy sensor","No",{"$f":"SUM(Gosforth:Ermelo!E407)","v":70},{"$f":"(Gosforth!G407+Dalpark!G407+Leandra!G407+Trichardt!G407+Ermelo!G407)=G407","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB407)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC407)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4023","New LED lamps for Ermelo, Trichardt and Leandra Mainline Toll Plazas",null,{"$f":"SUM(Gosforth:Ermelo!E408)","v":0},{"$f":"(Gosforth!G408+Dalpark!G408+Leandra!G408+Trichardt!G408+Ermelo!G408)=G408","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB408)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC408)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4023a","LA 1 - New High efficiency LED lamp upgrade for existing luminaires","No.",{"$f":"SUM(Gosforth:Ermelo!E409)","v":390},{"$f":"(Gosforth!G409+Dalpark!G409+Leandra!G409+Trichardt!G409+Ermelo!G409)=G409","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB409)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC409)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4023b","LB 1 - Modify existing luminaire to allow new LED lamps to operate on direct mains","No.",{"$f":"SUM(Gosforth:Ermelo!E410)","v":195},{"$f":"(Gosforth!G410+Dalpark!G410+Leandra!G410+Trichardt!G410+Ermelo!G410)=G410","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB410)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC410)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4023c","LMS 1 - Occupancy sensor","No.",{"$f":"SUM(Gosforth:Ermelo!E411)","v":0},{"$f":"(Gosforth!G411+Dalpark!G411+Leandra!G411+Trichardt!G411+Ermelo!G411)=G411","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB411)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC411)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4024","New Sump pumps (Ermelo Toll Plaza)",null,null,{"$f":"(Gosforth!G412+Dalpark!G412+Leandra!G412+Trichardt!G412+Ermelo!G412)=G412","v":true},{"$nulls":75},"."]
[null,"B-4024a","New fixed sump pump tunnel and manhole","No.",{"$f":"SUM(Gosforth:Ermelo!E413)","v":1},{"$f":"(Gosforth!G413+Dalpark!G413+Leandra!G413+Trichardt!G413+Ermelo!G413)=G413","v":true},{"$f":"+SUM(H413:CC413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB413)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC413)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4024b","New portable sump pump tunnel and manhole","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E414)","v":1},{"$f":"(Gosforth!G414+Dalpark!G414+Leandra!G414+Trichardt!G414+Ermelo!G414)=G414","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB414)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC414)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4025","Alarm annunciator panel for Gosforth mainline, Gosforth West, Dalpark and Denne Road Toll Plazas",null,null,{"$f":"(Gosforth!G415+Dalpark!G415+Leandra!G415+Trichardt!G415+Ermelo!G415)=G415","v":true},{"$nulls":75},"."]
[null,"B-4025a","New alarm annunciator panel – Preliminary Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E416)","v":2},{"$f":"(Gosforth!G416+Dalpark!G416+Leandra!G416+Trichardt!G416+Ermelo!G416)=G416","v":true},{"$f":"+SUM(H416:CC416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB416)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC416)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4025b","New alarm annunciator panel - Detail Design","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E417)","v":2},{"$f":"(Gosforth!G417+Dalpark!G417+Leandra!G417+Trichardt!G417+Ermelo!G417)=G417","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB417)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC417)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4025c","Tender process as per Employer SCM approved process","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E418)","v":2},{"$f":"(Gosforth!G418+Dalpark!G418+Leandra!G418+Trichardt!G418+Ermelo!G418)=G418","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB418)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC418)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4026","Tunnel security screen (Gosforth & Dalpark Toll Plazas)",null,null,{"$f":"(Gosforth!G419+Dalpark!G419+Leandra!G419+Trichardt!G419+Ermelo!G419)=G419","v":true},{"$nulls":75},"."]
[null,"B-4026a","Supply and install new screen gate in the tunnel","No.",{"$f":"SUM(Gosforth:Ermelo!E420)","v":2},{"$f":"(Gosforth!G420+Dalpark!G420+Leandra!G420+Trichardt!G420+Ermelo!G420)=G420","v":true},{"$f":"+SUM(H420:CC420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB420)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC420)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4027","Medium voltage power cable (Gosforth Toll Plaza)",null,null,{"$f":"(Gosforth!G421+Dalpark!G421+Leandra!G421+Trichardt!G421+Ermelo!G421)=G421","v":true},{"$nulls":75},"."]
[null,"B-4027a","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable (Armoured)","m",{"$f":"SUM(Gosforth:Ermelo!E422)","v":{"v":1100,"d":"1,100"}},{"$f":"(Gosforth!G422+Dalpark!G422+Leandra!G422+Trichardt!G422+Ermelo!G422)=G422","v":true},{"$f":"+SUM(H422:CC422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB422)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC422)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4027b","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable joint","No.",{"$f":"SUM(Gosforth:Ermelo!E423)","v":5},{"$f":"(Gosforth!G423+Dalpark!G423+Leandra!G423+Trichardt!G423+Ermelo!G423)=G423","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB423)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC423)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4027c","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable termination (all three cores)","No.",{"$f":"SUM(Gosforth:Ermelo!E424)","v":2},{"$f":"(Gosforth!G424+Dalpark!G424+Leandra!G424+Trichardt!G424+Ermelo!G424)=G424","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB424)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC424)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4027d","Testing and ECOC","No.",{"$f":"SUM(Gosforth:Ermelo!E425)","v":1},{"$f":"(Gosforth!G425+Dalpark!G425+Leandra!G425+Trichardt!G425+Ermelo!G425)=G425","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB425)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC425)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4028","Cat ladder for the lane canopies (Denne Road Ramp Toll Plazas)",null,null,{"$f":"(Gosforth!G426+Dalpark!G426+Leandra!G426+Trichardt!G426+Ermelo!G426)=G426","v":true},{"$nulls":75},"."]
[null,"B-4028a","New cat ladder","No.",{"$f":"SUM(Gosforth:Ermelo!E427)","v":2},{"$f":"(Gosforth!G427+Dalpark!G427+Leandra!G427+Trichardt!G427+Ermelo!G427)=G427","v":true},{"$f":"+SUM(H427:CC427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC427)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5000","Miscellaneous: Other Payment Items",null,null,{"$f":"(Gosforth!G428+Dalpark!G428+Leandra!G428+Trichardt!G428+Ermelo!G428)=G428","v":true},{"$f":"SUM(G429:G431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H429:H431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT429:BT431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-5001","Access Control System Complete","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E429)","v":5},{"$f":"(Gosforth!G429+Dalpark!G429+Leandra!G429+Trichardt!G429+Ermelo!G429)=G429","v":true},{"$f":"+SUM(H429:CC429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB429)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC429)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5002","Intercom System Complete","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E430)","v":5},{"$f":"(Gosforth!G430+Dalpark!G430+Leandra!G430+Trichardt!G430+Ermelo!G430)=G430","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB430)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC430)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5003","Call Centre System","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E431)","v":5},{"$f":"(Gosforth!G431+Dalpark!G431+Leandra!G431+Trichardt!G431+Ermelo!G431)=G431","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC431)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6000","Provisional Sums",null,null,{"$f":"(Gosforth!G432+Dalpark!G432+Leandra!G432+Trichardt!G432+Ermelo!G432)=G432","v":true},{"$f":"SUM(G433:G466)","v":{"v":171189580,"d":"171,189,580.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM433:AM466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.67,"d":"28,531,596.67"},{"v":0,"d":"0.00"},{"$f":"SUM(BS433:BS466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28531596.65,"d":"28,531,596.65"},"."]
[null,"B-6001a",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (\" & TEXT(G433,\"##### ####\") &\")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (2 520 000)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E433)","v":5},{"$f":"(Gosforth!G433+Dalpark!G433+Leandra!G433+Trichardt!G433+Ermelo!G433)=G433","v":true},{"$f":"+SUM(H433:CC433)","v":{"v":2520000,"d":"2,520,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U433)","v":{"v":420000,"d":"420,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG433)","v":{"v":420000,"d":"420,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS433)","v":{"v":420000,"d":"420,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE433)","v":{"v":420000,"d":"420,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ433)","v":{"v":420000,"d":"420,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB433)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC433)","v":{"v":420000,"d":"420,000.00"}},"."]
[null,"B-6001b",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (\" & TEXT(F434,\"#.##%\") & \")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E434)","v":{"v":2520000,"d":"2,520,000"}},{"$f":"(Gosforth!G434+Dalpark!G434+Leandra!G434+Trichardt!G434+Ermelo!G434)=G434","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB434)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC434)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6002a",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (\"& TEXT(F435,\"#####,####\") &\")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E435)","v":5},{"$f":"(Gosforth!G435+Dalpark!G435+Leandra!G435+Trichardt!G435+Ermelo!G435)=G435","v":true},{"v":12050000,"d":"12,050,000.00"},{"$f":"SUM(Gosforth:Ermelo!H435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U435)","v":{"v":2008333.34,"d":"2,008,333.34"}},{"$f":"SUM(Gosforth:Ermelo!V435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG435)","v":{"v":2008333.34,"d":"2,008,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AH435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS435)","v":{"v":2008333.34,"d":"2,008,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AT435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE435)","v":{"v":2008333.34,"d":"2,008,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BF435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ435)","v":{"v":2008333.34,"d":"2,008,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BR435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB435)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC435)","v":{"v":2008333.3,"d":"2,008,333.30"}},"."]
[null,"B-6002b",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (\" & TEXT(F436,\"#.##%\") & \")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E436)","v":{"v":12050000,"d":"12,050,000"}},{"$f":"(Gosforth!G436+Dalpark!G436+Leandra!G436+Trichardt!G436+Ermelo!G436)=G436","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB436)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC436)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F437,\"#####,####\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E437)","v":5},{"$f":"(Gosforth!G437+Dalpark!G437+Leandra!G437+Trichardt!G437+Ermelo!G437)=G437","v":true},{"v":1800000,"d":"1,800,000.00"},{"$f":"SUM(Gosforth:Ermelo!H437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U437)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG437)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS437)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE437)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ437)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB437)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC437)","v":{"v":300000,"d":"300,000.00"}},"."]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (\" & TEXT(F438,\"#.##%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E438)","v":{"v":1800000,"d":"1,800,000"}},{"$f":"(Gosforth!G438+Dalpark!G438+Leandra!G438+Trichardt!G438+Ermelo!G438)=G438","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB438)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC438)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004a",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F439,\"#####,####\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E439)","v":5},{"$f":"(Gosforth!G439+Dalpark!G439+Leandra!G439+Trichardt!G439+Ermelo!G439)=G439","v":true},{"v":360000,"d":"360,000.00"},{"$f":"SUM(Gosforth:Ermelo!H439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U439)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG439)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS439)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE439)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ439)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB439)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC439)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6004b",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (\"& TEXT(F440,\"#.##%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E440)","v":{"v":360000,"d":"360,000"}},{"$f":"(Gosforth!G440+Dalpark!G440+Leandra!G440+Trichardt!G440+Ermelo!G440)=G440","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB440)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC440)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004c",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (\"& TEXT(F441,\"#####,####\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E441)","v":5},{"$f":"(Gosforth!G441+Dalpark!G441+Leandra!G441+Trichardt!G441+Ermelo!G441)=G441","v":true},{"v":360000,"d":"360,000.00"},{"$f":"SUM(Gosforth:Ermelo!H441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U441)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG441)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS441)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE441)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ441)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB441)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC441)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6004d",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (\"& TEXT(F442,\"#.##%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E442)","v":{"v":360000,"d":"360,000"}},{"$f":"(Gosforth!G442+Dalpark!G442+Leandra!G442+Trichardt!G442+Ermelo!G442)=G442","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB442)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC442)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005a",{"$f":"\"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F443,\"#####,####\") &\")\"","v":"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E443)","v":5},{"$f":"(Gosforth!G443+Dalpark!G443+Leandra!G443+Trichardt!G443+Ermelo!G443)=G443","v":true},{"v":360000,"d":"360,000.00"},{"$f":"SUM(Gosforth:Ermelo!H443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U443)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG443)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS443)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE443)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ443)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB443)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC443)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6005b",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (\"& TEXT(F444,\"#.##%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E444)","v":{"v":360000,"d":"360,000"}},{"$f":"(Gosforth!G444+Dalpark!G444+Leandra!G444+Trichardt!G444+Ermelo!G444)=G444","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB444)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC444)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005c",{"$f":"\"Customer Service Kiosks at Toll Plazas - Procurement of Kiosks Supply and Installation (\"& TEXT(F445,\"#####,####\") &\")\"","v":"Customer Service Kiosks at Toll Plazas - Procurement of Kiosks Supply and Installation (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E445)","v":5},{"$f":"(Gosforth!G445+Dalpark!G445+Leandra!G445+Trichardt!G445+Ermelo!G445)=G445","v":true},{"v":360000,"d":"360,000.00"},{"$f":"SUM(Gosforth:Ermelo!H445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U445)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG445)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS445)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE445)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ445)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB445)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC445)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6005d",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (\"& TEXT(F446,\"#.##%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E446)","v":{"v":360000,"d":"360,000"}},{"$f":"(Gosforth!G446+Dalpark!G446+Leandra!G446+Trichardt!G446+Ermelo!G446)=G446","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB446)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC446)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006a",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Allowance for Customer Service Kiosks Planning and Design (\" & TEXT(F447,\"#####,####\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Allowance for Customer Service Kiosks Planning and Design (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E447)","v":5},{"$f":"(Gosforth!G447+Dalpark!G447+Leandra!G447+Trichardt!G447+Ermelo!G447)=G447","v":true},{"v":360000,"d":"360,000.00"},{"$f":"SUM(Gosforth:Ermelo!H447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U447)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG447)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS447)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE447)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ447)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB447)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC447)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6006b",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (\"& TEXT(F448,\"#.##%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E448)","v":{"v":360000,"d":"360,000"}},{"$f":"(Gosforth!G448+Dalpark!G448+Leandra!G448+Trichardt!G448+Ermelo!G448)=G448","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB448)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC448)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Procurement of Kiosks Supply and Installation (\" & TEXT(F449,\"#####,####\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Procurement of Kiosks Supply and Installation (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E449)","v":5},{"$f":"(Gosforth!G449+Dalpark!G449+Leandra!G449+Trichardt!G449+Ermelo!G449)=G449","v":true},{"v":360000,"d":"360,000.00"},{"$f":"SUM(Gosforth:Ermelo!H449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U449)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG449)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS449)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE449)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ449)","v":{"v":60000,"d":"60,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB449)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC449)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6006d",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (\"& TEXT(F450,\"%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E450)","v":{"v":360000,"d":"360,000"}},{"$f":"(Gosforth!G450+Dalpark!G450+Leandra!G450+Trichardt!G450+Ermelo!G450)=G450","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB450)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC450)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6007a",{"$f":"\"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (\" & TEXT(F451,\"#####,####\") &\")\"","v":"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E451)","v":5},{"$f":"(Gosforth!G451+Dalpark!G451+Leandra!G451+Trichardt!G451+Ermelo!G451)=G451","v":true},{"v":720000,"d":"720,000.00"},{"$f":"SUM(Gosforth:Ermelo!H451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U451)","v":{"v":120000,"d":"120,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG451)","v":{"v":120000,"d":"120,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS451)","v":{"v":120000,"d":"120,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE451)","v":{"v":120000,"d":"120,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ451)","v":{"v":120000,"d":"120,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB451)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC451)","v":{"v":120000,"d":"120,000.00"}},"."]
[null,"B-6007b",{"$f":"\"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (\"& TEXT(F452,\"#.##%\") & \")\"","v":"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E452)","v":{"v":720000,"d":"720,000"}},{"$f":"(Gosforth!G452+Dalpark!G452+Leandra!G452+Trichardt!G452+Ermelo!G452)=G452","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB452)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC452)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6008a",{"$f":"\"Provision of PABX telephone system per Control Centre – PABX telephone system (\" & TEXT(F453,\"#####,####\") &\")\"","v":"Provision of PABX telephone system per Control Centre – PABX telephone system (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E453)","v":5},{"$f":"(Gosforth!G453+Dalpark!G453+Leandra!G453+Trichardt!G453+Ermelo!G453)=G453","v":true},{"v":288000,"d":"288,000.00"},{"$f":"SUM(Gosforth:Ermelo!H453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U453)","v":{"v":48000,"d":"48,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG453)","v":{"v":48000,"d":"48,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS453)","v":{"v":48000,"d":"48,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE453)","v":{"v":48000,"d":"48,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ453)","v":{"v":48000,"d":"48,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB453)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC453)","v":{"v":48000,"d":"48,000.00"}},"."]
[null,"B-6008b",{"$f":"\"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (\"& TEXT(F454,\"#.##%\") & \")\"","v":"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E454)","v":{"v":288000,"d":"288,000"}},{"$f":"(Gosforth!G454+Dalpark!G454+Leandra!G454+Trichardt!G454+Ermelo!G454)=G454","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB454)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC454)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6009a",{"$f":"\"Supply of EMVCO compliant Hardware and Software (\"& TEXT(F455,\"#####,####\") &\")\"","v":"Supply of EMVCO compliant Hardware and Software (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E455)","v":5},{"$f":"(Gosforth!G455+Dalpark!G455+Leandra!G455+Trichardt!G455+Ermelo!G455)=G455","v":true},{"v":1080000,"d":"1,080,000.00"},{"$f":"SUM(Gosforth:Ermelo!H455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U455)","v":{"v":180000,"d":"180,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG455)","v":{"v":180000,"d":"180,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS455)","v":{"v":180000,"d":"180,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE455)","v":{"v":180000,"d":"180,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ455)","v":{"v":180000,"d":"180,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB455)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC455)","v":{"v":180000,"d":"180,000.00"}},"."]
[null,"B-6009b",{"$f":"\"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (\"& TEXT(F456,\"#.##%\") & \")\"","v":"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E456)","v":{"v":1080000,"d":"1,080,000"}},{"$f":"(Gosforth!G456+Dalpark!G456+Leandra!G456+Trichardt!G456+Ermelo!G456)=G456","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB456)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC456)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6010a",{"$f":"\"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (\"& TEXT(F457,\"#####,####\") &\")\"","v":"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E457)","v":5},{"$f":"(Gosforth!G457+Dalpark!G457+Leandra!G457+Trichardt!G457+Ermelo!G457)=G457","v":true},{"v":6600000,"d":"6,600,000.00"},{"$f":"SUM(Gosforth:Ermelo!H457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U457)","v":{"v":1100000.01,"d":"1,100,000.01"}},{"$f":"SUM(Gosforth:Ermelo!V457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG457)","v":{"v":1100000.01,"d":"1,100,000.01"}},{"$f":"SUM(Gosforth:Ermelo!AH457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS457)","v":{"v":1100000.01,"d":"1,100,000.01"}},{"$f":"SUM(Gosforth:Ermelo!AT457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE457)","v":{"v":1100000.01,"d":"1,100,000.01"}},{"$f":"SUM(Gosforth:Ermelo!BF457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ457)","v":{"v":1100000.01,"d":"1,100,000.01"}},{"$f":"SUM(Gosforth:Ermelo!BR457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB457)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC457)","v":{"v":1099999.95,"d":"1,099,999.95"}},"."]
[null,"B-6010b",{"$f":"\"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (\"& TEXT(F458,\"#.##%\") & \")\"","v":"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E458)","v":{"v":6600000,"d":"6,600,000"}},{"$f":"(Gosforth!G458+Dalpark!G458+Leandra!G458+Trichardt!G458+Ermelo!G458)=G458","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB458)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC458)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6011a",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand (\"& TEXT(F459,\"#####,####\") &\")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E459)","v":5},{"$f":"(Gosforth!G459+Dalpark!G459+Leandra!G459+Trichardt!G459+Ermelo!G459)=G459","v":true},{"v":1800000,"d":"1,800,000.00"},{"$f":"SUM(Gosforth:Ermelo!H459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U459)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG459)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS459)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE459)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ459)","v":{"v":300000,"d":"300,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB459)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC459)","v":{"v":300000,"d":"300,000.00"}},"."]
[null,"B-6011b",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (\"& TEXT(F460,\"#.##%\") & \")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E460)","v":{"v":1800000,"d":"1,800,000"}},{"$f":"(Gosforth!G460+Dalpark!G460+Leandra!G460+Trichardt!G460+Ermelo!G460)=G460","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB460)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC460)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6012a",{"$f":"\"Provision for the upgrade/replacement of Electrical Energy saving equipment (\"& TEXT(F461,\"#####,####\") &\")\"","v":"Provision for the upgrade/replacement of Electrical Energy saving equipment (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E461)","v":5},{"$f":"(Gosforth!G461+Dalpark!G461+Leandra!G461+Trichardt!G461+Ermelo!G461)=G461","v":true},{"v":20271580,"d":"20,271,580.00"},{"$f":"SUM(Gosforth:Ermelo!H461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U461)","v":{"v":3378596.65,"d":"3,378,596.65"}},{"$f":"SUM(Gosforth:Ermelo!V461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG461)","v":{"v":3378596.65,"d":"3,378,596.65"}},{"$f":"SUM(Gosforth:Ermelo!AH461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS461)","v":{"v":3378596.65,"d":"3,378,596.65"}},{"$f":"SUM(Gosforth:Ermelo!AT461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE461)","v":{"v":3378596.65,"d":"3,378,596.65"}},{"$f":"SUM(Gosforth:Ermelo!BF461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ461)","v":{"v":3378596.65,"d":"3,378,596.65"}},{"$f":"SUM(Gosforth:Ermelo!BR461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB461)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC461)","v":{"v":3378596.75,"d":"3,378,596.75"}},"."]
[null,"B-6012b",{"$f":"\"Provision for the upgrade/replacement of Electrical Energy saving equipment - Overhead Charges and profit in respect of B-6012-a (\"& TEXT(F462,\"#.##%\") & \")\"","v":"Provision for the upgrade/replacement of Electrical Energy saving equipment - Overhead Charges and profit in respect of B-6012-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E462)","v":{"v":20271580,"d":"20,271,580"}},{"$f":"(Gosforth!G462+Dalpark!G462+Leandra!G462+Trichardt!G462+Ermelo!G462)=G462","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB462)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC462)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013a",{"$f":"\"Provision for the upgrade to Security Booths (\"& TEXT(F463,\"#####,####\") &\")\"","v":"Provision for the upgrade to Security Booths (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E463)","v":0},{"$f":"(Gosforth!G463+Dalpark!G463+Leandra!G463+Trichardt!G463+Ermelo!G463)=G463","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB463)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC463)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013b",{"$f":"\"Provision for the upgrade to Security Booths - Overhead charges and Profit in respect of B-6013-a (\"& TEXT(F464,\"#.##%\") & \")\"","v":"Provision for the upgrade to Security Booths - Overhead charges and Profit in respect of B-6013-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E464)","v":0},{"$f":"(Gosforth!G464+Dalpark!G464+Leandra!G464+Trichardt!G464+Ermelo!G464)=G464","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB464)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC464)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6014a",{"$f":"\"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\"& TEXT(F465,\"#####,####\") &\")\"","v":"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E465)","v":5},{"$f":"(Gosforth!G465+Dalpark!G465+Leandra!G465+Trichardt!G465+Ermelo!G465)=G465","v":true},{"v":121900000,"d":"121,900,000.00"},{"$f":"SUM(Gosforth:Ermelo!H465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U465)","v":{"v":20316666.67,"d":"20,316,666.67"}},{"$f":"SUM(Gosforth:Ermelo!V465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG465)","v":{"v":20316666.67,"d":"20,316,666.67"}},{"$f":"SUM(Gosforth:Ermelo!AH465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS465)","v":{"v":20316666.67,"d":"20,316,666.67"}},{"$f":"SUM(Gosforth:Ermelo!AT465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE465)","v":{"v":20316666.67,"d":"20,316,666.67"}},{"$f":"SUM(Gosforth:Ermelo!BF465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ465)","v":{"v":20316666.67,"d":"20,316,666.67"}},{"$f":"SUM(Gosforth:Ermelo!BR465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB465)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC465)","v":{"v":20316666.65,"d":"20,316,666.65"}},"."]
[null,"B-6014b",{"$f":"\"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"#.##%\") & \")\"","v":"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E466)","v":{"v":121900000,"d":"121,900,000"}},{"$f":"(Gosforth!G466+Dalpark!G466+Leandra!G466+Trichardt!G466+Ermelo!G466)=G466","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB466)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC466)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":5},{"$f":"(Gosforth!G467+Dalpark!G467+Leandra!G467+Trichardt!G467+Ermelo!G467)=G467","v":true}]
[null,"D Series","Schedule D series",null,null,{"$f":"(Gosforth!G468+Dalpark!G468+Leandra!G468+Trichardt!G468+Ermelo!G468)=G468","v":true},{"$f":"SUM(G469:G503)","v":{"v":30854000,"d":"30,854,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM469:AM503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.29,"d":"5,142,333.29"},{"v":0,"d":"0.00"},{"$f":"SUM(BS469:BS503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142333.55,"d":"5,142,333.55"},"."]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E469)","v":5},{"$f":"(Gosforth!G469+Dalpark!G469+Leandra!G469+Trichardt!G469+Ermelo!G469)=G469","v":true},{"$f":"+SUM(H469:CC469)","v":{"v":10800000,"d":"10,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U469)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG469)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS469)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE469)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ469)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB469)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC469)","v":{"v":1800000,"d":"1,800,000.00"}},"."]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation",null,null,{"$f":"(Gosforth!G470+Dalpark!G470+Leandra!G470+Trichardt!G470+Ermelo!G470)=G470","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB470)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC470)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E471)","v":5},{"$f":"(Gosforth!G471+Dalpark!G471+Leandra!G471+Trichardt!G471+Ermelo!G471)=G471","v":true},{"v":3600000,"d":"3,600,000.00"},{"$f":"SUM(Gosforth:Ermelo!H471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U471)","v":{"v":599999.99,"d":"599,999.99"}},{"$f":"SUM(Gosforth:Ermelo!V471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG471)","v":{"v":599999.99,"d":"599,999.99"}},{"$f":"SUM(Gosforth:Ermelo!AH471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS471)","v":{"v":599999.99,"d":"599,999.99"}},{"$f":"SUM(Gosforth:Ermelo!AT471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE471)","v":{"v":599999.99,"d":"599,999.99"}},{"$f":"SUM(Gosforth:Ermelo!BF471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ471)","v":{"v":599999.99,"d":"599,999.99"}},{"$f":"SUM(Gosforth:Ermelo!BR471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB471)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC471)","v":{"v":600000.05,"d":"600,000.05"}},"."]
[null,"D10.02(b)","Handling cost and profit in respect of sub-item D10.02(a)","%",{"$f":"SUM(Gosforth:Ermelo!E472)","v":{"v":3600000,"d":"3,600,000"}},{"$f":"(Gosforth!G472+Dalpark!G472+Leandra!G472+Trichardt!G472+Ermelo!G472)=G472","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB472)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC472)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03","Tender Process for Targeted Enterprises",null,null,{"$f":"(Gosforth!G473+Dalpark!G473+Leandra!G473+Trichardt!G473+Ermelo!G473)=G473","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB473)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC473)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process",null,null,{"$f":"(Gosforth!G474+Dalpark!G474+Leandra!G474+Trichardt!G474+Ermelo!G474)=G474","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB474)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC474)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No",{"$f":"SUM(Gosforth:Ermelo!E475)","v":10},{"$f":"(Gosforth!G475+Dalpark!G475+Leandra!G475+Trichardt!G475+Ermelo!G475)=G475","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB475)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC475)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No",{"$f":"SUM(Gosforth:Ermelo!E476)","v":5},{"$f":"(Gosforth!G476+Dalpark!G476+Leandra!G476+Trichardt!G476+Ermelo!G476)=G476","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB476)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC476)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No",{"$f":"SUM(Gosforth:Ermelo!E477)","v":5},{"$f":"(Gosforth!G477+Dalpark!G477+Leandra!G477+Trichardt!G477+Ermelo!G477)=G477","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB477)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC477)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No",{"$f":"SUM(Gosforth:Ermelo!E478)","v":5},{"$f":"(Gosforth!G478+Dalpark!G478+Leandra!G478+Trichardt!G478+Ermelo!G478)=G478","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB478)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC478)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",{"$f":"SUM(Gosforth:Ermelo!E479)","v":360},{"$f":"(Gosforth!G479+Dalpark!G479+Leandra!G479+Trichardt!G479+Ermelo!G479)=G479","v":true},{"$f":"+SUM(H479:CC479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB479)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC479)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises",null,null,{"$f":"(Gosforth!G480+Dalpark!G480+Leandra!G480+Trichardt!G480+Ermelo!G480)=G480","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB480)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC480)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises.","Month",{"$f":"SUM(Gosforth:Ermelo!E481)","v":360},{"$f":"(Gosforth!G481+Dalpark!G481+Leandra!G481+Trichardt!G481+Ermelo!G481)=G481","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB481)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC481)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",{"$f":"SUM(Gosforth:Ermelo!E482)","v":360},{"$f":"(Gosforth!G482+Dalpark!G482+Leandra!G482+Trichardt!G482+Ermelo!G482)=G482","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB482)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC482)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",{"$f":"SUM(Gosforth:Ermelo!E483)","v":0},{"$f":"(Gosforth!G483+Dalpark!G483+Leandra!G483+Trichardt!G483+Ermelo!G483)=G483","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB483)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC483)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05","Construction Works by Targeted Enterprises",null,null,{"$f":"(Gosforth!G484+Dalpark!G484+Leandra!G484+Trichardt!G484+Ermelo!G484)=G484","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB484)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC484)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E485)","v":5},{"$f":"(Gosforth!G485+Dalpark!G485+Leandra!G485+Trichardt!G485+Ermelo!G485)=G485","v":true},{"v":2154000,"d":"2,154,000.00"},{"$f":"SUM(Gosforth:Ermelo!H485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U485)","v":{"v":359000,"d":"359,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG485)","v":{"v":359000,"d":"359,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS485)","v":{"v":359000,"d":"359,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE485)","v":{"v":359000,"d":"359,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ485)","v":{"v":359000,"d":"359,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB485)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC485)","v":{"v":359000,"d":"359,000.00"}},"."]
[null,"D10.05(b)","Handling costs and profit in respect of payment associated with subitem D10.05(a).","%",{"$f":"SUM(Gosforth:Ermelo!E486)","v":{"v":2154000,"d":"2,154,000"}},{"$f":"(Gosforth!G486+Dalpark!G486+Leandra!G486+Trichardt!G486+Ermelo!G486)=G486","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB486)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC486)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors.","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E487)","v":5},{"$f":"(Gosforth!G487+Dalpark!G487+Leandra!G487+Trichardt!G487+Ermelo!G487)=G487","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB487)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC487)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D. ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E488)","v":5},{"$f":"(Gosforth!G488+Dalpark!G488+Leandra!G488+Trichardt!G488+Ermelo!G488)=G488","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB488)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC488)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance",null,null,{"$f":"(Gosforth!G489+Dalpark!G489+Leandra!G489+Trichardt!G489+Ermelo!G489)=G489","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB489)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC489)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(a)","Training costs",null,null,{"$f":"(Gosforth!G490+Dalpark!G490+Leandra!G490+Trichardt!G490+Ermelo!G490)=G490","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB490)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC490)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E491)","v":0},{"$f":"(Gosforth!G491+Dalpark!G491+Leandra!G491+Trichardt!G491+Ermelo!G491)=G491","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB491)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC491)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(a)(ii)","Accredited generic skills training.","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E492)","v":5},{"$f":"(Gosforth!G492+Dalpark!G492+Leandra!G492+Trichardt!G492+Ermelo!G492)=G492","v":true},{"v":1000000,"d":"1,000,000.00"},{"$f":"SUM(Gosforth:Ermelo!H492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U492)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!V492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG492)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!AH492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS492)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!AT492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE492)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!BF492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ492)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!BR492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB492)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC492)","v":{"v":166666.75,"d":"166,666.75"}},"."]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E493)","v":5},{"$f":"(Gosforth!G493+Dalpark!G493+Leandra!G493+Trichardt!G493+Ermelo!G493)=G493","v":true},{"v":1000000,"d":"1,000,000.00"},{"$f":"SUM(Gosforth:Ermelo!H493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U493)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!V493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG493)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!AH493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS493)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!AT493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE493)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!BF493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ493)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!BR493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB493)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC493)","v":{"v":166666.75,"d":"166,666.75"}},"."]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E494)","v":5},{"$f":"(Gosforth!G494+Dalpark!G494+Leandra!G494+Trichardt!G494+Ermelo!G494)=G494","v":true},{"v":1000000,"d":"1,000,000.00"},{"$f":"SUM(Gosforth:Ermelo!H494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U494)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!V494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG494)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!AH494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS494)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!AT494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE494)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!BF494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ494)","v":{"v":166666.65,"d":"166,666.65"}},{"$f":"SUM(Gosforth:Ermelo!BR494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB494)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC494)","v":{"v":166666.75,"d":"166,666.75"}}]
[null,"D10.06(a)(iv)","Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii).","%",{"$f":"SUM(Gosforth:Ermelo!E495)","v":{"v":2000000,"d":"2,000,000"}},{"$f":"(Gosforth!G495+Dalpark!G495+Leandra!G495+Trichardt!G495+Ermelo!G495)=G495","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB495)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC495)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)","Student experiential training.",null,null,{"$f":"(Gosforth!G496+Dalpark!G496+Leandra!G496+Trichardt!G496+Ermelo!G496)=G496","v":true},null,{"$f":"SUM(Gosforth:Ermelo!H496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB496)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC496)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)(i)","Student stipends","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E497)","v":0},{"$f":"(Gosforth!G497+Dalpark!G497+Leandra!G497+Trichardt!G497+Ermelo!G497)=G497","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB497)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC497)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",{"$f":"SUM(Gosforth:Ermelo!E498)","v":0},{"$f":"(Gosforth!G498+Dalpark!G498+Leandra!G498+Trichardt!G498+Ermelo!G498)=G498","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB498)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC498)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(c)","Other costs during training.","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E499)","v":5},{"$f":"(Gosforth!G499+Dalpark!G499+Leandra!G499+Trichardt!G499+Ermelo!G499)=G499","v":true},{"v":500000,"d":"500,000.00"},{"$f":"SUM(Gosforth:Ermelo!H499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U499)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!V499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG499)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AH499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS499)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AT499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE499)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BF499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ499)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BR499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB499)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC499)","v":{"v":83333.25,"d":"83,333.25"}},"."]
[null,"D10.06(d)","Training venue.","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E500)","v":5},{"$f":"(Gosforth!G500+Dalpark!G500+Leandra!G500+Trichardt!G500+Ermelo!G500)=G500","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB500)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC500)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.08(a)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (\"& TEXT(F501,\"##,###,###\") &\")\"","v":"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E501)","v":5},{"$f":"(Gosforth!G501+Dalpark!G501+Leandra!G501+Trichardt!G501+Ermelo!G501)=G501","v":true},{"v":10800000,"d":"10,800,000.00"},{"$f":"SUM(Gosforth:Ermelo!H501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U501)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!V501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG501)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS501)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE501)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ501)","v":{"v":1800000,"d":"1,800,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB501)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC501)","v":{"v":1800000,"d":"1,800,000.00"}},"."]
[null,"D10.08(b)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E502)","v":{"v":10800000,"d":"10,800,000"}},{"$f":"(Gosforth!G502+Dalpark!G502+Leandra!G502+Trichardt!G502+Ermelo!G502)=G502","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC502)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":5},{"$f":"(Gosforth!G503+Dalpark!G503+Leandra!G503+Trichardt!G503+Ermelo!G503)=G503","v":true}]

{"sheet":"Gosforth","index":3,"n_rows":502,"n_cols":82,"rows_kept":502,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5],[25,2,25,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N Totals",{"$nulls":3},{"$f":"+G7+G8","v":{"v":147227715,"d":"R 147,227,715.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":19203615,"d":"R 19,203,615.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":128024100,"d":"R 128,024,100.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC53,H55:CC91,H93:CC101,H103:CC112,H115:CC125,H127:CC135,H137:CC145,H147:CC149,H151:CC167,H169:CC170,H172:CC172,H174:CC211,H215:CC228,H230:CC261,H263:CC277,H280:CC427,H429:CC431,H433:CC466,H469:CC503)","v":{"v":128024100,"d":"R 128,024,100.00"}},{"$f":"G10=G11","v":true},{"$f":"G28+G213+G468=G10","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":128024100,"d":"128,024,100.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21337350,"d":"21,337,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21337350,"d":"21,337,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21337350,"d":"21,337,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21337350,"d":"21,337,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21337350,"d":"21,337,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21337350,"d":"21,337,350.00"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":71680000,"d":"71,680,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.6,"d":"11,946,666.60"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":71680000,"d":"71,680,000.00"},{"$f":"+H173","v":{"v":0,"d":"0.00"}},{"$f":"+I173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.6,"d":"11,946,666.60"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I16:I19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU16:BU19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G173=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(AM16:AM19)=0,0,IF(AND((SUM(AM16:AM19)/AM12)>0.4,AM173=0),0.4,(SUM(AM16:AM19)/AM12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BS16:BS19)=0,0,IF(AND((SUM(BS16:BS19)/BS12)>0.4,BS173=0),0.4,(SUM(BS16:BS19)/BS12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":49144100,"d":"49,144,100.00"}},{"$f":"+H213","v":{"v":0,"d":"0.00"}},{"$f":"+I213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.35,"d":"8,190,683.35"},{"$f":"G21=G213","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H21-H23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT21-BT23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":49144100,"d":"49,144,100.00"},{"$f":"+H432","v":{"v":0,"d":"0.00"}},{"$f":"+I432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.35,"d":"8,190,683.35"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":7200000,"d":"7,200,000.00"},{"$f":"+H468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT468","v":{"v":0,"d":"0.00"}},{"$f":"+BU468","v":{"v":0,"d":"0.00"}},{"$f":"+BV468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000.05,"d":"1,200,000.05"},{"$f":"G24=G468","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":7200000,"d":"7,200,000.00"},{"$f":"SUM(H469,H471,H472,H485:H486,H492:H495,H497,H499,H501:H502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I469,I471,I472,I485:I486,I492:I495,I497,I499,I501:I502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J469,J471,J472,J485:J486,J492:J495,J497,J499,J501:J502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K469,K471,K472,K485:K486,K492:K495,K497,K499,K501:K502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW469,BW471,BW472,BW485:BW486,BW492:BW495,BW497,BW499,BW501:BW502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000.05,"d":"1,200,000.05"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G54,G92,G102,G113,G146,G150,G168,G171,G173)","v":{"v":71680000,"d":"71,680,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM29,AM54,AM92,AM102,AM113,AM146,AM150,AM168,AM171,AM173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS54,BS92,BS102,BS113,BS146,BS150,BS168,BS171,BS173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.6,"d":"11,946,666.60"},"."]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P30:P53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT30:BT53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period",{"$nulls":78},"."]
[null,"A-1001a","Contractors General Obligations for the duration of the Operations Service Period – Establishment Period","Week",6,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-1001b","Contractor’s General Obligations during Operations Period - Section 1 (Using the Toll System handed over)","Month",36,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001c","Contractor’s General Obligations during Operations Period - Section 2 & 3 (Using the upgraded Toll System)","Month",14,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001d","Contractor’s General Obligations during Operations Period - Section 4 (Using the SANRAL MIS)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001e","Contractor’s General Obligations during Operations Period - Section 5 (Using the national SANRAL Toll System)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1002","Provision of Performance Security","Year",6,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1003","Compliance with Laws","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1005","Compliance with Environmental Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1007","Provision and Maintenance of Adequate Insurance","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1009","Supply and Maintenance of Documents and Drawings","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1010","Training of Personnel and other training obligations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E45*F45","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G45-SUM(H45:CB45)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1012","Extra Over Cost for Taking over of upgraded & new assets during contract period (if triggered)","Lump Sum",1,null,{"$f":"+E46*F46","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46-SUM(H46:CB46)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1013","ESCROW for commissioning System application software (not toll system related)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant-Developing Operator)",{"$nulls":78},"."]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant-Developing Operator)","Month",12,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant-Developing Operator) management of Toll Plaza","Month",60,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1017","Extra over costs for the supervision of the Nominated Subcontractor","Month",72,null,{"$f":"+SUM(H53:CC53)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G55:G91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H55:H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I55:I91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R55:R91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU55:BU91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-2001","Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2002","Senior Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2003","Seasonal Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2004","Shift Supervisors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2005","Plaza Managers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2006","Administrative Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2007","Lane, Garden and Plaza Attendants","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2008","Technical Staff","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2009","Transport of Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2010","Additional Toll Collectors due to Lane Expansion/ Reversible Lane Creation (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2011","Extra Over or Saving of Operational Cost if Dedicated ETC / Card lanes are implemented "]
[null,"A-2011a","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (1 lane/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H66:CC66)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011b","Extra over or saving of Operational Costs if additional Dedicated ETC lanes are implemented (2 lanes/direction) (if triggered)","Month",72,null,{"$f":"+SUM(H67:CC67)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011c","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (3 lanes/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H68:CC68)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011d","Extra over or Saving of Operational Costs if Dedicated Card  lanes are implemented (1 lane/direction)","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2012","Management of functional Customer Service, Including Account Registration, Tag Distribution, Account Top-Up as well as Revenue Management","Month",72,null,{"$f":"+SUM(H70:CC70)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2013","Customer Service Operations, including Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services at Control Centres (if triggered)"]
[null,"A-2013a","Operations of 1 Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013b","Extra Over for the Operation of an additional Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014","Operation of different work-station configurations at Customer Service (CS) Kiosks at locations remote from Control Centres, including for Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services (if triggered)"]
[null,"A-2014a","Operation of 1 work station configuration (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014b","Extra Over for operation of an additional work station (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014c","Extra Over for operation 2 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014d","Extra Over for operation 3 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014e","Extra Over for operation 4 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015","Call handling function:  In-house handling of calls from the public during Operation Period (if triggered)"]
[null,"A-2015a","One Call handler","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015b","Two Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015c","Three Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2016","Contracts Engineer [Contractor’s Representative]","Month",0,null,{"$f":"+SUM(H84:CC84)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2018","Maintenance Manager","Month",0,null,{"$f":"+SUM(H86:CC86)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2019","System/ software support specialist","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2020","Network and Security Specialist","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2021","Plaza technician(s) - over and above the technician to maintain the Toll System (if needed)","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2022","SHEQ Officer","Month",72,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2023","VGS Clerk","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3000","Financial Costs (Discounts, Exemption and bank fees)",{"$nulls":3},{"$f":"SUM(G93:G101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H93:H101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I93:I101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R93:R101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU93:BU101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-3001","Cash Deposit fees","Month",72,null,{"$f":"+SUM(H93:CC93)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-3002","Provision for Cash Collection Service","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3003","Risk of Income loss in respect of Exempt User Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3004","Risk of Income loss in respect of Local and Regional Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3005","Risk of Income loss in respect of Frequent User Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3006","Risk of Income loss in respect of Run through Violations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3007","Risk of Income loss in respect of No Payment Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3008","Contractor Discounts Income Loss","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3009","Risk of Loss or Damage of Tags (per 100 Tags per month)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4000","Utilities, Services and Levies",{"$nulls":3},{"$f":"SUM(G103:G112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM103:AM112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS103:BS112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-4001","Cost for the Supply of Electricity (Provisional Amounts)","Month",72,null,{"$f":"+SUM(H103:CC103)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-4002","Cost for the Supply of Fuel (Provisional Amounts)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4003","Cost for the Supply of Potable Water","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4004","Cost for the Sewerage and Waste Water Disposal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4005","Cost for the Refuse Removal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4006","Data Communication Solutions between the various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4007","Data backup Communication Solutions between various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4008","Data Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4009","Data backup Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4010","Provision and maintenance of Telecommunication System – Other, including Telephone and Internet","Month",72,null,{"$f":"+SUM(H112:CC112)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+G114+G126+G136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+AM114+AM126+AM136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BS114+BS126+BS136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5100","Facility Maintenance",{"$nulls":3},{"$f":"SUM(G115:G125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM115:AM125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS115:BS125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5101","Control Building and all Remote Plaza Buildings and Structures","Month",72,null,{"$f":"+SUM(H115:CC115)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5102","Toll lanes and Toll lane Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5103","Provision for Painting Buildings and Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5104","Corrosion Protection of Steel Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105a","Maintenance of Dedicated ETC lane signs","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105b","Replacement of Dedicated ETC lane signs ","No.",48,null,{"$f":"+E120*F120","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120-SUM(H120:CB120)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5106a","Maintenance of Median Barriers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5106b","New Installation of Median Barriers","m",60,null,{"$f":"+E122*F122","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122-SUM(H122:CB122)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5107","Impact Attenuators","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5108","Provision for New Impact Attenuator System (if triggered)","Lump Sum",1,null,{"$f":"+E124*F124","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124-SUM(H124:CB124)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5109","Rental of Containers as temporary storage space for Toll System spares, other equipment, and documents.","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5200","Electrical and Mechanical and Handyman Maintenance",{"$nulls":3},{"$f":"SUM(G127:G135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM127:AM135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS127:BS135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5201","Electrical Maintenance: Control Building including Virtual Plazas and Toll lanes Areas","Month",72,null,{"$f":"+SUM(H127:CC127)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5202","Mechanical Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5203","Handyman Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5204","Provision for E+M Specialist for Generator Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5205","Provision for E+M Specialist for UPS Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5206","Provision for E+M Specialist for Earthing Tests","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5207","Provision for E+M Specialist for Road Lighting Maintenance (incl group lamp replacement) ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5208","Provision for E+M Specialist for maintenance of the SCADA system","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5209","Provision for E+M Specialist for maintenance of EPMS 1st, 2nd and 3rd line support and maintenance by a certified installer.","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G137:G145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM137:AM145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS137:BS145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5301","Toll System Software Support \"If triggered\"","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5302","Toll System Equipment and Hardware Maintenance \"If triggered\"","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5303","Toll System Maintenance and Support: QLS \"If triggered\"","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5304","Toll System Maintenance and Support:  VGS \"If triggered\"","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk System","Month",72,null,{"$f":"+SUM(H142:CC142)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5308a","Hand-Back of Toll System to Employer","Lump Sum",0,null,{"$f":"+E144*F144","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G144-SUM(J144:AL144)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G144-SUM(H144:CB144)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",1,null,{"$f":"+E145*F145","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G145-SUM(H145:CB145)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6000","Toll Road Services",{"$nulls":3},{"$f":"SUM(G147:G149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H147:H149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I147:I149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R147:R149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU147:BU149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-6001","Participation in Road Incident Management System Procedures and Structures","Month",72,null,{"$f":"+SUM(H147:CC147)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-6002","Provision for Supply, Implementation, Operation and Maintenance of Route Patrol Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-6003","Provision for Supply, Implementation, Operation and Maintenance of Route Customer Service Call Centre","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7000","Safety and Security",{"$nulls":3},{"$f":"SUM(G151:G167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM151:AM167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS151:BS167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-7001","Procurement, Upgrade and Maintenance of Security Systems at plaza buildings, lane area incl remote Plazas  (sensors, cameras etc.)","Month",72,null,{"$f":"+SUM(H151:CC151)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-7002","Procurement, Upgrade and Maintenance of Security Systems in toll booths, including toll booths at remote plazas  (sensors, cameras etc.)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7003","Support, installation and maintenance of fire suppression system in the sever-, generator-  and UPS rooms","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004","Provision of Security Services"]
[null,"A-7004a","Provision of Security Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004b","One (1) extra armed guard (if triggered)","Shift",672,null,{"$f":"+E156*F156","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156-SUM(H156:CB156)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004c","Two (2) extra armed guards (if triggered)","Shift",366,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004d","Three (3) extra armed guards (if triggered) ","Shift",183,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004e","Four (4) extra armed guards (if triggered) ","Shift",92,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004f","Tactical Response Security (if triggered) ","Shift",92,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004g","Provision of temporary ablution facilities for Enforcement Agencies (if triggered)","Shift",{"$f":"183/2","v":92},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7005","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics."]
[null,"A-7005a","Monitoring security cameras in B-4016 internally or externally. Sim Cards, Data fees, remote monitoring fees included, comprehensive insurance, etc. Minimum of 6 cameras on the basic system","Month",72,null,{"$f":"+SUM(H163:CC163)","v":{"v":0,"d":"0.00"}}]
[null,"A-7005b","Monitoring security cameras in B-4016 internally or externally. Additional monthly cost per single camera added to the monitoring system / control room.","Cameras-Month",528,null,{"v":0,"d":"0.00"}]
[null,"A-7006","Replace razor wire at Ermelo Toll Plaza","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165-SUM(H165:CB165)","v":{"v":0,"d":"0.00"}}]
[null,"A-7007","High-security, vandal-proof and anti-tamper security fence to Secure front of buildings with palisade or Clearview fencing at Leandra, Trichardt, Ermelo and Dalpark Toll Plazas","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-7008","Heavy duty automatic locks to be installed in the toll booth doors at all N17 Toll Plazas","No.",29,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance",{"$nulls":3},{"$f":"SUM(G169:G170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H169:H170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I169:I170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU169:BU170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E169*F169","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G169-SUM(J169:AL169)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G169-SUM(H169:CB169)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H170:CC170)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"G172","v":{"v":0,"d":"0.00"}},{"$f":"H172","v":{"v":0,"d":"0.00"}},{"$f":"I172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H172:CC172)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G174:G211)","v":{"v":71680000,"d":"71,680,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM174:AM211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.68,"d":"11,946,666.68"},{"v":0,"d":"0.00"},{"$f":"SUM(BS174:BS211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11946666.6,"d":"11,946,666.60"},"."]
[null,"A-10001a",{"$f":"\"Provisional Sum for the repair of Employer's Assets (\" & TEXT(F174,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Employer's Assets (6 000 000)"},"Prov Sum",1,{"v":6000000,"d":"6,000,000.00"},{"$f":"+E174*F174","v":{"v":6000000,"d":"6,000,000.00"}},{"$nulls":13},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174-SUM(H174:CB174)","v":{"v":1000000,"d":"1,000,000.00"}},"."]
[null,"A-10001b",{"$f":"\"Provision for overhead charges + profit in respect to A-10001-a (\" & TEXT(F175,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10001-a (%)"},"%",{"$f":"+G174","v":{"v":6000000,"d":"6,000,000"}},null,{"$f":"+E175*F175","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10002a",{"$f":"\"Provisional Sum for the repair of Electrical and Mechanical Assets (\" & TEXT(F176,\"# ### ###\") &\")\"","v":"Provisional Sum for the repair of Electrical and Mechanical Assets (1 350 000)"},"Prov Sum",1,{"v":1350000,"d":"1,350,000.00"},{"v":1350000,"d":"1,350,000.00"},{"$nulls":13},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176-SUM(H176:CB176)","v":{"v":225000,"d":"225,000.00"}},"."]
[null,"A-10002b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10002-a (\" & TEXT(F177,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10002-a (%)"},"%",{"$f":"+G176","v":{"v":1350000,"d":"1,350,000"}},null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177-SUM(H177:CB177)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10003a",{"$f":"\"Provisional Sum for the repair of Toll System Assets (\" & TEXT(F178,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Toll System Assets (450 000)"},"Prov Sum",1,{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"$nulls":13},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178-SUM(H178:CB178)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10003b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10003-a (\" & TEXT(F179,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10003-a (%)"},"%",{"$f":"+G178","v":{"v":450000,"d":"450,000"}},null,{"$f":"+E179*F179","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179-SUM(H179:CB179)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10004a",{"$f":"\"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (\" & TEXT(F180,\"### ###\") &\")\"","v":"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180-SUM(H180:CB180)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10004b",{"$f":"\"Provision for overhead charges + profit in respect to A-10004-a (\"& TEXT(F181,\"###%\") & \") (if triggered) \"","v":"Provision for overhead charges + profit in respect to A-10004-a (%) (if triggered) "},"%",{"$f":"+G180","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10005a",{"$f":"\"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (\" & TEXT(F182,\"### ###\") &\")\"","v":"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182-SUM(H182:CB182)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10005b",{"$f":"\"Provision for overhead charges + profit in respect to A-10005-a (\"& TEXT(F183,\"###%\") & \") (if triggered)\"","v":"Provision for overhead charges + profit in respect to A-10005-a (%) (if triggered)"},"%",{"$f":"+G182","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183-SUM(H183:CB183)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10006a",{"$f":"\"Provisional Sum for ETC related Marketing (\" & TEXT(F184,\"### ###\") &\")\"","v":"Provisional Sum for ETC related Marketing (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184-SUM(H184:CB184)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10006b",{"$f":"\"Provision for overhead charges + profit in respect to A-10006-a (\"& TEXT(F185,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10006-a (%)"},"%",{"$f":"+G184","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E185*F185","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185-SUM(H185:CB185)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10007a",{"$f":"\"Provision of transportation and depositing of cash from Customer Service Kiosks (\" & TEXT(F186,\"### ###\") &\")\"","v":"Provision of transportation and depositing of cash from Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186-SUM(H186:CB186)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10007b",{"$f":"\"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (\"& TEXT(F187,\"###%\") & \")\"","v":"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (%)"},"%",{"$f":"+G186","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E187*F187","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187-SUM(H187:CB187)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10008a",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks (\" & TEXT(F188,\"### ###\") &\")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188-SUM(H188:CB188)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10008b",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (\"& TEXT(F189,\"###%\") & \")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (%)"},"%",{"$f":"+G188","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E189*F189","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189-SUM(H189:CB189)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10009a",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (\" & TEXT(F190,\"## ### ###\") &\")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (14 520 000)"},"Prov Sum",1,{"v":14520000,"d":"14,520,000.00"},{"v":14520000,"d":"14,520,000.00"},{"$nulls":13},{"$f":"G190/6","v":{"v":2420000,"d":"2,420,000.00"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2420000,"d":"2,420,000.00"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2420000,"d":"2,420,000.00"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2420000,"d":"2,420,000.00"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2420000,"d":"2,420,000.00"}},{"$nulls":11},{"$f":"G190-SUM(H190:CB190)","v":{"v":2420000,"d":"2,420,000.00"}},"."]
[null,"A-10009-b",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (\"& TEXT(F191,\"###%\") & \")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (%)"},"%",{"$f":"+G190","v":{"v":14520000,"d":"14,520,000"}},null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191-SUM(H191:CB191)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10010a",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (\" & TEXT(F192,\"## ### ###\") &\")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (6 820 000)"},"Prov Sum",1,{"v":6820000,"d":"6,820,000.00"},{"v":6820000,"d":"6,820,000.00"},{"$nulls":13},{"$f":"G192/6","v":{"v":1136666.67,"d":"1,136,666.67"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1136666.67,"d":"1,136,666.67"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1136666.67,"d":"1,136,666.67"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1136666.67,"d":"1,136,666.67"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1136666.67,"d":"1,136,666.67"}},{"$nulls":11},{"$f":"G192-SUM(H192:CB192)","v":{"v":1136666.65,"d":"1,136,666.65"}},"."]
[null,"A-10010b",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (\"& TEXT(F193,\"###%\") & \")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (%)"},"%",{"$f":"+G192","v":{"v":6820000,"d":"6,820,000"}},null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193-SUM(H193:CB193)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10011a",{"$f":"\"Fees related to TCH Service - Fees (\" & TEXT(F194,\"### ###\") &\")\"","v":"Fees related to TCH Service - Fees (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194-SUM(H194:CB194)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10011b",{"$f":"\"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (\"& TEXT(F195,\"###%\") & \")\"","v":"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (%)"},"%",{"$f":"+G194","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E195*F195","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195-SUM(H195:CB195)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10012a",{"$f":"\"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\" & TEXT(G196,\"##### ####\") &\")\"","v":"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (26 500 000)"},"Prov Sum",1,{"v":26500000,"d":"26,500,000.00"},{"v":26500000,"d":"26,500,000.00"},{"$nulls":13},{"$f":"G196/6","v":{"v":4416666.67,"d":"4,416,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":4416666.67,"d":"4,416,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":4416666.67,"d":"4,416,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":4416666.67,"d":"4,416,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":4416666.67,"d":"4,416,666.67"}},{"$nulls":11},{"$f":"G196-SUM(H196:CB196)","v":{"v":4416666.65,"d":"4,416,666.65"}},"."]
[null,"A-10012b",{"$f":"\"Overhead charges and profit in respect of the above-mentioned item (\"& TEXT(F197,\"###%\") & \")\"","v":"Overhead charges and profit in respect of the above-mentioned item (%)"},"%",{"$f":"+G196","v":{"v":26500000,"d":"26,500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197-SUM(H197:CB197)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013","Resolution of Flooding of the manholes at Denne Road"]
[null,"A-10013a",{"$f":"\"Resolving the continuous flooding of the manholes at Denne Road Plaza (\" & TEXT(G199,\"##### ####\") &\")\"","v":"Resolving the continuous flooding of the manholes at Denne Road Plaza ()"},"Prov Sum",0,null,{"$f":"+E199*F199","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199-SUM(H199:CB199)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013b",{"$f":"\"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (\"& TEXT(F200,\"###%\") & \")\"","v":"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (%)"},"%",{"$f":"+G199","v":0},null,{"$f":"+E200*F200","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200-SUM(H200:CB200)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014","Water Proofing"]
[null,"A-10014a",{"$f":"\"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (\" & TEXT(G202,\"##### ####\") &\")\"","v":"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas ()"},"Prov Sum",0,null,{"$f":"+E202*F202","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202-SUM(H202:CB202)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014b",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (\"& TEXT(F203,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (%)"},"%",{"$f":"+G202","v":0},null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203-SUM(H203:CB203)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014c",{"$f":"\"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (\" & TEXT(G204,\"##### ####\") &\")\"","v":"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles ()"},"Prov Sum",0,null,{"$f":"+E204*F204","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204-SUM(H204:CB204)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014d",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (\"& TEXT(F205,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (%)"},"%",{"$f":"+G204","v":0},null,{"$f":"+E205*F205","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015","Provision for the Refurbishing of Toll Plaza Control Buildings"]
[null,"A-10015a",{"$f":"\"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings (\" & TEXT(G207,\"##### ####\") &\")\"","v":"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings (4 000 000)"},"Prov Sum",1,{"v":4000000,"d":"4,000,000.00"},{"$f":"+E207*F207","v":{"v":4000000,"d":"4,000,000.00"}},{"$nulls":13},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207-SUM(H207:CB207)","v":{"v":666666.65,"d":"666,666.65"}},"."]
[null,"A-10015b",{"$f":"\"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (\"& TEXT(F208,\"###%\") & \")\"","v":"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (%)"},"%",{"$f":"+G207","v":{"v":4000000,"d":"4,000,000"}},null,{"$f":"+E208*F208","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208-SUM(H208:CB208)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10016","Provision for concrete works: Replacement of Toll Booths and concrete slabs at Gosforth and Dalpark and replacement of concrete joint sealant at all the toll plazas"]
[null,"A-10016a","Replacement of current aluminium toll booths with security type concrete toll booths, replacement of cracked and failed concrete slabs and replacement of concrete joint sealant in the toll lanes and approaches (aprons) as and when instructed by the Employer","Prov Sum",1,{"v":11500000,"d":"11,500,000.00"},{"$f":"+E210*F210","v":{"v":11500000,"d":"11,500,000.00"}},{"$nulls":13},{"$f":"G210/6","v":{"v":1916666.67,"d":"1,916,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1916666.67,"d":"1,916,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1916666.67,"d":"1,916,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1916666.67,"d":"1,916,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1916666.67,"d":"1,916,666.67"}},{"$nulls":11},{"$f":"G210-SUM(H210:CB210)","v":{"v":1916666.65,"d":"1,916,666.65"}},"."]
[null,"A-10016b",{"$f":"\"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (\"& TEXT(F211,\"###%\") & \")\"","v":"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (%)"},"%",{"$f":"+G210","v":{"v":11500000,"d":"11,500,000"}},null,{"$f":"+E211*F211","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211-SUM(H211:CB211)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," ",{"$nulls":77},"."]
[null,"B Series","Schedule B series"," ",null,null,{"$f":"G214+G229+G262+G278+G428+G432","v":{"v":49144100,"d":"49,144,100.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AM214+AM229+AM262+AM278+AM428+AM432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"$f":"BS214+BS229+BS262+BS278+BS428+BS432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.35,"d":"8,190,683.35"},"."]
[null,"B-1000","Contractors Establishment"," ",null,null,{"$f":"SUM(G215:G228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H215:H228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q215:Q228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM215:AM228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS215:BS228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",0,null,{"$f":"+E215*F215","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G215-SUM(J215:AL215)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G215-SUM(H215:CB215)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Time Related obligations for Design Build and Operations","Month",0,null,{"$f":"+SUM(H216:CC216)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E217&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E217*F217","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217-SUM(H217:CB217)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002b","Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E218*F218","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G218-SUM(H218:CB218)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002c","Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E219*F219","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002d","Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)","person-hours",0,null,{"$f":"+E220*F220","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002e","Allowance for person- hours for variations -Installer (100 hours)","person-hours",0,null,{"$f":"+E221*F221","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E222&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"$f":"+E222*F222","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222-SUM(H222:CB222)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E223&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E224&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E225&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E226&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-1003","Establishment upgrades","Lump Sum",0,null,{"$f":"+E227*F227","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G227-SUM(J227:AL227)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements ","Lump Sum",0,null,{"$f":"+E228*F228","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G228-SUM(J228:AL228)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"SUM(G230:G261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H230:H261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I230:I261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P230:P261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM230:AM261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(CC230:CC261)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System (if triggered)","Lump Sum",0,null,{"$f":"+E230*F230","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G230-SUM(J230:AL230)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G230-SUM(H230:CB230)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2002","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2003","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2004","Provision of Toll System Software and Hardware: DCS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2005","Provision of Toll System Software and Hardware: Archive System (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006a","Additional Software and licences complete not listed in item B-2006-b (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006b","Additional Software and licences for Microsoft Products/ Oracle RDBMS and SAP (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",1,null,{"$f":"+E237*F237","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237-SUM(H237:CB237)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2007","Provision of Toll System Software and Hardware: Work stations for Customer Service operations at the Control Centre and/or remote Plazas. (If triggered)","No.",0,null,{"$f":"+E238*F238","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G238-SUM(J238:AL238)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G238-SUM(H238:CB238)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2008","LAN and Network Connections- Provision and Installation of GB/s network for all work stations,  printers,  network  equipment  and  fail  over  or standby devices complete (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2012","Provision for a full set of spares","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2013","VGS, QLS and ANPR pilot parallel operations (if triggered)","Lump Sum",1,null,{"$f":"+E244*F244","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244-SUM(J244:CB244)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014a","Full access to Toll system source code, and perpetual licence to use at all SANRAL current and future plazas  (if triggered) ","Lump Sum",0,null,{"$f":"+E245*F245","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G245-SUM(J245:AL245)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G245-SUM(H245:CB245)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014d","Toll system source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014e","Toll system site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014f","SANRAL Toll system pilot deployment and  testing  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014g","SANRAL Toll system deployment, replacing another Toll System  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014h","Full Toll system Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-2014i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",1,null,{"$f":"+E253*F253","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253-SUM(H253:CB253)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254-SUM(H254:CB254)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",0,null,{"$f":"+E255*F255","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G255-SUM(J255:AL255)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G255-SUM(H255:CB255)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"+E256*F256","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G256-SUM(J256:AL256)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G256-SUM(H256:CB256)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+SUM(H257:CC257)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"+E258*F258","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G258-SUM(J258:AL258)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G258-SUM(H258:CB258)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"+E259*F259","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G259-SUM(J259:AL259)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G259-SUM(H259:CB259)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",1,null,{"$f":"+E260*F260","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260-SUM(H260:CB260)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Lump Sum",1,null,{"$f":"+E261*F261","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261-SUM(H261:CB261)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"SUM(G263:G277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H263:H277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I263:I277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q263:Q277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU263:BU277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes (if triggered)","No.",0,null,{"$f":"+E263*F263","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G263-SUM(H263:CB263)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Dedicated ETC Toll Lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G268-SUM(J268:AL268)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3007","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G269-SUM(J269:AL269)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3008","Provision of Documentation (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G270-SUM(J270:AL270)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3009","Provision of Toll System Software and Hardware : AVC Systems for Mixed/ Manual/ ETC Lanes and/ or Dedicated ETC lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3011","Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3012a","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3012b","Provision of Toll System Software and Hardware for replacement of the Legacy Toll System: For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G276-SUM(J276:AL276)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G277-SUM(J277:AL277)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-4000","Electrical and Mechanical",{"$nulls":3},{"$f":"SUM(G280:G427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H280:H427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I280:I427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU280:BU427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-4001","Uninterrupted Power Supply (UPS)"]
[null,"B-4001a","Static 6kVA UPS  (if triggered)","No.",0,null,{"$f":"+E280*F280","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280-SUM(H280:CB280)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001b","UPS - Modular - 20kVA (Frame Capacity 60 kVA, N+1, 2 x modules) (if triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281-SUM(H281:CB281)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001c","UPS - Modular - 40kVA (Frame Capacity 60 kVA, N+1, 3 x modules) (if triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001d","UPS - Modular - 60kVA (Frame Capacity 60 kVA, N+1, 4 x modules) (if triggered)","No.",0,null,{"$f":"+E283*F283","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G283-SUM(H283:CB283)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001e","New 12V VRLA maintenance-free lead acid batteries (if triggered)","kWh",120,null,{"$f":"+E284*F284","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284-SUM(H284:CB284)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001f","UPS delivery to site (if triggered)","Km",200,null,{"$f":"+E285*F285","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285-SUM(H285:CB285)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4002","Electrical : Supply and Installation","Lump Sum",0,null,{"$f":"+E286*F286","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G286-SUM(J286:AL286)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G286-SUM(H286:CB286)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003","Booth Air-conditioner and fresh air ventilation upgrade"]
[null,"B-4003a","New Inverter 9000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"$f":"+E288*F288","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288-SUM(H288:CB288)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003b","New Inverter 12000BTU mid-wall split or cassette type air-conditioner","No.",22,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4003c","New Inverter 18000BTU mid-wall split or cassette type air-conditioner","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4003d","New Inverter 24000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4003e","New inverter VRV 18HP/48000BTU Heat recovery system (Leandra, Trichardt & Ermelo Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":23},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4003f","Preliminary Design (Gosforth & Dalpark Toll Plazas)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4003g","Detail Design (Gosforth and Dalpark Toll Plazas)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4003h","Tender process as per Employer SCM approved process (Gosforth and Dalpark Toll Plazas)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4004","Energy and Power Management"]
[null,"B-4004a","Power meter (Normal, Generator, Grid Tie inverter and battery storage)","No.",8,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G297-SUM(H297:CB297)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004b","Energy and Power Management Software (EPMS) & license","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G298-SUM(H298:CB298)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004c","Device license (devices that will interface with the EPMS software)","No.",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G299-SUM(H299:CB299)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004d","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300-SUM(H300:CB300)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004e","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301-SUM(H301:CB301)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005","New generator and additional generator services due to extended power interruption (if triggered items)"]
[null,"B-4005a","Generator 60kVA prime power for installation in generator room (Denne Road Ramp Toll Plazas)","No.",0,null,{"$f":"+E303*F303","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":47},{"$f":"G303-SUM(H303:CB303)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005b","Generator 60kVA prime power with soundproof and weatherproof enclosure (Leandra Ramp Toll Plazas)","No.",0,null,{"$f":"+E304*F304","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G304-SUM(H304:CB304)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005c","Generator 100kVA prime power with soundproof and weatherproof enclosure (Gosforth West Ramp Toll Plaza)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G305-SUM(H305:CB305)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005d","Generator 150kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Gosforth Toll Plaza)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G306-SUM(H306:CB306)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005e","Generator 200kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Dalpark  Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005f","Generator 250kVA prime power with soundproof and weatherproof enclosure (Leandra, Trichardt & Ermelo Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4005g","Generator Routine Service @ 250hrs","No.",36,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006","Generator AMF Controller & diesel bulk tank (if triggered items)"]
[null,"B-4006a","New Generator Automatic Main Failure (AMF) Controller (Leandra Toll Plaza))","No.",0,null,{"$f":"+E311*F311","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311-SUM(H311:CB311)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006b","Add DSE 892 communication device (Dalpark, Denne Road & Ermelo Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G312/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G312/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G312-SUM(H312:CB312)","v":{"v":0,"d":"0.00"}}]
[null,"B-4006c","Add SG485 communication device (Gosforth West Ramp Toll Plazas)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G313/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G313/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006d","Diesel Bulk Storage Tank 2000lts, above ground – Detail design (Leandra Ramp Toll Plazas) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G314/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G314/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006e","Diesel Bulk Storage Tank 2000lts, above ground – Tender or quotation process as per Employer SCM approved process (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G315/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G315/6","v":{"v":0,"d":"0.00"}},{"$nulls":23},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4007","Corrotion Protection and Painting at Toll Plazas"]
[null,"B-4007a","Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G317-SUM(H317:CB317)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007b","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G318-SUM(H318:CB318)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G319-SUM(H319:CB319)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4008","Energy avoidance upgrades at Gosforth and Dalpark Toll Plazas (if triggered items)"]
[null,"B-4008a","Supply and install eco-friendly and SABS approved building ceiling insulation.","m²",540,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G321-SUM(H321:CB321)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009","New Power Skirting (Gosforth and Dalpark Toll Plazas)"]
[null,"B-4009a","New electrical 3 x compartment power skirting","m",54,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G323-SUM(H323:CB323)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009b","16A socket outlets for power skirting","No.",34,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G324-SUM(H324:CB324)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4010","Fire Dection System (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4010a","Fire detection system complete","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G326-SUM(H326:CB326)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011","SCADA system (Minimum 72 scan points per Control Centre)"]
[null,"B-4011a","Mylar/Belden shielded or similar cabling including cable support system","m",300,null,{"$f":"+E328*F328","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328-SUM(H328:CB328)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011b","SCADA Computer complete including storage (minimum one 1,5-year data) per Toll Plaza","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011c","SCADA software setup and configuration per integrated system as listed below (1 - Generator).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011d","SCADA software setup and configuration per integrated system as listed below (2 – Bulk Fuel).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011e","SCADA software setup and configuration per integrated system as listed below (3 - UPS).","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011f","SCADA software setup and configuration per integrated system as listed below (4 – Electrical Fence).","No.",1,null,{"$f":"+E333*F333","v":{"v":0,"d":"0.00"}},{"$nulls":25},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011g","SCADA software setup and configuration per integrated system as listed below (5 – Fresh air system).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334-SUM(H334:CB334)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011h","SCADA software setup and configuration per integrated system as listed below (6 – Power meter).","No.",8,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011i","SCADA software setup and configuration per integrated system as listed below (7 – PV System).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011j","SCADA software setup and configuration per integrated system as listed below (8 – Temperature sensor).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011k","SCADA software setup and configuration per integrated system as listed below (9 – Fire control panel).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011l","PLC interface between devices and SCADA computer.","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011m","GMS module to send SMS’s to the Contractor and ER and to access the system as secondary communication","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011n","Preliminary Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G341-SUM(H341:CB341)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011o","Detail Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G342-SUM(H342:CB342)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4012","Photovoltaic with Battery Energy Storage Solution (All Control Centres)"]
[null,"B-4012a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G344-SUM(H344:CB344)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4012b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G345-SUM(H345:CB345)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4012c","Tender process as per Employer CRM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G346-SUM(H346:CB346)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4013","Energy avoidance upgrades at Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4013a","Domestic Integrated Heat Pump","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G348-SUM(H348:CB348)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4014","Solar Photovoltaic carport at Gosforth, Dalpark, Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4014a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G350-SUM(H350:CB350)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4014b","Detail Design","Lump Sum",1,null,{"$f":"+E351*F351","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G351-SUM(H351:CB351)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4014c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G352-SUM(H352:CB352)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015","Supply and installation of masts for Road and Area Lighting"]
[null,"B-4015a","P1, 10m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G354-SUM(H354:CB354)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015b","P1B, Mast base for 10m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G355-SUM(H355:CB355)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015c","P2, 15m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015d","P2B, Mast base for 15m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015e","P3, 18m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015f","P3B, Mast base for 18m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015g","P4, 8m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015h","P5, 10m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015i","P6, 12m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015j","Allow for transport cost (truck with crane) (rate per km) from the pole/mast manufacturer to the Toll Plaza","Km",600,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015k","Mast and pole structure maintenance.","m²",200,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G364-SUM(H364:CB364)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015l","Preliminary Design - (road and area lighting upgrade to LED luminaires)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G365-SUM(H365:CB365)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015m","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G366-SUM(H366:CB366)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015n","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G367-SUM(H367:CB367)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016","Security Cameras"]
[null,"B-4016-a","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics.","No.",12,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G369-SUM(H369:CB369)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016-b","GPRS control panel, weatherproof, wireless and battery operated for commercial outdoor application.","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G370-SUM(H370:CB370)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017","Trenching and Backfilling"]
[null,"B-4017a","Trenching - Type A (hand trenched) (If triggered)","m",10,null,{"$f":"+E372*F372","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372-SUM(H372:CB372)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017b","Trenching - Type D/E (hand trenched) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017c","Bedding and backfill - Type A (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017d","Bedding and backfill - Type D/E (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018","Cabling"]
[null,"B-4018a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable -4mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018f","BCEW - 4mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018g","BCEW - 6mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018h","BCEW - 10mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019","Cable Terminations"]
[null,"B-4019a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 4mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019f","BCEW - 4mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019g","BCEW - 6mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019h","BCEW - 10mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020","Cable Joints"]
[null,"B-4020a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 4mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 6mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 10mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 16mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 35mm2 Al ECC (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4021","Fibre optic cable upgrade"]
[null,"B-4021a","Preliminary Design (Fibre optic cable upgrade)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4021b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4021c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022","New LED luminaires for Gosforth and Dalpark Mainline Toll Plazas"]
[null,"B-4022a","LR 1 - Supply and install new recessed LED luminaires for the control building rooms to replace the existing ","No.",88,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022b","LR 2 - Supply and install new surface mounted LED luminaires for the control building to replace the existing ","No.",70,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022c","LMS 1 - Supply and install new occupancy sensor","No.",35,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023","New LED lamps for Ermelo, Trichardt and Leandra Mainline Toll Plazas"]
[null,"B-4023a","LA 1 - New High efficiency LED lamp upgrade for existing luminaires","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023b","LB 1 - Modify existing luminaire to allow new LED lamps to operate on direct mains","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023c","LMS 1 - Occupancy sensor","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4024","New Sump pumps (Ermelo Toll Plaza)"]
[null,"B-4024a","New fixed sump pump tunnel and manhole","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4024b","New portable sump pump tunnel and manhole","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025","Alarm annunciator panel for Gosforth mainline, Gosforth West, Dalpark and Denne Road Toll Plazas"]
[null,"B-4025a","New alarm annunciator panel – Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025b","New alarm annunciator panel - Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4026","Tunnel security screen (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4026a","Supply and install new screen gate in the tunnel","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027","Medium voltage power cable (Gosforth Toll Plaza)"]
[null,"B-4027a","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable (Armoured)","m",{"v":1100,"d":"1,100"},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027b","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable joint","No.",5,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027c","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable termination (all three cores)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027d","Testing and ECOC","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4028","Cat ladder for the lane canopies (Denne Road Ramp Toll Plazas)"]
[null,"B-4028a","New cat ladder","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-5000","Miscellaneous: Other Payment Items",{"$nulls":3},{"$f":"SUM(G429:G431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H429:H431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I429:I431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R429:R431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU429:BU431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-5001","Access Control System Complete","Lump Sum",1,null,{"$f":"+E429*F429","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429-SUM(H429:CB429)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5002","Intercom System Complete per Control Centre","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430-SUM(H430:CB430)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5003","Call Centre System","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431-SUM(H431:CB431)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G433:G466)","v":{"v":49144100,"d":"49,144,100.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM433:AM466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.33,"d":"8,190,683.33"},{"v":0,"d":"0.00"},{"$f":"SUM(BS433:BS466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8190683.35,"d":"8,190,683.35"},"."]
[null,"B-6001a",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (\" & TEXT(F433,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (504 000)"},"Prov Sum",1,{"v":504000,"d":"504,000.00"},{"$f":"+E433*F433","v":{"v":504000,"d":"504,000.00"}},{"$nulls":13},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433-SUM(H433:CB433)","v":{"v":84000,"d":"84,000.00"}},"."]
[null,"B-6001b",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (\" & TEXT(F434,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (%)"},"%",{"$f":"+G433","v":{"v":504000,"d":"504,000"}},null,{"$f":"+E434*F434","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434-SUM(H434:CB434)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6002a",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (\"& TEXT(F435,\"## ### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (3 550 000)"},"Prov Sum",1,{"v":3550000,"d":"3,550,000.00"},{"$f":"+E435*F435","v":{"v":3550000,"d":"3,550,000.00"}},{"$nulls":13},{"$f":"G435/6","v":{"v":591666.67,"d":"591,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":591666.67,"d":"591,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":591666.67,"d":"591,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":591666.67,"d":"591,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":591666.67,"d":"591,666.67"}},{"$nulls":11},{"$f":"G435-SUM(H435:CB435)","v":{"v":591666.65,"d":"591,666.65"}},"."]
[null,"B-6002b",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (\" & TEXT(F436,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (%)"},"%",{"$f":"+G435","v":{"v":3550000,"d":"3,550,000"}},null,{"$f":"+E436*F436","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436-SUM(H436:CB436)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F437,\"######\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (360000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E437*F437","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437-SUM(H437:CB437)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (\" & TEXT(F438,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (%)"},"%",{"$f":"+G437","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E438*F438","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438-SUM(H438:CB438)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004a",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F439,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E439*F439","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439-SUM(H439:CB439)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004b",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (\"& TEXT(F440,\"###%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (%)"},"%",{"$f":"+G439","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E440*F440","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440-SUM(H440:CB440)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004c",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (\"& TEXT(F441,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E441*F441","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441-SUM(H441:CB441)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004d",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (\"& TEXT(F442,\"##%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (%)"},"%",{"$f":"+G441","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E442*F442","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442-SUM(H442:CB442)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005a",{"$f":"\"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F443,\"##### ###\") &\")\"","v":"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E443*F443","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443-SUM(H443:CB443)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005b",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (\"& TEXT(F444,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (%)"},"%",{"$f":"+G443","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E444*F444","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444-SUM(H444:CB444)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (\" & TEXT(F445,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E445*F445","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445-SUM(H445:CB445)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005d",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (\"& TEXT(F446,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (%)"},"%",{"$f":"+G445","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E446*F446","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446-SUM(H446:CB446)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006a",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (\" & TEXT(F447,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E447*F447","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447-SUM(H447:CB447)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006b",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (\"& TEXT(F448,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (%)"},"%",{"$f":"+G447","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E448*F448","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448-SUM(H448:CB448)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (\" & TEXT(F449,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E449*F449","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449-SUM(H449:CB449)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006d",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (\"& TEXT(F450,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (%)"},"%",{"$f":"+G449","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E450*F450","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450-SUM(H450:CB450)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6007a",{"$f":"\"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (\" & TEXT(F451,\"##  ###\") &\")\"","v":"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (144 000)"},"Prov Sum",1,{"v":144000,"d":"144,000.00"},{"$f":"+E451*F451","v":{"v":144000,"d":"144,000.00"}},{"$nulls":13},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451-SUM(H451:CB451)","v":{"v":24000,"d":"24,000.00"}},"."]
[null,"B-6007b",{"$f":"\"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (\"& TEXT(F452,\"###%\") & \")\"","v":"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (%)"},"%",{"$f":"+G451","v":{"v":144000,"d":"144,000"}},null,{"$f":"+E452*F452","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452-SUM(H452:CB452)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6008a",{"$f":"\"Provision of PABX telephone system per Control Centre – PABX telephone system (\" & TEXT(F453,\"## ###\") &\")\"","v":"Provision of PABX telephone system per Control Centre – PABX telephone system (57 600)"},"Prov Sum",1,{"v":57600,"d":"57,600.00"},{"$f":"+E453*F453","v":{"v":57600,"d":"57,600.00"}},{"$nulls":13},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453-SUM(H453:CB453)","v":{"v":9600,"d":"9,600.00"}},"."]
[null,"B-6008b",{"$f":"\"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (\"& TEXT(F454,\"###%\") & \")\"","v":"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (%)"},"%",{"$f":"+G453","v":{"v":57600,"d":"57,600"}},null,{"$f":"+E454*F454","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454-SUM(H454:CB454)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6009a",{"$f":"\"Supply of EMVCO compliant Hardware and Software (\"& TEXT(F455,\"### ###\") &\")\"","v":"Supply of EMVCO compliant Hardware and Software (216 000)"},"Prov Sum",1,{"v":216000,"d":"216,000.00"},{"$f":"+E455*F455","v":{"v":216000,"d":"216,000.00"}},{"$nulls":13},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455-SUM(H455:CB455)","v":{"v":36000,"d":"36,000.00"}},"."]
[null,"B-6009b",{"$f":"\"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (\"& TEXT(F456,\"###%\") & \")\"","v":"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (%)"},"%",{"$f":"+G455","v":{"v":216000,"d":"216,000"}},null,{"$f":"+E456*F456","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456-SUM(H456:CB456)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6010a",{"$f":"\"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (\"& TEXT(F457,\"## ### ###\") &\")\"","v":"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (1 800 000)"},"Prov Sum",1,{"v":1800000,"d":"1,800,000.00"},{"$f":"+E457*F457","v":{"v":1800000,"d":"1,800,000.00"}},{"$nulls":13},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457-SUM(H457:CB457)","v":{"v":300000,"d":"300,000.00"}},"."]
[null,"B-6010b",{"$f":"\"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (\"& TEXT(F458,\"###%\") & \")\"","v":"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (%)"},"%",{"$f":"+G457","v":{"v":1800000,"d":"1,800,000"}},null,{"$f":"+E458*F458","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458-SUM(H458:CB458)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6011a",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand (\"& TEXT(F459,\"### ###\") &\")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand (360 000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E459*F459","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459-SUM(H459:CB459)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6011b",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (\"& TEXT(F460,\"###%\") & \")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (%)"},"%",{"$f":"+G459","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E460*F460","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460-SUM(H460:CB460)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6012a",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (\"& TEXT(F461,\"## ### ###\") &\")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (3 420 500)"},"Prov Sum",1,{"v":3420500,"d":"3,420,500.00"},{"$f":"+E461*F461","v":{"v":3420500,"d":"3,420,500.00"}},{"$nulls":13},{"$f":"G461/6","v":{"v":570083.33,"d":"570,083.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":570083.33,"d":"570,083.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":570083.33,"d":"570,083.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":570083.33,"d":"570,083.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":570083.33,"d":"570,083.33"}},{"$nulls":11},{"$f":"G461-SUM(H461:CB461)","v":{"v":570083.35,"d":"570,083.35"}},"."]
[null,"B-6012b",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (\"& TEXT(F462,\"###%\") & \")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (%)"},"%",{"$f":"+G461","v":{"v":3420500,"d":"3,420,500"}},null,{"$f":"+E462*F462","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462-SUM(H462:CB462)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013a",{"$f":"\"Provision for the upgrade to Security Toll Booths (\"& TEXT(F463,\"## ### ###\") &\")\"","v":"Provision for the upgrade to Security Toll Booths ()"},"Prov Sum",0,null,{"$f":"+E463*F463","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463-SUM(H463:CB463)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013b",{"$f":"\"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (\"& TEXT(F464,\"###%\") & \")\"","v":"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (%)"},"%",{"$f":"+G463","v":0},null,{"$f":"+E464*F464","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464-SUM(H464:CB464)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6014a",{"$f":"\"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\"& TEXT(F465,\"## ### ###\") &\")\"","v":"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (38 300 000)"},"Prov Sum",1,{"v":38300000,"d":"38,300,000.00"},{"$f":"+E465*F465","v":{"v":38300000,"d":"38,300,000.00"}},{"$nulls":13},{"$f":"G465/6","v":{"v":6383333.33,"d":"6,383,333.33"}},{"$nulls":11},{"$f":"G465/6","v":{"v":6383333.33,"d":"6,383,333.33"}},{"$nulls":11},{"$f":"G465/6","v":{"v":6383333.33,"d":"6,383,333.33"}},{"$nulls":11},{"$f":"G465/6","v":{"v":6383333.33,"d":"6,383,333.33"}},{"$nulls":11},{"$f":"G465/6","v":{"v":6383333.33,"d":"6,383,333.33"}},{"$nulls":11},{"$f":"G465-SUM(H465:CB465)","v":{"v":6383333.35,"d":"6,383,333.35"}},"."]
[null,"B-6014b",{"$f":"\"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"+G465","v":{"v":38300000,"d":"38,300,000"}},null,{"$f":"+E466*F466","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466-SUM(H466:CB466)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," "]
[null,"D Series","Schedule D series"," ",null,null,{"$f":"SUM(G469:G503)","v":{"v":7200000,"d":"7,200,000.00"}},{"$f":"SUM(H469:H503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R469:R503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM469:AM503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1199999.99,"d":"1,199,999.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000.05,"d":"1,200,000.05"},"."]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":2700000,"d":"2,700,000.00"},{"$f":"+E469*F469","v":{"v":2700000,"d":"2,700,000.00"}},{"$nulls":13},{"$f":"G469/6","v":{"v":450000,"d":"450,000.00"}},{"$nulls":11},{"$f":"G469/6","v":{"v":450000,"d":"450,000.00"}},{"$nulls":11},{"$f":"G469/6","v":{"v":450000,"d":"450,000.00"}},{"$nulls":11},{"$f":"G469/6","v":{"v":450000,"d":"450,000.00"}},{"$nulls":11},{"$f":"G469/6","v":{"v":450000,"d":"450,000.00"}},{"$nulls":11},{"$f":"G469-SUM(H469:CB469)","v":{"v":450000,"d":"450,000.00"}},"."]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation",{"$nulls":78},"."]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",1,{"v":800000,"d":"800,000.00"},{"$f":"+E471*F471","v":{"v":800000,"d":"800,000.00"}},{"$f":"G5*0.4*0.5*0.05","v":{"v":0,"d":"0.00"}},{"$nulls":12},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471-SUM(H471:CB471)","v":{"v":133333.35,"d":"133,333.35"}},"."]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F472,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F471","v":{"v":800000,"d":"800,000"}},null,{"$f":"+E472*F472","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472-SUM(H472:CB472)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03","Tender Process for Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process",{"$nulls":78},"."]
[null,"D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No.",2,null,{"$f":"+E475*F475","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475-SUM(H475:CB475)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476-SUM(H476:CB476)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477-SUM(H477:CB477)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478-SUM(H478:CB478)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",72,null,{"$f":"+SUM(H479:CC479)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises.","Month",72,null,{"$f":"+SUM(H481:CC481)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",72,null,{"$f":"+SUM(H482:CC482)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H483:CC483)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.05","Construction Works by Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",1,{"v":600000,"d":"600,000.00"},{"$f":"+E485*F485","v":{"v":600000,"d":"600,000.00"}},{"$nulls":13},{"$f":"G485/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G485-SUM(H485:CB485)","v":{"v":100000,"d":"100,000.00"}},"."]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a) (\"& TEXT(F486,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a) (%)"},"%",{"$f":"+F485","v":{"v":600000,"d":"600,000"}},null,{"$f":"+E486*F486","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486-SUM(H486:CB486)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487-SUM(H487:CB487)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D. ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488-SUM(H488:CB488)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance",{"$nulls":78},"."]
[null,"D10.06(a)","Training costs",{"$nulls":78},"."]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E491*F491","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G491-SUM(H491:CB491)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(a)(ii)","Accredited generic skills training.","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E492*F492","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492-SUM(H492:CB492)","v":{"v":33333.35,"d":"33,333.35"}},"."]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E493*F493","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"},"."]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E494*F494","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (\"& TEXT(F495,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (%)"},"%",{"$f":"+F493+F492+F491","v":{"v":400000,"d":"400,000"}},null,{"$f":"+E495*F495","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495-SUM(H495:CB495)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)","Student experiential training.",{"$nulls":78},"."]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E497*F497","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497-SUM(H497:CB497)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H498:CC498)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.06(c)","Other costs during training.","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E499*F499","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499-SUM(H499:CB499)","v":{"v":16666.65,"d":"16,666.65"}},"."]
[null,"D10.06(d)","Training venue.","Lump Sum",1,null,{"$f":"+E500*F500","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500-SUM(H500:CB500)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.08(a)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (\"& TEXT(F501,\"##,###,###\") &\")\"","v":"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (2400000,,)"},"Prov Sum",1,{"v":2400000,"d":"2,400,000.00"},{"$f":"+E501*F501","v":{"v":2400000,"d":"2,400,000.00"}},{"$nulls":13},{"$f":"G501/6","v":{"v":400000,"d":"400,000.00"}},{"$nulls":11},{"$f":"G501/6","v":{"v":400000,"d":"400,000.00"}},{"$nulls":11},{"$f":"G501/6","v":{"v":400000,"d":"400,000.00"}},{"$nulls":11},{"$f":"G501/6","v":{"v":400000,"d":"400,000.00"}},{"$nulls":11},{"$f":"G501/6","v":{"v":400000,"d":"400,000.00"}},{"$nulls":11},{"$f":"G501-SUM(H501:CB501)","v":{"v":400000,"d":"400,000.00"}},"."]
[null,"D10.08(b)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"F501","v":{"v":2400000,"d":"2,400,000"}},null,{"$f":"+E502*F502","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502-SUM(H502:CB502)","v":{"v":0,"d":"0.00"}},"."]

{"sheet":"Dalpark","index":4,"n_rows":502,"n_cols":82,"rows_kept":502,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5],[25,2,25,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N Totals",{"$nulls":3},{"$f":"+G7+G8","v":{"v":132771640,"d":"R 132,771,640.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":17318040,"d":"R 17,318,040.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":115453600,"d":"R 115,453,600.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC53,H55:CC91,H93:CC101,H103:CC112,H115:CC125,H127:CC135,H137:CC145,H147:CC149,H151:CC167,H169:CC170,H172:CC172,H174:CC211,H215:CC228,H230:CC261,H263:CC277,H280:CC427,H429:CC431,H433:CC466,H469:CC503)","v":{"v":115453600,"d":"R 115,453,600.00"}},{"$f":"G10=G11","v":true},{"$f":"G28+G213+G468=G10","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":115453600,"d":"115,453,600.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19242266.67,"d":"19,242,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19242266.67,"d":"19,242,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19242266.67,"d":"19,242,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19242266.67,"d":"19,242,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19242266.67,"d":"19,242,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19242266.65,"d":"19,242,266.65"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":61316500,"d":"61,316,500.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.65,"d":"10,219,416.65"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":61316500,"d":"61,316,500.00"},{"$f":"+H173","v":{"v":0,"d":"0.00"}},{"$f":"+I173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.65,"d":"10,219,416.65"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I16:I19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU16:BU19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G173=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(AM16:AM19)=0,0,IF(AND((SUM(AM16:AM19)/AM12)>0.4,AM173=0),0.4,(SUM(AM16:AM19)/AM12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BS16:BS19)=0,0,IF(AND((SUM(BS16:BS19)/BS12)>0.4,BS173=0),0.4,(SUM(BS16:BS19)/BS12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":47623600,"d":"47,623,600.00"}},{"$f":"+H213","v":{"v":0,"d":"0.00"}},{"$f":"+I213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.65,"d":"7,937,266.65"},{"$f":"G21=G213","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H21-H23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT21-BT23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":47623600,"d":"47,623,600.00"},{"$f":"+H432","v":{"v":0,"d":"0.00"}},{"$f":"+I432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.65,"d":"7,937,266.65"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":6513500,"d":"6,513,500.00"},{"$f":"+H468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT468","v":{"v":0,"d":"0.00"}},{"$f":"+BU468","v":{"v":0,"d":"0.00"}},{"$f":"+BV468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.35,"d":"1,085,583.35"},{"$f":"G24=G468","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":6513500,"d":"6,513,500.00"},{"$f":"SUM(H469,H471,H472,H485:H486,H492:H495,H497,H499,H501:H502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I469,I471,I472,I485:I486,I492:I495,I497,I499,I501:I502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J469,J471,J472,J485:J486,J492:J495,J497,J499,J501:J502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K469,K471,K472,K485:K486,K492:K495,K497,K499,K501:K502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW469,BW471,BW472,BW485:BW486,BW492:BW495,BW497,BW499,BW501:BW502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.35,"d":"1,085,583.35"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G54,G92,G102,G113,G146,G150,G168,G171,G173)","v":{"v":61316500,"d":"61,316,500.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM29,AM54,AM92,AM102,AM113,AM146,AM150,AM168,AM171,AM173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS54,BS92,BS102,BS113,BS146,BS150,BS168,BS171,BS173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.65,"d":"10,219,416.65"},"."]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P30:P53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q30:Q53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT30:BT53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period",{"$nulls":78},"."]
[null,"A-1001a","Contractors General Obligations for the duration of the Operations Service Period – Establishment Period","Week",6,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-1001b","Contractor’s General Obligations during Operations Period - Section 1 (Using the Toll System handed over)","Month",36,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001c","Contractor’s General Obligations during Operations Period - Section 2 & 3 (Using the upgraded Toll System)","Month",14,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001d","Contractor’s General Obligations during Operations Period - Section 4 (Using the SANRAL MIS)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001e","Contractor’s General Obligations during Operations Period - Section 5 (Using the national SANRAL Toll System)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1002","Provision of Performance Security","Year",6,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1003","Compliance with Laws","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1005","Compliance with Environmental Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1007","Provision and Maintenance of Adequate Insurance","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1009","Supply and Maintenance of Documents and Drawings","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1010","Training of Personnel and other training obligations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E45*F45","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G45-SUM(J45:CB45)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1012","Extra Over Cost for Taking over of upgraded & new assets during contract period (if triggered)","Lump Sum",1,null,{"$f":"+E46*F46","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46-SUM(J46:CB46)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1013","ESCROW for commissioning System application software (not toll system related)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant-Developing Operator)",{"$nulls":78},"."]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant-Developing Operator)","Month",12,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant-Developing Operator) management of Toll Plaza","Month",60,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1017","Extra over costs for the supervision of the Nominated Subcontractor","Month",72,null,{"$f":"+SUM(H53:CC53)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G55:G91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H55:H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I55:I91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R55:R91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU55:BU91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-2001","Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2002","Senior Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2003","Seasonal Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2004","Shift Supervisors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2005","Plaza Managers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2006","Administrative Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2007","Lane, Garden and Plaza Attendants","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2008","Technical Staff","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2009","Transport of Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2010","Additional Toll Collectors due to Lane Expansion/ Reversible Lane Creation (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2011","Extra Over or Saving of Operation Cost if Dedicated ETC / Card lanes are implemented "]
[null,"A-2011a","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (1 lane/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H66:CC66)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011b","Extra over or saving of Operational Costs if additional Dedicated ETC lanes are implemented (2 lanes/direction) (if triggered)","Month",72,null,{"$f":"+SUM(H67:CC67)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011c","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (3 lanes/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H68:CC68)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011d","Extra over on Saving of Operational Costs if Dedicated Card  lanes are implemented (1 lane/direction)","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2012","Management of functional Customer Service, Including Account Registration, Tag Distribution, Account Top-Up as well as Revenue Management","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013","Customer Service Operations, including Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services at Control Centres (if triggered)"]
[null,"A-2013a","Operations of 1 Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013b","Extra Over for the Operation of an additional Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014","Operation of different work-station configurations at Customer Service (CS) Kiosks at locations remote from Control Centres, including for Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services (if triggered)"]
[null,"A-2014a","Operation of 1 work station configuration (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014b","Extra Over for operation of an additional work station (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014c","Extra Over for operation 2 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014d","Extra Over for operation 3 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014e","Extra Over for operation 4 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015","Call handling function:  In-house handling of calls from the public during Operation Period (if triggered)"]
[null,"A-2015a","One Call handler","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015b","Two Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015c","Three Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2016","Contracts Engineer [Contractor’s Representative]","Month",0,null,{"$f":"+E84*F84","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2018","Maintenance Manager","Month",0,null,{"$f":"+E86*F86","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2019","System/ software support specialist","Month",0,null,{"$f":"+E87*F87","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2020","Network and Security Specialist","Month",0,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2021","Plaza technician(s) - over and above the technician to maintain the Toll System (if needed)","Month",0,null,{"$f":"+E89*F89","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2022","SHEQ Officer","Month",72,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2023","VGS Clerk","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3000","Financial Costs (Discounts, Exemption and bank fees)",{"$nulls":3},{"$f":"SUM(G93:G101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H93:H101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I93:I101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R93:R101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU93:BU101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-3001","Cash Deposit fees","Month",72,null,{"$f":"+SUM(H93:CC93)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-3002","Provision for Cash Collection Service","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3003","Risk of Income loss in respect of Exempt User Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3004","Risk of Income loss in respect of Local and Regional Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3005","Risk of Income loss in respect of Frequent User Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3006","Risk of Income loss in respect of Run through Violations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3007","Risk of Income loss in respect of No Payment Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3008","Contractor Discounts Income Loss","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3009","Risk of Loss or Damage of Tags (per 100 Tags per month)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4000","Utilities, Services and Levies",{"$nulls":3},{"$f":"SUM(G103:G112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM103:AM112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS103:BS112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-4001","Cost for the Supply of Electricity (Provisional Amounts)","Month",72,null,{"$f":"+SUM(H103:CC103)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-4002","Cost for the Supply of Fuel (Provisional Amounts)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4003","Cost for the Supply of Potable Water","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4004","Cost for the Sewerage and Waste Water Disposal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4005","Cost for the Refuse Removal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4006","Data Communication Solutions between the various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4007","Data backup Communication Solutions between various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4008","Data Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4009","Data backup Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4010","Provision and maintenance of Telecommunication System – Other, including Telephone and Internet","Month",72,null,{"$f":"+SUM(H112:CC112)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+G114+G126+G136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+AM114+AM126+AM136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BS114+BS126+BS136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5100","Facility Maintenance",{"$nulls":3},{"$f":"SUM(G115:G125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM115:AM125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS115:BS125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5101","Control Building and all Remote Plaza Buildings and Structures","Month",72,null,{"$f":"+SUM(H115:CC115)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5102","Toll lanes and Toll lane Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5103","Provision for Painting Buildings and Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5104","Corrosion Protection of Steel Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105a","Maintenance of Dedicated ETC lane signs","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105b","Replacement of Dedicated ETC lane signs ","No.",48,null,{"$f":"+E120*F120","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120-SUM(H120:CB120)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5106a","Maintenance of Median Barriers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5106b","New Installation of Median Barriers","m",60,null,{"$f":"+E122*F122","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122-SUM(H122:CB122)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5107","Impact Attenuators","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5108","Provision for New Impact Attenuator System (if triggered)","Lump Sum",1,null,{"$f":"+E124*F124","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124-SUM(J124:CB124)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5109","Rental of Containers as temporary storage space for Toll System spares, other equipment, and documents.","Month",72,null,{"$f":"+SUM(H125:CC125)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5200","Electrical and Mechanical and Handyman Maintenance",{"$nulls":3},{"$f":"SUM(G127:G135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM127:AM135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS127:BS135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5201","Electrical Maintenance: Control Building including Virtual Plazas and Toll lanes Areas","Month",72,null,{"$f":"+SUM(H127:CC127)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5202","Mechanical Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5203","Handyman Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5204","Provision for E+M Specialist for Generator Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5205","Provision for E+M Specialist for UPS Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5206","Provision for E+M Specialist for Earthing Tests","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5207","Provision for E+M Specialist for Road Lighting Maintenance (incl group lamp replacement) ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5208","Provision for E+M Specialist for maintenance of the SCADA system","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5209","Provision for E+M Specialist for maintenance of EPMS 1st, 2nd and 3rd line support and maintenance by a certified installer.","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G137:G145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM137:AM145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS137:BS145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5301","Toll System Software Support \"If triggered\"","Month",0,null,{"$f":"+E137*F137","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5302","Toll System Equipment and Hardware Maintenance \"If triggered\"","Month",0,null,{"$f":"+E138*F138","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5303","Toll System Maintenance and Support: QLS \"If triggered\"","Month",0,null,{"$f":"+E139*F139","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5304","Toll System Maintenance and Support:  VGS \"If triggered\"","Month",0,null,{"$f":"+E140*F140","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"$f":"+E141*F141","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk System","Month",72,null,{"$f":"+SUM(H142:CC142)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5308a","Hand-Back of Toll System to Employer","Lump Sum",0,null,{"$f":"+E144*F144","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G144-SUM(J144:AL144)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G144-SUM(J144:CB144)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",1,null,{"$f":"+E145*F145","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G145-SUM(J145:CB145)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6000","Toll Road Services",{"$nulls":3},{"$f":"SUM(G147:G149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H147:H149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I147:I149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R147:R149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU147:BU149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-6001","Participation in Road Incident Management System Procedures and Structures","Month",72,null,{"$f":"+SUM(H147:CC147)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-6002","Provision for Supply, Implementation, Operation and Maintenance of Route Patrol Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-6003","Provision for Supply, Implementation, Operation and Maintenance of Route Customer Service Call Centre","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7000","Safety and Security",{"$nulls":3},{"$f":"SUM(G151:G167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM151:AM167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS151:BS167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-7001","Procurement, Upgrade and Maintenance of Security Systems at plaza buildings, lane area incl remote Plazas  (sensors, cameras etc.)","Month",72,null,{"$f":"+SUM(H151:CC151)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-7002","Procurement, Upgrade and Maintenance of Security Systems in toll booths, including toll booths at remote plazas  (sensors, cameras etc.)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7003","Support, installation and maintenance of fire suppression system in the sever-, generator-  and UPS rooms","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004","Provision of Security Services"]
[null,"A-7004a","Provision of Security Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004b","One (1) extra armed guard (if triggered)","Shift",672,null,{"$f":"+E156*F156","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156-SUM(H156:CB156)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004c","Two (2) extra armed guards (if triggered)","Shift",366,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004d","Three (3) extra armed guards (if triggered) ","Shift",183,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004e","Four (4) extra armed guards (if triggered) ","Shift",92,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004f","Tactical Response Security (if triggered) ","Shift",92,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004g","Provision of temporary ablution facilities for Enforcement Agencies (if triggered)","Shift",{"$f":"183/2","v":92},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7005","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics."]
[null,"A-7005a","Monitoring security cameras in B-4016 internally or externally. Sim Cards, Data fees, remote monitoring fees included, comprehensive insurance, etc. Minimum of 6 cameras on the basic system","Month",72,null,{"$f":"+SUM(H163:CC163)","v":{"v":0,"d":"0.00"}}]
[null,"A-7005b","Monitoring security cameras in B-4016 internally or externally. Additional monthly cost per single camera added to the monitoring system / control room. (6 cameras X 60 months)","Cameras-Month",528,null,{"v":0,"d":"0.00"}]
[null,"A-7006","Replace razor wire at Ermelo Toll Plaza","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165-SUM(H165:CB165)","v":{"v":0,"d":"0.00"}}]
[null,"A-7007","High-security, vandal-proof and anti-tamper security fence to Secure front of buildings with palisade or Clearview fencing at Leandra, Trichardt, Ermelo and Dalpark Toll Plazas","m",500,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-7008","Heavy duty automatic locks to be installed in the toll booth doors at all N17 Toll Plazas","No.",16,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance",{"$nulls":3},{"$f":"SUM(G169:G170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H169:H170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I169:I170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU169:BU170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E169*F169","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G169-SUM(J169:AL169)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G169-SUM(J169:CB169)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H170:CC170)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"G172","v":{"v":0,"d":"0.00"}},{"$f":"H172","v":{"v":0,"d":"0.00"}},{"$f":"I172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H172:CC172)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G174:G211)","v":{"v":61316500,"d":"61,316,500.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM174:AM211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.67,"d":"10,219,416.67"},{"v":0,"d":"0.00"},{"$f":"SUM(BS174:BS211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10219416.65,"d":"10,219,416.65"},"."]
[null,"A-10001a",{"$f":"\"Provisional Sum for the repair of Employer's Assets (\" & TEXT(F174,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Employer's Assets (6 000 000)"},"Prov Sum",1,{"v":6000000,"d":"6,000,000.00"},{"$f":"+E174*F174","v":{"v":6000000,"d":"6,000,000.00"}},{"$nulls":13},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174-SUM(H174:CB174)","v":{"v":1000000,"d":"1,000,000.00"}},"."]
[null,"A-10001b",{"$f":"\"Provision for overhead charges + profit in respect to A-10001-a (\" & TEXT(F175,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10001-a (%)"},"%",{"$f":"+G174","v":{"v":6000000,"d":"6,000,000"}},null,{"$f":"+E175*F175","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10002a",{"$f":"\"Provisional Sum for the repair of Electrical and Mechanical Assets (\" & TEXT(F176,\"# ### ###\") &\")\"","v":"Provisional Sum for the repair of Electrical and Mechanical Assets (1 350 000)"},"Prov Sum",1,{"v":1350000,"d":"1,350,000.00"},{"v":1350000,"d":"1,350,000.00"},{"$nulls":13},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176-SUM(H176:CB176)","v":{"v":225000,"d":"225,000.00"}},"."]
[null,"A-10002b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10002-a (\" & TEXT(F177,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10002-a (%)"},"%",{"$f":"+G176","v":{"v":1350000,"d":"1,350,000"}},null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177-SUM(H177:CB177)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10003a",{"$f":"\"Provisional Sum for the repair of Toll System Assets (\" & TEXT(F178,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Toll System Assets (450 000)"},"Prov Sum",1,{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"$nulls":13},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178-SUM(H178:CB178)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10003b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10003-a (\" & TEXT(F179,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10003-a (%)"},"%",{"$f":"+G178","v":{"v":450000,"d":"450,000"}},null,{"$f":"+E179*F179","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179-SUM(H179:CB179)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10004a",{"$f":"\"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (\" & TEXT(F180,\"### ###\") &\")\"","v":"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180-SUM(H180:CB180)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10004b",{"$f":"\"Provision for overhead charges + profit in respect to A-10004-a (\"& TEXT(F181,\"###%\") & \") (if triggered) \"","v":"Provision for overhead charges + profit in respect to A-10004-a (%) (if triggered) "},"%",{"$f":"+G180","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10005a",{"$f":"\"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (\" & TEXT(F182,\"### ###\") &\")\"","v":"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182-SUM(H182:CB182)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10005b",{"$f":"\"Provision for overhead charges + profit in respect to A-10005-a (\"& TEXT(F183,\"###%\") & \") (if triggered)\"","v":"Provision for overhead charges + profit in respect to A-10005-a (%) (if triggered)"},"%",{"$f":"+G182","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183-SUM(H183:CB183)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10006a",{"$f":"\"Provisional Sum for ETC related Marketing (\" & TEXT(F184,\"### ###\") &\")\"","v":"Provisional Sum for ETC related Marketing (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184-SUM(H184:CB184)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10006b",{"$f":"\"Provision for overhead charges + profit in respect to A-10006-a (\"& TEXT(F185,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10006-a (%)"},"%",{"$f":"+G184","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E185*F185","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185-SUM(H185:CB185)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10007a",{"$f":"\"Provision of transportation and depositing of cash from Customer Service Kiosks (\" & TEXT(F186,\"### ###\") &\")\"","v":"Provision of transportation and depositing of cash from Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186-SUM(H186:CB186)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10007b",{"$f":"\"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (\"& TEXT(F187,\"###%\") & \")\"","v":"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (%)"},"%",{"$f":"+G186","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E187*F187","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187-SUM(H187:CB187)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10008a",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks (\" & TEXT(F188,\"### ###\") &\")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188-SUM(H188:CB188)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10008b",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (\"& TEXT(F189,\"###%\") & \")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (%)"},"%",{"$f":"+G188","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E189*F189","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189-SUM(H189:CB189)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10009a",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (\" & TEXT(F190,\"## ### ###\") &\")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (13 000 000)"},"Prov Sum",1,{"v":13000000,"d":"13,000,000.00"},{"v":13000000,"d":"13,000,000.00"},{"$nulls":13},{"$f":"G190/6","v":{"v":2166666.67,"d":"2,166,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2166666.67,"d":"2,166,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2166666.67,"d":"2,166,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2166666.67,"d":"2,166,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2166666.67,"d":"2,166,666.67"}},{"$nulls":11},{"$f":"G190-SUM(H190:CB190)","v":{"v":2166666.65,"d":"2,166,666.65"}},"."]
[null,"A-10009-b",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (\"& TEXT(F191,\"###%\") & \")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (%)"},"%",{"$f":"+G190","v":{"v":13000000,"d":"13,000,000"}},null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191-SUM(H191:CB191)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10010a",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (\" & TEXT(F192,\"## ### ###\") &\")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (6 000 000)"},"Prov Sum",1,{"v":6000000,"d":"6,000,000.00"},{"v":6000000,"d":"6,000,000.00"},{"$nulls":13},{"$f":"G192/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G192-SUM(H192:CB192)","v":{"v":1000000,"d":"1,000,000.00"}},"."]
[null,"A-10010b",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (\"& TEXT(F193,\"###%\") & \")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (%)"},"%",{"$f":"+G192","v":{"v":6000000,"d":"6,000,000"}},null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193-SUM(H193:CB193)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10011a",{"$f":"\"Fees related to TCH Service - Fees (\" & TEXT(F194,\"### ###\") &\")\"","v":"Fees related to TCH Service - Fees (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194-SUM(H194:CB194)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10011b",{"$f":"\"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (\"& TEXT(F195,\"###%\") & \")\"","v":"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (%)"},"%",{"$f":"+G194","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E195*F195","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195-SUM(H195:CB195)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10012a",{"$f":"\"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\" & TEXT(G196,\"##### ####\") &\")\"","v":"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (20 700 000)"},"Prov Sum",1,{"v":20700000,"d":"20,700,000.00"},{"v":20700000,"d":"20,700,000.00"},{"$nulls":13},{"$f":"G196/6","v":{"v":3450000,"d":"3,450,000.00"}},{"$nulls":11},{"$f":"G196/6","v":{"v":3450000,"d":"3,450,000.00"}},{"$nulls":11},{"$f":"G196/6","v":{"v":3450000,"d":"3,450,000.00"}},{"$nulls":11},{"$f":"G196/6","v":{"v":3450000,"d":"3,450,000.00"}},{"$nulls":11},{"$f":"G196/6","v":{"v":3450000,"d":"3,450,000.00"}},{"$nulls":11},{"$f":"G196-SUM(H196:CB196)","v":{"v":3450000,"d":"3,450,000.00"}},"."]
[null,"A-10012b",{"$f":"\"Overhead charges and profit in respect of the above-mentioned item (\"& TEXT(F197,\"###%\") & \")\"","v":"Overhead charges and profit in respect of the above-mentioned item (%)"},"%",{"$f":"+G196","v":{"v":20700000,"d":"20,700,000"}},null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197-SUM(H197:CB197)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013","Resolution of Flooding of the manholes at Denne Road"]
[null,"A-10013a",{"$f":"\"Resolving the continuous flooding of the manholes at Denne Road Plaza (\" & TEXT(G199,\"##### ####\") &\")\"","v":"Resolving the continuous flooding of the manholes at Denne Road Plaza (76 500)"},"Prov Sum",1,{"v":76500,"d":"76,500.00"},{"$f":"+E199*F199","v":{"v":76500,"d":"76,500.00"}},{"$nulls":13},{"$f":"G199/6","v":{"v":12750,"d":"12,750.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":12750,"d":"12,750.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":12750,"d":"12,750.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":12750,"d":"12,750.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":12750,"d":"12,750.00"}},{"$nulls":11},{"$f":"G199-SUM(H199:CB199)","v":{"v":12750,"d":"12,750.00"}},"."]
[null,"A-10013b",{"$f":"\"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (\"& TEXT(F200,\"###%\") & \")\"","v":"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (%)"},"%",{"$f":"+G199","v":{"v":76500,"d":"76,500"}},null,{"$f":"+E200*F200","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200-SUM(H200:CB200)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014","Water Proofing"]
[null,"A-10014a",{"$f":"\"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (\" & TEXT(G202,\"##### ####\") &\")\"","v":"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas ()"},"Prov Sum",0,null,{"$f":"+E202*F202","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G202-SUM(H202:CB202)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014b",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (\"& TEXT(F203,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (%)"},"%",{"$f":"+G202","v":0},null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203-SUM(H203:CB203)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014c",{"$f":"\"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (\" & TEXT(G204,\"##### ####\") &\")\"","v":"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles ()"},"Prov Sum",0,null,{"$f":"+E204*F204","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G204-SUM(H204:CB204)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014d",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (\"& TEXT(F205,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (%)"},"%",{"$f":"+G204","v":0},null,{"$f":"+E205*F205","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015","Provision for the Refurbishing of Toll Plaza Control Buildings"]
[null,"A-10015a",{"$f":"\"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings (\" & TEXT(G207,\"##### ####\") &\")\"","v":"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings (4 000 000)"},"Prov Sum",1,{"v":4000000,"d":"4,000,000.00"},{"$f":"+E207*F207","v":{"v":4000000,"d":"4,000,000.00"}},{"$nulls":13},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207/6","v":{"v":666666.67,"d":"666,666.67"}},{"$nulls":11},{"$f":"G207-SUM(H207:CB207)","v":{"v":666666.65,"d":"666,666.65"}},"."]
[null,"A-10015b",{"$f":"\"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (\"& TEXT(F208,\"###%\") & \")\"","v":"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (%)"},"%",{"$f":"+G207","v":{"v":4000000,"d":"4,000,000"}},null,{"$f":"+E208*F208","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208-SUM(H208:CB208)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10016","Provision for concrete works: Replacement of Toll Booths and concrete slabs at Gosforth and Dalpark and replacement of concrete joint sealant at all the toll plazas"]
[null,"A-10016a","Replacement of current aluminium toll booths with security type concrete toll booths, replacement of cracked and failed concrete slabs and replacement of concrete joint sealant in the toll lanes and approaches (aprons) as and when instructed by the Employer","Prov Sum",1,{"v":9200000,"d":"9,200,000.00"},{"$f":"+E210*F210","v":{"v":9200000,"d":"9,200,000.00"}},{"$nulls":13},{"$f":"G210/6","v":{"v":1533333.33,"d":"1,533,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1533333.33,"d":"1,533,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1533333.33,"d":"1,533,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1533333.33,"d":"1,533,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":1533333.33,"d":"1,533,333.33"}},{"$nulls":11},{"$f":"G210-SUM(H210:CB210)","v":{"v":1533333.35,"d":"1,533,333.35"}},"."]
[null,"A-10016b",{"$f":"\"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (\"& TEXT(F211,\"###%\") & \")\"","v":"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (%)"},"%",{"$f":"+G210","v":{"v":9200000,"d":"9,200,000"}},null,{"$f":"+E211*F211","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211-SUM(H211:CB211)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," ",{"$nulls":77},"."]
[null,"B Series","Schedule B series"," ",null,null,{"$f":"G214+G229+G262+G278+G428+G432","v":{"v":47623600,"d":"47,623,600.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AM214+AM229+AM262+AM278+AM428+AM432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"$f":"BS214+BS229+BS262+BS278+BS428+BS432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.65,"d":"7,937,266.65"},"."]
[null,"B-1000","Contractors Establishment"," ",null,null,{"$f":"SUM(G215:G228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H215:H228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q215:Q228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM215:AM228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",0,null,{"$f":"+E215*F215","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G215-SUM(J215:AL215)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G215-SUM(J215:CB215)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Time Related obligations for Design Build and Operations","Month",0,null,{"$f":"+E216*F216","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E217&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E217*F217","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217-SUM(H217:CB217)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002b","Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E218*F218","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G218-SUM(J218:CB218)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002c","Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E219*F219","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002d","Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)","person-hours",0,null,{"$f":"+E220*F220","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002e","Allowance for person- hours for variations -Installer (100 hours)","person-hours",0,null,{"$f":"+E221*F221","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E222&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"$f":"+E222*F222","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222-SUM(H222:CB222)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E223&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223-SUM(H223:CB223)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E224&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224-SUM(H224:CB224)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E225&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225-SUM(H225:CB225)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E226&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226-SUM(H226:CB226)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1003","Establishment upgrades","Lump Sum",0,null,{"$f":"+E227*F227","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G227-SUM(J227:AL227)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G227-SUM(J227:CB227)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements ","Lump Sum",0,null,{"$f":"+E228*F228","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G228-SUM(J228:AL228)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G228-SUM(J228:CB228)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"SUM(G230:G261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H230:H261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I230:I261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P230:P261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM230:AM261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System (if triggered)","Lump Sum",0,null,{"$f":"+E230*F230","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G230-SUM(J230:AL230)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G230-SUM(J230:CB230)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2002","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2003","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2004","Provision of Toll System Software and Hardware: DCS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2005","Provision of Toll System Software and Hardware: Archive System (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006a","Additional Software and licences complete not listed in item B-2006-b (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006b","Additional Software and licences for Microsoft Products/ Oracle RDBMS and SAP (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237-SUM(J237:CB237)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2007","Provision of Toll System Software and Hardware: Work stations for Customer Service operations at the Control Centre and/or remote Plazas. (If triggered)","No.",0,null,{"$f":"+E238*F238","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G238-SUM(J238:AL238)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G238-SUM(J238:CB238)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2008","LAN and Network Connections- Provision and Installation of GB/s network for all work stations,  printers,  network  equipment  and  fail  over  or standby devices complete (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2012","Provision for a full set of spares","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2013","VGS, QLS and ANPR pilot parallel operations (if triggered)","Lump Sum",1,null,{"$f":"+E244*F244","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244-SUM(J244:CB244)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014a","Full access to Toll system source code, and perpetual licence to use at all SANRAL current and future plazas  (if triggered) ","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G245-SUM(J245:AL245)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G245-SUM(J245:CB245)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"$f":"G246-SUM(J246:CB246)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014d","Toll system source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014e","Toll system site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014f","SANRAL Toll system pilot deployment and  testing  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014g","SANRAL Toll system deployment, replacing another Toll System  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014h","Full Toll system Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-2014i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253-SUM(J253:CB253)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254-SUM(J254:CB254)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",0,null,{"$f":"+E255*F255","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G255-SUM(J255:AL255)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G255-SUM(J255:CB255)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"+E256*F256","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G256-SUM(J256:AL256)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G256-SUM(J256:CB256)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+E257*F257","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"+E258*F258","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G258-SUM(J258:AL258)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G258-SUM(J258:CB258)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"+E259*F259","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G259-SUM(J259:AL259)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G259-SUM(J259:CB259)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",1,null,{"$f":"+E260*F260","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260-SUM(J260:CB260)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Lump Sum",1,null,{"$f":"+E261*F261","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261-SUM(J261:CB261)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"SUM(G263:G277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H263:H277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I263:I277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q263:Q277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU263:BU277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes (if triggered)","No.",0,null,{"$f":"+E263*F263","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G263-SUM(J263:CB263)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Dedicated ETC Toll Lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G268-SUM(J268:AL268)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3007","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G269-SUM(J269:AL269)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3008","Provision of Documentation (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G270-SUM(J270:AL270)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3009","Provision of Toll System Software and Hardware : AVC Systems for Mixed/ Manual/ ETC Lanes and/ or Dedicated ETC lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3011","Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3012a","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3012b","Provision of Toll System Software and Hardware for replacement of the Legacy Toll System: For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G276-SUM(J276:AL276)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G277-SUM(J277:AL277)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-4000","Electrical and Mechanical",{"$nulls":3},{"$f":"SUM(G280:G427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H280:H427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I280:I427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU280:BU427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-4001","Uninterrupted Power Supply (UPS)"]
[null,"B-4001a","Static 6kVA UPS  (if triggered)","No.",2,null,{"$f":"+E280*F280","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280-SUM(H280:CB280)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001b","UPS - Modular - 20kVA (Frame Capacity 60 kVA, N+1, 2 x modules) (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001c","UPS - Modular - 40kVA (Frame Capacity 60 kVA, N+1, 3 x modules) (if triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001d","UPS - Modular - 60kVA (Frame Capacity 60 kVA, N+1, 4 x modules) (if triggered)","No.",0,null,{"$f":"+E283*F283","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001e","New 12V VRLA maintenance-free lead acid batteries (if triggered)","kWh",54,null,{"$f":"+E284*F284","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001f","UPS delivery to site (if triggered)","Km",200,null,{"$f":"+E285*F285","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4002","Electrical : Supply and Installation","Lump Sum",0,null,{"$f":"+E286*F286","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G286-SUM(J286:AL286)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G286-SUM(J286:CB286)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003","Booth Air-conditioner and fresh air ventilation upgrade"]
[null,"B-4003a","New Inverter 9000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"$f":"+E288*F288","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288-SUM(H288:CB288)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003b","New Inverter 12000BTU mid-wall split or cassette type air-conditioner","No.",23,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G289-SUM(H289:CB289)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003c","New Inverter 18000BTU mid-wall split or cassette type air-conditioner","No.",12,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G290-SUM(H290:CB290)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003d","New Inverter 24000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G291-SUM(H291:CB291)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003e","New inverter VRV 18HP/48000BTU Heat recovery system (Leandra, Trichardt & Ermelo Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":23},{"$f":"G292-SUM(H292:CB292)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003f","Preliminary Design (Gosforth & Dalpark Toll Plazas)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G293-SUM(J293:CB293)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003g","Detail Design (Gosforth and Dalpark Toll Plazas)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G294-SUM(J294:CB294)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003h","Tender process as per Employer SCM approved process (Gosforth and Dalpark Toll Plazas)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G295-SUM(J295:CB295)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004","Energy and Power Management"]
[null,"B-4004a","Power meter (Normal, Generator, Grid Tie inverter and battery storage)","No.",8,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G297-SUM(H297:CB297)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004b","Energy and Power Management Software (EPMS) & license","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G298-SUM(H298:CB298)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004c","Device license (devices that will interface with the EPMS software)","No.",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G299-SUM(H299:CB299)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004d","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300-SUM(J300:CB300)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004e","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301-SUM(J301:CB301)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005","New generator and additional generator services due to extended power interruption (if triggered items)"]
[null,"B-4005a","Generator 60kVA prime power for installation in generator room (Denne Road Ramp Toll Plazas)","No.",1,null,{"$f":"+E303*F303","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303-SUM(H303:CB303)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005b","Generator 60kVA prime power with soundproof and weatherproof enclosure (Leandra Ramp Toll Plazas)","No.",0,null,{"$f":"+E304*F304","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005c","Generator 100kVA prime power with soundproof and weatherproof enclosure (Gosforth West Ramp Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005d","Generator 150kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Gosforth Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005e","Generator 200kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Dalpark  Toll Plaza)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005f","Generator 250kVA prime power with soundproof and weatherproof enclosure (Leandra, Trichardt & Ermelo Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4005g","Generator Routine Service @ 250hrs","No.",36,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006","Generator AMF Controller & diesel bulk tank (if triggered items)"]
[null,"B-4006a","New Generator Automatic Main Failure (AMF) Controller (Leandra Toll Plaza))","No.",0,null,{"$f":"+E311*F311","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311-SUM(H311:CB311)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006b","Add DSE 892 communication device (Dalpark, Denne Road & Ermelo Toll Plazas)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G312/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G312/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G312-SUM(H312:CB312)","v":{"v":0,"d":"0.00"}}]
[null,"B-4006c","Add SG485 communication device (Gosforth West Ramp Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G313/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G313/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006d","Diesel Bulk Storage Tank 2000lts, above ground – Detail design (Leandra Ramp Toll Plazas) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G314/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G314/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006e","Diesel Bulk Storage Tank 2000lts, above ground – Tender or quotation process as per Employer SCM approved process (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G315/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G315/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4007","Corrotion Protection and Painting at Toll Plazas"]
[null,"B-4007a","Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G317-SUM(J317:CB317)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007b","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G318-SUM(J318:CB318)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G319-SUM(J319:CB319)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4008","Energy avoidance upgrades at Gosforth and Dalpark Toll Plazas (if triggered items)"]
[null,"B-4008a","Supply and install eco-friendly and SABS approved building ceiling insulation.","m²",540,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G321-SUM(H321:CB321)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009","New Power Skirting (Gosforth and Dalpark Toll Plazas)"]
[null,"B-4009a","New electrical 3 x compartment power skirting","m",54,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G323-SUM(H323:CB323)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009b","16A socket outlets for power skirting","No.",34,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G324-SUM(H324:CB324)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4010","Fire Dection System (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4010a","Fire detection system complete","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G326-SUM(J326:CB326)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011","SCADA system (Minimum 72 scan points per Control Centre)"]
[null,"B-4011a","Mylar/Belden shielded or similar cabling including cable support system","m",300,null,{"$f":"+E328*F328","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328-SUM(H328:CB328)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011b","SCADA Computer complete including storage (minimum one 1,5-year data) per Toll Plaza","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011c","SCADA software setup and configuration per integrated system as listed below (1 - Generator).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011d","SCADA software setup and configuration per integrated system as listed below (2 – Bulk Fuel).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011e","SCADA software setup and configuration per integrated system as listed below (3 - UPS).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011f","SCADA software setup and configuration per integrated system as listed below (4 – Electrical Fence).","No.",1,null,{"$f":"+E333*F333","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011g","SCADA software setup and configuration per integrated system as listed below (5 – Fresh air system).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334-SUM(H334:CB334)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011h","SCADA software setup and configuration per integrated system as listed below (6 – Power meter).","No.",8,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011i","SCADA software setup and configuration per integrated system as listed below (7 – PV System).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011j","SCADA software setup and configuration per integrated system as listed below (8 – Temperature sensor).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011k","SCADA software setup and configuration per integrated system as listed below (9 – Fire control panel).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011l","PLC interface between devices and SCADA computer.","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011m","GMS module to send SMS’s to the Contractor and ER and to access the system as secondary communication","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011n","Preliminary Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G341-SUM(J341:CB341)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011o","Detail Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012","Photovoltaic with Battery Energy Storage Solution (All Control Centres)"]
[null,"B-4012a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012c","Tender process as per Employer CRM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4013","Energy avoidance upgrades at Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4013a","Domestic Integrated Heat Pump","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014","Solar Photovoltaic carport at Gosforth, Dalpark, Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4014a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015","Supply and installation of masts for Road and Area Lighting"]
[null,"B-4015a","P1, 10m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G354-SUM(H354:CB354)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015b","P1B, Mast base for 10m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015c","P2, 15m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015d","P2B, Mast base for 15m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015e","P3, 18m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015f","P3B, Mast base for 18m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015g","P4, 8m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015h","P5, 10m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015i","P6, 12m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015j","Allow for transport cost (truck with crane) (rate per km) from the pole/mast manufacturer to the Toll Plaza","Km",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015k","Mast and pole structure maintenance.","m²",200,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015l","Preliminary Design - (road and area lighting upgrade to LED luminaires)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G365-SUM(J365:CB365)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015m","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G366-SUM(J366:CB366)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015n","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G367-SUM(J367:CB367)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016","Security Cameras"]
[null,"B-4016-a","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics.","No.",12,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G369-SUM(H369:CB369)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016-b","GPRS control panel, weatherproof, wireless and battery operated for commercial outdoor application.","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G370-SUM(H370:CB370)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017","Trenching and Backfilling"]
[null,"B-4017a","Trenching - Type A (hand trenched) (If triggered)","m",10,null,{"$f":"+E372*F372","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372-SUM(H372:CB372)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017b","Trenching - Type D/E (hand trenched) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017c","Bedding and backfill - Type A (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017d","Bedding and backfill - Type D/E (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018","Cabling"]
[null,"B-4018a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable -4mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018f","BCEW - 4mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018g","BCEW - 6mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018h","BCEW - 10mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019","Cable Terminations"]
[null,"B-4019a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 4mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019f","BCEW - 4mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019g","BCEW - 6mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019h","BCEW - 10mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020","Cable Joints"]
[null,"B-4020a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 4mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 6mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 10mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 16mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 35mm2 Al ECC (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4021","Fibre optic cable upgrade",{"$nulls":78},"."]
[null,"B-4021a","Preliminary Design (Fibre optic cable upgrade)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G401-SUM(H401:CB401)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4021b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4021c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4022","New LED luminaires for Gosforth and Dalpark Mainline Toll Plazas",{"$nulls":78},"."]
[null,"B-4022a","LR 1 - Supply and install new recessed LED luminaires for the control building rooms to replace the existing ","No.",88,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4022b","LR 2 - Supply and install new surface mounted LED luminaires for the control building to replace the existing ","No.",70,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4022c","LMS 1 - Supply and install new occupancy sensor","No.",35,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4023","New LED lamps for Ermelo, Trichardt and Leandra Mainline Toll Plazas",{"$nulls":78},"."]
[null,"B-4023a","LA 1 - New High efficiency LED lamp upgrade for existing luminaires","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4023b","LB 1 - Modify existing luminaire to allow new LED lamps to operate on direct mains","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4023c","LMS 1 - Occupancy sensor","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4024","New Sump pumps (Ermelo Toll Plaza)",{"$nulls":78},"."]
[null,"B-4024a","New fixed sump pump tunnel and manhole","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4024b","New portable sump pump tunnel and manhole","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4025","Alarm annunciator panel for Gosforth mainline, Gosforth West, Dalpark and Denne Road Toll Plazas",{"$nulls":78},"."]
[null,"B-4025a","New alarm annunciator panel – Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4025b","New alarm annunciator panel - Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4025c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4026","Tunnel security screen (Gosforth & Dalpark Toll Plazas)",{"$nulls":78},"."]
[null,"B-4026a","Supply and install new screen gate in the tunnel","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4027","Medium voltage power cable (Gosforth Toll Plaza)",{"$nulls":78},"."]
[null,"B-4027a","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable (Armoured)","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4027b","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable joint","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4027c","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable termination (all three cores)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4027d","Testing and ECOC","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4028","Cat ladder for the lane canopies (Denne Road Ramp Toll Plazas)",{"$nulls":78},"."]
[null,"B-4028a","New cat ladder","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-5000","Miscellaneous: Other Payment Items",{"$nulls":3},{"$f":"SUM(G429:G431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H429:H431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I429:I431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R429:R431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU429:BU431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-5001","Access Control System Complete","Lump Sum",1,null,{"$f":"+E429*F429","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429-SUM(J429:CB429)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5002","Intercom System Complete per Control Centre","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430-SUM(J430:CB430)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5003","Call Centre System","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431-SUM(H431:CB431)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G433:G466)","v":{"v":47623600,"d":"47,623,600.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM433:AM466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.67,"d":"7,937,266.67"},{"v":0,"d":"0.00"},{"$f":"SUM(BS433:BS466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7937266.65,"d":"7,937,266.65"},"."]
[null,"B-6001a",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (\" & TEXT(F433,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (504 000)"},"Prov Sum",1,{"v":504000,"d":"504,000.00"},{"$f":"+E433*F433","v":{"v":504000,"d":"504,000.00"}},{"$nulls":13},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433-SUM(H433:CB433)","v":{"v":84000,"d":"84,000.00"}},"."]
[null,"B-6001b",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (\" & TEXT(F434,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (%)"},"%",{"$f":"+G433","v":{"v":504000,"d":"504,000"}},null,{"$f":"+E434*F434","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434-SUM(H434:CB434)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6002a",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (\"& TEXT(F435,\"## ### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (4 350 000)"},"Prov Sum",1,{"v":4350000,"d":"4,350,000.00"},{"$f":"+E435*F435","v":{"v":4350000,"d":"4,350,000.00"}},{"$nulls":13},{"$f":"G435/6","v":{"v":725000,"d":"725,000.00"}},{"$nulls":11},{"$f":"G435/6","v":{"v":725000,"d":"725,000.00"}},{"$nulls":11},{"$f":"G435/6","v":{"v":725000,"d":"725,000.00"}},{"$nulls":11},{"$f":"G435/6","v":{"v":725000,"d":"725,000.00"}},{"$nulls":11},{"$f":"G435/6","v":{"v":725000,"d":"725,000.00"}},{"$nulls":11},{"$f":"G435-SUM(H435:CB435)","v":{"v":725000,"d":"725,000.00"}},"."]
[null,"B-6002b",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (\" & TEXT(F436,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (%)"},"%",{"$f":"+G435","v":{"v":4350000,"d":"4,350,000"}},null,{"$f":"+E436*F436","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436-SUM(H436:CB436)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F437,\"######\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (360000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E437*F437","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437-SUM(H437:CB437)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (\" & TEXT(F438,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (%)"},"%",{"$f":"+G437","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E438*F438","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438-SUM(H438:CB438)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004a",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F439,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E439*F439","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439-SUM(H439:CB439)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004b",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (\"& TEXT(F440,\"###%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (%)"},"%",{"$f":"+G439","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E440*F440","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440-SUM(H440:CB440)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004c",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (\"& TEXT(F441,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E441*F441","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441-SUM(H441:CB441)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004d",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (\"& TEXT(F442,\"##%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (%)"},"%",{"$f":"+G441","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E442*F442","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442-SUM(H442:CB442)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005a",{"$f":"\"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F443,\"##### ###\") &\")\"","v":"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E443*F443","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443-SUM(H443:CB443)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005b",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (\"& TEXT(F444,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (%)"},"%",{"$f":"+G443","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E444*F444","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444-SUM(H444:CB444)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (\" & TEXT(F445,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E445*F445","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445-SUM(H445:CB445)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005d",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (\"& TEXT(F446,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (%)"},"%",{"$f":"+G445","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E446*F446","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446-SUM(H446:CB446)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006a",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (\" & TEXT(F447,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E447*F447","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447-SUM(H447:CB447)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006b",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (\"& TEXT(F448,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (%)"},"%",{"$f":"+G447","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E448*F448","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448-SUM(H448:CB448)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (\" & TEXT(F449,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E449*F449","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449-SUM(H449:CB449)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006d",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (\"& TEXT(F450,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (%)"},"%",{"$f":"+G449","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E450*F450","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450-SUM(H450:CB450)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6007a",{"$f":"\"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (\" & TEXT(F451,\"##  ###\") &\")\"","v":"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (144 000)"},"Prov Sum",1,{"v":144000,"d":"144,000.00"},{"$f":"+E451*F451","v":{"v":144000,"d":"144,000.00"}},{"$nulls":13},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451-SUM(H451:CB451)","v":{"v":24000,"d":"24,000.00"}},"."]
[null,"B-6007b",{"$f":"\"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (\"& TEXT(F452,\"###%\") & \")\"","v":"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (%)"},"%",{"$f":"+G451","v":{"v":144000,"d":"144,000"}},null,{"$f":"+E452*F452","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452-SUM(H452:CB452)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6008a",{"$f":"\"Provision of PABX telephone system per Control Centre – PABX telephone system (\" & TEXT(F453,\"## ###\") &\")\"","v":"Provision of PABX telephone system per Control Centre – PABX telephone system (57 600)"},"Prov Sum",1,{"v":57600,"d":"57,600.00"},{"$f":"+E453*F453","v":{"v":57600,"d":"57,600.00"}},{"$nulls":13},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453-SUM(H453:CB453)","v":{"v":9600,"d":"9,600.00"}},"."]
[null,"B-6008b",{"$f":"\"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (\"& TEXT(F454,\"###%\") & \")\"","v":"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (%)"},"%",{"$f":"+G453","v":{"v":57600,"d":"57,600"}},null,{"$f":"+E454*F454","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454-SUM(H454:CB454)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6009a",{"$f":"\"Supply of EMVCO compliant Hardware and Software (\"& TEXT(F455,\"### ###\") &\")\"","v":"Supply of EMVCO compliant Hardware and Software (216 000)"},"Prov Sum",1,{"v":216000,"d":"216,000.00"},{"$f":"+E455*F455","v":{"v":216000,"d":"216,000.00"}},{"$nulls":13},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455-SUM(H455:CB455)","v":{"v":36000,"d":"36,000.00"}},"."]
[null,"B-6009b",{"$f":"\"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (\"& TEXT(F456,\"###%\") & \")\"","v":"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (%)"},"%",{"$f":"+G455","v":{"v":216000,"d":"216,000"}},null,{"$f":"+E456*F456","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456-SUM(H456:CB456)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6010a",{"$f":"\"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (\"& TEXT(F457,\"## ### ###\") &\")\"","v":"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (1 000 000)"},"Prov Sum",1,{"v":1000000,"d":"1,000,000.00"},{"$f":"+E457*F457","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":13},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457-SUM(H457:CB457)","v":{"v":166666.65,"d":"166,666.65"}},"."]
[null,"B-6010b",{"$f":"\"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (\"& TEXT(F458,\"###%\") & \")\"","v":"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (%)"},"%",{"$f":"+G457","v":{"v":1000000,"d":"1,000,000"}},null,{"$f":"+E458*F458","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458-SUM(H458:CB458)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6011a",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand (\"& TEXT(F459,\"### ###\") &\")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand (360 000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E459*F459","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459-SUM(H459:CB459)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6011b",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (\"& TEXT(F460,\"###%\") & \")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (%)"},"%",{"$f":"+G459","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E460*F460","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460-SUM(H460:CB460)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6012a",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (\"& TEXT(F461,\"## ### ###\") &\")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (15 200 000)"},"Prov Sum",1,{"v":15200000,"d":"15,200,000.00"},{"$f":"+E461*F461","v":{"v":15200000,"d":"15,200,000.00"}},{"$nulls":13},{"$f":"G461/6","v":{"v":2533333.33,"d":"2,533,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":2533333.33,"d":"2,533,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":2533333.33,"d":"2,533,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":2533333.33,"d":"2,533,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":2533333.33,"d":"2,533,333.33"}},{"$nulls":11},{"$f":"G461-SUM(H461:CB461)","v":{"v":2533333.35,"d":"2,533,333.35"}},"."]
[null,"B-6012b",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (\"& TEXT(F462,\"###%\") & \")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (%)"},"%",{"$f":"+G461","v":{"v":15200000,"d":"15,200,000"}},null,{"$f":"+E462*F462","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462-SUM(H462:CB462)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013a",{"$f":"\"Provision for the upgrade to Security Toll Booths (\"& TEXT(F463,\"## ### ###\") &\")\"","v":"Provision for the upgrade to Security Toll Booths ()"},"Prov Sum",0,null,{"$f":"+E463*F463","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463-SUM(H463:CB463)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013b",{"$f":"\"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (\"& TEXT(F464,\"###%\") & \")\"","v":"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (%)"},"%",{"$f":"+G463","v":0},null,{"$f":"+E464*F464","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464-SUM(H464:CB464)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6014a",{"$f":"\"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\"& TEXT(F465,\"## ### ###\") &\")\"","v":"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (25 000 000)"},"Prov Sum",1,{"v":25000000,"d":"25,000,000.00"},{"$f":"+E465*F465","v":{"v":25000000,"d":"25,000,000.00"}},{"$nulls":13},{"$f":"G465/6","v":{"v":4166666.67,"d":"4,166,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":4166666.67,"d":"4,166,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":4166666.67,"d":"4,166,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":4166666.67,"d":"4,166,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":4166666.67,"d":"4,166,666.67"}},{"$nulls":11},{"$f":"G465-SUM(H465:CB465)","v":{"v":4166666.65,"d":"4,166,666.65"}},"."]
[null,"B-6014b",{"$f":"\"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"+G465","v":{"v":25000000,"d":"25,000,000"}},null,{"$f":"+E466*F466","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466-SUM(H466:CB466)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," "]
[null,"D Series","Schedule D series"," ",null,null,{"$f":"SUM(G469:G503)","v":{"v":6513500,"d":"6,513,500.00"}},{"$f":"SUM(H469:H503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R469:R503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM469:AM503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.33,"d":"1,085,583.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085583.35,"d":"1,085,583.35"},"."]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":2200000,"d":"2,200,000.00"},{"$f":"+E469*F469","v":{"v":2200000,"d":"2,200,000.00"}},{"$nulls":13},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469-SUM(H469:CB469)","v":{"v":366666.65,"d":"366,666.65"}},"."]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation",{"$nulls":78},"."]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",1,{"v":800000,"d":"800,000.00"},{"$f":"+E471*F471","v":{"v":800000,"d":"800,000.00"}},{"$f":"G5*0.4*0.5*0.05","v":{"v":0,"d":"0.00"}},{"$nulls":12},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471-SUM(H471:CB471)","v":{"v":133333.35,"d":"133,333.35"}},"."]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F472,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F471","v":{"v":800000,"d":"800,000"}},null,{"$f":"+E472*F472","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472-SUM(H472:CB472)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03","Tender Process for Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process",{"$nulls":78},"."]
[null,"D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No.",2,null,{"$f":"+E475*F475","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475-SUM(H475:CB475)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476-SUM(H476:CB476)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477-SUM(H477:CB477)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478-SUM(H478:CB478)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",72,null,{"$f":"+SUM(H479:CC479)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises.","Month",72,null,{"$f":"+SUM(H481:CC481)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",72,null,{"$f":"+SUM(H482:CC482)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H483:CC483)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.05","Construction Works by Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",1,{"v":613500,"d":"613,500.00"},{"$f":"+E485*F485","v":{"v":613500,"d":"613,500.00"}},{"$nulls":13},{"$f":"G485/6","v":{"v":102250,"d":"102,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":102250,"d":"102,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":102250,"d":"102,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":102250,"d":"102,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":102250,"d":"102,250.00"}},{"$nulls":11},{"$f":"G485-SUM(H485:CB485)","v":{"v":102250,"d":"102,250.00"}},"."]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a) (\"& TEXT(F486,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a) (%)"},"%",{"$f":"+F485","v":{"v":613500,"d":"613,500"}},null,{"$f":"+E486*F486","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486-SUM(H486:CB486)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487-SUM(H487:CB487)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D. ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488-SUM(H488:CB488)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance",{"$nulls":78},"."]
[null,"D10.06(a)","Training costs",{"$nulls":78},"."]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E491*F491","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G491-SUM(H491:CB491)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(a)(ii)","Accredited generic skills training.","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E492*F492","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492-SUM(H492:CB492)","v":{"v":33333.35,"d":"33,333.35"}},"."]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E493*F493","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"},"."]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E494*F494","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (\"& TEXT(F495,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (%)"},"%",{"$f":"+F493+F492+F491","v":{"v":400000,"d":"400,000"}},null,{"$f":"+E495*F495","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495-SUM(H495:CB495)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)","Student experiential training.",{"$nulls":78},"."]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E497*F497","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497-SUM(H497:CB497)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H498:CC498)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.06(c)","Other costs during training.","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E499*F499","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499-SUM(H499:CB499)","v":{"v":16666.65,"d":"16,666.65"}},"."]
[null,"D10.06(d)","Training venue.","Lump Sum",1,null,{"$f":"+E500*F500","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500-SUM(H500:CB500)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.08(a)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (\"& TEXT(F501,\"##,###,###\") &\")\"","v":"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (2200000,,)"},"Prov Sum",1,{"v":2200000,"d":"2,200,000.00"},{"$f":"+E501*F501","v":{"v":2200000,"d":"2,200,000.00"}},{"$nulls":13},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501-SUM(H501:CB501)","v":{"v":366666.65,"d":"366,666.65"}},"."]
[null,"D10.08(b)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"F501","v":{"v":2200000,"d":"2,200,000"}},null,{"$f":"+E502*F502","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502-SUM(H502:CB502)","v":{"v":0,"d":"0.00"}},"."]

{"sheet":"Leandra","index":5,"n_rows":502,"n_cols":82,"rows_kept":502,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5],[25,2,25,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N Totals",{"$nulls":3},{"$f":"+G7+G8","v":{"v":102778007,"d":"R 102,778,007.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":13405827,"d":"R 13,405,827.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":89372180,"d":"R 89,372,180.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC53,H55:CC91,H93:CC101,H103:CC112,H115:CC125,H127:CC135,H137:CC145,H147:CC149,H151:CC167,H169:CC170,H172:CC172,H174:CC211,H215:CC228,H230:CC261,H263:CC277,H280:CC427,H429:CC431,H433:CC466,H469:CC503)","v":{"v":89372180,"d":"R 89,372,180.00"}},{"$f":"G10=G11","v":true},{"$f":"G28+G213+G468=G10","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":89372180,"d":"89,372,180.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14895363.32,"d":"14,895,363.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14895363.32,"d":"14,895,363.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14895363.32,"d":"14,895,363.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14895363.32,"d":"14,895,363.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14895363.32,"d":"14,895,363.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14895363.4,"d":"14,895,363.40"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":54684000,"d":"54,684,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":54684000,"d":"54,684,000.00"},{"$f":"+H173","v":{"v":0,"d":"0.00"}},{"$f":"+I173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I16:I19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU16:BU19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G173=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(AM16:AM19)=0,0,IF(AND((SUM(AM16:AM19)/AM12)>0.4,AM173=0),0.4,(SUM(AM16:AM19)/AM12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BS16:BS19)=0,0,IF(AND((SUM(BS16:BS19)/BS12)>0.4,BS173=0),0.4,(SUM(BS16:BS19)/BS12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":28674680,"d":"28,674,680.00"}},{"$f":"+H213","v":{"v":0,"d":"0.00"}},{"$f":"+I213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.35,"d":"4,779,113.35"},{"$f":"G21=G213","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H21-H23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT21-BT23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":28674680,"d":"28,674,680.00"},{"$f":"+H432","v":{"v":0,"d":"0.00"}},{"$f":"+I432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.35,"d":"4,779,113.35"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":6013500,"d":"6,013,500.00"},{"$f":"+H468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT468","v":{"v":0,"d":"0.00"}},{"$f":"+BU468","v":{"v":0,"d":"0.00"}},{"$f":"+BV468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002250.05,"d":"1,002,250.05"},{"$f":"G24=G468","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":6013500,"d":"6,013,500.00"},{"$f":"SUM(H469,H471,H472,H485:H486,H492:H495,H497,H499,H501:H502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I469,I471,I472,I485:I486,I492:I495,I497,I499,I501:I502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J469,J471,J472,J485:J486,J492:J495,J497,J499,J501:J502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K469,K471,K472,K485:K486,K492:K495,K497,K499,K501:K502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW469,BW471,BW472,BW485:BW486,BW492:BW495,BW497,BW499,BW501:BW502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002250.05,"d":"1,002,250.05"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G54,G92,G102,G113,G146,G150,G168,G171,G173)","v":{"v":54684000,"d":"54,684,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM29,AM54,AM92,AM102,AM113,AM146,AM150,AM168,AM171,AM173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS54,BS92,BS102,BS113,BS146,BS150,BS168,BS171,BS173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},"."]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P30:P53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q30:Q53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT30:BT53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period",{"$nulls":78},"."]
[null,"A-1001a","Contractors General Obligations for the duration of the Operations Service Period – Establishment Period","Week",6,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-1001b","Contractor’s General Obligations during Operations Period - Section 1 (Using the Toll System handed over)","Month",36,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001c","Contractor’s General Obligations during Operations Period - Section 2 & 3 (Using the upgraded Toll System)","Month",14,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001d","Contractor’s General Obligations during Operations Period - Section 4 (Using the SANRAL MIS)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001e","Contractor’s General Obligations during Operations Period - Section 5 (Using the national SANRAL Toll System)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1002","Provision of Performance Security","Year",6,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1003","Compliance with Laws","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1005","Compliance with Environmental Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1007","Provision and Maintenance of Adequate Insurance","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1009","Supply and Maintenance of Documents and Drawings","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1010","Training of Personnel and other training obligations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E45*F45","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G45-SUM(J45:CB45)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1012","Extra Over Cost for Taking over of upgraded & new assets during contract period (if triggered)","Lump Sum",1,null,{"$f":"+E46*F46","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46-SUM(J46:CB46)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1013","ESCROW for commissioning System application software (not toll system related)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant-Developing Operator)",{"$nulls":78},"."]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant-Developing Operator)","Month",12,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant-Developing Operator) management of Toll Plaza","Month",60,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1017","Extra over costs for the supervision of the Nominated Subcontractor","Month",72,null,{"$f":"+SUM(H53:CC53)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G55:G91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H55:H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I55:I91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R55:R91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU55:BU91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-2001","Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2002","Senior Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2003","Seasonal Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2004","Shift Supervisors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2005","Plaza Managers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2006","Administrative Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2007","Lane, Garden and Plaza Attendants","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2008","Technical Staff","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2009","Transport of Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2010","Additional Toll Collectors due to Lane Expansion/ Reversible Lane Creation (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2011","Extra Over or Saving of Operation Cost if Dedicated ETC / Card lanes are implemented "]
[null,"A-2011a","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (1 lane/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H66:CC66)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011b","Extra over or saving of Operational Costs if additional Dedicated ETC lanes are implemented (2 lanes/direction) (if triggered)","Month",72,null,{"$f":"+SUM(H67:CC67)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011c","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (3 lanes/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H68:CC68)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011d","Extra over on Saving of Operational Costs if Dedicated Card  lanes are implemented (1 lane/direction)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2012","Management of functional Customer Service, Including Account Registration, Tag Distribution, Account Top-Up as well as Revenue Management","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013","Customer Service Operations, including Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services at Control Centres (if triggered)"]
[null,"A-2013a","Operations of 1 Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013b","Extra Over for the Operation of an additional Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014","Operation of different work-station configurations at Customer Service (CS) Kiosks at locations remote from Control Centres, including for Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services (if triggered)"]
[null,"A-2014a","Operation of 1 work station configuration (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014b","Extra Over for operation of an additional work station (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014c","Extra Over for operation 2 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014d","Extra Over for operation 3 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014e","Extra Over for operation 4 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015","Call handling function:  In-house handling of calls from the public during Operation Period (if triggered)"]
[null,"A-2015a","One Call handler","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015b","Two Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015c","Three Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2016","Contracts Engineer [Contractor’s Representative]","Month",0,null,{"$f":"+E84*F84","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2018","Maintenance Manager","Month",0,null,{"$f":"+E86*F86","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2019","System/ software support specialist","Month",0,null,{"$f":"+E87*F87","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2020","Network and Security Specialist","Month",0,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2021","Plaza technician(s) - over and above the technician to maintain the Toll System (if needed)","Month",0,null,{"$f":"+E89*F89","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2022","SHEQ Officer","Month",72,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2023","VGS Clerk","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3000","Financial Costs (Discounts, Exemption and bank fees)",{"$nulls":3},{"$f":"SUM(G93:G101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H93:H101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I93:I101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R93:R101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU93:BU101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-3001","Cash Deposit fees","Month",72,null,{"$f":"+SUM(H93:CC93)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-3002","Provision for Cash Collection Service","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3003","Risk of Income loss in respect of Exempt User Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3004","Risk of Income loss in respect of Local and Regional Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3005","Risk of Income loss in respect of Frequent User Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3006","Risk of Income loss in respect of Run through Violations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3007","Risk of Income loss in respect of No Payment Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3008","Contractor Discounts Income Loss","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3009","Risk of Loss or Damage of Tags (per 100 Tags per month)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4000","Utilities, Services and Levies",{"$nulls":3},{"$f":"SUM(G103:G112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM103:AM112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS103:BS112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-4001","Cost for the Supply of Electricity (Provisional Amounts)","Month",72,null,{"$f":"+SUM(H103:CC103)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-4002","Cost for the Supply of Fuel (Provisional Amounts)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4003","Cost for the Supply of Potable Water","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4004","Cost for the Sewerage and Waste Water Disposal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4005","Cost for the Refuse Removal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4006","Data Communication Solutions between the various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4007","Data backup Communication Solutions between various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4008","Data Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4009","Data backup Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4010","Provision and maintenance of Telecommunication System – Other, including Telephone and Internet","Month",72,null,{"$f":"+SUM(H112:CC112)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+G114+G126+G136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+AM114+AM126+AM136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BS114+BS126+BS136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5100","Facility Maintenance",{"$nulls":3},{"$f":"SUM(G115:G125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM115:AM125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS115:BS125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5101","Control Building and all Remote Plaza Buildings and Structures","Month",72,null,{"$f":"+SUM(H115:CC115)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5102","Toll lanes and Toll lane Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5103","Provision for Painting Buildings and Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5104","Corrosion Protection of Steel Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105a","Maintenance of Dedicated ETC lane signs","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105b","Replacement of Dedicated ETC lane signs ","No.",48,null,{"$f":"+E120*F120","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120-SUM(H120:CB120)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5106a","Maintenance of Median Barriers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5106b","New Installation of Median Barriers","m",60,null,{"$f":"+E122*F122","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122-SUM(H122:CB122)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5107","Impact Attenuators","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5108","Provision for New Impact Attenuator System (if triggered)","Lump Sum",1,null,{"$f":"+E124*F124","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124-SUM(J124:CB124)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5109","Rental of Containers as temporary storage space for Toll System spares, other equipment, and documents.","Month",0,null,{"$f":"+SUM(H125:CC125)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5200","Electrical and Mechanical and Handyman Maintenance",{"$nulls":3},{"$f":"SUM(G127:G135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM127:AM135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS127:BS135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5201","Electrical Maintenance: Control Building including Virtual Plazas and Toll lanes Areas","Month",72,null,{"$f":"+SUM(H127:CC127)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5202","Mechanical Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5203","Handyman Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5204","Provision for E+M Specialist for Generator Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5205","Provision for E+M Specialist for UPS Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5206","Provision for E+M Specialist for Earthing Tests","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5207","Provision for E+M Specialist for Road Lighting Maintenance (incl group lamp replacement) ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5208","Provision for E+M Specialist for maintenance of the SCADA system","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5209","Provision for E+M Specialist for maintenance of EPMS 1st, 2nd and 3rd line support and maintenance by a certified installer.","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G137:G145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM137:AM145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS137:BS145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5301","Toll System Software Support \"If triggered\"","Month",0,null,{"$f":"+E137*F137","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5302","Toll System Equipment and Hardware Maintenance \"If triggered\"","Month",0,null,{"$f":"+E138*F138","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5303","Toll System Maintenance and Support: QLS \"If triggered\"","Month",0,null,{"$f":"+E139*F139","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5304","Toll System Maintenance and Support:  VGS \"If triggered\"","Month",0,null,{"$f":"+E140*F140","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"$f":"+E141*F141","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk System","Month",72,null,{"$f":"+SUM(H142:CC142)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5308a","Hand-Back of Toll System to Employer","Lump Sum",0,null,{"$f":"+E144*F144","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G144-SUM(J144:AL144)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G144-SUM(J144:CB144)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",1,null,{"$f":"+E145*F145","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G145-SUM(J145:CB145)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6000","Toll Road Services",{"$nulls":3},{"$f":"SUM(G147:G149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H147:H149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I147:I149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R147:R149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU147:BU149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-6001","Participation in Road Incident Management System Procedures and Structures","Month",72,null,{"$f":"+SUM(H147:CC147)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-6002","Provision for Supply, Implementation, Operation and Maintenance of Route Patrol Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-6003","Provision for Supply, Implementation, Operation and Maintenance of Route Customer Service Call Centre","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7000","Safety and Security",{"$nulls":3},{"$f":"SUM(G151:G167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM151:AM167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS151:BS167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-7001","Procurement, Upgrade and Maintenance of Security Systems at plaza buildings, lane area incl remote Plazas  (sensors, cameras etc.)","Month",72,null,{"$f":"+SUM(H151:CC151)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-7002","Procurement, Upgrade and Maintenance of Security Systems in toll booths, including toll booths at remote plazas  (sensors, cameras etc.)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7003","Support, installation and maintenance of fire suppression system in the sever-, generator-  and UPS rooms","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004","Provision of Security Services"]
[null,"A-7004a","Provision of Security Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004b","One (1) extra armed guard (if triggered)","Shift",{"$f":"672/2","v":336},null,{"$f":"+E156*F156","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156-SUM(H156:CB156)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004c","Two (2) extra armed guards (if triggered)","Shift",{"$f":"366/2","v":183},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004d","Three (3) extra armed guards (if triggered) ","Shift",92,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004e","Four (4) extra armed guards (if triggered) ","Shift",46,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004f","Tactical Response Security (if triggered) ","Shift",46,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004g","Provision of temporary ablution facilities for Enforcement Agencies (if triggered)","Shift",{"$f":"183/2","v":92},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7005","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics."]
[null,"A-7005a","Monitoring security cameras in B-4016 internally or externally. Sim Cards, Data fees, remote monitoring fees included, comprehensive insurance, etc. Minimum of 6 cameras on the basic system","Month",72,null,{"$f":"+SUM(H163:CC163)","v":{"v":0,"d":"0.00"}}]
[null,"A-7005b","Monitoring security cameras in B-4016 internally or externally. Additional monthly cost per single camera added to the monitoring system / control room. (6 cameras X 60 months)","Cameras-Month",264,null,{"v":0,"d":"0.00"}]
[null,"A-7006","Replace razor wire at Ermelo Toll Plaza","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165-SUM(H165:CB165)","v":{"v":0,"d":"0.00"}}]
[null,"A-7007","High-security, vandal-proof and anti-tamper security fence to Secure front of buildings with palisade or Clearview fencing at Leandra, Trichardt, Ermelo and Dalpark Toll Plazas","m",500,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-7008","Heavy duty automatic locks to be installed in the toll booth doors at all N17 Toll Plazas","No.",12,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance",{"$nulls":3},{"$f":"SUM(G169:G170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H169:H170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I169:I170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU169:BU170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E169*F169","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G169-SUM(J169:AL169)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H170:CC170)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"G172","v":{"v":0,"d":"0.00"}},{"$f":"H172","v":{"v":0,"d":"0.00"}},{"$f":"I172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H172:CC172)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G174:G211)","v":{"v":54684000,"d":"54,684,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM174:AM211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS174:BS211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9114000,"d":"9,114,000.00"},"."]
[null,"A-10001a",{"$f":"\"Provisional Sum for the repair of Employer's Assets (\" & TEXT(F174,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Employer's Assets (6 000 000)"},"Prov Sum",1,{"v":6000000,"d":"6,000,000.00"},{"$f":"+E174*F174","v":{"v":6000000,"d":"6,000,000.00"}},{"$nulls":13},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":11},{"$f":"G174-SUM(H174:CB174)","v":{"v":1000000,"d":"1,000,000.00"}},"."]
[null,"A-10001b",{"$f":"\"Provision for overhead charges + profit in respect to A-10001-a (\" & TEXT(F175,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10001-a (%)"},"%",{"$f":"+G174","v":{"v":6000000,"d":"6,000,000"}},null,{"$f":"+E175*F175","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10002a",{"$f":"\"Provisional Sum for the repair of Electrical and Mechanical Assets (\" & TEXT(F176,\"# ### ###\") &\")\"","v":"Provisional Sum for the repair of Electrical and Mechanical Assets (1 350 000)"},"Prov Sum",1,{"v":1350000,"d":"1,350,000.00"},{"v":1350000,"d":"1,350,000.00"},{"$nulls":13},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176-SUM(H176:CB176)","v":{"v":225000,"d":"225,000.00"}},"."]
[null,"A-10002b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10002-a (\" & TEXT(F177,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10002-a (%)"},"%",{"$f":"+G176","v":{"v":1350000,"d":"1,350,000"}},null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177-SUM(H177:CB177)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10003a",{"$f":"\"Provisional Sum for the repair of Toll System Assets (\" & TEXT(F178,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Toll System Assets (450 000)"},"Prov Sum",1,{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"$nulls":13},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178-SUM(H178:CB178)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10003b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10003-a (\" & TEXT(F179,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10003-a (%)"},"%",{"$f":"+G178","v":{"v":450000,"d":"450,000"}},null,{"$f":"+E179*F179","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179-SUM(H179:CB179)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10004a",{"$f":"\"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (\" & TEXT(F180,\"### ###\") &\")\"","v":"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180-SUM(H180:CB180)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10004b",{"$f":"\"Provision for overhead charges + profit in respect to A-10004-a (\"& TEXT(F181,\"###%\") & \") (if triggered) \"","v":"Provision for overhead charges + profit in respect to A-10004-a (%) (if triggered) "},"%",{"$f":"+G180","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10005a",{"$f":"\"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (\" & TEXT(F182,\"### ###\") &\")\"","v":"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182-SUM(H182:CB182)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10005b",{"$f":"\"Provision for overhead charges + profit in respect to A-10005-a (\"& TEXT(F183,\"###%\") & \") (if triggered)\"","v":"Provision for overhead charges + profit in respect to A-10005-a (%) (if triggered)"},"%",{"$f":"+G182","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183-SUM(H183:CB183)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10006a",{"$f":"\"Provisional Sum for ETC related Marketing (\" & TEXT(F184,\"### ###\") &\")\"","v":"Provisional Sum for ETC related Marketing (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184-SUM(H184:CB184)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10006b",{"$f":"\"Provision for overhead charges + profit in respect to A-10006-a (\"& TEXT(F185,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10006-a (%)"},"%",{"$f":"+G184","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E185*F185","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185-SUM(H185:CB185)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10007a",{"$f":"\"Provision of transportation and depositing of cash from Customer Service Kiosks (\" & TEXT(F186,\"### ###\") &\")\"","v":"Provision of transportation and depositing of cash from Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186-SUM(H186:CB186)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10007b",{"$f":"\"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (\"& TEXT(F187,\"###%\") & \")\"","v":"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (%)"},"%",{"$f":"+G186","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E187*F187","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187-SUM(H187:CB187)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10008a",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks (\" & TEXT(F188,\"### ###\") &\")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188-SUM(H188:CB188)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10008b",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (\"& TEXT(F189,\"###%\") & \")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (%)"},"%",{"$f":"+G188","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E189*F189","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189-SUM(H189:CB189)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10009a",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (\" & TEXT(F190,\"## ### ###\") &\")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (17 000 000)"},"Prov Sum",1,{"v":17000000,"d":"17,000,000.00"},{"v":17000000,"d":"17,000,000.00"},{"$nulls":13},{"$f":"G190/6","v":{"v":2833333.33,"d":"2,833,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2833333.33,"d":"2,833,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2833333.33,"d":"2,833,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2833333.33,"d":"2,833,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":2833333.33,"d":"2,833,333.33"}},{"$nulls":11},{"$f":"G190-SUM(H190:CB190)","v":{"v":2833333.35,"d":"2,833,333.35"}},"."]
[null,"A-10009-b",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (\"& TEXT(F191,\"###%\") & \")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (%)"},"%",{"$f":"+G190","v":{"v":17000000,"d":"17,000,000"}},null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191-SUM(H191:CB191)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10010a",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (\" & TEXT(F192,\"## ### ###\") &\")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (10 500 000)"},"Prov Sum",1,{"v":10500000,"d":"10,500,000.00"},{"v":10500000,"d":"10,500,000.00"},{"$nulls":13},{"$f":"G192/6","v":{"v":1750000,"d":"1,750,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1750000,"d":"1,750,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1750000,"d":"1,750,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1750000,"d":"1,750,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":1750000,"d":"1,750,000.00"}},{"$nulls":11},{"$f":"G192-SUM(H192:CB192)","v":{"v":1750000,"d":"1,750,000.00"}},"."]
[null,"A-10010b",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (\"& TEXT(F193,\"###%\") & \")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (%)"},"%",{"$f":"+G192","v":{"v":10500000,"d":"10,500,000"}},null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193-SUM(H193:CB193)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10011a",{"$f":"\"Fees related to TCH Service - Fees (\" & TEXT(F194,\"### ###\") &\")\"","v":"Fees related to TCH Service - Fees (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194-SUM(H194:CB194)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10011b",{"$f":"\"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (\"& TEXT(F195,\"###%\") & \")\"","v":"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (%)"},"%",{"$f":"+G194","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E195*F195","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195-SUM(H195:CB195)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10012a",{"$f":"\"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\" & TEXT(G196,\"##### ####\") &\")\"","v":"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (16 600 000)"},"Prov Sum",1,{"v":16600000,"d":"16,600,000.00"},{"v":16600000,"d":"16,600,000.00"},{"$nulls":13},{"$f":"G196/6","v":{"v":2766666.67,"d":"2,766,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2766666.67,"d":"2,766,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2766666.67,"d":"2,766,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2766666.67,"d":"2,766,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2766666.67,"d":"2,766,666.67"}},{"$nulls":11},{"$f":"G196-SUM(H196:CB196)","v":{"v":2766666.65,"d":"2,766,666.65"}},"."]
[null,"A-10012b",{"$f":"\"Overhead charges and profit in respect of the above-mentioned item (\"& TEXT(F197,\"###%\") & \")\"","v":"Overhead charges and profit in respect of the above-mentioned item (%)"},"%",{"$f":"+G196","v":{"v":16600000,"d":"16,600,000"}},null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197-SUM(H197:CB197)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013","Resolution of Flooding of the manholes at Denne Road"]
[null,"A-10013a",{"$f":"\"Resolving the continuous flooding of the manholes at Denne Road Plaza (\" & TEXT(G199,\"##### ####\") &\")\"","v":"Resolving the continuous flooding of the manholes at Denne Road Plaza ()"},"Prov Sum",0,null,{"$f":"+E199*F199","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199-SUM(H199:CB199)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013b",{"$f":"\"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (\"& TEXT(F200,\"###%\") & \")\"","v":"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (%)"},"%",{"$f":"+G199","v":0},null,{"$f":"+E200*F200","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200-SUM(H200:CB200)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014","Water Proofing"]
[null,"A-10014a",{"$f":"\"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (\" & TEXT(G202,\"##### ####\") &\")\"","v":"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"$f":"+E202*F202","v":{"v":90000,"d":"90,000.00"}},{"$nulls":13},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202-SUM(H202:CB202)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10014b",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (\"& TEXT(F203,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (%)"},"%",{"$f":"+G202","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203-SUM(H203:CB203)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014c",{"$f":"\"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (\" & TEXT(G204,\"##### ####\") &\")\"","v":"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (2 000 000)"},"Prov Sum",1,{"v":2000000,"d":"2,000,000.00"},{"$f":"+E204*F204","v":{"v":2000000,"d":"2,000,000.00"}},{"$nulls":13},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204-SUM(H204:CB204)","v":{"v":333333.35,"d":"333,333.35"}},"."]
[null,"A-10014d",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (\"& TEXT(F205,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (%)"},"%",{"$f":"+G204","v":{"v":2000000,"d":"2,000,000"}},null,{"$f":"+E205*F205","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015","Provision for the Refurbishing of Toll Plaza Control Buildings"]
[null,"A-10015a",{"$f":"\"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings (\" & TEXT(G207,\"##### ####\") &\")\"","v":"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings ()"},"Prov Sum",0,null,{"$f":"+E207*F207","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207-SUM(H207:CB207)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015b",{"$f":"\"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (\"& TEXT(F208,\"###%\") & \")\"","v":"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (%)"},"%",{"$f":"+G207","v":0},null,{"$f":"+E208*F208","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208-SUM(H208:CB208)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10016","Provision for concrete works: Replacement of Toll Booths and concrete slabs at Gosforth and Dalpark and replacement of concrete joint sealant at all the toll plazas"]
[null,"A-10016a","Replacement of current aluminium toll booths with security type concrete toll booths, replacement of cracked and failed concrete slabs and replacement of concrete joint sealant in the toll lanes and approaches (aprons) as and when instructed by the Employer","Prov Sum",1,{"v":154000,"d":"154,000.00"},{"$f":"+E210*F210","v":{"v":154000,"d":"154,000.00"}},{"$nulls":13},{"$f":"G210/6","v":{"v":25666.67,"d":"25,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":25666.67,"d":"25,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":25666.67,"d":"25,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":25666.67,"d":"25,666.67"}},{"$nulls":11},{"$f":"G210/6","v":{"v":25666.67,"d":"25,666.67"}},{"$nulls":11},{"$f":"G210-SUM(H210:CB210)","v":{"v":25666.65,"d":"25,666.65"}},"."]
[null,"A-10016b",{"$f":"\"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (\"& TEXT(F211,\"###%\") & \")\"","v":"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (%)"},"%",{"$f":"+G210","v":{"v":154000,"d":"154,000"}},null,{"$f":"+E211*F211","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211-SUM(H211:CB211)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," ",{"$nulls":77},"."]
[null,"B Series","Schedule B series"," ",null,null,{"$f":"G214+G229+G262+G278+G428+G432","v":{"v":28674680,"d":"28,674,680.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AM214+AM229+AM262+AM278+AM428+AM432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"$f":"BS214+BS229+BS262+BS278+BS428+BS432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.35,"d":"4,779,113.35"},"."]
[null,"B-1000","Contractors Establishment"," ",null,null,{"$f":"SUM(G215:G228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H215:H228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q215:Q228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM215:AM228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",0,null,{"$f":"+E215*F215","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G215-SUM(J215:AL215)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G215-SUM(H215:CB215)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Time Related obligations for Design Build and Operations","Month",0,null,{"$f":"+E216*F216","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E217&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E217*F217","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217-SUM(H217:CB217)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002b","Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E218*F218","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G218-SUM(H218:CB218)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002c","Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E219*F219","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002d","Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)","person-hours",0,null,{"$f":"+E220*F220","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002e","Allowance for person- hours for variations -Installer (100 hours)","person-hours",0,null,{"$f":"+E221*F221","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E222&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"$f":"+E222*F222","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222-SUM(H222:CB222)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E223&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223-SUM(H223:CB223)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E224&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224-SUM(H224:CB224)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E225&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225-SUM(H225:CB225)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E226&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226-SUM(H226:CB226)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1003","Establishment upgrades","Lump Sum",0,null,{"$f":"+E227*F227","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G227-SUM(J227:AL227)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G227-SUM(H227:CB227)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements ","Lump Sum",0,null,{"$f":"+E228*F228","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G228-SUM(J228:AL228)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"SUM(G230:G261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H230:H261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I230:I261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P230:P261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM230:AM261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System (if triggered)","Lump Sum",0,null,{"$f":"+E230*F230","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G230-SUM(J230:AL230)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G230-SUM(H230:CB230)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2002","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2003","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2004","Provision of Toll System Software and Hardware: DCS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2005","Provision of Toll System Software and Hardware: Archive System (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006a","Additional Software and licences complete not listed in item B-2006-b (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006b","Additional Software and licences for Microsoft Products/ Oracle RDBMS and SAP (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237-SUM(J237:CB237)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2007","Provision of Toll System Software and Hardware: Work stations for Customer Service operations at the Control Centre and/or remote Plazas. (If triggered)","No.",0,null,{"$f":"+E238*F238","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G238-SUM(J238:AL238)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G238-SUM(H238:CB238)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2008","LAN and Network Connections- Provision and Installation of GB/s network for all work stations,  printers,  network  equipment  and  fail  over  or standby devices complete (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2012","Provision for a full set of spares","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2013","VGS, QLS and ANPR pilot parallel operations (if triggered)","Lump Sum",1,null,{"$f":"+E244*F244","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244-SUM(J244:CB244)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014a","Full access to Toll system source code, and perpetual licence to use at all SANRAL current and future plazas  (if triggered) ","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G245-SUM(J245:AL245)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G245-SUM(H245:CB245)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014d","Toll system source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014e","Toll system site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014f","SANRAL Toll system pilot deployment and  testing  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014g","SANRAL Toll system deployment, replacing another Toll System  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2014h","Full Toll system Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-2014i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253-SUM(J253:CB253)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254-SUM(J254:CB254)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",0,null,{"$f":"+E255*F255","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G255-SUM(J255:AL255)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G255-SUM(H255:CB255)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"+E256*F256","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G256-SUM(J256:AL256)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+E257*F257","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"+E258*F258","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G258-SUM(J258:AL258)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G258-SUM(H258:CB258)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"+E259*F259","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G259-SUM(J259:AL259)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",1,null,{"$f":"+E260*F260","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260-SUM(J260:CB260)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Lump Sum",1,null,{"$f":"+E261*F261","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261-SUM(J261:CB261)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"SUM(G263:G277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H263:H277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I263:I277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q263:Q277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU263:BU277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes (if triggered)","No.",0,null,{"$f":"+E263*F263","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G263-SUM(H263:CB263)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Dedicated ETC Toll Lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G268-SUM(J268:AL268)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3007","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G269-SUM(J269:AL269)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3008","Provision of Documentation (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G270-SUM(J270:AL270)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3009","Provision of Toll System Software and Hardware : AVC Systems for Mixed/ Manual/ ETC Lanes and/ or Dedicated ETC lanes (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3011","Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3012a","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3012b","Provision of Toll System Software and Hardware for replacement of the Legacy Toll System: For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":73},{"v":0,"d":"0.00"},"."]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G276-SUM(J276:AL276)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G277-SUM(J277:AL277)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"},"."]
[null,"B-4000","Electrical and Mechanical",{"$nulls":3},{"$f":"SUM(G280:G427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H280:H427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I280:I427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU280:BU427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-4001","Uninterrupted Power Supply (UPS)"]
[null,"B-4001a","Static 6kVA UPS  (if triggered)","No.",4,null,{"$f":"+E280*F280","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280-SUM(H280:CB280)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001b","UPS - Modular - 20kVA (Frame Capacity 60 kVA, N+1, 2 x modules) (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001c","UPS - Modular - 40kVA (Frame Capacity 60 kVA, N+1, 3 x modules) (if triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001d","UPS - Modular - 60kVA (Frame Capacity 60 kVA, N+1, 4 x modules) (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G283/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001e","New 12V VRLA maintenance-free lead acid batteries (if triggered)","kWh",108,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001f","UPS delivery to site (if triggered)","Km",200,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4002","Electrical : Supply and Installation","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G286-SUM(J286:AL286)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G286-SUM(H286:CB286)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003","Booth Air-conditioner and fresh air ventilation upgrade"]
[null,"B-4003a","New Inverter 9000BTU mid-wall split or cassette type air-conditioner","No.",2,null,{"$f":"+E288*F288","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288-SUM(H288:CB288)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003b","New Inverter 12000BTU mid-wall split or cassette type air-conditioner","No.",17,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G289-SUM(H289:CB289)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003c","New Inverter 18000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G290-SUM(H290:CB290)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003d","New Inverter 24000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G291-SUM(H291:CB291)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003e","New inverter VRV 18HP/48000BTU Heat recovery system (Leandra, Trichardt & Ermelo Toll Plazas)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G292-SUM(H292:CB292)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003f","Preliminary Design (Gosforth & Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G293-SUM(J293:CB293)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003g","Detail Design (Gosforth and Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G294-SUM(J294:CB294)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003h","Tender process as per Employer SCM approved process (Gosforth and Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G295-SUM(J295:CB295)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004","Energy and Power Management"]
[null,"B-4004a","Power meter (Normal, Generator, Grid Tie inverter and battery storage)","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G297-SUM(H297:CB297)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004b","Energy and Power Management Software (EPMS) & license","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G298-SUM(H298:CB298)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004c","Device license (devices that will interface with the EPMS software)","No.",5,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G299-SUM(H299:CB299)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004d","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300-SUM(J300:CB300)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004e","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301-SUM(J301:CB301)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005","New generator and additional generator services due to extended power interruption (if triggered items)",{"$nulls":29},{"v":0,"d":"0.00"}]
[null,"B-4005a","Generator 60kVA prime power for installation in generator room (Denne Road Ramp Toll Plazas)","No.",0,null,{"$f":"+E303*F303","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303-SUM(H303:CB303)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005b","Generator 60kVA prime power with soundproof and weatherproof enclosure (Leandra Ramp Toll Plazas)","No.",1,null,{"$f":"+E304*F304","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G304/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005c","Generator 100kVA prime power with soundproof and weatherproof enclosure (Gosforth West Ramp Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005d","Generator 150kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Gosforth Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005e","Generator 200kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Dalpark  Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005f","Generator 250kVA prime power with soundproof and weatherproof enclosure (Leandra, Trichardt & Ermelo Toll Plazas)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4005g","Generator Routine Service @ 250hrs","No.",36,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006","Generator AMF Controller & diesel bulk tank (if triggered items)"]
[null,"B-4006a","New Generator Automatic Main Failure (AMF) Controller (Leandra Toll Plaza))","No.",2,null,{"$f":"+E311*F311","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311-SUM(H311:CB311)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006b","Add DSE 892 communication device (Dalpark, Denne Road & Ermelo Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G312-SUM(H312:CB312)","v":{"v":0,"d":"0.00"}}]
[null,"B-4006c","Add SG485 communication device (Gosforth West Ramp Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G313-SUM(H313:CB313)","v":{"v":0,"d":"0.00"}}]
[null,"B-4006d","Diesel Bulk Storage Tank 2000lts, above ground – Detail design (Leandra Ramp Toll Plazas) (if triggered)","Lump Sum",1,null,{"$f":"+E314*F314","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G314-SUM(H314:CB314)","v":{"v":0,"d":"0.00"}}]
[null,"B-4006e","Diesel Bulk Storage Tank 2000lts, above ground – Tender or quotation process as per Employer SCM approved process (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G315-SUM(H315:CB315)","v":{"v":0,"d":"0.00"}}]
[null,"B-4007","Corrotion Protection and Painting at Toll Plazas"]
[null,"B-4007a","Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G317-SUM(J317:CB317)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007b","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G318-SUM(J318:CB318)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G319-SUM(J319:CB319)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4008","Energy avoidance upgrades at Gosforth and Dalpark Toll Plazas (if triggered items)"]
[null,"B-4008a","Supply and install eco-friendly and SABS approved building ceiling insulation.","m²",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G321-SUM(H321:CB321)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009","New Power Skirting (Gosforth and Dalpark Toll Plazas)"]
[null,"B-4009a","New electrical 3 x compartment power skirting","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G323-SUM(H323:CB323)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009b","16A socket outlets for power skirting","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G324-SUM(H324:CB324)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4010","Fire Dection System (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4010a","Fire detection system complete","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G326-SUM(J326:CB326)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011","SCADA system (Minimum 72 scan points per Control Centre)"]
[null,"B-4011a","Mylar/Belden shielded or similar cabling including cable support system","m",300,null,{"$f":"+E328*F328","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328-SUM(H328:CB328)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011b","SCADA Computer complete including storage (minimum one 1,5-year data) per Toll Plaza","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011c","SCADA software setup and configuration per integrated system as listed below (1 - Generator).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011d","SCADA software setup and configuration per integrated system as listed below (2 – Bulk Fuel).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011e","SCADA software setup and configuration per integrated system as listed below (3 - UPS).","No.",6,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011f","SCADA software setup and configuration per integrated system as listed below (4 – Electrical Fence).","No.",0,null,{"$f":"+E333*F333","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011g","SCADA software setup and configuration per integrated system as listed below (5 – Fresh air system).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334-SUM(H334:CB334)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011h","SCADA software setup and configuration per integrated system as listed below (6 – Power meter).","No.",8,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011i","SCADA software setup and configuration per integrated system as listed below (7 – PV System).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011j","SCADA software setup and configuration per integrated system as listed below (8 – Temperature sensor).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011k","SCADA software setup and configuration per integrated system as listed below (9 – Fire control panel).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011l","PLC interface between devices and SCADA computer.","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011m","GMS module to send SMS’s to the Contractor and ER and to access the system as secondary communication","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011n","Preliminary Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G341-SUM(J341:CB341)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011o","Detail Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012","Photovoltaic with Battery Energy Storage Solution (All Control Centres)"]
[null,"B-4012a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012c","Tender process as per Employer CRM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4013","Energy avoidance upgrades at Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4013a","Domestic Integrated Heat Pump","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014","Solar Photovoltaic carport at Gosforth, Dalpark, Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4014a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015","Supply and installation of masts for Road and Area Lighting"]
[null,"B-4015a","P1, 10m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G354-SUM(H354:CB354)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015b","P1B, Mast base for 10m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015c","P2, 15m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015d","P2B, Mast base for 15m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015e","P3, 18m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015f","P3B, Mast base for 18m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015g","P4, 8m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015h","P5, 10m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015i","P6, 12m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015j","Allow for transport cost (truck with crane) (rate per km) from the pole/mast manufacturer to the Toll Plaza","Km",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015k","Mast and pole structure maintenance.","m²",200,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015l","Preliminary Design - (road and area lighting upgrade to LED luminaires)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G365-SUM(J365:CB365)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015m","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G366-SUM(J366:CB366)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015n","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G367-SUM(J367:CB367)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016","Security Cameras"]
[null,"B-4016-a","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics.","No.",12,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G369-SUM(H369:CB369)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016-b","GPRS control panel, weatherproof, wireless and battery operated for commercial outdoor application.","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G370-SUM(H370:CB370)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017","Trenching and Backfilling"]
[null,"B-4017a","Trenching - Type A (hand trenched) (If triggered)","m",10,null,{"$f":"+E372*F372","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372-SUM(H372:CB372)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017b","Trenching - Type D/E (hand trenched) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017c","Bedding and backfill - Type A (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017d","Bedding and backfill - Type D/E (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018","Cabling"]
[null,"B-4018a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable -4mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018f","BCEW - 4mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018g","BCEW - 6mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018h","BCEW - 10mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019","Cable Terminations"]
[null,"B-4019a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 4mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019f","BCEW - 4mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019g","BCEW - 6mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019h","BCEW - 10mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020","Cable Joints"]
[null,"B-4020a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 4mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 6mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 10mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 16mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 35mm2 Al ECC (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4021","Fibre optic cable upgrade"]
[null,"B-4021a","Preliminary Design (Fibre optic cable upgrade)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G401-SUM(H401:CB401)","v":{"v":0,"d":"0.00"}}]
[null,"B-4021b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4021c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022","New LED luminaires for Gosforth and Dalpark Mainline Toll Plazas"]
[null,"B-4022a","LR 1 - Supply and install new recessed LED luminaires for the control building rooms to replace the existing ","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G405/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G405/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G405/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G405-SUM(H405:CB405)","v":{"v":0,"d":"0.00"}}]
[null,"B-4022b","LR 2 - Supply and install new surface mounted LED luminaires for the control building to replace the existing ","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022c","LMS 1 - Supply and install new occupancy sensor","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023","New LED lamps for Ermelo, Trichardt and Leandra Mainline Toll Plazas"]
[null,"B-4023a","LA 1 - New High efficiency LED lamp upgrade for existing luminaires","No.",130,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G409/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G409/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G409/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G409-SUM(H409:CB409)","v":{"v":0,"d":"0.00"}}]
[null,"B-4023b","LB 1 - Modify existing luminaire to allow new LED lamps to operate on direct mains","No.",65,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023c","LMS 1 - Occupancy sensor","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4024","New Sump pumps (Ermelo Toll Plaza)"]
[null,"B-4024a","New fixed sump pump tunnel and manhole","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G413/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G413/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G413/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G413-SUM(H413:CB413)","v":{"v":0,"d":"0.00"}}]
[null,"B-4024b","New portable sump pump tunnel and manhole","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025","Alarm annunciator panel for Gosforth mainline, Gosforth West, Dalpark and Denne Road Toll Plazas"]
[null,"B-4025a","New alarm annunciator panel – Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G416/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G416/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G416/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G416-SUM(H416:CB416)","v":{"v":0,"d":"0.00"}}]
[null,"B-4025b","New alarm annunciator panel - Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4026","Tunnel security screen (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4026a","Supply and install new screen gate in the tunnel","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G420/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G420/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G420/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G420-SUM(H420:CB420)","v":{"v":0,"d":"0.00"}}]
[null,"B-4027","Medium voltage power cable (Gosforth Toll Plaza)"]
[null,"B-4027a","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable (Armoured)","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G422/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G422/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G422/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G422-SUM(H422:CB422)","v":{"v":0,"d":"0.00"}}]
[null,"B-4027b","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable joint","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027c","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable termination (all three cores)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027d","Testing and ECOC","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4028","Cat ladder for the lane canopies (Denne Road Ramp Toll Plazas)"]
[null,"B-4028a","New cat ladder","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G427/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G427/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G427/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G427-SUM(H427:CB427)","v":{"v":0,"d":"0.00"}}]
[null,"B-5000","Miscellaneous: Other Payment Items",{"$nulls":3},{"$f":"SUM(G429:G431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H429:H431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I429:I431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R429:R431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU429:BU431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-5001","Access Control System Complete","Lump Sum",1,null,{"$f":"+E429*F429","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429-SUM(J429:CB429)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5002","Intercom System Complete per Control Centre","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430-SUM(J430:CB430)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5003","Call Centre System","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431-SUM(J431:CB431)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G433:G466)","v":{"v":28674680,"d":"28,674,680.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM433:AM466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.33,"d":"4,779,113.33"},{"v":0,"d":"0.00"},{"$f":"SUM(BS433:BS466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4779113.35,"d":"4,779,113.35"},"."]
[null,"B-6001a",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (\" & TEXT(F433,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (504 000)"},"Prov Sum",1,{"v":504000,"d":"504,000.00"},{"$f":"+E433*F433","v":{"v":504000,"d":"504,000.00"}},{"$nulls":13},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433-SUM(H433:CB433)","v":{"v":84000,"d":"84,000.00"}},"."]
[null,"B-6001b",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (\" & TEXT(F434,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (%)"},"%",{"$f":"+G433","v":{"v":504000,"d":"504,000"}},null,{"$f":"+E434*F434","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434-SUM(H434:CB434)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6002a",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (\"& TEXT(F435,\"## ### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (2 150 000)"},"Prov Sum",1,{"v":2150000,"d":"2,150,000.00"},{"$f":"+E435*F435","v":{"v":2150000,"d":"2,150,000.00"}},{"$nulls":13},{"$f":"G435/6","v":{"v":358333.33,"d":"358,333.33"}},{"$nulls":11},{"$f":"G435/6","v":{"v":358333.33,"d":"358,333.33"}},{"$nulls":11},{"$f":"G435/6","v":{"v":358333.33,"d":"358,333.33"}},{"$nulls":11},{"$f":"G435/6","v":{"v":358333.33,"d":"358,333.33"}},{"$nulls":11},{"$f":"G435/6","v":{"v":358333.33,"d":"358,333.33"}},{"$nulls":11},{"$f":"G435-SUM(H435:CB435)","v":{"v":358333.35,"d":"358,333.35"}},"."]
[null,"B-6002b",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (\" & TEXT(F436,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (%)"},"%",{"$f":"+G435","v":{"v":2150000,"d":"2,150,000"}},null,{"$f":"+E436*F436","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436-SUM(H436:CB436)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F437,\"######\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (360000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E437*F437","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437-SUM(H437:CB437)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (\" & TEXT(F438,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (%)"},"%",{"$f":"+G437","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E438*F438","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438-SUM(H438:CB438)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004a",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F439,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E439*F439","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439-SUM(H439:CB439)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004b",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (\"& TEXT(F440,\"###%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (%)"},"%",{"$f":"+G439","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E440*F440","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440-SUM(H440:CB440)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004c",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (\"& TEXT(F441,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E441*F441","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441-SUM(H441:CB441)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004d",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (\"& TEXT(F442,\"##%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (%)"},"%",{"$f":"+G441","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E442*F442","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442-SUM(H442:CB442)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005a",{"$f":"\"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F443,\"##### ###\") &\")\"","v":"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E443*F443","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443-SUM(H443:CB443)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005b",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (\"& TEXT(F444,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (%)"},"%",{"$f":"+G443","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E444*F444","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444-SUM(H444:CB444)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (\" & TEXT(F445,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E445*F445","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445-SUM(H445:CB445)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005d",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (\"& TEXT(F446,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (%)"},"%",{"$f":"+G445","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E446*F446","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446-SUM(H446:CB446)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006a",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (\" & TEXT(F447,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E447*F447","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447-SUM(H447:CB447)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006b",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (\"& TEXT(F448,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (%)"},"%",{"$f":"+G447","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E448*F448","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448-SUM(H448:CB448)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (\" & TEXT(F449,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E449*F449","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449-SUM(H449:CB449)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006d",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (\"& TEXT(F450,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (%)"},"%",{"$f":"+G449","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E450*F450","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450-SUM(H450:CB450)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6007a",{"$f":"\"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (\" & TEXT(F451,\"##  ###\") &\")\"","v":"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (144 000)"},"Prov Sum",1,{"v":144000,"d":"144,000.00"},{"$f":"+E451*F451","v":{"v":144000,"d":"144,000.00"}},{"$nulls":13},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451-SUM(H451:CB451)","v":{"v":24000,"d":"24,000.00"}},"."]
[null,"B-6007b",{"$f":"\"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (\"& TEXT(F452,\"###%\") & \")\"","v":"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (%)"},"%",{"$f":"+G451","v":{"v":144000,"d":"144,000"}},null,{"$f":"+E452*F452","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452-SUM(H452:CB452)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6008a",{"$f":"\"Provision of PABX telephone system per Control Centre – PABX telephone system (\" & TEXT(F453,\"## ###\") &\")\"","v":"Provision of PABX telephone system per Control Centre – PABX telephone system (57 600)"},"Prov Sum",1,{"v":57600,"d":"57,600.00"},{"$f":"+E453*F453","v":{"v":57600,"d":"57,600.00"}},{"$nulls":13},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453-SUM(H453:CB453)","v":{"v":9600,"d":"9,600.00"}},"."]
[null,"B-6008b",{"$f":"\"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (\"& TEXT(F454,\"###%\") & \")\"","v":"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (%)"},"%",{"$f":"+G453","v":{"v":57600,"d":"57,600"}},null,{"$f":"+E454*F454","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454-SUM(H454:CB454)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6009a",{"$f":"\"Supply of EMVCO compliant Hardware and Software (\"& TEXT(F455,\"### ###\") &\")\"","v":"Supply of EMVCO compliant Hardware and Software (216 000)"},"Prov Sum",1,{"v":216000,"d":"216,000.00"},{"$f":"+E455*F455","v":{"v":216000,"d":"216,000.00"}},{"$nulls":13},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455-SUM(H455:CB455)","v":{"v":36000,"d":"36,000.00"}},"."]
[null,"B-6009b",{"$f":"\"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (\"& TEXT(F456,\"###%\") & \")\"","v":"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (%)"},"%",{"$f":"+G455","v":{"v":216000,"d":"216,000"}},null,{"$f":"+E456*F456","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456-SUM(H456:CB456)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6010a",{"$f":"\"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (\"& TEXT(F457,\"## ### ###\") &\")\"","v":"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (1 800 000)"},"Prov Sum",1,{"v":1800000,"d":"1,800,000.00"},{"$f":"+E457*F457","v":{"v":1800000,"d":"1,800,000.00"}},{"$nulls":13},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457/6","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G457-SUM(H457:CB457)","v":{"v":300000,"d":"300,000.00"}},"."]
[null,"B-6010b",{"$f":"\"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (\"& TEXT(F458,\"###%\") & \")\"","v":"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (%)"},"%",{"$f":"+G457","v":{"v":1800000,"d":"1,800,000"}},null,{"$f":"+E458*F458","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458-SUM(H458:CB458)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6011a",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand (\"& TEXT(F459,\"### ###\") &\")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand (360 000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E459*F459","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459-SUM(H459:CB459)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6011b",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (\"& TEXT(F460,\"###%\") & \")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (%)"},"%",{"$f":"+G459","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E460*F460","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460-SUM(H460:CB460)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6012a",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (\"& TEXT(F461,\"## ### ###\") &\")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (651 080)"},"Prov Sum",1,{"v":651080,"d":"651,080.00"},{"$f":"+E461*F461","v":{"v":651080,"d":"651,080.00"}},{"$nulls":13},{"$f":"G461/6","v":{"v":108513.33,"d":"108,513.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":108513.33,"d":"108,513.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":108513.33,"d":"108,513.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":108513.33,"d":"108,513.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":108513.33,"d":"108,513.33"}},{"$nulls":11},{"$f":"G461-SUM(H461:CB461)","v":{"v":108513.35,"d":"108,513.35"}},"."]
[null,"B-6012b",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (\"& TEXT(F462,\"###%\") & \")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (%)"},"%",{"$f":"+G461","v":{"v":651080,"d":"651,080"}},null,{"$f":"+E462*F462","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462-SUM(H462:CB462)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013a",{"$f":"\"Provision for the upgrade to Security Toll Booths (\"& TEXT(F463,\"## ### ###\") &\")\"","v":"Provision for the upgrade to Security Toll Booths ()"},"Prov Sum",0,null,{"$f":"+E463*F463","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463-SUM(H463:CB463)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013b",{"$f":"\"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (\"& TEXT(F464,\"###%\") & \")\"","v":"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (%)"},"%",{"$f":"+G463","v":0},null,{"$f":"+E464*F464","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464-SUM(H464:CB464)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6014a",{"$f":"\"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\"& TEXT(F465,\"## ### ###\") &\")\"","v":"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (22 000 000)"},"Prov Sum",1,{"v":22000000,"d":"22,000,000.00"},{"$f":"+E465*F465","v":{"v":22000000,"d":"22,000,000.00"}},{"$nulls":13},{"$f":"G465/6","v":{"v":3666666.67,"d":"3,666,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3666666.67,"d":"3,666,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3666666.67,"d":"3,666,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3666666.67,"d":"3,666,666.67"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3666666.67,"d":"3,666,666.67"}},{"$nulls":11},{"$f":"G465-SUM(H465:CB465)","v":{"v":3666666.65,"d":"3,666,666.65"}},"."]
[null,"B-6014b",{"$f":"\"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"+G465","v":{"v":22000000,"d":"22,000,000"}},null,{"$f":"+E466*F466","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466-SUM(H466:CB466)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," "]
[null,"D Series","Schedule D series"," ",null,null,{"$f":"SUM(G469:G503)","v":{"v":6013500,"d":"6,013,500.00"}},{"$f":"SUM(H469:H503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R469:R503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM469:AM503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002249.99,"d":"1,002,249.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1002250.05,"d":"1,002,250.05"},"."]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":2000000,"d":"2,000,000.00"},{"$f":"+E469*F469","v":{"v":2000000,"d":"2,000,000.00"}},{"$nulls":13},{"$f":"G469/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G469-SUM(H469:CB469)","v":{"v":333333.35,"d":"333,333.35"}},"."]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation",{"$nulls":78},"."]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",1,{"v":800000,"d":"800,000.00"},{"$f":"+E471*F471","v":{"v":800000,"d":"800,000.00"}},{"$f":"G5*0.4*0.5*0.05","v":{"v":0,"d":"0.00"}},{"$nulls":12},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471/6","v":{"v":133333.33,"d":"133,333.33"}},{"$nulls":11},{"$f":"G471-SUM(H471:CB471)","v":{"v":133333.35,"d":"133,333.35"}},"."]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F472,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F471","v":{"v":800000,"d":"800,000"}},null,{"$f":"+E472*F472","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472-SUM(H472:CB472)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03","Tender Process for Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process",{"$nulls":78},"."]
[null,"D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No.",2,null,{"$f":"+E475*F475","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475-SUM(H475:CB475)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476-SUM(H476:CB476)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477-SUM(H477:CB477)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478-SUM(H478:CB478)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",72,null,{"$f":"+SUM(H479:CC479)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises.","Month",72,null,{"$f":"+SUM(H481:CC481)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",72,null,{"$f":"+SUM(H482:CC482)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H483:CC483)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.05","Construction Works by Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",1,{"v":313500,"d":"313,500.00"},{"$f":"+E485*F485","v":{"v":313500,"d":"313,500.00"}},{"$nulls":13},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485-SUM(H485:CB485)","v":{"v":52250,"d":"52,250.00"}},"."]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a) (\"& TEXT(F486,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a) (%)"},"%",{"$f":"+F485","v":{"v":313500,"d":"313,500"}},null,{"$f":"+E486*F486","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486-SUM(H486:CB486)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487-SUM(H487:CB487)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D. ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488-SUM(H488:CB488)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance",{"$nulls":78},"."]
[null,"D10.06(a)","Training costs",{"$nulls":78},"."]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E491*F491","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G491-SUM(H491:CB491)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(a)(ii)","Accredited generic skills training.","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E492*F492","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492-SUM(H492:CB492)","v":{"v":33333.35,"d":"33,333.35"}},"."]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E493*F493","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"},"."]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E494*F494","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (\"& TEXT(F495,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (%)"},"%",{"$f":"+F493+F492+F491","v":{"v":400000,"d":"400,000"}},null,{"$f":"+E495*F495","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495-SUM(H495:CB495)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)","Student experiential training.",{"$nulls":78},"."]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E497*F497","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497-SUM(H497:CB497)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H498:CC498)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.06(c)","Other costs during training.","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E499*F499","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499-SUM(H499:CB499)","v":{"v":16666.65,"d":"16,666.65"}},"."]
[null,"D10.06(d)","Training venue.","Lump Sum",1,null,{"$f":"+E500*F500","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500-SUM(J500:CB500)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.08(a)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (\"& TEXT(F501,\"##,###,###\") &\")\"","v":"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (2200000,,)"},"Prov Sum",1,{"v":2200000,"d":"2,200,000.00"},{"$f":"+E501*F501","v":{"v":2200000,"d":"2,200,000.00"}},{"$nulls":13},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G501-SUM(H501:CB501)","v":{"v":366666.65,"d":"366,666.65"}},"."]
[null,"D10.08(b)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"F501","v":{"v":2200000,"d":"2,200,000"}},null,{"$f":"+E502*F502","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502-SUM(H502:CB502)","v":{"v":0,"d":"0.00"}},"."]

{"sheet":"Trichardt","index":6,"n_rows":502,"n_cols":82,"rows_kept":502,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5],[25,2,25,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N Totals",{"$nulls":3},{"$f":"+G7+G8","v":{"v":73350358,"d":"R 73,350,358.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":9567438,"d":"R 9,567,438.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":63782920,"d":"R 63,782,920.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC53,H55:CC91,H93:CC101,H103:CC112,H115:CC125,H127:CC135,H137:CC145,H147:CC149,H151:CC167,H169:CC170,H172:CC172,H174:CC211,H215:CC228,H230:CC261,H263:CC277,H280:CC427,H429:CC431,H433:CC466,H469:CC503)","v":{"v":63782920,"d":"R 63,782,920.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G213+G468","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":63782920,"d":"63,782,920.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10630486.65,"d":"10,630,486.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10630486.65,"d":"10,630,486.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10630486.65,"d":"10,630,486.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10630486.65,"d":"10,630,486.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10630486.65,"d":"10,630,486.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10630486.75,"d":"10,630,486.75"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":34195820,"d":"34,195,820.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.4,"d":"5,699,303.40"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":34195820,"d":"34,195,820.00"},{"$f":"+H173","v":{"v":0,"d":"0.00"}},{"$f":"+I173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.4,"d":"5,699,303.40"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I16:I19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU16:BU19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G173=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(AM16:AM19)=0,0,IF(AND((SUM(AM16:AM19)/AM12)>0.4,AM173=0),0.4,(SUM(AM16:AM19)/AM12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BS16:BS19)=0,0,IF(AND((SUM(BS16:BS19)/BS12)>0.4,BS173=0),0.4,(SUM(BS16:BS19)/BS12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":23773600,"d":"23,773,600.00"}},{"$f":"+H213","v":{"v":0,"d":"0.00"}},{"$f":"+I213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.65,"d":"3,962,266.65"},{"$f":"G21=G213","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H21-H23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT21-BT23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":23773600,"d":"23,773,600.00"},{"$f":"+H432","v":{"v":0,"d":"0.00"}},{"$f":"+I432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.65,"d":"3,962,266.65"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":5813500,"d":"5,813,500.00"},{"$f":"+H468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT468","v":{"v":0,"d":"0.00"}},{"$f":"+BU468","v":{"v":0,"d":"0.00"}},{"$f":"+BV468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.7,"d":"968,916.70"},{"$f":"G24=G468","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":5813500,"d":"5,813,500.00"},{"$f":"SUM(H469,H471,H472,H485:H486,H492:H495,H497,H499,H501:H502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I469,I471,I472,I485:I486,I492:I495,I497,I499,I501:I502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J469,J471,J472,J485:J486,J492:J495,J497,J499,J501:J502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K469,K471,K472,K485:K486,K492:K495,K497,K499,K501:K502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW469,BW471,BW472,BW485:BW486,BW492:BW495,BW497,BW499,BW501:BW502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.7,"d":"968,916.70"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G54,G92,G102,G113,G146,G150,G168,G171,G173)","v":{"v":34195820,"d":"34,195,820.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM29,AM54,AM92,AM102,AM113,AM146,AM150,AM168,AM171,AM173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS54,BS92,BS102,BS113,BS146,BS150,BS168,BS171,BS173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.4,"d":"5,699,303.40"},"."]
[null,"A-1000","General Contractors Obligations"," ",null,null,{"$f":"SUM(G30:G53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P30:P53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q30:Q53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT30:BT53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period"," ",{"$nulls":77},"."]
[null,"A-1001a","Contractors General Obligations for the duration of the Operations Service Period – Establishment Period","Week",6,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-1001b","Contractor’s General Obligations during Operations Period - Section 1 (Using the Toll System handed over)","Month",36,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001c","Contractor’s General Obligations during Operations Period - Section 2 & 3 (Using the upgraded Toll System)","Month",14,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001d","Contractor’s General Obligations during Operations Period - Section 4 (Using the SANRAL MIS)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001e","Contractor’s General Obligations during Operations Period - Section 5 (Using the national SANRAL Toll System)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1002","Provision of Performance Security","Yearly",6,null,{"$f":"+SUM(H36:CC36)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-1003","Compliance with Laws","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1005","Compliance with Environmental Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1007","Provision and Maintenance of Adequate Insurance","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1009","Supply and Maintenance of Documents and Drawings","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1010","Training of Personnel and other training obligations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E45*F45","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G45","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1012","Extra Over Cost for Taking over of upgraded & new assets during contract period (if triggered)","Lump Sum",1,null,{"$f":"+E46*F46","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46-SUM(J46:CB46)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1013","ESCROW for commissioning System application software (not toll system related)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant-Developing Operator)",{"$nulls":78},"."]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant-Developing Operator)","Month",12,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant-Developing Operator) management of Toll Plaza","Month",60,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1017","Extra over costs for the supervision of the Nominated Subcontractor","Month",72,null,{"$f":"+SUM(H53:CC53)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2000","Provisioning of Staff and Labour"," ",null,null,{"$f":"SUM(G55:G91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H55:H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I55:I91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R55:R91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU55:BU91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-2001","Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2002","Senior Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2003","Seasonal Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2004","Shift Supervisors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2005","Plaza Managers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2006","Administrative Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2007","Lane, Garden and Plaza Attendants","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2008","Technical Staff","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2009","Transport of Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2010","Additional Toll Collectors due to Lane Expansion/ Reversible Lane Creation (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2011","Extra Over or Saving of Operation Cost if Dedicated ETC / Card lanes are implemented "]
[null,"A-2011a","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (1 lane/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H66:CC66)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011b","Extra over on Saving of Operational Costs if additional Dedicated ETC lanes are implemented (2 lanes/direction) (if triggered)","Month",72,null,{"$f":"+SUM(H67:CC67)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011c","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (3 lanes/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H68:CC68)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011d","Extra over on Saving of Operational Costs if Dedicated Card  lanes are implemented (1 lane/direction)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2012","Management of functional Customer Service, Including Account Registration, Tag Distribution, Account Top-Up as well as Revenue Management","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013","Customer Service Operations, including Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services at Control Centres (if triggered)"]
[null,"A-2013a","Operations of 1 Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013b","Extra Over for the Operation of an additional Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014","Operation of different work-station configurations at Customer Service (CS) Kiosks at locations remote from Control Centres, including for Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services (if triggered)"]
[null,"A-2014a","Operation of 1 work station configuration (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014b","Extra Over for operation of an additional work station (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014c","Extra Over for operation 2 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014d","Extra Over for operation 3 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014e","Extra Over for operation 4 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015","Call handling function:  In-house handling of calls from the public during Operation Period (if triggered)"]
[null,"A-2015a","One Call handler","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015b","Two Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015c","Three Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2016","Contracts Engineer [Contractor’s Representative]","Month",0,null,{"$f":"+E84*F84","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2018","Maintenance Manager","Month",0,null,{"$f":"+E86*F86","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2019","System/ software support specialist","Month",0,null,{"$f":"+E87*F87","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2020","Network and Security Specialist","Month",0,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2021","Plaza technician(s) - over and above the technician to maintain the Toll System (if needed)","Month",0,null,{"$f":"+E89*F89","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2022","SHEQ Officer","Month",72,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2023","VGS Clerk","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3000","Financial Costs (Discounts, Exemption and bank fees)"," ",null,null,{"$f":"SUM(G93:G101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H93:H101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I93:I101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R93:R101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU93:BU101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-3001","Cash Deposit fees","Month",72,null,{"$f":"+SUM(H93:CC93)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-3002","Provision for Cash Collection Service","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3003","Risk of Income loss in respect of Exempt User Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3004","Risk of Income loss in respect of Local and Regional Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3005","Risk of Income loss in respect of Frequent User Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3006","Risk of Income loss in respect of Run through Violations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3007","Risk of Income loss in respect of No Payment Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3008","Contractor Discounts Income Loss","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3009","Risk of Loss or Damage of Tags (per 100 Tags per month)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4000","Utilities, Services and Levies"," ",null,null,{"$f":"SUM(G103:G112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM103:AM112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS103:BS112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-4001","Cost for the Supply of Electricity (Provisional Amounts)","Month",72,null,{"$f":"+SUM(H103:CC103)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-4002","Cost for the Supply of Fuel (Provisional Amounts)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4003","Cost for the Supply of Potable Water","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4004","Cost for the Sewerage and Waste Water Disposal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4005","Cost for the Refuse Removal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4006","Data Communication Solutions between the various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4007","Data backup Communication Solutions between various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4008","Data Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4009","Data backup Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4010","Provision and maintenance of Telecommunication System – Other, including Telephone and Internet","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5000","Maintenance of Project Assets"," ",null,null,{"$f":"+G114+G126+G136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+AM114+AM126+AM136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BS114+BS126+BS136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5100","Facility Maintenance"," ",null,null,{"$f":"SUM(G115:G125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM115:AM125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS115:BS125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5101","Control Building and all Remote Plaza Buildings and Structures","Month",72,null,{"$f":"+SUM(H115:CC115)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5102","Toll lanes and Toll lane Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5103","Provision for Painting Buildings and Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5104","Corrosion Protection of Steel Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105a","Maintenance of Dedicated ETC lane signs","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105b","Replacement of Dedicated ETC lane signs ","No.",48,null,{"$f":"+E120*F120","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120-SUM(H120:CB120)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5106a","Maintenance of Median Barriers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5106b","New Installation of Median Barriers","Metre",60,null,{"$f":"+E122*F122","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122-SUM(H122:CB122)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5107","Impact Attenuators","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5108","Provision for New Impact Attenuator System (if triggered)","Lump Sum",1,null,{"$f":"+E124*F124","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124-SUM(J124:CB124)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5109","Rental of Containers as temporary storage space for Toll System spares, other equipment, and documents.","Month",0,null,{"$f":"+SUM(H125:CC125)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5200","Electrical and Mechanical and Handyman Maintenance"," ",null,null,{"$f":"SUM(G127:G135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM127:AM135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS127:BS135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5201","Electrical Maintenance: Control Building including Virtual Plazas and Toll lanes Areas","Month",72,null,{"$f":"+SUM(H127:CC127)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5202","Mechanical Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5203","Handyman Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5204","Provision for E+M Specialist for Generator Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5205","Provision for E+M Specialist for UPS Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5206","Provision for E+M Specialist for Earthing Tests","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5207","Provision for E+M Specialist for Road Lighting Maintenance (incl group lamp replacement) ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5208","Provision for E+M Specialist for maintenance of the SCADA system","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5209","Provision for E+M Specialist for maintenance of EPMS 1st, 2nd and 3rd line support and maintenance by a certified installer.","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5300","Toll System Maintenance"," ",null,null,{"$f":"SUM(G137:G145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM137:AM145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS137:BS145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5301","Toll System Software Support \"If triggered\"","Month",0,null,{"$f":"+E137*F137","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5302","Toll System Equipment and Hardware Maintenance \"If triggered\"","Month",0,null,{"$f":"+E138*F138","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5303","Toll System Maintenance and Support: QLS \"If triggered\"","Month",0,null,{"$f":"+E139*F139","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5304","Toll System Maintenance and Support:  VGS \"If triggered\"","Month",0,null,{"$f":"+E140*F140","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"$f":"+E141*F141","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk System","Month",72,null,{"$f":"+SUM(H142:CC142)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5308a","Hand-Back of Toll System to Employer","Lump Sum",0,null,{"$f":"+E144*F144","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G144-SUM(J144:AL144)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",1,null,{"$f":"+E145*F145","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G145","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6000","Toll Road Services"," ",null,null,{"$f":"SUM(G147:G149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H147:H149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I147:I149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R147:R149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU147:BU149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-6001","Participation in Road Incident Management System Procedures and Structures","Month",72,null,{"$f":"+SUM(H147:CC147)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-6002","Provision for Supply, Implementation, Operation and Maintenance of Route Patrol Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-6003","Provision for Supply, Implementation, Operation and Maintenance of Route Customer Service Call Centre","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7000","Safety and Security"," ",null,null,{"$f":"SUM(G151:G167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM151:AM167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS151:BS167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-7001","Procurement, Upgrade and Maintenance of Security Systems at plaza buildings, lane area incl remote Plazas  (sensors, cameras etc.)","Month",72,null,{"$f":"+SUM(H151:CC151)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-7002","Procurement, Upgrade and Maintenance of Security Systems in toll booths, including toll booths at remote plazas  (sensors, cameras etc.)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7003","Support, installation and maintenance of fire suppression system in the sever-, generator-  and UPS rooms","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004","Provision of Security Services"]
[null,"A-7004a","Provision of Security Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004b","One (1) extra armed guard (if triggered)","Shift",{"$f":"672/2","v":336},null,{"$f":"+E156*F156","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156-SUM(H156:CB156)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004c","Two (2) extra armed guards (if triggered)","Shift",{"$f":"366/2","v":183},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004d","Three (3) extra armed guards (if triggered) ","Shift",92,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004e","Four (4) extra armed guards (if triggered) ","Shift",46,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004f","Tactical Response Security (if triggered) ","Shift",46,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004g","Provision of temporary ablution facilities for Enforcement Agencies (if triggered)","Shift",{"$f":"183/2","v":92},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7005","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics."]
[null,"A-7005a","Monitoring security cameras in B-4016 internally or externally. Sim Cards, Data fees, remote monitoring fees included, comprehensive insurance, etc. Minimum of 6 cameras on the basic system","Month",72,null,{"$f":"+SUM(H163:CC163)","v":{"v":0,"d":"0.00"}}]
[null,"A-7005b","Monitoring security cameras in B-4016 internally or externally. Additional monthly cost per single camera added to the monitoring system / control room. (6 cameras X 60 months)","Cameras-Month",396,null,{"v":0,"d":"0.00"}]
[null,"A-7006","Replace razor wire at Ermelo Toll Plaza","Metre",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165-SUM(H165:CB165)","v":{"v":0,"d":"0.00"}}]
[null,"A-7007","High-security, vandal-proof and anti-tamper security fence to Secure front of buildings with palisade or Clearview fencing at Leandra, Trichardt, Ermelo and Dalpark Toll Plazas","Metre",500,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-7008","Heavy duty automatic locks to be installed in the toll booth doors at all N17 Toll Plazas","No.",9,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance"," ",null,null,{"$f":"SUM(G169:G170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H169:H170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I169:I170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU169:BU170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E169*F169","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G169-SUM(J169:AL169)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H170:CC170)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-9000","Reporting"," ",null,null,{"$f":"G172","v":{"v":0,"d":"0.00"}},{"$f":"H172","v":{"v":0,"d":"0.00"}},{"$f":"I172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H172:CC172)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-10000","Provisional Sums"," ",null,null,{"$f":"SUM(G174:G211)","v":{"v":34195820,"d":"34,195,820.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM174:AM211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.32,"d":"5,699,303.32"},{"v":0,"d":"0.00"},{"$f":"SUM(BS174:BS211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5699303.4,"d":"5,699,303.40"},"."]
[null,"A-10001a",{"$f":"\"Provisional Sum for the repair of Employer's Assets (\" & TEXT(F174,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Employer's Assets (5 500 000)"},"Prov Sum",1,{"v":5500000,"d":"5,500,000.00"},{"$f":"+E174*F174","v":{"v":5500000,"d":"5,500,000.00"}},{"$nulls":13},{"$f":"G174/6","v":{"v":916666.67,"d":"916,666.67"}},{"$nulls":11},{"$f":"G174/6","v":{"v":916666.67,"d":"916,666.67"}},{"$nulls":11},{"$f":"G174/6","v":{"v":916666.67,"d":"916,666.67"}},{"$nulls":11},{"$f":"G174/6","v":{"v":916666.67,"d":"916,666.67"}},{"$nulls":11},{"$f":"G174/6","v":{"v":916666.67,"d":"916,666.67"}},{"$nulls":11},{"$f":"G174-SUM(H174:CB174)","v":{"v":916666.65,"d":"916,666.65"}},"."]
[null,"A-10001b",{"$f":"\"Provision for overhead charges + profit in respect to A-10001-a (\" & TEXT(F175,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10001-a (%)"},"%",{"$f":"+G174","v":{"v":5500000,"d":"5,500,000"}},null,{"$f":"+E175*F175","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10002a",{"$f":"\"Provisional Sum for the repair of Electrical and Mechanical Assets (\" & TEXT(F176,\"# ### ###\") &\")\"","v":"Provisional Sum for the repair of Electrical and Mechanical Assets (1 199 820)"},"Prov Sum",1,{"$f":"1350000-150180","v":{"v":1199820,"d":"1,199,820.00"}},{"v":1199820,"d":"1,199,820.00"},{"$nulls":13},{"$f":"G176/6","v":{"v":199970,"d":"199,970.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":199970,"d":"199,970.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":199970,"d":"199,970.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":199970,"d":"199,970.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":199970,"d":"199,970.00"}},{"$nulls":11},{"$f":"G176-SUM(H176:CB176)","v":{"v":199970,"d":"199,970.00"}},"."]
[null,"A-10002b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10002-a (\" & TEXT(F177,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10002-a (%)"},"%",{"$f":"+G176","v":{"v":1199820,"d":"1,199,820"}},null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177-SUM(H177:CB177)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10003a",{"$f":"\"Provisional Sum for the repair of Toll System Assets (\" & TEXT(F178,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Toll System Assets (450 000)"},"Prov Sum",1,{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"$nulls":13},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178-SUM(H178:CB178)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10003b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10003-a (\" & TEXT(F179,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10003-a (%)"},"%",{"$f":"+G178","v":{"v":450000,"d":"450,000"}},null,{"$f":"+E179*F179","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179-SUM(H179:CB179)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10004a",{"$f":"\"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (\" & TEXT(F180,\"### ###\") &\")\"","v":"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180-SUM(H180:CB180)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10004b",{"$f":"\"Provision for overhead charges + profit in respect to A-10004-a (\"& TEXT(F181,\"###%\") & \") (if triggered) \"","v":"Provision for overhead charges + profit in respect to A-10004-a (%) (if triggered) "},"%",{"$f":"+G180","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10005a",{"$f":"\"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (\" & TEXT(F182,\"### ###\") &\")\"","v":"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182-SUM(H182:CB182)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10005b",{"$f":"\"Provision for overhead charges + profit in respect to A-10005-a (\"& TEXT(F183,\"###%\") & \") (if triggered)\"","v":"Provision for overhead charges + profit in respect to A-10005-a (%) (if triggered)"},"%",{"$f":"+G182","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183-SUM(H183:CB183)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10006a",{"$f":"\"Provisional Sum for ETC related Marketing (\" & TEXT(F184,\"### ###\") &\")\"","v":"Provisional Sum for ETC related Marketing (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184-SUM(H184:CB184)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10006b",{"$f":"\"Provision for overhead charges + profit in respect to A-10006-a (\"& TEXT(F185,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10006-a (%)"},"%",{"$f":"+G184","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E185*F185","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185-SUM(H185:CB185)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10007a",{"$f":"\"Provision of transportation and depositing of cash from Customer Service Kiosks (\" & TEXT(F186,\"### ###\") &\")\"","v":"Provision of transportation and depositing of cash from Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186-SUM(H186:CB186)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10007b",{"$f":"\"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (\"& TEXT(F187,\"###%\") & \")\"","v":"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (%)"},"%",{"$f":"+G186","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E187*F187","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187-SUM(H187:CB187)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10008a",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks (\" & TEXT(F188,\"### ###\") &\")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188-SUM(H188:CB188)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10008b",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (\"& TEXT(F189,\"###%\") & \")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (%)"},"%",{"$f":"+G188","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E189*F189","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189-SUM(H189:CB189)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10009a",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (\" & TEXT(F190,\"## ### ###\") &\")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (6 050 000)"},"Prov Sum",1,{"v":6050000,"d":"6,050,000.00"},{"v":6050000,"d":"6,050,000.00"},{"$nulls":13},{"$f":"G190/6","v":{"v":1008333.33,"d":"1,008,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1008333.33,"d":"1,008,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1008333.33,"d":"1,008,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1008333.33,"d":"1,008,333.33"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1008333.33,"d":"1,008,333.33"}},{"$nulls":11},{"$f":"G190-SUM(H190:CB190)","v":{"v":1008333.35,"d":"1,008,333.35"}},"."]
[null,"A-10009-b",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (\"& TEXT(F191,\"###%\") & \")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (%)"},"%",{"$f":"+G190","v":{"v":6050000,"d":"6,050,000"}},null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191-SUM(H191:CB191)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10010a",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (\" & TEXT(F192,\"## ### ###\") &\")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (3 650 000)"},"Prov Sum",1,{"v":3650000,"d":"3,650,000.00"},{"v":3650000,"d":"3,650,000.00"},{"$nulls":13},{"$f":"G192/6","v":{"v":608333.33,"d":"608,333.33"}},{"$nulls":11},{"$f":"G192/6","v":{"v":608333.33,"d":"608,333.33"}},{"$nulls":11},{"$f":"G192/6","v":{"v":608333.33,"d":"608,333.33"}},{"$nulls":11},{"$f":"G192/6","v":{"v":608333.33,"d":"608,333.33"}},{"$nulls":11},{"$f":"G192/6","v":{"v":608333.33,"d":"608,333.33"}},{"$nulls":11},{"$f":"G192-SUM(H192:CB192)","v":{"v":608333.35,"d":"608,333.35"}},"."]
[null,"A-10010b",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (\"& TEXT(F193,\"###%\") & \")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (%)"},"%",{"$f":"+G192","v":{"v":3650000,"d":"3,650,000"}},null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193-SUM(H193:CB193)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10011a",{"$f":"\"Fees related to TCH Service - Fees (\" & TEXT(F194,\"### ###\") &\")\"","v":"Fees related to TCH Service - Fees (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194-SUM(H194:CB194)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10011b",{"$f":"\"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (\"& TEXT(F195,\"###%\") & \")\"","v":"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (%)"},"%",{"$f":"+G194","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E195*F195","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195-SUM(H195:CB195)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10012a",{"$f":"\"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\" & TEXT(G196,\"##### ####\") &\")\"","v":"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (14 600 000)"},"Prov Sum",1,{"v":14600000,"d":"14,600,000.00"},{"v":14600000,"d":"14,600,000.00"},{"$nulls":13},{"$f":"G196/6","v":{"v":2433333.33,"d":"2,433,333.33"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2433333.33,"d":"2,433,333.33"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2433333.33,"d":"2,433,333.33"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2433333.33,"d":"2,433,333.33"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2433333.33,"d":"2,433,333.33"}},{"$nulls":11},{"$f":"G196-SUM(H196:CB196)","v":{"v":2433333.35,"d":"2,433,333.35"}},"."]
[null,"A-10012b",{"$f":"\"Overhead charges and profit in respect of the above-mentioned item (\"& TEXT(F197,\"###%\") & \")\"","v":"Overhead charges and profit in respect of the above-mentioned item (%)"},"%",{"$f":"+G196","v":{"v":14600000,"d":"14,600,000"}},null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197-SUM(H197:CB197)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013","Resolution of Flooding of the manholes at Denne Road"]
[null,"A-10013a",{"$f":"\"Resolving the continuous flooding of the manholes at Denne Road Plaza (\" & TEXT(G199,\"##### ####\") &\")\"","v":"Resolving the continuous flooding of the manholes at Denne Road Plaza ()"},"Prov Sum",0,null,{"$f":"+E199*F199","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199-SUM(H199:CB199)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013b",{"$f":"\"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (\"& TEXT(F200,\"###%\") & \")\"","v":"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (%)"},"%",{"$f":"+G199","v":0},null,{"$f":"+E200*F200","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200-SUM(H200:CB200)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014","Water Proofing"]
[null,"A-10014a",{"$f":"\"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (\" & TEXT(G202,\"##### ####\") &\")\"","v":"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"$f":"+E202*F202","v":{"v":90000,"d":"90,000.00"}},{"$nulls":13},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202-SUM(H202:CB202)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10014b",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (\"& TEXT(F203,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (%)"},"%",{"$f":"+G202","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203-SUM(H203:CB203)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014c",{"$f":"\"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (\" & TEXT(G204,\"##### ####\") &\")\"","v":"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (2 000 000)"},"Prov Sum",1,{"v":2000000,"d":"2,000,000.00"},{"$f":"+E204*F204","v":{"v":2000000,"d":"2,000,000.00"}},{"$nulls":13},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204-SUM(H204:CB204)","v":{"v":333333.35,"d":"333,333.35"}},"."]
[null,"A-10014d",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (\"& TEXT(F205,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (%)"},"%",{"$f":"+G204","v":{"v":2000000,"d":"2,000,000"}},null,{"$f":"+E205*F205","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015","Provision for the Refurbishing of Toll Plaza Control Buildings"]
[null,"A-10015a",{"$f":"\"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings (\" & TEXT(G207,\"##### ####\") &\")\"","v":"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings ()"},"Prov Sum",0,null,{"$f":"+E207*F207","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207-SUM(H207:CB207)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015b",{"$f":"\"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (\"& TEXT(F208,\"###%\") & \")\"","v":"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (%)"},"%",{"$f":"+G207","v":0},null,{"$f":"+E208*F208","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208-SUM(H208:CB208)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10016","Provision for concrete works: Replacement of Toll Booths and concrete slabs at Gosforth and Dalpark and replacement of concrete joint sealant at all the toll plazas"]
[null,"A-10016a","Replacement of current aluminium toll booths with security type concrete toll booths, replacement of cracked and failed concrete slabs and replacement of concrete joint sealant in the toll lanes and approaches (aprons) as and when instructed by the Employer","Prov Sum",1,{"v":116000,"d":"116,000.00"},{"$f":"+E210*F210","v":{"v":116000,"d":"116,000.00"}},{"$nulls":13},{"$f":"G210/6","v":{"v":19333.33,"d":"19,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":19333.33,"d":"19,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":19333.33,"d":"19,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":19333.33,"d":"19,333.33"}},{"$nulls":11},{"$f":"G210/6","v":{"v":19333.33,"d":"19,333.33"}},{"$nulls":11},{"$f":"G210-SUM(H210:CB210)","v":{"v":19333.35,"d":"19,333.35"}},"."]
[null,"A-10016b",{"$f":"\"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (\"& TEXT(F211,\"###%\") & \")\"","v":"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (%)"},"%",{"$f":"+G210","v":{"v":116000,"d":"116,000"}},null,{"$f":"+E211*F211","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211-SUM(H211:CB211)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," ",{"$nulls":77},"."]
[null,"B Series","Schedule B series"," ",null,null,{"$f":"G214+G229+G262+G278+G428+G432","v":{"v":23773600,"d":"23,773,600.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AM214+AM229+AM262+AM278+AM428+AM432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"$f":"BS214+BS229+BS262+BS278+BS428+BS432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.65,"d":"3,962,266.65"},"."]
[null,"B-1000","Contractors Establishment"," ",null,null,{"$f":"SUM(G215:G228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H215:H226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I215:I226)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q215:Q228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM215:AM226)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",0,null,{"$f":"+E215*F215","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G215-SUM(J215:AL215)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Time Related obligations for Design Build and Operations","Month",0,null,{"$f":"+E216*F216","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E217&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E217*F217","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217-SUM(H217:CB217)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002b","Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E218*F218","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002c","Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E219*F219","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002d","Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)","person-hours",0,null,{"$f":"+E220*F220","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002e","Allowance for person- hours for variations -Installer (100 hours)","person-hours",0,null,{"$f":"+E221*F221","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E222&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"$f":"+E222*F222","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222-SUM(H222:CB222)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E223&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223-SUM(H223:CB223)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E224&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224-SUM(H224:CB224)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E225&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225-SUM(H225:CB225)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E226&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226-SUM(H226:CB226)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1003","Establishment upgrades","Lump Sum",0,null,{"$f":"+E227*F227","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G227-SUM(J227:AL227)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements ","Lump Sum",0,null,{"$f":"+E228*F228","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G228-SUM(J228:AL228)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A"," ",null,null,{"$f":"SUM(G230:G261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H230:H261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I230:I261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P230:P261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM230:AM261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System (if triggered)","Lump Sum",0,null,{"$f":"+E230*F230","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G230-SUM(J230:AL230)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2002","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2003","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2004","Provision of Toll System Software and Hardware: DCS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2005","Provision of Toll System Software and Hardware: Archive System (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2006a","Additional Software and licences complete not listed in item B-2006-b (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2006b","Additional Software and licences for Microsoft Products/ Oracle RDBMS and SAP (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237-SUM(J237:CB237)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2007","Provision of Toll System Software and Hardware: Work stations for Customer Service operations at the Control Centre and/or remote Plazas. (If triggered)","No.",0,null,{"$f":"+E238*F238","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G238-SUM(J238:AL238)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2008","LAN and Network Connections- Provision and Installation of GB/s network for all work stations,  printers,  network  equipment  and  fail  over  or standby devices complete (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2012","Provision for a full set of spares","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2013","VGS, QLS and ANPR pilot parallel operations (if triggered)","Lump Sum",1,null,{"$f":"+E244*F244","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244-SUM(J244:CB244)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014a","Full access to Toll system source code, and perpetual licence to use at all SANRAL current and future plazas  (if triggered) ","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G245-SUM(J245:AL245)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014d","Toll system source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014e","Toll system site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014f","SANRAL Toll system pilot deployment and  testing  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014g","SANRAL Toll system deployment, replacing another Toll System  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014h","Full Toll system Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-2014i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253-SUM(J253:CB253)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254-SUM(J254:CB254)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",0,null,{"$f":"+E255*F255","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G255-SUM(J255:AL255)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"+E256*F256","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G256-SUM(J256:AL256)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+E257*F257","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"+E258*F258","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G258-SUM(J258:AL258)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"+E259*F259","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G259-SUM(J259:AL259)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",1,null,{"$f":"+E260*F260","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260-SUM(J260:CB260)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Lump Sum",1,null,{"$f":"+E261*F261","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261-SUM(J261:CB261)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"SUM(G263:G277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H263:H277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I263:I277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q263:Q277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU263:BU277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes (if triggered)","No",0,null,{"$f":"+E263*F263","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Dedicated ETC Toll Lanes (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G268-SUM(J268:AL268)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-3007","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G269-SUM(J269:AL269)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-3008","Provision of Documentation (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G270-SUM(J270:AL270)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-3009","Provision of Toll System Software and Hardware : AVC Systems for Mixed/ Manual/ ETC Lanes and/ or Dedicated ETC lanes (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3011","Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3012","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3013","Provision of Toll System Software and Hardware for replacement of the Legacy Toll System: For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","No",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3015","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G277-SUM(J277:AL277)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-4000","Electrical and Mechanical",{"$nulls":3},{"$f":"SUM(G280:G427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H280:H427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I280:I427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU280:BU427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-4001","Uninterrupted Power Supply (UPS)"]
[null,"B-4001a","Static 6kVA UPS  (if triggered)","No.",0,null,{"$f":"+E280*F280","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280-SUM(H280:CB280)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001b","UPS - Modular - 20kVA (Frame Capacity 60 kVA, N+1, 2 x modules) (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001c","UPS - Modular - 40kVA (Frame Capacity 60 kVA, N+1, 3 x modules) (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001d","UPS - Modular - 60kVA (Frame Capacity 60 kVA, N+1, 4 x modules) (if triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001e","New 12V VRLA maintenance-free lead acid batteries (if triggered)","kWh",144,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284-SUM(H284:CB284)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001f","UPS delivery to site (if triggered)","Km",300,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285-SUM(H285:CB285)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4002","Electrical : Supply and Installation","Lump Sum",0,null,{"$f":"+E286*F286","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G286-SUM(J286:AL286)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-4003","Booth Air-conditioner and fresh air ventilation upgrade"]
[null,"B-4003a","New Inverter 9000BTU mid-wall split or cassette type air-conditioner","No.",2,null,{"$f":"+E288*F288","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288-SUM(H288:CB288)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003b","New Inverter 12000BTU mid-wall split or cassette type air-conditioner","No.",9,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G289-SUM(H289:CB289)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003c","New Inverter 18000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G290-SUM(H290:CB290)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003d","New Inverter 24000BTU mid-wall split or cassette type air-conditioner","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G291-SUM(H291:CB291)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003e","New inverter VRV 18HP/48000BTU Heat recovery system (Leandra, Trichardt & Ermelo Toll Plazas)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G292-SUM(H292:CB292)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003f","Preliminary Design (Gosforth & Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G293-SUM(J293:CB293)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003g","Detail Design (Gosforth and Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G294-SUM(J294:CB294)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003h","Tender process as per Employer SCM approved process (Gosforth and Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G295-SUM(J295:CB295)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004","Energy and Power Management"]
[null,"B-4004a","Power meter (Normal, Generator, Grid Tie inverter and battery storage)","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G297-SUM(H297:CB297)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004b","Energy and Power Management Software (EPMS) & license","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G298-SUM(H298:CB298)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004c","Device license (devices that will interface with the EPMS software)","No.",5,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G299-SUM(H299:CB299)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004d","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300-SUM(J300:CB300)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004e","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301-SUM(J301:CB301)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005","New generator and additional generator services due to extended power interruption (if triggered items)"]
[null,"B-4005a","Generator 60kVA prime power for installation in generator room (Denne Road Ramp Toll Plazas)","No.",0,null,{"$f":"+E303*F303","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303-SUM(H303:CB303)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005b","Generator 60kVA prime power with soundproof and weatherproof enclosure (Leandra Ramp Toll Plazas)","No.",0,null,{"$f":"+E304*F304","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005c","Generator 100kVA prime power with soundproof and weatherproof enclosure (Gosforth West Ramp Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G305/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G305-SUM(H305:CB305)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005d","Generator 150kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Gosforth Toll Plaza)","No",0,null,{"$f":"+E306*F306","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G306/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G306-SUM(H306:CB306)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005e","Generator 200kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Dalpark  Toll Plaza)","No",0,null,{"$f":"+E307*F307","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005f","Generator 250kVA prime power with soundproof and weatherproof enclosure (Leandra, Trichardt & Ermelo Toll Plazas)","No",1,null,{"$f":"+E308*F308","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4005g","Generator Routine Service @ 250hrs","No",36,null,{"$f":"+E309*F309","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006","Generator AMF Controller & diesel bulk tank (if triggered items)",{"$nulls":17},{"v":0,"d":"0.00"}]
[null,"B-4006a","New Generator Automatic Main Failure (AMF) Controller (Leandra Toll Plaza))","No.",0,null,{"$f":"+E311*F311","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311-SUM(H311:CB311)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006b","Add DSE 892 communication device (Dalpark, Denne Road & Ermelo Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006c","Add SG485 communication device (Gosforth West Ramp Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006d","Diesel Bulk Storage Tank 2000lts, above ground – Detail design (Leandra Ramp Toll Plazas) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006e","Diesel Bulk Storage Tank 2000lts, above ground – Tender or quotation process as per Employer SCM approved process (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4007","Corrotion Protection and Painting at Toll Plazas"]
[null,"B-4007a","Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G317/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G317/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G317/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G317-SUM(J317:CB317)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007b","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G318-SUM(J318:CB318)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G319-SUM(J319:CB319)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4008","Energy avoidance upgrades at Gosforth and Dalpark Toll Plazas (if triggered items)"]
[null,"B-4008a","Supply and install eco-friendly and SABS approved building ceiling insulation.","m²",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G321-SUM(H321:CB321)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009","New Power Skirting (Gosforth and Dalpark Toll Plazas)"]
[null,"B-4009a","New electrical 3 x compartment power skirting","Metre",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G323-SUM(H323:CB323)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009b","16A socket outlets for power skirting","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G324-SUM(H324:CB324)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4010","Fire Dection System (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4010a","Fire detection system complete","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G326-SUM(J326:CB326)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011","SCADA system (Minimum 72 scan points per Control Centre)"]
[null,"B-4011a","Mylar/Belden shielded or similar cabling including cable support system","m",300,null,{"$f":"+E328*F328","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328-SUM(H328:CB328)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011b","SCADA Computer complete including storage (minimum one 1,5-year data) per Toll Plaza","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G329-SUM(H329:CB329)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011c","SCADA software setup and configuration per integrated system as listed below (1 - Generator).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G330-SUM(H330:CB330)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011d","SCADA software setup and configuration per integrated system as listed below (2 – Bulk Fuel).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G331-SUM(H331:CB331)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011e","SCADA software setup and configuration per integrated system as listed below (3 - UPS).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G332-SUM(H332:CB332)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011f","SCADA software setup and configuration per integrated system as listed below (4 – Electrical Fence).","No",0,null,{"$f":"+E333*F333","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G333-SUM(H333:CB333)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011g","SCADA software setup and configuration per integrated system as listed below (5 – Fresh air system).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011h","SCADA software setup and configuration per integrated system as listed below (6 – Power meter).","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G335/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G335/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G335/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G335-SUM(H335:CB335)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011i","SCADA software setup and configuration per integrated system as listed below (7 – PV System).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011j","SCADA software setup and configuration per integrated system as listed below (8 – Temperature sensor).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011k","SCADA software setup and configuration per integrated system as listed below (9 – Fire control panel).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011l","PLC interface between devices and SCADA computer.","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011m","GMS module to send SMS’s to the Contractor and ER and to access the system as secondary communication","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011n","Preliminary Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G341-SUM(J341:CB341)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011o","Detail Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012","Photovoltaic with Battery Energy Storage Solution (All Control Centres)"]
[null,"B-4012a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012c","Tender process as per Employer CRM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4013","Energy avoidance upgrades at Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4013a","Domestic Integrated Heat Pump","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014","Solar Photovoltaic carport at Gosforth, Dalpark, Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4014a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015","Supply and installation of masts for Road and Area Lighting"]
[null,"B-4015a","P1, 10m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G354/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G354/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G354-SUM(H354:CB354)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015b","P1B, Mast base for 10m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015c","P2, 15m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015d","P2B, Mast base for 15m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015e","P3, 18m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015f","P3B, Mast base for 18m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015g","P4, 8m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015h","P5, 10m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015i","P6, 12m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015j","Allow for transport cost (truck with crane) (rate per km) from the pole/mast manufacturer to the Toll Plaza","km",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363-SUM(H363:CB363)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015k","Mast and pole structure maintenance.","m²",90,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G364-SUM(H364:CB364)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015l","Preliminary Design - (road and area lighting upgrade to LED luminaires)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G365-SUM(J365:CB365)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015m","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G366-SUM(J366:CB366)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015n","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G367-SUM(J367:CB367)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016","Security Cameras"]
[null,"B-4016-a","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics.","No.",6,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G369-SUM(H369:CB369)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016-b","GPRS control panel, weatherproof, wireless and battery operated for commercial outdoor application.","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G370-SUM(H370:CB370)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017","Trenching and Backfilling"]
[null,"B-4017a","Trenching - Type A (hand trenched) (If triggered)","m",10,null,{"$f":"+E372*F372","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372-SUM(H372:CB372)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017b","Trenching - Type D/E (hand trenched) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017c","Bedding and backfill - Type A (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017d","Bedding and backfill - Type D/E (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018","Cabling"]
[null,"B-4018a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable -4mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018f","BCEW - 4mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018g","BCEW - 6mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018h","BCEW - 10mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019","Cable Terminations"]
[null,"B-4019a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 4mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019f","BCEW - 4mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019g","BCEW - 6mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G392/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G392/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019h","BCEW - 10mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020","Cable Joints"]
[null,"B-4020a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 4mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 6mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 10mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 16mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 35mm2 Al ECC (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4021","Fibre optic cable upgrade"]
[null,"B-4021a","Preliminary Design (Fibre optic cable upgrade)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401-SUM(H401:CB401)","v":{"v":0,"d":"0.00"}}]
[null,"B-4021b","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4021c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022","New LED luminaires for Gosforth and Dalpark Mainline Toll Plazas"]
[null,"B-4022a","LR 1 - Supply and install new recessed LED luminaires for the control building rooms to replace the existing ","No",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G405-SUM(H405:CB405)","v":{"v":0,"d":"0.00"}}]
[null,"B-4022b","LR 2 - Supply and install new surface mounted LED luminaires for the control building to replace the existing ","No",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022c","LMS 1 - Supply and install new occupancy sensor","No",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023","New LED lamps for Ermelo, Trichardt and Leandra Mainline Toll Plazas"]
[null,"B-4023a","LA 1 - New High efficiency LED lamp upgrade for existing luminaires","No.",130,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G409-SUM(H409:CB409)","v":{"v":0,"d":"0.00"}}]
[null,"B-4023b","LB 1 - Modify existing luminaire to allow new LED lamps to operate on direct mains","No.",65,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023c","LMS 1 - Occupancy sensor","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4024","New Sump pumps (Ermelo Toll Plaza)"]
[null,"B-4024a","New fixed sump pump tunnel and manhole","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G413-SUM(H413:CB413)","v":{"v":0,"d":"0.00"}}]
[null,"B-4024b","New portable sump pump tunnel and manhole","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025","Alarm annunciator panel for Gosforth mainline, Gosforth West, Dalpark and Denne Road Toll Plazas"]
[null,"B-4025a","New alarm annunciator panel – Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G416-SUM(H416:CB416)","v":{"v":0,"d":"0.00"}}]
[null,"B-4025b","New alarm annunciator panel - Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4026","Tunnel security screen (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4026a","Supply and install new screen gate in the tunnel","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G420-SUM(H420:CB420)","v":{"v":0,"d":"0.00"}}]
[null,"B-4027","Medium voltage power cable (Gosforth Toll Plaza)"]
[null,"B-4027a","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable (Armoured)","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G422-SUM(H422:CB422)","v":{"v":0,"d":"0.00"}}]
[null,"B-4027b","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable joint","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027c","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable termination (all three cores)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027d","Testing and ECOC","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4028","Cat ladder for the lane canopies (Denne Road Ramp Toll Plazas)"]
[null,"B-4028a","New cat ladder","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G427-SUM(H427:CB427)","v":{"v":0,"d":"0.00"}}]
[null,"B-5000","Miscellaneous: Other Payment Items",{"$nulls":3},{"$f":"SUM(G429:G431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H429:H431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I429:I431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R429:R431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU429:BU431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-5001","Access Control System Complete","Lump Sum",1,null,{"$f":"+E429*F429","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429-SUM(J429:CB429)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5002","Intercom System Complete per Control Centre","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430-SUM(J430:CB430)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5003","Call Centre System","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431-SUM(J431:CB431)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G433:G466)","v":{"v":23773600,"d":"23,773,600.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM433:AM466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.67,"d":"3,962,266.67"},{"v":0,"d":"0.00"},{"$f":"SUM(BS433:BS466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3962266.65,"d":"3,962,266.65"},"."]
[null,"B-6001a",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (\" & TEXT(F433,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (504 000)"},"Prov Sum",1,{"v":504000,"d":"504,000.00"},{"$f":"+E433*F433","v":{"v":504000,"d":"504,000.00"}},{"$nulls":13},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433-SUM(H433:CB433)","v":{"v":84000,"d":"84,000.00"}},"."]
[null,"B-6001b",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (\" & TEXT(F434,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (%)"},"%",{"$f":"+G433","v":{"v":504000,"d":"504,000"}},null,{"$f":"+E434*F434","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434-SUM(H434:CB434)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6002a",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (\"& TEXT(F435,\"## ### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (1 000 000)"},"Prov Sum",1,{"v":1000000,"d":"1,000,000.00"},{"$f":"+E435*F435","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":13},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435-SUM(H435:CB435)","v":{"v":166666.65,"d":"166,666.65"}},"."]
[null,"B-6002b",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (\" & TEXT(F436,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (%)"},"%",{"$f":"+G435","v":{"v":1000000,"d":"1,000,000"}},null,{"$f":"+E436*F436","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436-SUM(H436:CB436)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F437,\"######\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (360000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E437*F437","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437-SUM(H437:CB437)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (\" & TEXT(F438,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (%)"},"%",{"$f":"+G437","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E438*F438","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438-SUM(H438:CB438)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004a",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F439,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E439*F439","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439-SUM(H439:CB439)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004b",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (\"& TEXT(F440,\"###%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (%)"},"%",{"$f":"+G439","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E440*F440","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440-SUM(H440:CB440)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004c",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (\"& TEXT(F441,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E441*F441","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441-SUM(H441:CB441)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004d",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (\"& TEXT(F442,\"##%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (%)"},"%",{"$f":"+G441","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E442*F442","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442-SUM(H442:CB442)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005a",{"$f":"\"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F443,\"##### ###\") &\")\"","v":"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E443*F443","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443-SUM(H443:CB443)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005b",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (\"& TEXT(F444,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (%)"},"%",{"$f":"+G443","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E444*F444","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444-SUM(H444:CB444)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (\" & TEXT(F445,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E445*F445","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445-SUM(H445:CB445)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005d",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (\"& TEXT(F446,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (%)"},"%",{"$f":"+G445","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E446*F446","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446-SUM(H446:CB446)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006a",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (\" & TEXT(F447,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E447*F447","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447-SUM(H447:CB447)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006b",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (\"& TEXT(F448,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (%)"},"%",{"$f":"+G447","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E448*F448","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448-SUM(H448:CB448)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (\" & TEXT(F449,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E449*F449","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449-SUM(H449:CB449)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006d",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (\"& TEXT(F450,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (%)"},"%",{"$f":"+G449","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E450*F450","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450-SUM(H450:CB450)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6007a",{"$f":"\"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (\" & TEXT(F451,\"##  ###\") &\")\"","v":"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (144 000)"},"Prov Sum",1,{"v":144000,"d":"144,000.00"},{"$f":"+E451*F451","v":{"v":144000,"d":"144,000.00"}},{"$nulls":13},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451-SUM(H451:CB451)","v":{"v":24000,"d":"24,000.00"}},"."]
[null,"B-6007b",{"$f":"\"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (\"& TEXT(F452,\"###%\") & \")\"","v":"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (%)"},"%",{"$f":"+G451","v":{"v":144000,"d":"144,000"}},null,{"$f":"+E452*F452","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452-SUM(H452:CB452)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6008a",{"$f":"\"Provision of PABX telephone system per Control Centre – PABX telephone system (\" & TEXT(F453,\"## ###\") &\")\"","v":"Provision of PABX telephone system per Control Centre – PABX telephone system (57 600)"},"Prov Sum",1,{"v":57600,"d":"57,600.00"},{"$f":"+E453*F453","v":{"v":57600,"d":"57,600.00"}},{"$nulls":13},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453-SUM(H453:CB453)","v":{"v":9600,"d":"9,600.00"}},"."]
[null,"B-6008b",{"$f":"\"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (\"& TEXT(F454,\"###%\") & \")\"","v":"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (%)"},"%",{"$f":"+G453","v":{"v":57600,"d":"57,600"}},null,{"$f":"+E454*F454","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454-SUM(H454:CB454)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6009a",{"$f":"\"Supply of EMVCO compliant Hardware and Software (\"& TEXT(F455,\"### ###\") &\")\"","v":"Supply of EMVCO compliant Hardware and Software (216 000)"},"Prov Sum",1,{"v":216000,"d":"216,000.00"},{"$f":"+E455*F455","v":{"v":216000,"d":"216,000.00"}},{"$nulls":13},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455-SUM(H455:CB455)","v":{"v":36000,"d":"36,000.00"}},"."]
[null,"B-6009b",{"$f":"\"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (\"& TEXT(F456,\"###%\") & \")\"","v":"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (%)"},"%",{"$f":"+G455","v":{"v":216000,"d":"216,000"}},null,{"$f":"+E456*F456","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456-SUM(H456:CB456)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6010a",{"$f":"\"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (\"& TEXT(F457,\"## ### ###\") &\")\"","v":"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (1 000 000)"},"Prov Sum",1,{"v":1000000,"d":"1,000,000"},{"$f":"+E457*F457","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":13},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457-SUM(H457:CB457)","v":{"v":166666.65,"d":"166,666.65"}},"."]
[null,"B-6010b",{"$f":"\"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (\"& TEXT(F458,\"###%\") & \")\"","v":"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (%)"},"%",{"$f":"+G457","v":{"v":1000000,"d":"1,000,000"}},null,{"$f":"+E458*F458","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458-SUM(H458:CB458)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6011a",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand (\"& TEXT(F459,\"### ###\") &\")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand (360 000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E459*F459","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459-SUM(H459:CB459)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6011b",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (\"& TEXT(F460,\"###%\") & \")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (%)"},"%",{"$f":"+G459","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E460*F460","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460-SUM(H460:CB460)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6012a",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (\"& TEXT(F461,\"## ### ###\") &\")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (500 000)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"$f":"+E461*F461","v":{"v":500000,"d":"500,000.00"}},{"$nulls":13},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461-SUM(H461:CB461)","v":{"v":83333.35,"d":"83,333.35"}},"."]
[null,"B-6012b",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (\"& TEXT(F462,\"###%\") & \")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (%)"},"%",{"$f":"+G461","v":{"v":500000,"d":"500,000"}},null,{"$f":"+E462*F462","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462-SUM(H462:CB462)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013a",{"$f":"\"Provision for the upgrade to Security Toll Booths (\"& TEXT(F463,\"## ### ###\") &\")\"","v":"Provision for the upgrade to Security Toll Booths ()"},"Prov Sum",0,null,{"$f":"+E463*F463","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463-SUM(H463:CB463)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013b",{"$f":"\"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (\"& TEXT(F464,\"###%\") & \")\"","v":"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (%)"},"%",{"$f":"+G463","v":0},null,{"$f":"+E464*F464","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464-SUM(H464:CB464)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6014a",{"$f":"\"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\"& TEXT(F465,\"## ### ###\") &\")\"","v":"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (19 200 000)"},"Prov Sum",1,{"v":19200000,"d":"19,200,000.00"},{"$f":"+E465*F465","v":{"v":19200000,"d":"19,200,000.00"}},{"$nulls":13},{"$f":"G465/6","v":{"v":3200000,"d":"3,200,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3200000,"d":"3,200,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3200000,"d":"3,200,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3200000,"d":"3,200,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":3200000,"d":"3,200,000.00"}},{"$nulls":11},{"$f":"G465-SUM(H465:CB465)","v":{"v":3200000,"d":"3,200,000.00"}},"."]
[null,"B-6014b",{"$f":"\"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"+G465","v":{"v":19200000,"d":"19,200,000"}},null,{"$f":"+E466*F466","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466-SUM(H466:CB466)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," "]
[null,"D Series","Schedule D series"," ",null,null,{"$f":"SUM(G469:G503)","v":{"v":5813500,"d":"5,813,500.00"}},{"$f":"SUM(H469:H503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R469:R503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM469:AM503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.66,"d":"968,916.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":968916.7,"d":"968,916.70"},"."]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":2200000,"d":"2,200,000.00"},{"$f":"+E469*F469","v":{"v":2200000,"d":"2,200,000.00"}},{"$nulls":13},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469/6","v":{"v":366666.67,"d":"366,666.67"}},{"$nulls":11},{"$f":"G469-SUM(H469:CB469)","v":{"v":366666.65,"d":"366,666.65"}},"."]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation",{"$nulls":78},"."]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",1,{"v":600000,"d":"600,000.00"},{"$f":"+E471*F471","v":{"v":600000,"d":"600,000.00"}},{"$nulls":13},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471-SUM(H471:CB471)","v":{"v":100000,"d":"100,000.00"}},"."]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F472,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F471","v":{"v":600000,"d":"600,000"}},null,{"$f":"+E472*F472","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472-SUM(H472:CB472)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03","Tender Process for Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process",{"$nulls":78},"."]
[null,"D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No.",2,null,{"$f":"+E475*F475","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475-SUM(H475:CB475)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476-SUM(H476:CB476)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477-SUM(H477:CB477)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478-SUM(H478:CB478)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",72,null,{"$f":"+SUM(H479:CC479)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises.","Month",{"$f":"Gosforth!E481","v":72},null,{"$f":"+SUM(H481:CC481)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",{"$f":"Gosforth!E482","v":72},null,{"$f":"+SUM(H482:CC482)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H483:CC483)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.05","Construction Works by Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",1,{"v":313500,"d":"313,500.00"},{"$f":"+E485*F485","v":{"v":313500,"d":"313,500.00"}},{"$nulls":13},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485-SUM(H485:CB485)","v":{"v":52250,"d":"52,250.00"}},"."]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a) (\"& TEXT(F486,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a) (%)"},"%",{"$f":"+F485","v":{"v":313500,"d":"313,500"}},null,{"$f":"+E486*F486","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486-SUM(H486:CB486)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487-SUM(H487:CB487)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D. ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488-SUM(H488:CB488)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance",{"$nulls":78},"."]
[null,"D10.06(a)","Training costs",{"$nulls":78},"."]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E491*F491","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.06(a)(ii)","Accredited generic skills training.","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E492*F492","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492-SUM(H492:CB492)","v":{"v":33333.35,"d":"33,333.35"}},"."]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E493*F493","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"},"."]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E494*F494","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (\"& TEXT(F495,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (%)"},"%",{"$f":"+F493+F492+F491","v":{"v":400000,"d":"400,000"}},null,{"$f":"+E495*F495","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495-SUM(H495:CB495)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)","Student experiential training.",{"$nulls":78},"."]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E497*F497","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497-SUM(H497:CB497)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H498:CC498)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.06(c)","Other costs during training.","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E499*F499","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499-SUM(H499:CB499)","v":{"v":16666.65,"d":"16,666.65"}},"."]
[null,"D10.06(d)","Training venue.","Lump Sum",1,null,{"$f":"+E500*F500","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500-SUM(J500:CB500)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.08(a)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (\"& TEXT(F501,\"## ### ###\") &\")\"","v":"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (2 000 000)"},"Prov Sum",1,{"v":2000000,"d":"2,000,000.00"},{"$f":"+E501*F501","v":{"v":2000000,"d":"2,000,000.00"}},{"$nulls":13},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501-SUM(H501:CB501)","v":{"v":333333.35,"d":"333,333.35"}},"."]
[null,"D10.08(b)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"F501","v":{"v":2000000,"d":"2,000,000"}},null,{"$f":"+E502*F502","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502-SUM(H502:CB502)","v":{"v":0,"d":"0.00"}},"."]

{"sheet":"Ermelo","index":7,"n_rows":502,"n_cols":82,"rows_kept":502,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5],[25,2,25,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N Totals",{"$nulls":3},{"$f":"+G7+G8","v":{"v":76581835,"d":"R 76,581,835.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":9988935,"d":"R 9,988,935.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":66592900,"d":"R 66,592,900.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC53,H55:CC91,H93:CC101,H103:CC112,H115:CC125,H127:CC135,H137:CC145,H147:CC149,H151:CC167,H169:CC170,H172:CC172,H174:CC211,H215:CC228,H230:CC261,H263:CC277,H280:CC427,H429:CC431,H433:CC466,H469:CC503)","v":{"v":66592900,"d":"R 66,592,900.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G213+G468","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":66592900,"d":"66,592,900.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11098816.66,"d":"11,098,816.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11098816.66,"d":"11,098,816.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11098816.66,"d":"11,098,816.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11098816.66,"d":"11,098,816.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11098816.66,"d":"11,098,816.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11098816.7,"d":"11,098,816.70"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":39305800,"d":"39,305,800.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT28","v":{"v":0,"d":"0.00"}},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.65,"d":"6,550,966.65"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":39305800,"d":"39,305,800.00"},{"$f":"+H173","v":{"v":0,"d":"0.00"}},{"$f":"+I173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU173","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.65,"d":"6,550,966.65"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I16:I19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU16:BU19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G173=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(AM16:AM19)=0,0,IF(AND((SUM(AM16:AM19)/AM12)>0.4,AM173=0),0.4,(SUM(AM16:AM19)/AM12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BS16:BS19)=0,0,IF(AND((SUM(BS16:BS19)/BS12)>0.4,BS173=0),0.4,(SUM(BS16:BS19)/BS12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":21973600,"d":"21,973,600.00"}},{"$f":"+H213","v":{"v":0,"d":"0.00"}},{"$f":"+I213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.65,"d":"3,662,266.65"},{"$f":"G21=G213","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H21-H23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT21-BT23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":21973600,"d":"21,973,600.00"},{"$f":"+H432","v":{"v":0,"d":"0.00"}},{"$f":"+I432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.65,"d":"3,662,266.65"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":5313500,"d":"5,313,500.00"},{"$f":"+H468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BT468","v":{"v":0,"d":"0.00"}},{"$f":"+BU468","v":{"v":0,"d":"0.00"}},{"$f":"+BV468","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.4,"d":"885,583.40"},{"$f":"G24=G468","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":5313500,"d":"5,313,500.00"},{"$f":"SUM(H469,H471,H472,H485:H486,H492:H495,H497,H499,H501:H502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I469,I471,I472,I485:I486,I492:I495,I497,I499,I501:I502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J469,J471,J472,J485:J486,J492:J495,J497,J499,J501:J502)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K469,K471,K472,K485:K486,K492:K495,K497,K499,K501:K502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW469,BW471,BW472,BW485:BW486,BW492:BW495,BW497,BW499,BW501:BW502)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.4,"d":"885,583.40"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G54,G92,G102,G113,G146,G150,G168,G171,G173)","v":{"v":39305800,"d":"39,305,800.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM29,AM54,AM92,AM102,AM113,AM146,AM150,AM168,AM171,AM173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS54,BS92,BS102,BS113,BS146,BS150,BS168,BS171,BS173)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.65,"d":"6,550,966.65"},"."]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P30:P53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q30:Q53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT30:BT53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period",{"$nulls":78},"."]
[null,"A-1001a","Contractors General Obligations for the duration of the Operations Service Period – Establishment Period","Week",6,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-1001b","Contractor’s General Obligations during Operations Period - Section 1 (Using the Toll System handed over)","Month",36,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001c","Contractor’s General Obligations during Operations Period - Section 2 & 3 (Using the upgraded Toll System)","Month",14,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001d","Contractor’s General Obligations during Operations Period - Section 4 (Using the SANRAL MIS)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1001e","Contractor’s General Obligations during Operations Period - Section 5 (Using the national SANRAL Toll System)","Month",11,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1002","Provision of Performance Security","Yearly",6,null,{"$f":"+SUM(H36:CC36)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-1003","Compliance with Laws","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1005","Compliance with Environmental Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1007","Provision and Maintenance of Adequate Insurance","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1009","Supply and Maintenance of Documents and Drawings","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1010","Training of Personnel and other training obligations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E45*F45","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G45","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1012","Extra Over Cost for Taking over of upgraded & new assets during contract period (if triggered)","Lump Sum",1,null,{"$f":"+E46*F46","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G46-SUM(J46:CB46)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-1013","ESCROW for commissioning System application software (not toll system related)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant-Developing Operator)",{"$nulls":78},"."]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant-Developing Operator)","Month",12,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant-Developing Operator) management of Toll Plaza","Month",60,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-1017","Extra over costs for the supervision of the Nominated Subcontractor","Month",72,null,{"$f":"+SUM(H53:CC53)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G55:G91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H55:H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I55:I91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R55:R91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU55:BU91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-2001","Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2002","Senior Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2003","Seasonal Toll Collectors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2004","Shift Supervisors","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2005","Plaza Managers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2006","Administrative Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2007","Lane, Garden and Plaza Attendants","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2008","Technical Staff","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2009","Transport of Personnel","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2010","Additional Toll Collectors due to Lane Expansion/ Reversible Lane Creation (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2011","Extra Over or Saving of Operation Cost if Dedicated ETC / Card lanes are implemented "]
[null,"A-2011a","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (1 lane/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H66:CC66)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011b","Extra over on Saving of Operational Costs if additional Dedicated ETC lanes are implemented (2 lanes/direction) (if triggered)","Month",72,null,{"$f":"+SUM(H67:CC67)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011c","Extra over or saving of Operational costs if additional Dedicated ETC lanes are implemented (3 lanes/direction) (If triggered)","Month",72,null,{"$f":"+SUM(H68:CC68)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2011d","Extra over on Saving of Operational Costs if Dedicated Card  lanes are implemented (1 lane/direction)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2012","Management of functional Customer Service, Including Account Registration, Tag Distribution, Account Top-Up as well as Revenue Management","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013","Customer Service Operations, including Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services at Control Centres (if triggered)"]
[null,"A-2013a","Operations of 1 Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2013b","Extra Over for the Operation of an additional Customer Service Counter","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014","Operation of different work-station configurations at Customer Service (CS) Kiosks at locations remote from Control Centres, including for Account Registration, Tag Distribution, Account Top-up and Revenue Collection and Administration Services (if triggered)"]
[null,"A-2014a","Operation of 1 work station configuration (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014b","Extra Over for operation of an additional work station (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014c","Extra Over for operation 2 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014d","Extra Over for operation 3 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2014e","Extra Over for operation 4 additional work stations (if triggered)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015","Call handling function:  In-house handling of calls from the public during Operation Period (if triggered)"]
[null,"A-2015a","One Call handler","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015b","Two Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2015c","Three Call handlers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2016","Contracts Engineer [Contractor’s Representative]","Month",0,null,{"$f":"+E84*F84","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-2018","Maintenance Manager","Month",0,null,{"$f":"+E86*F86","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2019","System/ software support specialist","Month",0,null,{"$f":"+E87*F87","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2020","Network and Security Specialist","Month",0,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2021","Plaza technician(s) - over and above the technician to maintain the Toll System (if needed)","Month",0,null,{"$f":"+E89*F89","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2022","SHEQ Officer","Month",72,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-2023","VGS Clerk","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3000","Financial Costs (Discounts, Exemption and bank fees)",{"$nulls":3},{"$f":"SUM(G93:G101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H93:H101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I93:I101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R93:R101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU93:BU101)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-3001","Cash Deposit fees","Month",72,null,{"$f":"+SUM(H93:CC93)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-3002","Provision for Cash Collection Service","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3003","Risk of Income loss in respect of Exempt User Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3004","Risk of Income loss in respect of Local and Regional Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3005","Risk of Income loss in respect of Frequent User Discounts","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3006","Risk of Income loss in respect of Run through Violations","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3007","Risk of Income loss in respect of No Payment Passages","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3008","Contractor Discounts Income Loss","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-3009","Risk of Loss or Damage of Tags (per 100 Tags per month)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4000","Utilities, Services and Levies",{"$nulls":3},{"$f":"SUM(G103:G112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM103:AM112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS103:BS112)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-4001","Cost for the Supply of Electricity (Provisional Amounts)","Month",72,null,{"$f":"+SUM(H103:CC103)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-4002","Cost for the Supply of Fuel (Provisional Amounts)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4003","Cost for the Supply of Potable Water","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4004","Cost for the Sewerage and Waste Water Disposal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4005","Cost for the Refuse Removal","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4006","Data Communication Solutions between the various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4007","Data backup Communication Solutions between various Control Centres","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4008","Data Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4009","Data backup Communication Solution between Control Centre and the TCH","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-4010","Provision and maintenance of Telecommunication System – Other, including Telephone and Internet","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+G114+G126+G136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+AM114+AM126+AM136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BS114+BS126+BS136","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5100","Facility Maintenance",{"$nulls":3},{"$f":"SUM(G115:G125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM115:AM125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS115:BS125)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5101","Control Building and all Remote Plaza Buildings and Structures","Month",72,null,{"$f":"+SUM(H115:CC115)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5102","Toll lanes and Toll lane Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5103","Provision for Painting Buildings and Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5104","Corrosion Protection of Steel Structures","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105a","Maintenance of Dedicated ETC lane signs","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5105b","Replacement of Dedicated ETC lane signs ","No.",48,null,{"$f":"+E120*F120","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G120-SUM(H120:CB120)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5106a","Maintenance of Median Barriers","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5106b","New Installation of Median Barriers","m",60,null,{"$f":"+E122*F122","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G122-SUM(H122:CB122)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5107","Impact Attenuators","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5108","Provision for New Impact Attenuator System (if triggered)","Lump Sum",1,null,{"$f":"+E124*F124","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G124-SUM(J124:CB124)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-5109","Rental of Containers as temporary storage space for Toll System spares, other equipment, and documents.","Month",0,null,{"$f":"+SUM(H125:CC125)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5200","Electrical and Mechanical and Handyman Maintenance",{"$nulls":3},{"$f":"SUM(G127:G135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM127:AM135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS127:BS135)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5201","Electrical Maintenance: Control Building including Virtual Plazas and Toll lanes Areas","Month",72,null,{"$f":"+SUM(H127:CC127)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5202","Mechanical Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5203","Handyman Maintenance: Control Building including Virtual Plazas and Toll Lanes Areas","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5204","Provision for E+M Specialist for Generator Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5205","Provision for E+M Specialist for UPS Maintenance ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5206","Provision for E+M Specialist for Earthing Tests","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5207","Provision for E+M Specialist for Road Lighting Maintenance (incl group lamp replacement) ","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5208","Provision for E+M Specialist for maintenance of the SCADA system","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5209","Provision for E+M Specialist for maintenance of EPMS 1st, 2nd and 3rd line support and maintenance by a certified installer.","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G137:G145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM137:AM145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS137:BS145)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-5301","Toll System Software Support \"If triggered\"","Month",0,null,{"$f":"+E137*F137","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5302","Toll System Equipment and Hardware Maintenance \"If triggered\"","Month",0,null,{"$f":"+E138*F138","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5303","Toll System Maintenance and Support: QLS \"If triggered\"","Month",0,null,{"$f":"+E139*F139","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5304","Toll System Maintenance and Support:  VGS \"If triggered\"","Month",0,null,{"$f":"+E140*F140","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"$f":"+E141*F141","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk System","Month",72,null,{"$f":"+SUM(H142:CC142)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-5308a","Hand-Back of Toll System to Employer","Lump Sum",0,null,{"$f":"+E144*F144","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G144/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G144-SUM(J144:AL144)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",1,null,{"$f":"+E145*F145","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G145","v":{"v":0,"d":"0.00"}},"."]
[null,"A-6000","Toll Road Services",{"$nulls":3},{"$f":"SUM(G147:G149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H147:H149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I147:I149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R147:R149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU147:BU149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-6001","Participation in Road Incident Management System Procedures and Structures","Month",72,null,{"$f":"+SUM(H147:CC147)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-6002","Provision for Supply, Implementation, Operation and Maintenance of Route Patrol Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-6003","Provision for Supply, Implementation, Operation and Maintenance of Route Customer Service Call Centre","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7000","Safety and Security",{"$nulls":3},{"$f":"SUM(G151:G167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM151:AM167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS151:BS167)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-7001","Procurement, Upgrade and Maintenance of Security Systems at plaza buildings, lane area incl remote Plazas  (sensors, cameras etc.)","Month",72,null,{"$f":"+SUM(H151:CC151)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-7002","Procurement, Upgrade and Maintenance of Security Systems in toll booths, including toll booths at remote plazas  (sensors, cameras etc.)","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7003","Support, installation and maintenance of fire suppression system in the sever-, generator-  and UPS rooms","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004","Provision of Security Services"]
[null,"A-7004a","Provision of Security Services","Month",72,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"A-7004b","One (1) extra armed guard (if triggered)","Shift",{"$f":"672/2","v":336},null,{"$f":"+E156*F156","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G156-SUM(H156:CB156)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-7004c","Two (2) extra armed guards (if triggered)","Shift",{"$f":"366/2","v":183},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004d","Three (3) extra armed guards (if triggered) ","Shift",92,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004e","Four (4) extra armed guards (if triggered) ","Shift",46,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004f","Tactical Response Security (if triggered) ","Shift",46,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7004g","Provision of temporary ablution facilities for Enforcement Agencies (if triggered)","Shift",{"$f":"183/2","v":92},null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"A-7005","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics."]
[null,"A-7005a","Monitoring security cameras in B-4016 internally or externally. Sim Cards, Data fees, remote monitoring fees included, comprehensive insurance, etc. Minimum of 6 cameras on the basic system","Month",72,null,{"$f":"+SUM(H163:CC163)","v":{"v":0,"d":"0.00"}}]
[null,"A-7005b","Monitoring security cameras in B-4016 internally or externally. Additional monthly cost per single camera added to the monitoring system / control room. (6 cameras X 60 months)","Cameras-Month",396,null,{"v":0,"d":"0.00"}]
[null,"A-7006","Replace razor wire at Ermelo Toll Plaza","m",500,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165-SUM(H165:CB165)","v":{"v":0,"d":"0.00"}}]
[null,"A-7007","High-security, vandal-proof and anti-tamper security fence to Secure front of buildings with palisade or Clearview fencing at Leandra, Trichardt, Ermelo and Dalpark Toll Plazas","m",500,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-7008","Heavy duty automatic locks to be installed in the toll booth doors at all N17 Toll Plazas","No.",7,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance",{"$nulls":3},{"$f":"SUM(G169:G170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H169:H170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I169:I170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU169:BU170)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E169*F169","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G169/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G169-SUM(J169:AL169)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H170:CC170)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"G172","v":{"v":0,"d":"0.00"}},{"$f":"H172","v":{"v":0,"d":"0.00"}},{"$f":"I172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU172","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H172:CC172)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G174:G211)","v":{"v":39305800,"d":"39,305,800.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM174:AM211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.67,"d":"6,550,966.67"},{"v":0,"d":"0.00"},{"$f":"SUM(BS174:BS211)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6550966.65,"d":"6,550,966.65"},"."]
[null,"A-10001a",{"$f":"\"Provisional Sum for the repair of Employer's Assets (\" & TEXT(F174,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Employer's Assets (5 185 800)"},"Prov Sum",1,{"v":5185800,"d":"5,185,800.00"},{"$f":"+E174*F174","v":{"v":5185800,"d":"5,185,800.00"}},{"$nulls":13},{"$f":"G174/6","v":{"v":864300,"d":"864,300.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":864300,"d":"864,300.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":864300,"d":"864,300.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":864300,"d":"864,300.00"}},{"$nulls":11},{"$f":"G174/6","v":{"v":864300,"d":"864,300.00"}},{"$nulls":11},{"$f":"G174-SUM(H174:CB174)","v":{"v":864300,"d":"864,300.00"}},"."]
[null,"A-10001b",{"$f":"\"Provision for overhead charges + profit in respect to A-10001-a (\" & TEXT(F175,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10001-a (%)"},"%",{"$f":"+G174","v":{"v":5185800,"d":"5,185,800"}},null,{"$f":"+E175*F175","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10002a",{"$f":"\"Provisional Sum for the repair of Electrical and Mechanical Assets (\" & TEXT(F176,\"# ### ###\") &\")\"","v":"Provisional Sum for the repair of Electrical and Mechanical Assets (1 350 000)"},"Prov Sum",1,{"v":1350000,"d":"1,350,000.00"},{"v":1350000,"d":"1,350,000.00"},{"$nulls":13},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176/6","v":{"v":225000,"d":"225,000.00"}},{"$nulls":11},{"$f":"G176-SUM(H176:CB176)","v":{"v":225000,"d":"225,000.00"}},"."]
[null,"A-10002b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10002-a (\" & TEXT(F177,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10002-a (%)"},"%",{"$f":"+G176","v":{"v":1350000,"d":"1,350,000"}},null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177-SUM(H177:CB177)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10003a",{"$f":"\"Provisional Sum for the repair of Toll System Assets (\" & TEXT(F178,\"### ###\") &\")\"","v":"Provisional Sum for the repair of Toll System Assets (450 000)"},"Prov Sum",1,{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"$nulls":13},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178/6","v":{"v":75000,"d":"75,000.00"}},{"$nulls":11},{"$f":"G178-SUM(H178:CB178)","v":{"v":75000,"d":"75,000.00"}},"."]
[null,"A-10003b",{"$f":"\"Provision for the overhead charges + profit in respect to A-10003-a (\" & TEXT(F179,\"###%\") & \")\"","v":"Provision for the overhead charges + profit in respect to A-10003-a (%)"},"%",{"$f":"+G178","v":{"v":450000,"d":"450,000"}},null,{"$f":"+E179*F179","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G179-SUM(H179:CB179)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10004a",{"$f":"\"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (\" & TEXT(F180,\"### ###\") &\")\"","v":"Provisional Sum for Community Participation as described in project document (Volume 3 Book 1)(if triggered)  (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G180-SUM(H180:CB180)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10004b",{"$f":"\"Provision for overhead charges + profit in respect to A-10004-a (\"& TEXT(F181,\"###%\") & \") (if triggered) \"","v":"Provision for overhead charges + profit in respect to A-10004-a (%) (if triggered) "},"%",{"$f":"+G180","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10005a",{"$f":"\"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (\" & TEXT(F182,\"### ###\") &\")\"","v":"Provisional Sum for Telecommunication services - Broadband service for remote access to QLS (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G182-SUM(H182:CB182)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10005b",{"$f":"\"Provision for overhead charges + profit in respect to A-10005-a (\"& TEXT(F183,\"###%\") & \") (if triggered)\"","v":"Provision for overhead charges + profit in respect to A-10005-a (%) (if triggered)"},"%",{"$f":"+G182","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183-SUM(H183:CB183)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10006a",{"$f":"\"Provisional Sum for ETC related Marketing (\" & TEXT(F184,\"### ###\") &\")\"","v":"Provisional Sum for ETC related Marketing (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G184-SUM(H184:CB184)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10006b",{"$f":"\"Provision for overhead charges + profit in respect to A-10006-a (\"& TEXT(F185,\"###%\") & \")\"","v":"Provision for overhead charges + profit in respect to A-10006-a (%)"},"%",{"$f":"+G184","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E185*F185","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G185-SUM(H185:CB185)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10007a",{"$f":"\"Provision of transportation and depositing of cash from Customer Service Kiosks (\" & TEXT(F186,\"### ###\") &\")\"","v":"Provision of transportation and depositing of cash from Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G186-SUM(H186:CB186)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10007b",{"$f":"\"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (\"& TEXT(F187,\"###%\") & \")\"","v":"Provision of transportation and Depositing of Cash from Customer Service Kiosks - Overhead charges and profit in respect to item A-10007-a (%)"},"%",{"$f":"+G186","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E187*F187","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G187-SUM(H187:CB187)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10008a",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks (\" & TEXT(F188,\"### ###\") &\")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G188-SUM(H188:CB188)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10008b",{"$f":"\"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (\"& TEXT(F189,\"###%\") & \")\"","v":"Space Rental for Permanent and Temporary Customer Service Kiosks - Overhead charge and profit in respect to A-10008-a (%)"},"%",{"$f":"+G188","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E189*F189","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G189-SUM(H189:CB189)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10009a",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (\" & TEXT(F190,\"## ### ###\") &\")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Fees and Commissions (9 400 000)"},"Prov Sum",1,{"v":9400000,"d":"9,400,000.00"},{"v":9400000,"d":"9,400,000.00"},{"$nulls":13},{"$f":"G190/6","v":{"v":1566666.67,"d":"1,566,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1566666.67,"d":"1,566,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1566666.67,"d":"1,566,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1566666.67,"d":"1,566,666.67"}},{"$nulls":11},{"$f":"G190/6","v":{"v":1566666.67,"d":"1,566,666.67"}},{"$nulls":11},{"$f":"G190-SUM(H190:CB190)","v":{"v":1566666.65,"d":"1,566,666.65"}},"."]
[null,"A-10009-b",{"$f":"\"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (\"& TEXT(F191,\"###%\") & \")\"","v":"Manual Lanes Credit Card transactions: Fees/ commissions related to Bank for Credit Card transactions during the Operations Service Period - Overhead charge and profit in respect to A-10009-a (%)"},"%",{"$f":"+G190","v":{"v":9400000,"d":"9,400,000"}},null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G191-SUM(H191:CB191)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10010a",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (\" & TEXT(F192,\"## ### ###\") &\")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period- Fees and Commissions (4 800 000)"},"Prov Sum",1,{"v":4800000,"d":"4,800,000.00"},{"v":4800000,"d":"4,800,000.00"},{"$nulls":13},{"$f":"G192/6","v":{"v":800000,"d":"800,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":800000,"d":"800,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":800000,"d":"800,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":800000,"d":"800,000.00"}},{"$nulls":11},{"$f":"G192/6","v":{"v":800000,"d":"800,000.00"}},{"$nulls":11},{"$f":"G192-SUM(H192:CB192)","v":{"v":800000,"d":"800,000.00"}},"."]
[null,"A-10010b",{"$f":"\"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (\"& TEXT(F193,\"###%\") & \")\"","v":"ETC Account Payments: Fees/ commissions related to banks and other providers of Payment means during Operation Service Period - Overhead charge and profit in respect to A-10010-a (%)"},"%",{"$f":"+G192","v":{"v":4800000,"d":"4,800,000"}},null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G193-SUM(H193:CB193)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10011a",{"$f":"\"Fees related to TCH Service - Fees (\" & TEXT(F194,\"### ###\") &\")\"","v":"Fees related to TCH Service - Fees (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"$nulls":13},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G194-SUM(H194:CB194)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10011b",{"$f":"\"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (\"& TEXT(F195,\"###%\") & \")\"","v":"Fees related to TCH Service - Overhead charge and profit in respect to A-10011-a (%)"},"%",{"$f":"+G194","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E195*F195","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G195-SUM(H195:CB195)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10012a",{"$f":"\"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\" & TEXT(G196,\"##### ####\") &\")\"","v":"Nominated Subcontract Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (15 400 000)"},"Prov Sum",1,{"v":15400000,"d":"15,400,000.00"},{"v":15400000,"d":"15,400,000.00"},{"$nulls":13},{"$f":"G196/6","v":{"v":2566666.67,"d":"2,566,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2566666.67,"d":"2,566,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2566666.67,"d":"2,566,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2566666.67,"d":"2,566,666.67"}},{"$nulls":11},{"$f":"G196/6","v":{"v":2566666.67,"d":"2,566,666.67"}},{"$nulls":11},{"$f":"G196-SUM(H196:CB196)","v":{"v":2566666.65,"d":"2,566,666.65"}},"."]
[null,"A-10012-b",{"$f":"\"Overhead charges and profit in respect of the above-mentioned item (\"& TEXT(F197,\"###%\") & \")\"","v":"Overhead charges and profit in respect of the above-mentioned item (%)"},"%",{"$f":"+G196","v":{"v":15400000,"d":"15,400,000"}},null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G197-SUM(H197:CB197)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013","Resolution of Flooding of the manholes at Denne Road"]
[null,"A-10013a",{"$f":"\"Resolving the continuous flooding of the manholes at Denne Road Plaza (\" & TEXT(G199,\"##### ####\") &\")\"","v":"Resolving the continuous flooding of the manholes at Denne Road Plaza ()"},"Prov Sum",0,null,{"$f":"+E199*F199","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G199-SUM(H199:CB199)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10013b",{"$f":"\"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (\"& TEXT(F200,\"###%\") & \")\"","v":"Resolution of flooding  - Overhead charge and profit in respect to A-10013-a (%)"},"%",{"$f":"+G199","v":0},null,{"$f":"+E200*F200","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G200-SUM(H200:CB200)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014","Water Proofing"]
[null,"A-10014a",{"$f":"\"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (\" & TEXT(G202,\"##### ####\") &\")\"","v":"Appointment of Water Proofing Experts to perform a detailed inspection of the water proofing issues at the Eastern Plazas (90 000)"},"Prov Sum",1,{"v":90000,"d":"90,000.00"},{"$f":"+E202*F202","v":{"v":90000,"d":"90,000.00"}},{"$nulls":13},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G202-SUM(H202:CB202)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10014b",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (\"& TEXT(F203,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-a (%)"},"%",{"$f":"+G202","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203-SUM(H203:CB203)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10014c",{"$f":"\"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (\" & TEXT(G204,\"##### ####\") &\")\"","v":"Solving the water proofing issues at the Eastern Plazas and repainting of the walls and fixing of the tiles (2 000 000)"},"Prov Sum",1,{"v":2000000,"d":"2,000,000.00"},{"$f":"+E204*F204","v":{"v":2000000,"d":"2,000,000.00"}},{"$nulls":13},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G204-SUM(H204:CB204)","v":{"v":333333.35,"d":"333,333.35"}},"."]
[null,"A-10014d",{"$f":"\"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (\"& TEXT(F205,\"###%\") & \")\"","v":"Waterproofing at Eastern Plazas  - Overhead charge and profit in respect to A-10014-c (%)"},"%",{"$f":"+G204","v":{"v":2000000,"d":"2,000,000"}},null,{"$f":"+E205*F205","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015","Provision for the Refurbishing of Toll Plaza Control Buildings"]
[null,"A-10015a",{"$f":"\"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings (\" & TEXT(G207,\"##### ####\") &\")\"","v":"Major and general refurbishment of the Gosforth, Dalpark and Denne Road Plaza Buildings ()"},"Prov Sum",0,null,{"$f":"+E207*F207","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G207-SUM(H207:CB207)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10015b",{"$f":"\"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (\"& TEXT(F208,\"###%\") & \")\"","v":"Refurbishment of Western Plaza buildings  - Overhead charge and profit in respect to A-10015-a (%)"},"%",{"$f":"+G207","v":0},null,{"$f":"+E208*F208","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G208-SUM(H208:CB208)","v":{"v":0,"d":"0.00"}},"."]
[null,"A-10016","Provision for concrete works: Replacement of Toll Booths and concrete slabs at Gosforth and Dalpark and replacement of concrete joint sealant at all the toll plazas"]
[null,"A-10016a","Replacement of current aluminium toll booths with security type concrete toll booths, replacement of cracked and failed concrete slabs and replacement of concrete joint sealant in the toll lanes and approaches (aprons) as and when instructed by the Employer","Prov Sum",1,{"v":90000,"d":"90,000.00"},{"$f":"+E210*F210","v":{"v":90000,"d":"90,000.00"}},{"$nulls":13},{"$f":"G210/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G210/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G210/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G210/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G210/6","v":{"v":15000,"d":"15,000.00"}},{"$nulls":11},{"$f":"G210-SUM(H210:CB210)","v":{"v":15000,"d":"15,000.00"}},"."]
[null,"A-10016b",{"$f":"\"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (\"& TEXT(F211,\"###%\") & \")\"","v":"Replacement of aluminium toll booths and concrete slab replacement  - Overhead charge and profit in respect to A-10016-a (%)"},"%",{"$f":"+G210","v":{"v":90000,"d":"90,000"}},null,{"$f":"+E211*F211","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G211-SUM(H211:CB211)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":81},"."]
[null,"B Series","Schedule B series",{"$nulls":3},{"$f":"G214+G229+G262+G278+G428+G432","v":{"v":21973600,"d":"21,973,600.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AM214+AM229+AM262+AM278+AM428+AM432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"$f":"BS214+BS229+BS262+BS278+BS428+BS432","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.65,"d":"3,662,266.65"},"."]
[null,"B-1000","Contractors Establishment",{"$nulls":3},{"$f":"SUM(G215:G228)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H215:H226)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I215:I226)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q215:Q228)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM215:AM226)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",0,null,{"$f":"+E215*F215","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G215/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G215-SUM(J215:AL215)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Time Related obligations for Design Build and Operations","Month",0,null,{"$f":"+E216*F216","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E217&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E217*F217","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G217-SUM(H217:CB217)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002b","Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E218*F218","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002c","Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)","person-hours",0,null,{"$f":"+E219*F219","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002d","Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)","person-hours",0,null,{"$f":"+E220*F220","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002e","Allowance for person- hours for variations -Installer (100 hours)","person-hours",0,null,{"$f":"+E221*F221","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E222&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"$f":"+E222*F222","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G222-SUM(H222:CB222)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E223&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G223-SUM(H223:CB223)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E224&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G224-SUM(H224:CB224)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E225&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G225-SUM(H225:CB225)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E226&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G226-SUM(H226:CB226)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-1003","Establishment upgrades","Lump Sum",0,null,{"$f":"+E227*F227","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G227/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G227-SUM(J227:AL227)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements ","Lump Sum",0,null,{"$f":"+E228*F228","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G228/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G228-SUM(J228:AL228)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"SUM(G230:G261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H230:H261)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I230:I261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(P230:P261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM230:AM261)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System (if triggered)","Lump Sum",0,null,{"$f":"+E230*F230","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G230/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G230-SUM(J230:AL230)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2002","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2003","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2004","Provision of Toll System Software and Hardware: DCS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2005","Provision of Toll System Software and Hardware: Archive System (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2006a","Additional Software and licences complete not listed in item B-2006-b (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2006b","Additional Software and licences for Microsoft Products/ Oracle RDBMS and SAP (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G237-SUM(J237:CB237)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2007","Provision of Toll System Software and Hardware: Work stations for Customer Service operations at the Control Centre and/or remote Plazas. (If triggered)","No.",0,null,{"$f":"+E238*F238","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G238/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G238-SUM(J238:AL238)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2008","LAN and Network Connections- Provision and Installation of GB/s network for all work stations,  printers,  network  equipment  and  fail  over  or standby devices complete (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2012","Provision for a full set of spares","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2013","VGS, QLS and ANPR pilot parallel operations (if triggered)","Lump Sum",1,null,{"$f":"+E244*F244","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G244-SUM(J244:CB244)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014a","Full access to Toll system source code, and perpetual licence to use at all SANRAL current and future plazas  (if triggered) ","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G245/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G245-SUM(J245:AL245)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014d","Toll system source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014e","Toll system site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014f","SANRAL Toll system pilot deployment and  testing  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014g","SANRAL Toll system deployment, replacing another Toll System  (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":42},"."]
[null,"B-2014h","Full Toll system Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-2014i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G253-SUM(J253:CB253)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2014j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G254-SUM(J254:CB254)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",0,null,{"$f":"+E255*F255","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G255/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G255-SUM(J255:AL255)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"+E256*F256","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G256/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G256-SUM(J256:AL256)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+E257*F257","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"+E258*F258","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G258/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G258-SUM(J258:AL258)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"+E259*F259","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G259/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G259-SUM(J259:AL259)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",1,null,{"$f":"+E260*F260","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G260-SUM(J260:CB260)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Lump Sum",1,null,{"$f":"+E261*F261","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G261-SUM(J261:CB261)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"SUM(G263:G277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H263:H277)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I263:I277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(Q263:Q277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU263:BU277)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes (if triggered)","No.",null,null,{"$f":"+E263*F263","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Dedicated ETC Toll Lanes (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G268/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G268-SUM(J268:AL268)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-3007","Provision of Toll System Software and Hardware: VGS (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G269/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G269-SUM(J269:AL269)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-3008","Provision of Documentation (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G270/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G270-SUM(J270:AL270)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-3009","Provision of Toll System Software and Hardware : AVC Systems for Mixed/ Manual/ ETC Lanes and/ or Dedicated ETC lanes (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3011","Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3012a","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3012b","Provision of Toll System Software and Hardware for replacement of the Legacy Toll System: For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode (if triggered)","No.",null,null,{"v":0,"d":"0.00"},{"$nulls":74},"."]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G276/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G276-SUM(J276:AL276)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G277/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G277-SUM(J277:AL277)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-4000","Electrical and Mechanical",{"$nulls":3},{"$f":"SUM(G280:G427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H280:H427)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I280:I427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU280:BU427)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-4001","Uninterrupted Power Supply (UPS)"]
[null,"B-4001a","Static 6kVA UPS  (if triggered)","No.",0,null,{"$f":"+E280*F280","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G280-SUM(H280:CB280)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001b","UPS - Modular - 20kVA (Frame Capacity 60 kVA, N+1, 2 x modules) (if triggered)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G281-SUM(J281:CB281)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001c","UPS - Modular - 40kVA (Frame Capacity 60 kVA, N+1, 3 x modules) (if triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001d","UPS - Modular - 60kVA (Frame Capacity 60 kVA, N+1, 4 x modules) (if triggered)","No.",0,null,{"$f":"+E283*F283","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4001e","New 12V VRLA maintenance-free lead acid batteries (if triggered)","kWh",72,null,{"$f":"+E284*F284","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G284-SUM(H284:CB284)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4001f","UPS delivery to site (if triggered)","Km",400,null,{"$f":"+E285*F285","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G285-SUM(H285:CB285)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4002","Electrical : Supply and Installation","Lump Sum",0,null,{"$f":"+E286*F286","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G286/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G286-SUM(J286:AL286)","v":{"v":0,"d":"0.00"}},{"$nulls":42},"."]
[null,"B-4003","Booth Air-conditioner and fresh air ventilation upgrade"]
[null,"B-4003a","New Inverter 9000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"$f":"+E288*F288","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G288-SUM(H288:CB288)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003b","New Inverter 12000BTU mid-wall split or cassette type air-conditioner","No.",9,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G289-SUM(H289:CB289)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003c","New Inverter 18000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G290-SUM(H290:CB290)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003d","New Inverter 24000BTU mid-wall split or cassette type air-conditioner","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G291-SUM(H291:CB291)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003e","New inverter VRV 18HP/48000BTU Heat recovery system (Leandra, Trichardt & Ermelo Toll Plazas)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":23},{"$f":"G292/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G292-SUM(J292:CB292)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003f","Preliminary Design (Gosforth & Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G293-SUM(J293:CB293)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003g","Detail Design (Gosforth and Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G294-SUM(J294:CB294)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4003h","Tender process as per Employer SCM approved process (Gosforth and Dalpark Toll Plazas)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G295-SUM(J295:CB295)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004","Energy and Power Management"]
[null,"B-4004a","Power meter (Normal, Generator, Grid Tie inverter and battery storage)","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G297-SUM(H297:CB297)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004b","Energy and Power Management Software (EPMS) & license","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G298-SUM(H298:CB298)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004c","Device license (devices that will interface with the EPMS software)","No.",5,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G299-SUM(H299:CB299)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004d","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G300-SUM(J300:CB300)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4004e","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G301-SUM(J301:CB301)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005","New generator and additional generator services due to extended power interruption (if triggered items)"]
[null,"B-4005a","Generator 60kVA prime power for installation in generator room (Denne Road Ramp Toll Plazas)","No.",0,null,{"$f":"+E303*F303","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G303-SUM(J303:CB303)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005b","Generator 60kVA prime power with soundproof and weatherproof enclosure (Leandra Ramp Toll Plazas)","No.",0,null,{"$f":"+E304*F304","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005c","Generator 100kVA prime power with soundproof and weatherproof enclosure (Gosforth West Ramp Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G305-SUM(H305:CB305)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005d","Generator 150kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Gosforth Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G306-SUM(J306:CB306)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4005e","Generator 200kVA prime power without soundproof and weatherproof enclosure, installed inside generator room (Dalpark  Toll Plaza)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4005f","Generator 250kVA prime power with soundproof and weatherproof enclosure (Leandra, Trichardt & Ermelo Toll Plazas)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4005g","Generator Routine Service @ 250hrs","No.",36,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006","Generator AMF Controller & diesel bulk tank (if triggered items)"]
[null,"B-4006a","New Generator Automatic Main Failure (AMF) Controller (Leandra Toll Plaza))","No.",0,null,{"$f":"+E311*F311","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G311-SUM(H311:CB311)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4006b","Add DSE 892 communication device (Dalpark, Denne Road & Ermelo Toll Plazas)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G312-SUM(J312:CB312)","v":{"v":0,"d":"0.00"}}]
[null,"B-4006c","Add SG485 communication device (Gosforth West Ramp Toll Plazas)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006d","Diesel Bulk Storage Tank 2000lts, above ground – Detail design (Leandra Ramp Toll Plazas) (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4006e","Diesel Bulk Storage Tank 2000lts, above ground – Tender or quotation process as per Employer SCM approved process (if triggered)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":23},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4007","Corrotion Protection and Painting at Toll Plazas"]
[null,"B-4007a","Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G317/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G317/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G317-SUM(J317:CB317)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007b","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G318-SUM(J318:CB318)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4007c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G319-SUM(J319:CB319)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4008","Energy avoidance upgrades at Gosforth and Dalpark Toll Plazas (if triggered items)"]
[null,"B-4008a","Supply and install eco-friendly and SABS approved building ceiling insulation.","m²",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G321-SUM(H321:CB321)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009","New Power Skirting (Gosforth and Dalpark Toll Plazas)"]
[null,"B-4009a","New electrical 3 x compartment power skirting","Metre",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G323-SUM(H323:CB323)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4009b","16A socket outlets for power skirting","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G324-SUM(H324:CB324)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4010","Fire Dection System (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4010a","Fire detection system complete","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G326-SUM(J326:CB326)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011","SCADA system (Minimum 72 scan points per Control Centre)"]
[null,"B-4011a","Mylar/Belden shielded or similar cabling including cable support system","m",300,null,{"$f":"+E328*F328","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G328-SUM(H328:CB328)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011b","SCADA Computer complete including storage (minimum one 1,5-year data) per Toll Plaza","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G329/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G329-SUM(H329:CB329)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011c","SCADA software setup and configuration per integrated system as listed below (1 - Generator).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G330/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G330-SUM(H330:CB330)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011d","SCADA software setup and configuration per integrated system as listed below (2 – Bulk Fuel).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G331/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G331-SUM(H331:CB331)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011e","SCADA software setup and configuration per integrated system as listed below (3 - UPS).","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G332/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G332-SUM(H332:CB332)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011f","SCADA software setup and configuration per integrated system as listed below (4 – Electrical Fence).","No.",0,null,{"$f":"+E333*F333","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G333/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4011g","SCADA software setup and configuration per integrated system as listed below (5 – Fresh air system).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G334-SUM(H334:CB334)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011h","SCADA software setup and configuration per integrated system as listed below (6 – Power meter).","No.",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011i","SCADA software setup and configuration per integrated system as listed below (7 – PV System).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011j","SCADA software setup and configuration per integrated system as listed below (8 – Temperature sensor).","No.",3,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011k","SCADA software setup and configuration per integrated system as listed below (9 – Fire control panel).","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011l","PLC interface between devices and SCADA computer.","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011m","GMS module to send SMS’s to the Contractor and ER and to access the system as secondary communication","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4011n","Preliminary Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G341-SUM(J341:CB341)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4011o","Detail Design.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012","Photovoltaic with Battery Energy Storage Solution (All Control Centres)"]
[null,"B-4012a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4012c","Tender process as per Employer CRM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4013","Energy avoidance upgrades at Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4013a","Domestic Integrated Heat Pump","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014","Solar Photovoltaic carport at Gosforth, Dalpark, Ermelo, Trichardt, and Leandra Toll Plazas (if triggered items)"]
[null,"B-4014a","Preliminary Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014b","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4014c","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4015","Supply and installation of masts for Road and Area Lighting"]
[null,"B-4015a","P1, 10m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G354/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G354/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G354/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G354/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G354/6","v":{"v":0,"d":"0.00"}},{"$nulls":12},"."]
[null,"B-4015b","P1B, Mast base for 10m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015c","P2, 15m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015d","P2B, Mast base for 15m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015e","P3, 18m Scissor mast including switchgear, earthing, luminaire mounting bracket/spigot for 2 x LED luminaire. (Allow for 26kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015f","P3B, Mast base for 18m Scissor mast as per pole/mast manufacturer, concrete test certificate and Engineer sign-off required after installation.","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015g","P4, 8m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015h","P5, 10m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015i","P6, 12m fixed anti-vandal pole including switchgear, earthing, luminaire mounting bracket/spigot for 1 x LED luminaire. (Allow for 13kg LED luminaire).","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":12},"."]
[null,"B-4015j","Allow for transport cost (truck with crane) (rate per km) from the pole/mast manufacturer to the Toll Plaza","km",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G363-SUM(H363:CB363)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015k","Mast and pole structure maintenance.","m²",90,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G364-SUM(H364:CB364)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015l","Preliminary Design - (road and area lighting upgrade to LED luminaires)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G365-SUM(J365:CB365)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015m","Detail Design","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G366-SUM(J366:CB366)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4015n","Tender process as per Employer SCM approved process","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G367-SUM(J367:CB367)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016","Security Cameras"]
[null,"B-4016-a","Security cameras, weatherproof, wireless and battery operated including motion detection or analytics.","No.",6,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G369-SUM(H369:CB369)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4016-b","GPRS control panel, weatherproof, wireless and battery operated for commercial outdoor application.","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G370-SUM(H370:CB370)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017","Trenching and Backfilling"]
[null,"B-4017a","Trenching - Type A (hand trenched) (If triggered)","m",10,null,{"$f":"+E372*F372","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G372-SUM(H372:CB372)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-4017b","Trenching - Type D/E (hand trenched) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017c","Bedding and backfill - Type A (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4017d","Bedding and backfill - Type D/E (backfill in minimum layers of 150mm) (If triggered)","m",10,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018","Cabling"]
[null,"B-4018a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable -4mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018f","BCEW - 4mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018g","BCEW - 6mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4018h","BCEW - 10mm2 Cu - core cable (If triggered)","m",25,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019","Cable Terminations"]
[null,"B-4019a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 4mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 6mm2 Cu ECC  (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 10mm2 Cu ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 16mm2 solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable - 35mm2 Solid core Al ECC (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019f","BCEW - 4mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019g","BCEW - 6mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4019h","BCEW - 10mm2 Cu - core cable termination (If triggered)","No.",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020","Cable Joints"]
[null,"B-4020a","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 4mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020b","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 6mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020c","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 10mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020d","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 16mm2 Cu (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4020e","PVC PVC SWA PVC 600V/1000V SANS 1507 4 core cable joints - 35mm2 Al ECC (If triggered)","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},"."]
[null,"B-4021","Fibre optic cable upgrade"]
[null,"B-4021a","Preliminary Design (Fibre optic cable upgrade)","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G401/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4021b","Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4021c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022","New LED luminaires for Gosforth and Dalpark Mainline Toll Plazas"]
[null,"B-4022a","LR 1 - Supply and install new recessed LED luminaires for the control building rooms to replace the existing ","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022b","LR 2 - Supply and install new surface mounted LED luminaires for the control building to replace the existing ","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4022c","LMS 1 - Supply and install new occupancy sensor","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023","New LED lamps for Ermelo, Trichardt and Leandra Mainline Toll Plazas"]
[null,"B-4023a","LA 1 - New High efficiency LED lamp upgrade for existing luminaires","No.",130,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023b","LB 1 - Modify existing luminaire to allow new LED lamps to operate on direct mains","No.",65,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4023c","LMS 1 - Occupancy sensor","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4024","New Sump pumps (Ermelo Toll Plaza)"]
[null,"B-4024a","New fixed sump pump tunnel and manhole","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4024b","New portable sump pump tunnel and manhole","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025","Alarm annunciator panel for Gosforth mainline, Gosforth West, Dalpark and Denne Road Toll Plazas"]
[null,"B-4025a","New alarm annunciator panel – Preliminary Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025b","New alarm annunciator panel - Detail Design","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4025c","Tender process as per Employer SCM approved process","Lump Sum",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4026","Tunnel security screen (Gosforth & Dalpark Toll Plazas)"]
[null,"B-4026a","Supply and install new screen gate in the tunnel","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027","Medium voltage power cable (Gosforth Toll Plaza)"]
[null,"B-4027a","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable (Armoured)","m",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027b","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable joint","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027c","95mm² XLPE 6.6 / 6.6 kV Cu 3 core MV cable termination (all three cores)","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4027d","Testing and ECOC","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-4028","Cat ladder for the lane canopies (Denne Road Ramp Toll Plazas)"]
[null,"B-4028a","New cat ladder","No.",0,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-5000","Miscellaneous: Other Payment Items",{"$nulls":3},{"$f":"SUM(G429:G431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H429:H431)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I429:I431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R429:R431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU429:BU431)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"."]
[null,"B-5001","Access Control System Complete","Lump Sum",1,null,{"$f":"+E429*F429","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G429-SUM(J429:CB429)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5002","Intercom System Complete per Control Centre","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G430-SUM(J430:CB430)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-5003","Call Centre System","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G431-SUM(J431:CB431)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G433:G466)","v":{"v":21973600,"d":"21,973,600.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM433:AM466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.67,"d":"3,662,266.67"},{"v":0,"d":"0.00"},{"$f":"SUM(BS433:BS466)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3662266.65,"d":"3,662,266.65"},"."]
[null,"B-6001a",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (\" & TEXT(F433,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Provision for the installation and upgrade of Employer's Assets (504 000)"},"Prov Sum",1,{"v":504000,"d":"504,000.00"},{"$f":"+E433*F433","v":{"v":504000,"d":"504,000.00"}},{"$nulls":13},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433/6","v":{"v":84000,"d":"84,000.00"}},{"$nulls":11},{"$f":"G433-SUM(H433:CB433)","v":{"v":84000,"d":"84,000.00"}},"."]
[null,"B-6001b",{"$f":"\"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (\" & TEXT(F434,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Employer's Assets - Overhead charges and profit in respect of B-6001-a (%)"},"%",{"$f":"+G433","v":{"v":504000,"d":"504,000"}},null,{"$f":"+E434*F434","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G434-SUM(H434:CB434)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6002a",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (\"& TEXT(F435,\"## ### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Provision for the installation and upgrade of Employer's Assets (1 000 000)"},"Prov Sum",1,{"v":1000000,"d":"1,000,000.00"},{"$f":"+E435*F435","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":13},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G435-SUM(H435:CB435)","v":{"v":166666.65,"d":"166,666.65"}},"."]
[null,"B-6002b",{"$f":"\"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (\" & TEXT(F436,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Electrical + Mechanical Assets - Overhead charges and profit in respect of B-6002-a (%)"},"%",{"$f":"+G435","v":{"v":1000000,"d":"1,000,000"}},null,{"$f":"+E436*F436","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G436-SUM(H436:CB436)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F437,\"######\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (360000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E437*F437","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G437-SUM(H437:CB437)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (\" & TEXT(F438,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003-a (%)"},"%",{"$f":"+G437","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E438*F438","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G438-SUM(H438:CB438)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004a",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F439,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E439*F439","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G439-SUM(H439:CB439)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004b",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (\"& TEXT(F440,\"###%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead Charges and Profit in respect of B-6004-a (%)"},"%",{"$f":"+G439","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E440*F440","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G440-SUM(H440:CB440)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6004c",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (\"& TEXT(F441,\"### ###\") &\")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Procurement of Kiosks Supply and Installation (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E441*F441","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G441-SUM(H441:CB441)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6004d",{"$f":"\"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (\"& TEXT(F442,\"##%\") & \")\"","v":"Customer Service Kiosk at locations Remote from the Plazas - Overhead charges and Profit in respect of B-6004-c (%)"},"%",{"$f":"+G441","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E442*F442","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G442-SUM(H442:CB442)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005a",{"$f":"\"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (\"& TEXT(F443,\"##### ###\") &\")\"","v":"Customer Service Kiosks at Toll Plazas - Allowance for Customer Service Kiosks Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E443*F443","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G443-SUM(H443:CB443)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005b",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (\"& TEXT(F444,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead Charges and Profit in respect of B-6005-a (%)"},"%",{"$f":"+G443","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E444*F444","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G444-SUM(H444:CB444)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6005c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (\" & TEXT(F445,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Customer Service Kiosks Shop-fittings (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E445*F445","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G445-SUM(H445:CB445)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6005d",{"$f":"\"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (\"& TEXT(F446,\"###%\") & \")\"","v":"Customer Service Kiosks at Toll Plazas - Overhead charges and Profit in respect of B-6005-c (%)"},"%",{"$f":"+G445","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E446*F446","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G446-SUM(H446:CB446)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006a",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (\" & TEXT(F447,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Allowance for Information Points and Desks and associated Furniture – Planning and Design (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E447*F447","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G447-SUM(H447:CB447)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006b",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (\"& TEXT(F448,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead Charges and Profit in respect of B-6006-a (%)"},"%",{"$f":"+G447","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E448*F448","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G448-SUM(H448:CB448)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6006c",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (\" & TEXT(F449,\"### ###\") &\")\"","v":"Information Points and Desks at locations Remote from Plaza - Supply and Installation of Information Points and Desks and the associated Furniture (72 000)"},"Prov Sum",1,{"v":72000,"d":"72,000.00"},{"$f":"+E449*F449","v":{"v":72000,"d":"72,000.00"}},{"$nulls":13},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449/6","v":{"v":12000,"d":"12,000.00"}},{"$nulls":11},{"$f":"G449-SUM(H449:CB449)","v":{"v":12000,"d":"12,000.00"}},"."]
[null,"B-6006d",{"$f":"\"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (\"& TEXT(F450,\"###%\") & \")\"","v":"Information Points and Desks at locations Remote from Plaza - Overhead charges and Profit in respect of B-6006-c (%)"},"%",{"$f":"+G449","v":{"v":72000,"d":"72,000"}},null,{"$f":"+E450*F450","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G450-SUM(H450:CB450)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6007a",{"$f":"\"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (\" & TEXT(F451,\"##  ###\") &\")\"","v":"Fire detection and suppression systems complete per Control Centre – Fire detection and suppression systems (144 000)"},"Prov Sum",1,{"v":144000,"d":"144,000.00"},{"$f":"+E451*F451","v":{"v":144000,"d":"144,000.00"}},{"$nulls":13},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451/6","v":{"v":24000,"d":"24,000.00"}},{"$nulls":11},{"$f":"G451-SUM(H451:CB451)","v":{"v":24000,"d":"24,000.00"}},"."]
[null,"B-6007b",{"$f":"\"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (\"& TEXT(F452,\"###%\") & \")\"","v":"Fire detection and suppression systems complete per Control Centre - Overhead Charges and Profit in respect of B-6007-a (%)"},"%",{"$f":"+G451","v":{"v":144000,"d":"144,000"}},null,{"$f":"+E452*F452","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G452-SUM(H452:CB452)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6008a",{"$f":"\"Provision of PABX telephone system per Control Centre – PABX telephone system (\" & TEXT(F453,\"## ###\") &\")\"","v":"Provision of PABX telephone system per Control Centre – PABX telephone system (57 600)"},"Prov Sum",1,{"v":57600,"d":"57,600.00"},{"$f":"+E453*F453","v":{"v":57600,"d":"57,600.00"}},{"$nulls":13},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453/6","v":{"v":9600,"d":"9,600.00"}},{"$nulls":11},{"$f":"G453-SUM(H453:CB453)","v":{"v":9600,"d":"9,600.00"}},"."]
[null,"B-6008b",{"$f":"\"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (\"& TEXT(F454,\"###%\") & \")\"","v":"Provision of PABX telephone system per Control Centre - Overhead Charges and Profit in respect of B-6008-a (%)"},"%",{"$f":"+G453","v":{"v":57600,"d":"57,600"}},null,{"$f":"+E454*F454","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G454-SUM(H454:CB454)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6009a",{"$f":"\"Supply of EMVCO compliant Hardware and Software (\"& TEXT(F455,\"### ###\") &\")\"","v":"Supply of EMVCO compliant Hardware and Software (216 000)"},"Prov Sum",1,{"v":216000,"d":"216,000.00"},{"$f":"+E455*F455","v":{"v":216000,"d":"216,000.00"}},{"$nulls":13},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455/6","v":{"v":36000,"d":"36,000.00"}},{"$nulls":11},{"$f":"G455-SUM(H455:CB455)","v":{"v":36000,"d":"36,000.00"}},"."]
[null,"B-6009b",{"$f":"\"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (\"& TEXT(F456,\"###%\") & \")\"","v":"Supply of EMVCO compliant Hardware and Software - Overhead charges and Profit in respect of B-6009-a (%)"},"%",{"$f":"+G455","v":{"v":216000,"d":"216,000"}},null,{"$f":"+E456*F456","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G456-SUM(H456:CB456)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6010a",{"$f":"\"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (\"& TEXT(F457,\"## ### ###\") &\")\"","v":"Provision for civil works to convert Manual toll lanes to Mixed / Manual ETC lanes and Mixed / Manual ETC to Dedicated ETC (Incl signage) (1 000 000)"},"Prov Sum",1,{"v":1000000,"d":"1,000,000.00"},{"$f":"+E457*F457","v":{"v":1000000,"d":"1,000,000.00"}},{"$nulls":13},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457/6","v":{"v":166666.67,"d":"166,666.67"}},{"$nulls":11},{"$f":"G457-SUM(H457:CB457)","v":{"v":166666.65,"d":"166,666.65"}},"."]
[null,"B-6010b",{"$f":"\"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (\"& TEXT(F458,\"###%\") & \")\"","v":"Provision for civil works to convert manual Toll lanes to Mixed Manual / ETC lanes (Incl signage) - Overhead charges and Profit in respect of B-6010-a (%)"},"%",{"$f":"+G457","v":{"v":1000000,"d":"1,000,000"}},null,{"$f":"+E458*F458","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G458-SUM(H458:CB458)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6011a",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand (\"& TEXT(F459,\"### ###\") &\")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand (360 000)"},"Prov Sum",1,{"v":360000,"d":"360,000.00"},{"$f":"+E459*F459","v":{"v":360000,"d":"360,000.00"}},{"$nulls":13},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459/6","v":{"v":60000,"d":"60,000.00"}},{"$nulls":11},{"$f":"G459-SUM(H459:CB459)","v":{"v":60000,"d":"60,000.00"}},"."]
[null,"B-6011b",{"$f":"\"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (\"& TEXT(F460,\"###%\") & \")\"","v":"Provision for the upgrade of the plaza to the new SANRAL Brand - Overhead charges and Profit in respect of B-6011-a (%)"},"%",{"$f":"+G459","v":{"v":360000,"d":"360,000"}},null,{"$f":"+E460*F460","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G460-SUM(H460:CB460)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6012a",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (\"& TEXT(F461,\"## ### ###\") &\")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) (500 000)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"$f":"+E461*F461","v":{"v":500000,"d":"500,000.00"}},{"$nulls":13},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461/6","v":{"v":83333.33,"d":"83,333.33"}},{"$nulls":11},{"$f":"G461-SUM(H461:CB461)","v":{"v":83333.35,"d":"83,333.35"}},"."]
[null,"B-6012b",{"$f":"\"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (\"& TEXT(F462,\"###%\") & \")\"","v":"Provision for the Upgrade / Replacement of Electrical Equipment to Energy Saving Equipment(s) - Overhead Charges and profit in respect of B-6012-a (%)"},"%",{"$f":"+G461","v":{"v":500000,"d":"500,000"}},null,{"$f":"+E462*F462","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G462-SUM(H462:CB462)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013a",{"$f":"\"Provision for the upgrade to Security Toll Booths (\"& TEXT(F463,\"## ### ###\") &\")\"","v":"Provision for the upgrade to Security Toll Booths ()"},"Prov Sum",0,null,{"$f":"+E463*F463","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G463-SUM(H463:CB463)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6013b",{"$f":"\"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (\"& TEXT(F464,\"###%\") & \")\"","v":"Provision for the upgrade to Security Toll Booths - Overhead charges and Profit in respect of B-6013-a (%)"},"%",{"$f":"+G463","v":0},null,{"$f":"+E464*F464","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G464-SUM(H464:CB464)","v":{"v":0,"d":"0.00"}},"."]
[null,"B-6014a",{"$f":"\"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (\"& TEXT(F465,\"## ### ###\") &\")\"","v":"Nominated Subcontract DB Works and Services (including Provisional Sums and allowances in the Nominated Subcontract (17 400 000)"},"Prov Sum",1,{"v":17400000,"d":"17,400,000.00"},{"$f":"+E465*F465","v":{"v":17400000,"d":"17,400,000.00"}},{"$nulls":13},{"$f":"G465/6","v":{"v":2900000,"d":"2,900,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":2900000,"d":"2,900,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":2900000,"d":"2,900,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":2900000,"d":"2,900,000.00"}},{"$nulls":11},{"$f":"G465/6","v":{"v":2900000,"d":"2,900,000.00"}},{"$nulls":11},{"$f":"G465-SUM(H465:CB465)","v":{"v":2900000,"d":"2,900,000.00"}},"."]
[null,"B-6014b",{"$f":"\"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract DB Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"+G465","v":{"v":17400000,"d":"17,400,000"}},null,{"$f":"+E466*F466","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G466-SUM(H466:CB466)","v":{"v":0,"d":"0.00"}},"."]
[{"$nulls":3}," "]
[null,"D Series","Schedule D series"," ",null,null,{"$f":"SUM(G469:G503)","v":{"v":5313500,"d":"5,313,500.00"}},{"$f":"SUM(H469:H503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(R469:R503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM469:AM503)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.32,"d":"885,583.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":885583.4,"d":"885,583.40"},"."]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":1700000,"d":"1,700,000.00"},{"$f":"+E469*F469","v":{"v":1700000,"d":"1,700,000.00"}},{"$nulls":13},{"$f":"G469/6","v":{"v":283333.33,"d":"283,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":283333.33,"d":"283,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":283333.33,"d":"283,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":283333.33,"d":"283,333.33"}},{"$nulls":11},{"$f":"G469/6","v":{"v":283333.33,"d":"283,333.33"}},{"$nulls":11},{"$f":"G469-SUM(H469:CB469)","v":{"v":283333.35,"d":"283,333.35"}},"."]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation",{"$nulls":78},"."]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",1,{"v":600000,"d":"600,000.00"},{"$f":"+E471*F471","v":{"v":600000,"d":"600,000.00"}},{"$nulls":13},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G471-SUM(H471:CB471)","v":{"v":100000,"d":"100,000.00"}},"."]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F472,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F471","v":{"v":600000,"d":"600,000"}},null,{"$f":"+E472*F472","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G472-SUM(H472:CB472)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03","Tender Process for Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process",{"$nulls":78},"."]
[null,"D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No.",2,null,{"$f":"+E475*F475","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G475-SUM(H475:CB475)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G476-SUM(H476:CB476)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G477-SUM(H477:CB477)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No.",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G478-SUM(H478:CB478)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",72,null,{"$f":"+SUM(H479:CC479)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises.","Month",72,null,{"$f":"+SUM(H481:CC481)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",72,null,{"$f":"+SUM(H482:CC482)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H483:CC483)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.05","Construction Works by Targeted Enterprises",{"$nulls":78},"."]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",1,{"v":313500,"d":"313,500.00"},{"$f":"+E485*F485","v":{"v":313500,"d":"313,500.00"}},{"$nulls":13},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485/6","v":{"v":52250,"d":"52,250.00"}},{"$nulls":11},{"$f":"G485-SUM(H485:CB485)","v":{"v":52250,"d":"52,250.00"}},"."]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a) (\"& TEXT(F486,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a) (%)"},"%",{"$f":"+F485","v":{"v":313500,"d":"313,500"}},null,{"$f":"+E486*F486","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G486-SUM(H486:CB486)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors.","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G487-SUM(H487:CB487)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D. ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G488-SUM(H488:CB488)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance",{"$nulls":78},"."]
[null,"D10.06(a)","Training costs",{"$nulls":78},"."]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E491*F491","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.06(a)(ii)","Accredited generic skills training.","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E492*F492","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492/6","v":{"v":33333.33,"d":"33,333.33"}},{"$nulls":11},{"$f":"G492-SUM(H492:CB492)","v":{"v":33333.35,"d":"33,333.35"}},"."]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E493*F493","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"},"."]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"+E494*F494","v":{"v":200000,"d":"200,000.00"}},{"$nulls":13},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.33,"d":"33,333.33"},{"$nulls":11},{"v":33333.35,"d":"33,333.35"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (\"& TEXT(F495,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii) (%)"},"%",{"$f":"+F493+F492+F491","v":{"v":400000,"d":"400,000"}},null,{"$f":"+E495*F495","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G495-SUM(H495:CB495)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)","Student experiential training.",{"$nulls":78},"."]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E497*F497","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G497-SUM(H497:CB497)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H498:CC498)","v":{"v":0,"d":"0.00"}},{"$nulls":74},"."]
[null,"D10.06(c)","Other costs during training.","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E499*F499","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G499-SUM(H499:CB499)","v":{"v":16666.65,"d":"16,666.65"}},"."]
[null,"D10.06(d)","Training venue.","Lump Sum",1,null,{"$f":"+E500*F500","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G500-SUM(J500:CB500)","v":{"v":0,"d":"0.00"}},"."]
[null,"D10.08(a)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (\"& TEXT(F501,\"##,###,###\") &\")\"","v":"Nominated Subcontract Contract Participation Works and Services (including Provisional Sums and allowances in the Nominated Subcontract for Schedule D series (2000000,,)"},"Prov Sum",1,{"v":2000000,"d":"2,000,000.00"},{"$f":"+E501*F501","v":{"v":2000000,"d":"2,000,000.00"}},{"$nulls":13},{"v":333333.33,"d":"333,333.33"},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501/6","v":{"v":333333.33,"d":"333,333.33"}},{"$nulls":11},{"$f":"G501-SUM(J501:CB501)","v":{"v":333333.35,"d":"333,333.35"}},"."]
[null,"D10.08(b)",{"$f":"\"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (\"& TEXT(F466,\"###%\") & \")\"","v":"Nominated Subcontract Contract Participation Works and Services - Overhead charges and Profit in respect of B-6014-a (%)"},"%",{"$f":"F501","v":{"v":2000000,"d":"2,000,000"}},null,{"$f":"+E502*F502","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G502-SUM(J502:CB502)","v":{"v":0,"d":"0.00"}},"."]