{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["PRICING SCHEDULE"],"not_rendered":{"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"PRICING SCHEDULE","index":0,"n_rows":100,"n_cols":17,"rows_kept":100,"merged":[[11,2,11,3],[12,2,12,3],[12,5,14,5],[13,2,13,3],[14,2,14,3],[16,4,16,6],[16,7,16,9],[16,10,16,12],[96,1,99,1],[96,4,96,5],[98,4,98,5],[99,4,99,5]]}
[null,"SUPPLY CHAIN MANAGEMENT"]
[null,"Pricing schedule"]
["RFB No","RFB2750-2023"]
["RFB Title","SUPPLY, INSTALL AND CONFIGURATION OF CISCO EQUIPMENT UPGRADE VOICE AND DATA) AND SUPPORT AND MAINTENANCE CISCO EQUIPMENT IN THE SITA CLIENT’S OFFICES (PRETORIA, CAPE TOWN, AND DURBAN) FOR 36 MONTHS"]
["Bidder Name "]
[null,"(3) years."]
["1. INSTRUCTION FOR COMPLETING THE PRICING SCHEDULE"]
["(a)  Bidder must complete/enter YELLOW cells only"]
["(b)  Unit and Line prices must be VAT EXCLUSIVE and in South African Rand (ZAR) currency."]
["(c) The price must include all cost to deliver the goods or render the service, including all applicable taxes, duty fees, logistics/delivery, storage, labour, overtime and subsistance and travel"]
["(d)  Prices that are dependent on Rate of Exchange (ROE) must use ROE indicated below, then enter in Column \"Forex %\" the percentage of the price that is ROE dependent (0% means the price is not ROE dependent)"]
[null,"Foreign currency","South African Rand (ZAR) exchange rate "]
[null,"1 US Dollar",{"v":18.15,"d":"R18.15"},null,null,"Mark with an X, which ROE is applicable"]
[null,"1 Euro",{"v":19.92,"d":"R19.92"}]
[null,"1 Pound (UK)",{"v":22.49,"d":"R22.49"}]
[]
[{"$nulls":4},"YEAR 1",null,null,"YEAR 2",null,null,"YEAR 3",null,null,"TOTAL"]
["Item No","Goods/Service description","Unit of measure","Forex %","Qty ","Unit Price \n(Excl VAT)","Line Price Y1","Qty","Unit Price \n(Excl VAT)","Line Price Y2","Qty","Unit Price \n(Excl VAT)","Line Price Y3","Line Price Term \n(Excl VAT)","Forex Price portion","BRAND / MODEL","Price clarification comment"]
[1,"CISCO IT EQUIPMENT",{"$nulls":4},{"$f":"SUBTOTAL(9,G20:G91)","v":0},null,null,{"$f":"SUBTOTAL(9,J20:J91)","v":0},null,null,{"$f":"SUBTOTAL(9,M20:M91)","v":0},{"$f":"SUBTOTAL(9,N20:N91)","v":0},{"$f":"SUBTOTAL(9,O20:O91)","v":0}]
["1.1","Cisco ISR 4431 (4GE,3NIM,8G FLASH,4G DRAM,IPB)","each ",{"v":0,"d":"0%"},2,{"$nulls":4},{"$f":"I20*H20","v":0},null,null,{"$f":"L20*K20","v":0},{"$f":"M20+J20+G20","v":0},{"$f":"D20*N20","v":0}]
[null,"PRTNR SS 8X5XNBD Cisco ISR 4431 (4GE,","each ",{"v":0,"d":"0%"},2,0,null,null,0,{"$f":"I21*H21","v":0},null,0,{"$f":"L21*K21","v":0},{"$f":"M21+J21+G21","v":0},{"$f":"D21*N21","v":0}]
[null,"IP Base License for Cisco ISR 4400 Series","each ",{"v":0,"d":"0%"},2,0,{"$f":"F22*E22","v":0},null,0,0,null,0,0,0,0]
[null,"4G DRAM (1 x 4G) for Cisco ISR 4400","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"8G eUSB Flash Memory for Cisco ISR 4430","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"2G DRAM (1 DIMM) for Cisco ISR 4400 Data Plane","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"Cisco ISR 4400 Series IOS XE Universal","each ",{"v":0,"d":"0%"},2,0,0,null,0,{"$f":"I26*H26","v":0},null,0,{"$f":"L26*K26","v":0},{"$f":"M26+J26+G26","v":0},{"$f":"D26*N26","v":0}]
[null,"Blank faceplate for NIM slot on Cisco ISR 4400","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"256-channel DSP module","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"2 port Multiflex Trunk Voice/Clear-channel Data T1/E1 Module","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"1-port GE WAN NIM, dual-mode RJ45 & SFP","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Supply for Cisco ISR 4430","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Cord (South Africa), C13, BS 546, 1.8m","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"Cover for empty 2nd Power Supply slot on Cisco ISR 4430","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[]
["1.2","Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G DRAM,IPB)","each ",{"v":0,"d":"0%"},2,0,{"$f":"F35*E35","v":0},null,0,0,null,0,0,0,{"$f":"D37*N35","v":0}]
[null,"PRTNR SS 8X5XNBD Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"IP Base License for Cisco ISR 4330 Series","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"1-port GE WAN NIM, dual-mode RJ45 & SFP","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"32-channel DSP module","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Supply for Cisco ISR 4330","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Cord (South Africa), C13, BS 546, 1.8m","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"4G Flash Memory for Cisco ISR 4300 (Soldered on motherboard)","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"Blank faceplate for NIM slot on Cisco ISR 4400","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"4G DRAM (1 x 4G) for Cisco ISR 4300","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"Removable faceplate for SM slot on Cisco 2900,3900,4400 ISR","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"Cisco ISR 4300 Series IOS XE Universal","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[]
["1.3","Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G DRAM,IPB)","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,{"$f":"D50*N48","v":0}]
[null,"PRTNR SS 8X5XNBD Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"IP Base License for Cisco ISR 4330 Series","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"1-port GE WAN NIM, dual-mode RJ45 & SFP","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"32-channel DSP module","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Supply for Cisco ISR 4330","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Cord (South Africa), C13, BS 546, 1.8m","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"4G Flash Memory for Cisco ISR 4300 (Soldered on motherboard)","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"Blank faceplate for NIM slot on Cisco ISR 4400","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"4G DRAM (1 x 4G) for Cisco ISR 4300","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"Removable faceplate for SM slot on Cisco 2900,3900,4400 ISR","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"Cisco ISR 4300 Series IOS XE Universal","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[]
["1.4","Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G DRAM,IPB)","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,{"$f":"D63*N61","v":0}]
[null,"PRTNR SS 8X5XNBD Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"IP Base License for Cisco ISR 4330 Series","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"1-port GE WAN NIM, dual-mode RJ45 & SFP","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Supply for Cisco ISR 4330","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Cord (South Africa), C13, BS 546, 1.8m","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"4G Flash Memory for Cisco ISR 4300 (Soldered on motherboard)","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"4G DRAM (1 x 4G) for Cisco ISR 4300","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"1-Port Serial WAN Interface card","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"Cisco ISR 4300 Series IOS XE Universal-No Payload Encryption","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"SM-X Adapter for one NIM module for Cisco 4000 Series ISR","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"1 port Multiflex Trunk Voice/Clear-channel Data T1/E1 Module","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"32-channel DSP module","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[]
["1.5","Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G DRAM,IPB)","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,{"$f":"D77*N75","v":0}]
[null,"PRTNR SS 8X5XNBD Cisco ISR 4331 (3GE,2NIM,1SM,4G FLASH,4G","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"IP Base License for Cisco ISR 4330 Series","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Supply for Cisco ISR 4330","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"AC Power Cord (South Africa), C13, BS 546, 1.8m","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"4G Flash Memory for Cisco ISR 4300 (Soldered on motherboard)","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"Blank faceplate for NIM slot on Cisco ISR 4400","each ",{"v":0,"d":"0%"},2,0,0,null,0,0,null,0,0,0,0]
[null,"4G DRAM (1 x 4G) for Cisco ISR 4300","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"Removable faceplate for SM slot on Cisco 2900,3900,4400 ISR","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"Cisco ISR 4300 Series IOS XE Universal","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[null,"128-channel DSP module","each ",{"v":0,"d":"0%"},1,0,0,null,0,0,null,0,0,0,0]
[]
[2," Install  and Configure of the new equipment (all above equipment) Cape Town x 3 and Pretoria X 3 Sites","each ",{"v":0,"d":"0%"},6,0,{"$f":"F87*E87","v":0},null,0,{"$f":"I87*H87","v":0},null,0,{"$f":"L87*K87","v":0},{"$f":"M87+J87+G87","v":0},{"$f":"D89*N87","v":0}]
[]
[3,"SERVICE LEVEL AGREEMENT (SLA)  (Pretoria x 5, Cape Town x3 and Durban x1  Sites)","each ",{"v":0,"d":"0%"},8,0,{"$f":"F89*E89","v":0},null,0,0,null,0,0,0,{"$f":"D91*N89","v":0}]
[null,"Maintenance and support for 36 months","monthly",null,12,null,null,12,null,null,12]
[]
[null,"TOTAL BID PRICE  (EXCL VAT)",{"$nulls":4},{"$f":"SUM(G20:G91)","v":0},null,null,{"$f":"SUM(J20:J91)","v":0},null,null,{"$f":"SUM(M20:M91)","v":0},{"$f":"SUM(N20:N91)","v":0},{"$f":"SUBTOTAL(9,O19:O91)","v":0}]
[null,"VAT (@15%)",{"$nulls":4},{"$f":"G92*0.15","v":0},null,null,{"$f":"J92*0.15","v":0},null,null,{"$f":"M92*0.15","v":0},{"$f":"N92*0.15","v":0}]
[null,"TOTAL  BID PRICE (INCL VAT)",{"$nulls":4},{"$f":"G92+G93","v":0},null,null,{"$f":"J92+J93","v":0},null,null,{"$f":"M92+M93","v":0},{"$f":"N92+N93","v":0}]
[]
[]
[null,"I, the bidder, confirm that the price(s) and rate(s) quoted cover all the goods and/or works specified in the bidding documents; that the price(s) or rate(s) cover all my obligations and I accept that any mistakes regarding price(s), rate(s) or calculations will be at my own risk.\n[Note: First convert to PDF, then add signature]"]
[null,null,"Name",null,"Capacity"]
[]
[null,null,"Signature (above)",null,"Date"]