{"text_format":"3","workbook":"xlsx","n_sheets":24,"sheets":["Instructions","G1 SUMMARY","FACT","FAPE","FAGG","FAEL","FAUT","FALE","FAPM","FAVG","FARB","FABL","FAKM","FAUP","ATA","FAOR","FALA","FAWB","FAGM","FAPN","FAPP","FAKN","FAMM","SPARES"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":33,"n_cols":4,"rows_kept":33,"merged":[[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[9,2,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[16,3,16,4],[20,3,20,4],[24,3,24,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[51,3,51,4]]}
[]
[]
[null,null,"TENDERER :","Tenderer  Company name"]
[null,null,"Project Name","ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"]
[null,null,"Foreign Currency:","FC"]
[null,null,"ROE: 1R=",0.1]
[null,null,"Date:","Insert Date"]
[]
[]
[null,null,"This file contains the following sheets:"]
[null,null,"G1 SUMMARY","Summary of all sheets."]
[null,null,"FACT","CAPE TOWN INTERNATIONAL AIRPORT "]
[null,null,"FAPE","PORT ELIZABETH INTERNATIONAL AIRPORT "]
[null,null,"FAGG","GEORGE AIRPORT "]
[null,null,"FAEL","EAST LONDON AIRPORT "]
[null,null,"FAUT","MTHATHA AIRPORT "]
[null,null,"FALE ","KING SHAKA INTERNATIONAL AIRPORT "]
[null,null,"FAPM","PIETMARITZBURG AIRPORT "]
[null,null,"FAVG","VIRGINIA AIRPORT "]
[null,null,"FARB","RICHARDS BAY AIRPORT "]
[null,null,"FABL","BRAM FISCHER INTERNATIONAL AIRPORT "]
[null,null,"FAKM","KIMBERLEY AIRPORT "]
[null,null,"FAUP","UPINGTON INTERNATIONAL AIRPORT "]
[null,null,"ATA","AVIATION TRAINING ACADEMY"]
[null,null,"FAOR ","OR  TAMBO INTERNATIONAL AIRPORT "]
[null,null,"FALA","LANSERIA INTERNATIONAL AIRPORT "]
[null,null,"FAWB","WONDERBOOM NATIONAL AIRPORT "]
[null,null,"FAGM ","RAND AIRPORT "]
[null,null,"FAPN","PILANESBURG INTERNATIONAL AIRPORT "]
[null,null,"FAPP ","POLOKWANE INTERNATIONAL AIRPORT "]
[null,null,"FAKN ","KRUGER MPUMALANGA INTERNATIONAL AIRPORT "]
[null,null,"FAMM ","MAHIKENG AIRPORT "]
[null,null,"SPARES","SPARES LIST"]

{"sheet":"G1 SUMMARY","index":1,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,7],[4,0,4,1],[4,2,4,7],[5,0,5,1],[5,2,5,7],[6,0,6,1],[6,2,6,7],[7,0,7,1],[7,2,7,7],[9,2,10,7],[9,8,10,10],[9,11,10,11],[11,0,14,0],[11,1,14,1],[11,2,14,2],[11,4,14,4],[11,5,14,5],[11,6,14,6],[11,7,14,7],[11,9,14,9],[11,10,14,10],[11,11,14,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G1"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",null,{"$f":"Instructions!D3","v":"Tenderer  Company name"}]
["DESCRIPTION :",null,{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",null,"G1"]
["Item Description:",null,"SUMMARY"]
["Foreign Currancy",null,{"$f":"Instructions!D5","v":"FC"}]
["ROE: 1R =",null,{"$f":"Instructions!D6","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
[]
[null,"RADIO EQUIPMENT PER SITE "]
[]
[1,"CAPE INTERNATIONAL AIRPORT (FACT)",null,null,{"$f":"FACT!E70","v":0},{"$f":"FACT!F70","v":0},null,{"$f":"FACT!H70","v":0},null,{"$f":"FACT!J70","v":0},{"$f":"FACT!K70","v":0},{"$f":"FACT!L70","v":0}]
[2,"PORT ELIZABETH INTERNATION ATION AIRPORT (FAPE)",null,null,{"$f":"FAPE!E70","v":0},{"$f":"FAPE!F70","v":0},null,{"$f":"FAPE!H70","v":0},null,{"$f":"FAPE!J70","v":0},{"$f":"FAPE!K70","v":0},{"$f":"FAPE!L70","v":0}]
[3,"GEORGE AIRPORT (FAGG)",null,null,{"$f":"FAGG!E70","v":0},{"$f":"FAGG!F70","v":0},null,{"$f":"FAGG!H70","v":0},null,{"$f":"FAGG!J70","v":0},{"$f":"FAGG!K70","v":0},{"$f":"FAGG!L70","v":0}]
[4,"EAST LONDON  AIPRORT (FAEL)",null,null,{"$f":"FAEL!E70","v":0},{"$f":"FAEL!F70","v":0},null,{"$f":"FAEL!H70","v":0},null,{"$f":"FAEL!J70","v":0},{"$f":"FAEL!K70","v":0},{"$f":"FAEL!L70","v":0}]
[5,"MTHATHA AIRPORT (FAUT) ",null,null,{"$f":"FAUT!E70","v":0},{"$f":"FAUT!F70","v":0},null,{"$f":"FAUT!H70","v":0},null,{"$f":"FAUT!J70","v":0},{"$f":"FAUT!K70","v":0},{"$f":"FAUT!L70","v":0}]
[6,"KING SHAKA INTERNATATIONAL AIRPORT (FALE)",null,null,{"$f":"FALE!E70","v":0},{"$f":"FALE!F70","v":0},null,{"$f":"FALE!H70","v":0},null,{"$f":"FALE!J70","v":0},{"$f":"FALE!K70","v":0},{"$f":"FALE!L70","v":0}]
[7,"PIETMARITZBURG AIRPORT (FAPM)",null,null,{"$f":"FAPM!E70","v":0},{"$f":"FAPM!F70","v":0},null,{"$f":"FAPM!H70","v":0},null,{"$f":"FAPM!J70","v":0},{"$f":"FAPM!K70","v":0},{"$f":"FAPM!L70","v":0}]
[8,"VIRGINIA AIRPORT  (FAVG)",null,null,{"$f":"FAVG!E70","v":0},{"$f":"FAVG!F70","v":0},null,{"$f":"FAVG!H70","v":0},null,{"$f":"FAVG!J70","v":0},{"$f":"FAVG!K70","v":0},{"$f":"FAVG!L70","v":0}]
[9,"RICHARDSBAY AIRPORT (FARB)",null,null,{"$f":"FARB!E70","v":0},{"$f":"FARB!F70","v":0},null,{"$f":"FARB!H70","v":0},null,{"$f":"FARB!J70","v":0},{"$f":"FARB!K70","v":0},{"$f":"FARB!L70","v":0}]
[10,"BRAM FISCHER INTERNATIONAL AIRPORT (FABL)",null,null,{"$f":"FABL!E70","v":0},{"$f":"FABL!F70","v":0},null,{"$f":"FABL!H70","v":0},null,{"$f":"FABL!J70","v":0},{"$f":"FABL!K70","v":0},{"$f":"FABL!L70","v":0}]
[11,"KIMBERLEY AIRPORT  (FAKM)",null,null,{"$f":"FAKM!E70","v":0},{"$f":"FAKM!F70","v":0},null,{"$f":"FAKM!H70","v":0},null,{"$f":"FAKM!J70","v":0},{"$f":"FAKM!K70","v":0},{"$f":"FAKM!L70","v":0}]
[12,"UPINGTON INTERNATIONAL AIRPORT (FAUP)",null,null,{"$f":"FAUP!E70","v":0},{"$f":"FAUP!F70","v":0},null,{"$f":"FAUP!H70","v":0},null,{"$f":"FAUP!J70","v":0},{"$f":"FAUP!K70","v":0},{"$f":"FAUP!L70","v":0}]
[13,"AVIATION TRAINING ACADEMY",null,null,{"$f":"ATA!E70","v":0},{"$f":"ATA!F70","v":0},null,{"$f":"ATA!H70","v":0},null,{"$f":"ATA!J70","v":0},{"$f":"ATA!K70","v":0},{"$f":"ATA!L70","v":0}]
[14,"OR TAMBO INTERNATIONAL AIRPORT (FAOR)",null,null,{"$f":"FAOR!E70","v":0},{"$f":"FAOR!F70","v":0},null,{"$f":"FAOR!H70","v":0},null,{"$f":"FAOR!J70","v":0},{"$f":"FAOR!K70","v":0},{"$f":"FAOR!L70","v":0}]
[15,"LANSERIA INTERNATIONAL AIRPORT (FALA)",null,null,{"$f":"FALA!E70","v":0},{"$f":"FALA!F70","v":0},null,{"$f":"FALA!H70","v":0},null,{"$f":"FALA!J70","v":0},{"$f":"FALA!K70","v":0},{"$f":"FALA!L70","v":0}]
[16,"WONDERBOOM NATIONAL AIRPORT (FAWB)",null,null,{"$f":"FAWB!E70","v":0},{"$f":"FAWB!F70","v":0},null,{"$f":"FAWB!H70","v":0},null,{"$f":"FAWB!J70","v":0},{"$f":"FAWB!K70","v":0},{"$f":"FAWB!L70","v":0}]
[17,"RAND AIRPORT (FAGM)",null,null,{"$f":"FAGM!E70","v":0},{"$f":"FAGM!F70","v":0},null,{"$f":"FAGM!H70","v":0},null,{"$f":"FAGM!J70","v":0},{"$f":"FAGM!K70","v":0},{"$f":"FAGM!L70","v":0}]
[18,"PILANESBURG INTERNATIONAL AIRPORT (FAPN)",null,null,{"$f":"FAPN!E70","v":0},{"$f":"FAPN!F70","v":0},null,{"$f":"FAPN!H70","v":0},null,{"$f":"FAPN!J70","v":0},{"$f":"FAPN!K70","v":0},{"$f":"FAPN!L70","v":0}]
[19,"POLOKWANE INTERNATIONAL AIRPORT (FAPP)",null,null,{"$f":"FAPP!E70","v":0},{"$f":"FAPP!F70","v":0},null,{"$f":"FAPP!H70","v":0},null,{"$f":"FAPP!J70","v":0},{"$f":"FAPP!K70","v":0},{"$f":"FAPP!L70","v":0}]
[20,"KRUGER MPUMALANGA INTERNATIONAL AIRPORT (FAKN)",null,null,{"$f":"FAKN!E70","v":0},{"$f":"FAKN!F70","v":0},null,{"$f":"FAKN!H70","v":0},null,{"$f":"FAKN!J70","v":0},{"$f":"FAKN!K70","v":0},{"$f":"FAKN!L70","v":0}]
[21,"MAHIKENG AIRPORT (FAMM) ",null,null,{"$f":"FAMM!E70","v":0},{"$f":"FAMM!F70","v":0},null,{"$f":"FAMM!H70","v":0},null,{"$f":"FAMM!J70","v":0},{"$f":"FAMM!K70","v":0},{"$f":"FAMM!L70","v":0}]
[22,"SPARES",null,null,{"$f":"SPARES!E70","v":0},{"$f":"SPARES!F70","v":0},null,{"$f":"SPARES!H70","v":0},null,{"$f":"SPARES!J70","v":0},{"$f":"SPARES!K70","v":0},{"$f":"SPARES!L70","v":0}]
{"$rows_empty":15}
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E19:E43)","v":0},{"$f":"SUM(F19:F43)","v":0},null,{"$f":"SUM(H19:H43)","v":0},{"$f":"SUM(I19:I43)","v":0},{"$f":"SUM(J19:J43)","v":0},{"$f":"SUM(K19:K43)","v":0},{"$f":"SUM(L19:L43)","v":0}]

{"sheet":"FACT","index":2,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",1]
["SUB-PROJECT:","CAPE TOWN INTERNATIONAL AIRPORT "]
["Foreign Currancy","FC"]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},7,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for FACT (7 Radios)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAPE","index":3,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",2]
["SUB-PROJECT:","PORT ELIZABETH INTERNATIONAL AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},8,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for FAPE (8 Radios)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAGG","index":4,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",3]
["SUB-PROJECT:","GEORGE  AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},3,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for FAGG (3 Radios)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAEL","index":5,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",4]
["SUB-PROJECT:","EAST LONDON  AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},5,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for FAEL, FAUT ( 6 Radios)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAUT","index":6,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",5]
["SUB-PROJECT:","MTHATHA AIRPORT"]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},1,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FALE","index":7,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",6]
["SUB-PROJECT:","KING SHAKA INTERNATIONAL AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},11,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for FALE, FAPM, FAVG, FARB (16 Radios)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAPM","index":8,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",7]
["SUB-PROJECT:","PIETMARITZBURG AIRPORT"]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAVG","index":9,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",8]
["SUB-PROJECT:","VIRGINIA AIRPORT"]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FARB","index":10,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",9]
["SUB-PROJECT:","RICHARDS BAY AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},1,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FABL","index":11,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",10]
["SUB-PROJECT:","BRAM FISCHER INTERNATIONAL AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},4,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for FABL, FAKM (5 Radios)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAKM","index":12,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",11]
["SUB-PROJECT:","KIMBERLEY AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},1,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAUP","index":13,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",12]
["SUB-PROJECT:","UPINGTON INTERNATIONAL AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},1,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for FAUP (1 Radio)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"ATA","index":14,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",13]
["SUB-PROJECT:","AVIATION TRAINING ACADEMY"]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case (Including handles and car mounting kit)","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Dummy Load","FC",2,{"$nulls":4},2]
{"$rows_empty":30}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,{"$f":"D58*E58","v":0},{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAOR","index":15,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",14]
["SUB-PROJECT:","OR TAMBO INTERNATIONAL AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[]
[]
[]
[]
["G3","DELIVERY"]
["G.3.1"]
[null,"Delivery of equipment for ATA, FAOR, FALA, FAWB, FAGM, FAPN, FAPP, FAKN, FAMM, Spare (22 Radios)",{"$f":"$B$7","v":"FC"},0,null,null,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G29<>0,F29/G29,0)","v":0},null,null,{"$f":"I29*J29","v":0},{"$f":"H29+K137","v":0}]
{"$rows_empty":24}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FALA","index":16,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",15]
["SUB-PROJECT:","LANSERIA INTERNATIONAL AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},3,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAWB","index":17,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",16]
["SUB-PROJECT:","WONDERBOOM AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAGM","index":18,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",17]
["SUB-PROJECT:","RAND AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAPN","index":19,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",18]
["SUB-PROJECT:","PILANESBURG AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAPP","index":20,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",19]
["SUB-PROJECT:","POLOKWANE AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAKN","index":21,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",20]
["SUB-PROJECT:","KRUGER MPUMALANGA INTERNATIONAL AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},2,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"FAMM","index":22,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",21]
["SUB-PROJECT:","MAHIKENG AIRPORT "]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G2","RADIO EQUIPMENT"]
["G2.1"]
[null,"VHF Transceivers/Radios ",{"$f":"$B$7","v":"FC"},3,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G18<>0,F18/G18,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,"Antennas","FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,"Microphones  ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Batteries and Battery Charger ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,"Radio Case ","FC",null,null,0,{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
{"$rows_empty":31}
["G4","MISCELLANEOUS"]
[null,null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D55*E55","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E59)","v":0},{"$f":"SUM(F15:F59)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H59)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J59)","v":0},{"$f":"SUM(K15:K59)","v":0},{"$f":"SUM(L15:L59)","v":0}]
[]
["G5","Options"]
["G5.1",null,{"$f":"$B$7","v":"FC"},null,null,{"$f":"D63*E63","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G63<>0,F63/G63,0)","v":0},null,null,{"$f":"I63*J63","v":0},{"$f":"K63+H63","v":0}]
["G5.2",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,{"$f":"K64+H64","v":0}]
["G5.3",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.4",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.5",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
["G5.6",null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[]
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E61:E69)+E60","v":0},{"$f":"SUM(F61:F69)+F60","v":0},null,{"v":0,"d":"0.00"},null,0,0,0]

{"sheet":"SPARES","index":23,"n_rows":70,"n_cols":12,"rows_kept":70,"merged":[[0,0,0,1],[1,0,1,1],[9,2,10,7],[9,8,10,10],[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,4,13,4],[11,5,13,5],[11,6,13,6],[11,7,13,7],[11,9,13,9],[11,10,13,10],[11,11,13,11]]}
["TENDER PRICE SCHEDULE: APPENDIX G"]
["(EXCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"'[1]Tenderer Info'!D3","v":"Tenderer name"}]
["PROJECT:",{"$f":"Instructions!D4","v":"ATNS/TPQ/RFP037/23.24/PORTABLE EMERGENCY HANDHELD RADIOS"}]
["Item Nr:",22]
["SUB-PROJECT:","SPARES"]
["Foreign Currancy",{"$f":"'[1]Tenderer Info'!D4","v":"FC"}]
["ROE: 1R =",{"$f":"0.1","v":0.1}]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G6","SPARES"]
["G6.1"]
[null,"Radios",{"$f":"$B$7","v":"FC"},3,null,{"$f":"D18*E18","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G20<>0,F20/G20,0)","v":0},null,null,{"$f":"I18*J18","v":0},{"$f":"K18+H18","v":0}]
[null,null,"FC",null,null,{"$f":"D19*E19","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"IF(G21<>0,F21/G21,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"K19+H19","v":0}]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,0,0]
[null,null,"FC",null,null,0,{"v":0.1,"d":"0.10000"},0,null,null,{"$f":"I36*J36","v":0},0]
{"$rows_empty":21}
[null,"SITE TOTAL :",null,null,{"$f":"SUM(E15:E57)","v":0},{"$f":"SUM(F15:F57)","v":0},{"$f":"$B$8","v":{"v":0.1,"d":"0.10000"}},{"$f":"SUM(H15:H57)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J15:J57)","v":0},{"$f":"SUM(K15:K57)","v":0},{"$f":"SUM(L15:L57)","v":0}]
{"$rows_empty":11}
[null,"GRAND TOTAL :",null,null,{"$f":"SUM(E59:E69)+E58","v":0},{"$f":"SUM(F59:F69)+F58","v":0},null,{"$f":"SUM(H59:H69)+H58","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(J59:J69)+J58","v":0},{"$f":"SUM(K59:K69)+K58","v":0},{"$f":"SUM(L59:L69)+L58","v":0}]