{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Locomotive Diesel Engine Oil "],"not_rendered":{"defined_names":54},"read":"whole","date_system":"1900"}

{"sheet":"Locomotive Diesel Engine Oil ","index":0,"n_rows":5,"n_cols":26,"rows_kept":5,"merged":[[0,0,0,8],[0,9,0,11],[0,12,0,14],[0,15,0,17],[0,18,0,20],[0,21,0,23],[0,24,0,25]]}
["ANNEXURE D  PRICING SCHEDULE CALCULATOR",{"$nulls":8},"YEAR 1",null,null,"YEAR 2",null,null,"YEAR 3",null,null,"YEAR 4",null,null,"YEAR 5",null,null,"5 YEAR TOTALS"]
["ITEM NUMBER","ITEM DESCRIPTION","UNIT OF MEASURE","YEAR 1\n","YEAR 2\n","YEAR 3\n","YEAR 4\n","YEAR 5\n","5 Year Demand","Unit Price excl VAT","Total Price excl VAT","Total Price incl 15% VAT","Unit Price excl VAT","Total Price excl VAT","Total Price incl 15% VAT","Unit Price excl VAT","Total Price excl VAT","Total Price incl 15% VAT","Unit Price excl VAT","Total Price excl VAT","Total Price incl 15% VAT","Unit Price excl VAT","Total Price excl VAT","Total Price incl 15% VAT","Total Price excl VAT","Total Price incl 15% VAT"]
[9023860,"OIL AUTOMOTIVE;DIESEL,20W-40,TANK,BULK","LITRE(S)",{"v":1239640,"d":"1,239,640"},{"v":1275644,"d":"1,275,644"},{"v":1313908,"d":"1,313,908"},{"v":1350272,"d":"1,350,272"},{"v":1377385,"d":"1,377,385"},{"$f":"SUM(D3:H3)","v":{"v":6556849,"d":"6,556,849"}},null,{"$f":"(J3)*D3","v":{"v":0,"d":"R0.00"}},{"$f":"K3*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"J3*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(M3)*E3","v":{"v":0,"d":"R0.00"}},{"$f":"N3*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"M3*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(+P3)*F3","v":{"v":0,"d":"R0.00"}},{"$f":"Q3*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"P3*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(+S3)*G3","v":{"v":0,"d":"R0.00"}},{"$f":"T3*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"S3*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(+V3)*H3","v":{"v":0,"d":"R0.00"}},{"$f":"W3*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"W3+T3+Q3+N3+K3","v":{"v":0,"d":"R0.00"}},{"$f":"Y3*1.15","v":{"v":0,"d":"R0.00"}}]
[9023936,"OIL AUTOMOTIVE;DIESEL,SAE 20W40,DRUM","LITRE(S)",{"v":759344,"d":"759,344"},{"v":783348,"d":"783,348"},{"v":808856,"d":"808,856"},{"v":833100,"d":"833,100"},{"v":851175,"d":"851,175"},{"$f":"SUM(D4:H4)","v":{"v":4035823,"d":"4,035,823"}},null,{"$f":"(J4)*D4","v":{"v":0,"d":"R0.00"}},{"$f":"K4*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"J4*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(M4)*E4","v":{"v":0,"d":"R0.00"}},{"$f":"N4*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"M4*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(+P4)*F4","v":{"v":0,"d":"R0.00"}},{"$f":"Q4*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"P4*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(+S4)*G4","v":{"v":0,"d":"R0.00"}},{"$f":"T4*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"S4*1.06","v":{"v":0,"d":"R0.00"}},{"$f":"(+V4)*H4","v":{"v":0,"d":"R0.00"}},{"$f":"W4*1.15","v":{"v":0,"d":"R0.00"}},{"$f":"W4+T4+Q4+N4+K4","v":{"v":0,"d":"R0.00"}},{"$f":"Y4*1.15","v":{"v":0,"d":"R0.00"}}]
[{"$nulls":24},{"$f":"SUM(Y3:Y4)","v":{"v":0,"d":"R0.00"}},{"$f":"Y5*1.15","v":{"v":0,"d":"R0.00"}}]