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

{"sheet":"SBD 3,1","index":0,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[2,0,2,3],[5,0,5,4],[6,0,6,2],[7,0,7,2],[9,0,11,4],[12,0,12,4],[13,0,13,4],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[19,1,19,3],[25,0,28,0],[25,3,28,3]]}
[]
[]
["FIRM PRICES"]
[]
[]
[]
["NAME OF THE COMPANY:"]
["RFP NUMBER: 01-06-2023"]
[]
["DEVELOPMENT OF AN OPERATOR INCUBATION PROGRAMME"]
[]
[]
["PRICING SCHEDULE SBD 3.1"]
["ONLY  COMPLETE  THE SHADED AREAS"]
["Resource","Estimated hrs","Hourly rates exc vat","UOM","Total"]
[]
["Lead Consultant",1,{"v":1,"d":"1.00"},"Hr",{"$f":"C17*B17*12","v":{"v":12,"d":"12.00"}}]
["Senior Consultant (if applicable)",1,{"v":1,"d":"1.00"},"Hr",{"$f":"C18*B18*12","v":{"v":12,"d":"12.00"}}]
["Junior Consultant (if applicable)",1,{"v":1,"d":"1.00"},"Hr",{"v":12,"d":"12.00"}]
["Disbursements",{"$nulls":3},{"v":1,"d":"1.00"}]
["SUBTOTAL",{"$nulls":3},{"$f":"SUM(E17:E20)","v":{"v":37,"d":"37.00"}}]
["VAT",{"$nulls":3},{"$f":"E21*15/100","v":5.55}]
["TOTAL ",{"$nulls":3},{"$f":"E21+E22","v":42.55}]
[]
[]
[]
[]
[]
[]
["Date",null,null,"Signature"]